XML 32 R21.htm IDEA: XBRL DOCUMENT v3.19.2
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2019
Receivables [Abstract]  
Schedule of Loans

Loans consisted of the following as of the dates indicated below:

 

(Dollars in thousands)  June 30, 2019   December 31, 2018 
         
One-to-four family residential real estate  $135,705   $136,895 
Construction and land   20,050    20,083 
Commercial real estate   139,907    138,967 
Commercial   94,379    74,289 
Agriculture   99,393    96,632 
Municipal   2,787    2,953 
Consumer   24,141    25,428 
Total gross loans   516,362    495,247 
Net deferred loan costs and loans in process   109    (109)
Allowance for loan losses   (6,266)   (5,765)
Loans, net  $510,205   $489,373 
Schedule of Allowance for Credit Losses On Financing Receivables

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

 

(Dollars in thousands)  Three and six months ended June 30, 2019 
   One-to-four family residential real estate   Construction and land   Commercial real estate   Commercial   Agriculture   Municipal   Consumer   Total 
                                 
Allowance for loan losses:                                        
Balance at April 1, 2019  $   474   $      156   $1,871   $1,165   $2,128   $       7   $137   $5,938 
Charge-offs   (41)   -    -    (40)   -    -    (53)   (134)
Recoveries   -    -    -    50    -    -    12    62 
Provision for loan losses   8    99    (113)   229    132    -    45    400 
Balance at June 30, 2019   441    255    1,758    1,404    2,260    7    141    6,266 
                                         
Balance at January 1, 2019  $449   $168   $1,686   $1,051   $2,238   $7   $166   $5,765 
Charge-offs   (41)   -    -    (40)   -    -    (102)   (183)
Recoveries   1    -    -    51    -    6    26    84 
Provision for loan losses   32    87    72    342    22    (6)   51    600 
Balance at June 30, 2019   441    255    1,758    1,404    2,260    7    141    6,266 

 

(Dollars in thousands)  Three and six months ended June 30, 2018 
   One-to-four family residential real estate   Construction and land   Commercial real estate   Commercial   Agriculture   Municipal   Consumer   Total 
                                 
Allowance for loan losses:                                        
Balance at April 1, 2018  $      477   $       121   $1,562   $1,484   $1,867   $         7   $126   $5,644 
Charge-offs   -    -    -    (29)   -    -    (44)   (73)
Recoveries   1    -    -    1    -    -    12    14 
Provision for loan losses   (39)   (12)   (96)   237    138    -    22    250 
Balance at June 30, 2018   439    109    1,466    1,693    2,005    7    116    5,835 
                                         
Balance at January 1, 2018  $542   $181   $1,540   $1,226   $1,812   $8   $150   $5,459 
Charge-offs   -    -    -    (29)   -    -    (77)   (106)
Recoveries   2    -    1    2    -    2    25    32 
Provision for loan losses   (105)   (72)   (75)   494    193    (3)   18    450 
Balance at June 30, 2018   439    109    1,466    1,693    2,005    7    116    5,835 

 

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

 

(Dollars in thousands)  As of June 30, 2019 
   One-to-four family residential real estate   Construction and land   Commercial real estate   Commercial   Agriculture   Municipal   Consumer   Total 
                                 
Allowance for loan losses:                                        
Individually evaluated for loss   72    191    274    114    -    -    -    651 
Collectively evaluated for loss   369    64    1,484    1,290    2,260    7    141    5,615 
Total   441    255    1,758    1,404    2,260    7    141    6,266 
                                         
Loan balances:                                        
Individually evaluated for loss   1,372    2,049    5,248    1,700    560    58    38    11,025 
Collectively evaluated for loss   134,333    18,001    134,659    92,679    98,833    2,729    24,103    505,337 
Total  $135,705   $20,050   $139,907   $94,379   $99,393   $2,787   $24,141   $516,362 

 

(Dollars in thousands)  As of December 31, 2018 
   One-to-four family residential real estate   Construction and land   Commercial real estate   Commercial   Agriculture   Municipal   Consumer   Total 
                                 
