Loans and Allowance for Loan Losses | Note 5: Loans and Allowance for Loan Losses A summary of loans at June 30, 2019 and December 31, 2018, are as follows (dollars in thousands): June 30, December 31, Construction & development $ 83,291 $ 87,267 1-4 family commercial 36,165 33,278 Commercial real estate - other 188,142 156,396 Total commercial real estate 307,598 276,941 Commercial & industrial 256,100 248,394 Agricultural 56,167 62,844 Consumer 13,093 13,723 Gross loans 632,958 601,902 Less allowance for loan losses (7,836 ) (7,832 ) Less deferred loan fees (1,508 ) (1,992 ) Net loans $ 623,614 $ 592,078 The following table presents, by portfolio segment, the activity in the allowance for loan losses for the three months ended June 30, 2019 and 2018 (dollars in thousands): Construction & Development 1 - 4 Family Commercial Commercial Other Commercial & Industrial Agricultural Consumer Total June 30, 2019 Balance, beginning of period $ 1,290 $ 452 $ 2,087 $ 3,068 $ 760 $ 178 $ 7,835 Charge-offs - - - - (10 ) - (10 ) Recoveries - 1 - 7 3 - 11 Net recoveries - 1 7 (7 ) - 1 Provision (credit) for loan losses (259 ) (5 ) 242 96 (58 ) (16 ) - Balance, end of period $ 1,031 $ 448 $ 2,329 $ 3,171 $ 695 $ 162 $ 7,836 Construction & Development 1 - 4 Family Commercial Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total June 30, 2018 Balance, beginning of period $ 1,465 $ 497 $ 1,556 $ 3,108 $ 872 $ 201 $ 7,699 Charge-offs - (25 ) - (6 ) - - (31 ) Recoveries - 2 2 29 - 1 34 Net recoveries - (23 ) 2 23 - 1 3 Provision (credit) for loan losses (182 ) (39 ) 414 (118 ) (64 ) (11 ) - Balance, end of period $ 1,283 $ 435 $ 1,972 $ 3,013 $ 808 $ 191 $ 7,702 The following table presents, by portfolio segment, the activity in the allowance for loan losses for the six months ended June 30, 2019 and 2018 (dollars in thousands): Construction & Development 1 - 4 Family Commercial Commercial Real Estate - Other Commercial Agricultural Consumer Total June 30, 2019 Balance, beginning of period $ 1,136 $ 433 $ 2,035 $ 3,231 $ 818 $ 179 $ 7,832 Charge-offs - - - (4 ) (10 ) - (14 ) Recoveries - 2 - 13 3 - 18 Net charge-offs - 2 - 9 (7 ) - 4 Provision (credit) for loan losses (105 ) 13 294 (69 ) (116 ) (17 ) - Balance, end of period $ 1,031 $ 448 $ 2,329 $ 3,171 $ 695 $ 162 $ 7,836 Construction & Development 1 - 4 Family Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total June 30, 2018 Balance, beginning of period $ 1,407 $ 431 $ 1,865 $ 2,779 $ 1,015 $ 157 $ 7,654 Charge-offs - (25 ) - (61 ) - - (86 ) Recoveries - 2 2 29 - 1 34 Net charge-offs - (23 ) 2 (32 ) - 1 (52 ) Provision (credit) for loan losses (124 ) 27 105 266 (207 ) 33 100 Balance, end of period $ 1,283 $ 435 $ 1,972 $ 3,013 $ 808 $ 191 $ 7,702 The following table presents, by portfolio segment, the balance in allowance for loan losses and the gross loans based upon portfolio segment and impairment method as of June 30, 2019 and December 31, 2018 (dollars in thousands): Construction & Development 1 - 4 Family Commercial Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total June 30, 2019 Allowance Balance Ending balance Individually evaluated for impairment $ - $ 3 $ 32 $ - $ - $ - $ 35 Collectively evaluated for impairment 1,031 445 2,297 3,171 695 162 7,801 Total $ 1,031 $ 448 $ 2,329 $ 3,171 $ 695 $ 162 $ 7,836 Gross Loans Ending balance Individually evaluated for impairment $ - $ 8 $ 1,911 $ 5,309 $ 2,641 $ - $ 9,869 Collectively evaluated for impairment 83,291 36,157 186,231 250,791 53,526 13,093 623,089 Total $ 83,291 $ 36,165 $ 188,142 $ 256,100 $ 56,167 $ 13,093 $ 632,958 December 31, 2018 Allowance Balance Ending balance Individually evaluated for impairment $ - $ - $ 32 $ 14 $ - $ - $ 46 Collectively evaluated for impairment 1,136 433 2,003 3,217 818 179 7,786 Total $ 1,136 $ 433 $ 2,035 $ 3,231 $ 818 $ 179 $ 7,832 Gross Loans Ending balance Individually evaluated for impairment $ - $ 115 $ 484 $ 7,381 $ 1,097 $ - $ 9,077 Collectively evaluated for impairment 87,267 33,163 155,912 241,013 61,747 13,723 592,825 Total $ 87,267 $ 33,278 $ 156,396 $ 248,394 $ 62,844 $ 13,723 $ 601,902 Internal Risk Categories Certain loan segments were reclassified during 2018. Each loan segment is made up of loan categories possessing similar risk characteristics. The Company’s re-alignment of the segments primarily consisted of reclassifying consumer-related and agricultural-related real estate loans from the real estate category to the consumer and agricultural categories, respectively. Management believes this accurately represents the risk profile of each loan segment. In addition, the real estate segment was renamed to commercial real