Loans | Note 5. Loans Loans are as follows: March 31, 2015 June 30, 2014 Commercial: Operating $ 14,302,362 $ 18,138,426 Real estate 54,255,897 45,289,372 Agricultural: Operating 23,387,279 24,883,737 Real estate 17,959,974 19,677,197 Residential real estate: 1-4 family 38,495,495 34,020,587 Home equity 10,011,986 9,669,142 Other: Construction and land 5,423,011 5,043,990 Consumer 2,955,364 2,795,609 Total loans 166,791,368 159,518,060 Deferred loan origination costs, net 547,314 565,380 Allowance for loan losses (2,414,000 ) (2,574,000 ) (1,866,686 ) (2,008,620 ) Loans, net $ 164,924,682 $ 157,509,440 Changes in the allowance for loan losses, by portfolio segment are summarized as follows: Residential Commercial Agricultural Real Estate Other Total For the nine months ended March 31, 2015 Balance, beginning $ 1,237,000 $ 646,000 $ 586,000 $ 105,000 $ 2,574,000 Provision charged to expense 224,463 (57,000 ) 42,767 (921,067 ) (710,837 ) Recoveries 20,118 - 13,233 931,930 965,281 1,481,581 589,000 642,000 115,863 2,828,444 Loans charged off (405,581 ) - - (8,863 ) (414,444 ) Balance, ending $ 1,076,000 $ 589,000 $ 642,000 $ 107,000 $ 2,414,000 Residential Commercial Agricultural Real Estate Other Total For the year ended June 30, 2014 Balance, beginning $ 1,010,000 $ 451,000 $ 718,000 $ 114,000 $ 2,293,000 Provision charged to expense (541,858 ) 195,000 (122,746 ) (211,565 ) (681,169 ) Recoveries 834,235 - 1,600 216,555 1,052,390 1,302,377 646,000 596,854 118,990 2,664,221 Loans charged off (65,377 ) - (10,854 ) (13,990 ) (90,221 ) Balance, ending $ 1,237,000 $ 646,000 $ 586,000 $ 105,000 $ 2,574,000 The allowance for loan losses, by impairment evaluation and portfolio segment is summarized as follows: Residential Commercial Agricultural Real Estate Other Total March 31, 2015 Allowance for loans individually evaluated for impairment $ 5,810 $ - $ 53,777 $ - $ 59,587 Allowance for loans collectively evaluated for impairment 1,070,190 589,000 588,223 107,000 2,354,413 $ 1,076,000 $ 589,000 $ 642,000 $ 107,000 $ 2,414,000 Loans individually evaluated for impairment $ 569,541 $ 441,125 $ 3,900,765 $ 8,656 $ 4,920,087 Loans collectively evaluated for impairment 67,988,718 40,906,128 44,606,716 8,369,719 161,871,281 $ 68,558,259 $ 41,347,253 $ 48,507,481 $ 8,378,375 $ 166,791,368 Allowance as a percentage of loans individually evaluated for impairment 1.02% 0.00% 1.38% 0.00% 1.21% Allowance as a percentage of loans collectively evaluated for impairment 1.57% 1.44% 1.32% 1.28% 1.45% Allowance as a percentage of total loans evaluated for impairment 1.57% 1.42% 1.32% 1.28% 1.45% Residential Commercial Agricultural Real Estate Other Total June 30, 2014 Allowance for loans individually evaluated for impairment $ 270,272 $ - $ 52,197 $ - $ 322,469 Allowance for loans collectively evaluated for impairment 966,728 646,000 533,803 105,000 2,251,531 $ 1,237,000 $ 646,000 $ 586,000 $ 105,000 $ 2,574,000 Loans individually evaluated for impairment $ 792,682 $ - $ 4,286,736 $ 12,500 $ 5,091,918 Loans collectively evaluated for impairment 62,635,116 44,560,934 39,402,993 7,827,099 154,426,142 $ 63,427,798 $ 44,560,934 $ 43,689,729 $ 7,839,599 $ 159,518,060 Allowance as a percentage of loans individually evaluated for impairment 34.10% 0.00% 1.22% 0.00% 6.33% Allowance as a percentage of loans collectively evaluated for impairment 1.54% 1.45% 1.35% 1.34% 1.46% Allowance as a percentage of total loans evaluated for impairment 1.95% 1.45% 1.34% 1.34% 1.61% The aging in terms of unpaid principal balance of the loan portfolio, by classes of loans is summarized as follows: > 90 days 31-60 days 61-90 days Past Due Current Past Due Past Due (Nonaccrual) Total March 31, 2015 Classes of loans: Commercial: Operating $ 14,302,362 $ - $ - $ - $ 14,302,362 Real estate 54,217,673 - - 38,224 54,255,897 Agricultural: Operating 23,387,279 - - - 23,387,279 Real estate 17,959,974 - - - 17,959,974 Residential real estate: 1-4 family 38,428,836 - - 66,659 38,495,495 Home equity 9,996,757 15,229 - - 10,011,986 Other: Construction and land 5,423,011 - - - 5,423,011 Consumer 2,902,522 52,842 - - 2,955,364 $ 