XML 50 R35.htm IDEA: XBRL DOCUMENT v3.19.1
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Schedule of Loans

Loans consisted of the following:

 

    As of December 31,  
(Dollars in thousands)   2018     2017  
             
One-to-four family residential real estate loans   $ 136,895     $ 136,215  
Construction and land loans     20,083       19,356  
Commercial real estate loans     138,967       120,624  
Commercial loans     74,289       54,591  
Agriculture loans     96,632       83,008  
Municipal loans     2,953       3,396  
Consumer loans     25,428       22,046  
Total gross loans     495,247       439,236  
Net deferred loan costs and loans in process     (109 )     (34 )
Allowance for loan losses     (5,765 )     (5,459 )
Loans, net   $ 489,373     $ 433,743  

Schedule of Allowance for Credit Losses On Financing Receivables

The following tables provide information on the Company’s allowance for loan losses by loan class and allowance methodology:

 

    Year ended December 31, 2018  
(Dollars in thousands)   One-to-four family residential real estate loans     Construction and land loans     Commercial real estate loans     Commercial loans     Agriculture loans     Municipal loans     Consumer loans     Total  
                                                 
Allowance for loan losses:                                                                
Balance at January 1, 2018   $ 542     $ 181     $ 1,540     $ 1,226     $ 1,812     $ 8     $ 150     $ 5,459  
Charge-offs     (32 )     -       -       (950 )     -       -       (178 )     (1,160 )
Recoveries     4       -       1       22       1       2       36       66  
Provision for loan losses     (65 )     (13 )     145       753       425       (3 )     158       1,400  
Balance at December 31, 2018   $ 449     $ 168     $ 1,686     $ 1,051     $ 2,238     $ 7     $ 166     $ 5,765  
                                                                 
Allowance for loan losses:                                                                
Individually evaluated for loss   $ 100     $ 103     $ 67     $ 27     $ 13     $ -     $ -     $ 310  
Collectively evaluated for loss     349       65       1,619       1,024       2,225       7       166       5,455  
Total   $ 449     $ 168     $ 1,686     $ 1,051     $ 2,238     $ 7     $ 166     $ 5,765  
                                                                 
Loan balances:                                                                
Individually evaluated for loss   $ 623     $ 1,808     $ 3,912     $ 1,528     $ 717     $ 58     $ 45     $ 8,691  
Collectively evaluated for loss     136,272       18,275       135,055       72,761       95,915       2,895       25,383       486,556  
Total   $ 136,895     $ 20,083     $ 138,967     $ 74,289     $ 96,632     $ 2,953     $ 25,428     $ 495,247  

 

    Year ended December 31, 2017  
(Dollars in thousands)   One-to-four family residential real estate     Construction and land     Commercial real estate     Commercial loans     Agriculture loans     Municipal loans     Consumer loans     Total  
                                                 
Allowance for loan losses:                                                                
Balance at January 1, 2017   $ 504     $ 53     $ 1,777     $ 1,119     $ 1,684     $ 12     $ 195     $ 5,344  
Charge-offs     (37 )     -       (71 )     -       (45 )     -       (335 )     (488 )
Recoveries     11       -       -       20       1       37       84       153  
Provision for loan losses     64       128       (166 )     87       172       (41 )     206       450  
Balance at December 31, 2017   $ 542     $ 181     $ 1,540     $ 1,226     $ 1,812     $ 8     $ 150     $ 5,459  
                                                                 
Allowance for loan losses:                                                                
Individually evaluated for loss   $ 73     $ 102     $ 52     $ 391     $ 24     $ -     $ -     $ 642  
Collectively evaluated for loss     469       79       1,488       835       1,788       8       150       4,817  
Total   $ 542     $ 181     $ 1,540     $ 1,226     $ 1,812     $ 8     $ 150       5,459  
                                                                 
Loan balances:                                                                
Individually evaluated for loss   $ 747     $ 2,031     $ 3,973     $ 2,002     $ 833     $ 140     $ 34     $ 9,760  
Collectively evaluated for loss     135,468       17,325       116,651       52,589       82,175       3,256       22,012       429,476  
Total   $ 136,215     $ 19,356     $ 120,624     $ 54,591     $ 83,008     $ 3,396     $ 22,046     $ 439,236  

 