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 
Schedule of Impaired Financing Receivables

The following tables present information on impaired loans:

 

(Dollars in thousands)  As of June 30, 2019 
   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  $1,413   $1,372   $1,172   $200   $72   $1,430   $5 
Construction and land   3,784    2,049    1,429    620    191    2,137    20 
Commercial real estate   5,248    5,248    3,289    1,959    274    5,264    237 
Commercial   1,700    1,700    1,410    290    114    1,711    10 
Agriculture   775    560    560    -    -    572    23 
Municipal   58    58    58    -    -    58    1 
Consumer   38    38    38    -    -    41    - 
Total impaired loans  $13,016   $11,025   $7,956   $3,069   $651   $11,213   $296 

 

(Dollars in thousands)  As of December 31, 2018 
   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  $623   $623   $413   $210   $100   $640   $10 
Construction and land   3,543    1,808    1,383    425    103    2,689    53 
Commercial real estate   3,912    3,912    2,120    1,792    67    3,928    487 
Commercial   1,528    1,528    1,446    82    27    1,537    - 
Agriculture   932    717    529    188    13    844    52 
Municipal   58    58    58    -    -    58    1 
Consumer   45    45    45    -    -    49    - 
Total impaired loans  $10,641   $8,691   $5,994   $2,697   $310   $9,745   $603 
Schedule of Past Due Financing Receivables

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

 

(Dollars in thousands)  As of June 30, 2019 
   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  $86   $462   $-   $548   $1,197   $1,745   $133,960 
Construction and land   -    126    -    126    1,338    1,464    18,586 
Commercial real estate   686    -    -    686    3,225    3,911    135,996 
Commercial   436    42    -    478    1,672    2,150    92,229 
Agriculture   438    941    209    1,588    336    1,924    97,469 
Municipal   -    -    -    -    -    -    2,787 
Consumer   85    3    -    88    38    126    24,015 
Total  $1,731   $1,574   $209   $3,514   $7,806   $11,320   $505,042 
                                    
Percent of gross loans   0.34%   0.30%   0.04%   0.68%   1.51%   2.19%   97.81%

 

(Dollars in thousands)  As of December 31, 2018 
   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  $131   $206   $-   $337   $442   $779   $136,116 
Construction and land   -    134    -    134    948    1,082    19,001 
Commercial real estate   465    -    -    465    1,791    2,256    136,711 
Commercial   398    20    -    418    1,528    1,946    72,343 
Agriculture   100    88    -    188    482    670    95,962 
Municipal   -    -    -    -    -    -    2,953 
Consumer   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%
Schedule of Risk Categories by Loan Class

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

 

(Dollars in thousands)  As of June 30, 2019   As of December 31, 2018 
   Non-classified   Classified   Non-classified   Classified 
                 
One-to-four family residential real estate  $133,918   $1,787   $135,947   $948 
Construction and land   18,712    1,338    19,135    948 
Commercial real estate   130,157    9,750    126,619    12,348 
Commercial   86,612    7,767    66,490    7,799 
Agriculture   92,606    6,787    86,917    9,715 
Municipal   2,787    -    2,953    - 
Consumer   24,103    38    25,383    45 
Total  $488,895   $27,467   $463,444   $31,803 
Schedule of Troubled Debt Restructurings On Financing Receivables

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

 

(Dollars in thousands)  As of June 30, 2019   As of December 31, 2018 
   Number of loans   Non-accrual balance   Accruing balance   Number of loans   Non-accrual balance   Accruing balance 
                         
One-to-four family residential real estate   2   $-   $175    2   $-   $181 
Construction and land   4    518    711    4    523    860 
Commercial real estate   1    -    2,023    2    -    2,121 
Commercial   1    -    28    1    36    - 
Agriculture   4    6    224    4    23    235 
Municipal   1    -    58    1    -    58 
Total troubled debt restructurings   13   $524   $3,219    14   $582   $3,455