166,618,414 $ 68,071 $ - $ 104,883 $ 166,791,368 As a percentage of total loan portfolio 99.90% 0.04% 0.00% 0.06% 100.00% > 90 days 31-60 days 61-90 days Past Due Current Past Due Past Due (Nonaccrual) Total June 30, 2014 Classes of loans: Commercial: Operating $ 18,027,590 $ 4,298 $ - $ 106,538 $ 18,138,426 Real estate 45,051,510 - 199,638 38,224 45,289,372 Agricultural: Operating 24,883,737 - - - 24,883,737 Real estate 19,677,197 - - - 19,677,197 Residential real estate: 1-4 family 33,537,729 64,279 348,817 69,762 34,020,587 Home equity 9,652,522 16,620 - - 9,669,142 Other: Construction and land 5,043,990 - - - 5,043,990 Consumer 2,795,309 300 - - 2,795,609 $ 158,669,584 $ 85,497 $ 548,455 $ 214,524 $ 159,518,060 As a percentage of total loan portfolio 99.48% 0.05% 0.34% 0.13% 100.00% For each class of loans, the following summarizes the unpaid principal balance by credit quality indicator as of: Commercial Commercial Agricultural Agricultural – Operating – Real Estate – Operating – Real Estate Total March 31, 2015 Internally assigned risk rating: Highest Quality (rating 1) $ 19,600 $ - $ 340,015 $ - $ 359,615 Good Quality (rating 2) 372,992 5,830,735 8,921,625 5,342,168 20,467,520 Acceptable Quality (rating 3) 7,703,807 33,577,523 7,275,067 7,799,552 56,355,949 Fair Quality (rating 4) 5,846,014 13,023,996 6,838,973 4,388,728 30,097,711 Special Mention (rating 5) - - - - - Substandard (rating 6) 359,949 1,823,643 11,599 429,526 2,624,717 Doubtful (rating 7) - - - - - Loss (rating 8) - - - - - $ 14,302,362 $ 54,255,897 $ 23,387,279 $ 17,959,974 $ 109,905,512 Commercial Commercial Agricultural Agricultural – Operating – Real Estate – Operating – Real Estate Total June 30, 2014 Internally assigned risk rating: Highest Quality (rating 1) $ 27,495 $ - $ 648,226 $ 199,200 $ 874,921 Good Quality (rating 2) 237,591 6,635,611 3,246,964 5,254,390 15,374,556 Acceptable Quality (rating 3) 9,012,508 22,943,545 6,998,671 8,915,336 47,870,060 Fair Quality (rating 4) 7,384,634 14,477,642 13,989,876 5,308,271 41,160,423 Special Mention (rating 5) - 51,909 - - 51,909 Substandard (rating 6) 1,476,198 1,180,665 - - 2,656,863 Doubtful (rating 7) - - - - - Loss (rating 8) - - - - - $ 18,138,426 $ 45,289,372 $ 24,883,737 $ 19,677,197 $ 107,988,732 Residential RE Residential RE Other – Construction Other – – 1-4 Family – Home Equity and Land Consumer Total March 31, 2015 Delinquency status*: Performing $ 37,983,825 $ 9,976,639 $ 5,423,011 $ 2,895,813 $ 56,279,288 Nonperforming 511,670 35,347 - 59,551 606,568 $ 38,495,495 $ 10,011,986 $ 5,423,011 $ 2,955,364 $ 56,885,856 Residential RE Residential RE Other – Construction Other – – 1-4 Family – Home Equity and Land Consumer Total June 30, 2014 Delinquency status*: Performing $ 33,537,729 $ 9,652,522 $ 5,043,990 $ 2,795,309 $ 51,029,550 Nonperforming 482,858 16,620 - 300 499,778 $ 34,020,587 $ 9,669,142 $ 5,043,990 $ 2,795,609 $ 51,529,328 * For commercial loans and agricultural loans, the Company’s credit quality indicator is internally assigned risk ratings. Each commercial loan is assigned a risk rating upon origination. The risk rating is reviewed every 12 months, at a minimum, and on as needed basis depending on the specific circumstances of the loan. For residential real estate and other loans, the Company’s credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company’s loan system. Loans, by classes of loans, considered to be impaired are summarized as follows: Unpaid Average Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized March 31, 2015 Classes of loans: Impaired loans with no specific allowance recorded: Commercial: Operating $ 290,647 $ 288,577 $ - $ 313,206 $ 13,121 Real estate 229,586 222,863 - 236,802 11,005 Agricultural: Operating 11,621 11,599 - 13,490 515 Real estate 432,837 429,526 - 388,916 15,700 Residential real estate: 1-4 family 3,756,194 3,749,543 - 3,843,756 156,154 Home equity 64,576 64,445 - 66,004 3,150 Other: Consumer 9,082 8,656 - 10,489 455 4,794,543 4,775,209 - 4,872,663 200,100 Impaired loans with specific allowance recorded: Commercial: Operating 58,182 58,101 5,810 60,738 2,287 Residential real