    Year ended December 31, 2016  
    One-to-four family residential real estate loans     Construction and land loans     Commercial real estate loans     Commercial loans     Agriculture loans     Municipal loans     Consumer loans     Total  
                                                 
Allowance for loan losses:                                                                
Balance at January 1, 2016   $ 925     $ 77     $ 1,740     $ 1,530     $ 1,428     $ 23     $ 199     $ 5,922  
Charge-offs     (14 )     -       -       (306 )     (375 )     -       (471 )     (1,166 )
Recoveries     9       -       -       34       -       6       39       88  
Provision for loan losses     (416 )     (24 )     37       (139 )     631       (17 )     428       500  
Balance at December 31, 2016   $ 504     $ 53     $ 1,777     $ 1,119     $ 1,684     $ 12     $ 195     $ 5,344  
                                                                 
Allowance for loan losses:                                                                
Individually evaluated for loss   $ -     $ -     $ 81     $ 87     $ 89     $ -     $ 17     $ 274  
Collectively evaluated for loss     504       53       1,696       1,032       1,595       12       178       5,070  
Total   $ 504     $ 53     $ 1,777     $ 1,119     $ 1,684     $ 12     $ 195     $ 5,344  
                                                                 
Loan balances:                                                                
Individually evaluated for loss   $ 780     $ 1,937     $ 2,445     $ 355     $ 881     $ 258     $ 72     $ 6,728  
Collectively evaluated for loss     136,066       11,801       115,755       54,151       77,443       3,626       20,199       419,041  
Total   $ 136,846     $ 13,738     $ 118,200     $ 54,506     $ 78,324     $ 3,884     $ 20,271     $ 425,769  

Schedule of Impaired Financing Receivables

The following tables present information on impaired loans:

 

    As of December 31, 2018  
(Dollars in thousands)   Unpaid contractual principal     Impaired loan balance     Impaired loans without an allowance     Impaired loans with an allowance     Related allowance recorded     Year-to-date average loan balance     Year-to-date interest income recognized  
                                           
One-to-four family residential real estate loans   $ 623     $ 623     $ 413     $ 210     $ 100     $ 640     $ 10  
Construction and land loans     3,543       1,808       1,383       425       103       2,689       53  
Commercial real estate loans     3,912       3,912       2,120       1,792       67       3,928       487  
Commercial loans     1,528       1,528       1,446       82       27       1,537       -  
Agriculture loans     932       717       529       188       13       844       52  
Municipal loans     58       58       58       -       -       58       1  
Consumer loans     45       45       45       -       -       49       -  
Total impaired loans   $ 10,641     $ 8,691     $ 5,994     $ 2,697     $ 310     $ 9,745     $ 603  

 

    As of December 31, 2017  
    Unpaid contractual principal     Impaired loan balance     Impaired loans without an allowance     Impaired loans with an allowance     Related allowance recorded     Year-to-date average loan balance     Year-to-date interest income recognized  
                                           
One-to-four family residential real estate loans   $ 747     $ 747     $ 503     $ 244     $ 73     $ 774     $ 8  
Construction and land loans     3,766       2,031       430       1,601       102       2,033       65  
Commercial real estate loans     3,973       3,973       3,888       85       52       3,989       490  
Commercial loans     2,002       2,002       11       1,991       391       2,082       -  
Agriculture loans     1,048       833       545       288       24       912       1  
Municipal loans     140       140       140       -       -       192       5  
Consumer loans     34       34       34       -       -       35       -  
   Total impaired loans   $ 11,710     $ 9,760     $ 5,551     $ 4,209     $ 642     $ 10,017     $ 569  

 

    As of December 31, 2016  
    Unpaid contractual principal     Impaired loan balance     Impaired loans without an allowance     Impaired loans with an allowance     Related allowance recorded     Year-to-date average loan balance     Year-to-date interest income recognized  
                                           
One-to-four family residential real estate loans   $ 780     $ 780     $ 780     $ -     $ -     $ 798     $ 7  
Construction and land loans     3,672       1,937       1,937       -       -       2,068       72  
Commercial real estate loans     2,445       2,445       2,145       300       81       2,587       505  
Commercial loans     355       355       46       309       87       425       2  
Agriculture loans     1,173       881       147       734       89       1,000       2  
Municipal loans     258       258       258       -       -       418       -  
Consumer loans     72       72       55       17       17       78       13  
Total impaired loans   $ 8,755     $ 6,728     $ 5,368     $ 1,360     $ 274     $ 7,374     $ 601  

Schedule of Past Due Financing Receivables

The following tables present information on the Company’s past due and non-accrual loans by loan class:

 

    As of December 31, 2018  
(Dollars in thousands)   30-59 days delinquent and accruing     60-89 days delinquent and accruing     90 days or more delinquent and accruing     Total past due loans accruing     Non-accrual loans     Total past due and non-accrual loans     Total loans not past due  
                                           
One-to-four family residential real estate loans   $ 131     $ 206     $ -     $ 337     $ 442     $ 779     $ 136,116  
Construction and land loans     -       134       -       134       948       1,082       19,001  
Commercial real estate loans     465       -       -       465       1,791       2,256       136,711  
Commercial loans     398       20       -       418       1,528       1,946       72,343  
Agriculture loans     100       88       -       188       482       670       95,962  
Municipal loans     -       -       -       -       -       -       2,953  
Consumer loans     106       23       -       129       45       174       25,254  
Total   $ 1,200     $ 471     $ -     $ 1,671     $ 5,236     $ 6,907     $ 488,340  
                                                         
Percent of gross loans     0.24 %     0.10 %     0.00 %     0.34 %     1.06 %     1.40 %     98.60 %

 

    As of December 31, 2017
    30-59 days delinquent and accruing     60-89 days delinquent and accruing     90 days or more delinquent and accruing     Total past due loans accruing     Non-accrual loans     Total past due and non-accrual loans     Total loans not past due  
                                           
One-to-four family residential real estate loans   $ 101     $ 313     $ -     $ 414     $ 552     $ 966     $ 135,249  
Construction and land loans     -       4       -       4       779       783       18,573  
Commercial real estate loans     22       209       -       231       1,841       2,072       118,552  
Commercial loans     -       397       -       397       2,002       2,399       52,192  
Agriculture loans     -       -       -       -       833       833       82,175  
Municipal loans     -       -       -       -       -       -       3,396  
Consumer loans     105       204       -       309       34       343       21,703  
Total   $ 228     $ 1,127     $ -     $ 1,355     $ 6,041     $ 7,396     $ 431,840  
                                                         
Percent of gross loans     0.05 %     0.26 %     0.00 %     0.31 %     1.37 %     1.68 %     98.32 %

Schedule of Risk Categories by Loan Class

The following table provides information on the Company’s risk categories by loan class:

 

    As of December 31, 2018     As of December 31, 2017  
(Dollars in thousands)   Nonclassified     Classified     Nonclassified     Classified  
                         
One-to-four family residential real estate loans   $ 135,947     $ 948     $ 135,475     $ 740  
Construction and land loans     19,135       948       18,577       779  
Commercial real estate loans     126,619       12,348       114,736       5,888  
Commercial loans     66,490       7,799       52,313       2,278  
Agriculture loans     86,917       9,715       76,455       6,553  
Municipal loans     2,953       -       3,396       -  
Consumer loans     25,383       45       22,006       40  
Total   $ 463,444     $ 31,803     $ 422,958     $ 16,278  

Schedule of Troubled Debt Restructurings On Financing Receivables

The following table presents information on loans that were classified as TDRs:

 

    As of December 31, 2018     As of December 31, 2017  
(Dollars in thousands)   Number of loans     Non-accrual balance     Accruing balance     Number of loans     Non-accrual balance     Accruing balance  
                                     
One-to-four family residential real estate loans     2     $ -     $ 181       2     $ -     $ 195  
Construction and land loans     4       523       860       4       575       1,252  
Commercial real estate loans     2       -       2,121       3       45       2,132  
Commerical loans     1       36       -       -       -       -  
Agriculture     4       23       235       9       471       -  
Municipal loans     1       -       58       2       -       140  
   Total troubled debt restructurings     14     $ 582     $ 3,455       20     $ 1,091     $ 3,719  

Schedule of Loan to Directors Officers and Affiliated Parties

A summary of such loans is as follows:

 

(Dollars in thousands)      
Balance at December 31, 2017   $ 14,681  
New loans     11,909  
Repayments     (12,929 )
Balance at December 31, 2018   $ 13,661