estate: 1-4 family 71,389 66,659 33,659 69,958 349 Home equity 20,253 20,118 20,118 20,925 979 149,824 144,878 59,587 151,621 3,615 Total impaired loans: Commercial: Operating 348,829 346,678 5,810 373,944 15,408 Real estate 229,586 222,863 - 236,802 11,005 Agricultural: Operating 11,621 11,599 - 13,490 515 Real estate 432,837 429,526 - 388,916 15,700 Residential real estate: 1-4 family 3,827,583 3,816,202 33,659 3,913,714 156,503 Home equity 84,829 84,563 20,118 86,929 4,129 Other: Consumer 9,082 8,656 - 10,489 455 $ 4,944,367 $ 4,920,087 $ 59,587 $ 5,024,284 $ 203,715 Unpaid Average Interest Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized June 30, 2014 Classes of loans: Impaired loans with no specific allowance recorded: Commercial: Operating $ 55,800 $ 54,649 $ - $ 224,952 $ 5,062 Real estate 199,149 199,638 - 99,575 13,025 Residential real estate: 1-4 family 3,196,754 3,189,520 - 3,676,200 164,138 Home equity 67,339 67,308 - 69,425 4,586 Other: Consumer 12,484 12,500 - 12,623 1,029 3,531,526 3,523,615 - 4,082,775 187,840 Impaired loans with specific allowance recorded: Commercial: Operating 541,203 538,395 270,272 431,108 23,252 Residential real estate: 1-4 family 1,011,629 1,008,328 30,617 1,062,152 59,431 Home equity 21,644 21,580 21,580 22,523 1,769 1,574,476 1,568,303 322,469 1,515,783 84,452 Total impaired loans: Commercial: Operating 597,003 593,044 270,272 656,060 28,314 Real estate 199,149 199,638 - 99,575 13,025 Residential real estate: 1-4 family 4,208,383 4,197,848 30,617 4,738,352 223,569 Home equity 88,983 88,888 21,580 91,948 6,355 Other: Consumer 12,484 12,500 - 12,623 1,029 $ 5,106,002 $ 5,091,918 $ 322,469 $ 5,598,558 $ 272,292 Impaired loans, for which no allowance has been provided as of March 31, 2015 and June 30, 2014, have adequate collateral, based on management’s current estimates. The following summarizes the number and recorded investment of troubled debt restructurings (“TDRs”) as of: March 31, 2015 Number Recorded of TDRs Investment Concession – Extension of maturity: Commercial: Operating 6 $ 328,741 Real estate 1 185,322 Agricultural: Real estate 1 230,997 Residential real estate: 1-4 family 36 1,552,177 Home equity 4 64,576 Other: Consumer 2 9,082 50 $ 2,370,895 Concession – Reduction of interest rate below market: Residential real estate: 1-4 family 49 $ 2,181,078 Home equity 1 20,253 50 $ 2,201,331 Total: Commercial: Operating 6 $ 328,741 Real estate 1 185,322 Agricultural: Real estate 1 230,997 Residential real estate: 1-4 family 85 3,733,255 Home equity 5 84,829 Other: Consumer 2 9,082 100 $ 4,572,226 June 30, 2014 Number Recorded of TDRs Investment Concession – Extension of maturity: Commercial: Operating 6 $ 163,537 Real estate 1 199,149 Residential real estate: 1-4 family 35 1,811,371 Home equity 4 67,339 Other: Consumer 3 12,484 49 $ 2,253,880 Concession – Reduction of interest rate below market: Commercial: Operating 1 $ 356,142 Residential real estate: 1-4 family 52 2,365,351 Home equity 1 21,644 54 $ 2,743,137 Total: Commercial: Operating 7 $ 519,679 Real estate 1 199,149 Residential real estate: 1-4 family 87 4,176,722 Home equity 5 88,983 Other: Consumer 3 12,484 103 $ 4,997,017 The following summarizes the number and investment in TDRs, by type of concession, that were restructured: Number Recorded For the nine months ended March 31, 2015 of TDRs Investment Concession – Extension of maturity: Commercial: Operating 3 $ 287,161 Agricultural: Real Estate 1 230,997 Residential real estate: 1-4 family 1 58,701 5 $ 576,859 Total: Commercial: Operating 3 $ 287,161 Agricultural: Real Estate 1 230,997 Residential real estate: 1-4 family 1 58,701 5 $ 576,859 Number Recorded For the nine months ended March 31, 2014 of TDRs Investment Concession – Extension of maturity: Commercial: Real Estate 1 $ 200,192 Other: Consumer 1 30,000 2 $ 230,192 Total: Commercial: Real Estate 1 $ 200,192 Other: Consumer 1 30,000 2 $ 230,192 Number Recorded For the year ended June 30, 2014 of TDRs Investment Concession – Extension of maturity: Commercial: Real estate 1 $ 199,149 1 $ 199,149 Total: Commercial: Real estate 1 $ 199,149 1 $ 199,149 |