estate, and the commercial segment was renamed to commercial & industrial. The prior period amounts have been revised to conform to the current period presentation. These reclassifications did not have a significant impact on the allowance for loan losses. Risk characteristics applicable to each segment of the loan portfolio are described as follows: Real Estate Commercial & Industrial Agricultural Consumer Loan grades are numbered 1 through 4. Grade 1 is considered satisfactory. The grades of 2 and 3, or Watch and Special Mention, respectively, represent loans of lower quality and are considered criticized. Grade of 4, or Substandard, refers to loans that are classified. • Grade (Pass) • Grade 2 (Watch) • Grade 3 (Special Mention) • Grade 4 (Substandard) The Company evaluates the definitions of loan grades and the allowance for loan losses methodology on an ongoing basis. No changes were made to either during period ended June 30, 2019. The following table presents the credit risk profile of the Company’s loan portfolio based on internal rating category as of June 30, 2019 and December 31, 2018 (dollars in thousands): Construction & Development 1 - 4 Family Commercial Commercial & Industrial Agricultural Consumer Total June 30, 2019 Grade 1 (Pass) $ 81,053 $ 35,463 $ 182,645 $ 216,425 $ 51,287 $ 13,093 $ 579,966 2 (Watch) 2,238 694 1,510 33,489 110 - 38,041 3 (Special Mention) - - 2,076 877 2,129 - 5,082 4 (Substandard) - 8 1,911 5,309 2,641 - 9,869 Total $ 83,291 $ 36,165 $ 188,142 $ 256,100 $ 56,167 $ 13,093 $ 632,958 Construction & 1 - 4 Family Commercial Commercial & Industrial Agricultural Consumer Total December 31, 2018 Grade 1 (Pass) $ 84,485 $ 29,942 $ 154,353 $ 204,671 $ 57,782 $ 13,723 $ 544,956 2 (Watch) 2,782 3,221 1,559 36,342 758 - 44,662 3 (Special Mention) - - - - 3,207 - 3,207 4 (Substandard) - 115 484 7,381 1,097 - 9,077 Total $ 87,267 $ 33,278 $ 156,396 $ 248,394 $ 62,844 $ 13,723 $ 601,902 The following table presents the Company’s loan portfolio aging analysis of the recorded investment in loans as of June 30, 2019 and December 31, 2018 (dollars in thousands): Past Due Total Loans 30–59 60–89 Greater than Total Current Total > 90 Days & June 30, 2019 Construction & development $ - $ - $ - $ - $ 83,291 $ 83,291 $ - 1 - 4 Family Real Estate 69 - 8 77 36,088 36,165 - Commercial Real Estate - other - - - - 188,142 188,142 - Commercial & industrial - - - - 256,100 256,100 - Agricultural 541 - 1,097 1,638 54,529 56,167 1,097 Consumer 99 - - 99 12,994 13,093 - Total $ 709 $ - $ 1,105 $ 1,814 $ 631,144 $ 632,958 $ 1,097 December 31, 2018 Construction & development $ - $ - $ - $ - $ 87,267 $ 87,267 $ - 1 - 4 Family Real Estate 8 - - 8 33,270 33,278 - Commercial Real Estate - other - - - - 156,396 156,396 - Commercial & industrial - 5 - 5 248,389 248,394 - Agricultural - - - - 62,844 62,844 - Consumer 41 - - 41 13,682 13,723 - Total $ 49 $ 5 $ - $ 54 $ 601,848 $ 601,902 $ - The following table presents impaired loans as of June 30, 2019 and December 31, 2018 (dollars in thousands): Unpaid Balance Recorded Investment Recorded Investment Allowance Total Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Three Months Ended Six Months Ended June 30, 2019 Construction & development $ - $ - $ - $ - $ - $ - $ - $ - $ - 1 - 4 Family Real Estate 8 - 8 8 3 713 - 414 - Commercial Real Estate - other 1,911 - 1,911 1,911 32 1,335 33 1,147 66 Commercial & industrial 5,309 5,309 - 5,309 - 5,290 55 5,940 178 Agricultural 2,641 2,641 - 2,641 - 2,548 48 2,190 105 Consumer - - - - - 193 - 193 - Total $ 9,869 $ 7,950 $ 1,919 $ 9,869 $ 35 $ 10,079 $ 136 $ 9,884 $ 349 Three Months Ended Six Months Ended December 31, 2018 Construction & development $ - $ - $ - $ - $ - $ - $ - $ - $ - 1 - 4 Family Real Estate 115 115 - 115 - 71 8 90 - Commercial Real Estate - other 1,990 1,506 484 1,990 32 414 144 500 18 Commercial & industrial 7,614 7,359 22 7,381 14 8,880 7 6,207 284 Agricultural 1,097 1,097 - 1,097 - 1,497 - 1,529 40 Consumer 5 - - - - 41 - 37 - Total $ 10,821 $ 10,077 $ 506 $ 10,583 $ 46 $ 10,903 $ 159 $ 8,363 $ 342 Impaired loans include nonperforming loans and also include loans modified in troubled-debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. Included in certain loan categories in the impaired loans are troubled debt restructurings that were classified as impaired. At June 30, 2019, the Company had $321,000 of commercial loans, $1,911,000 of commercial real estate loans, and $674,000 of agricultural loans that were modified in troubled-debt restructurings and impaired and $501,000 in commercial loan modifications as of December 31, 2018. There were $2.9 million in newly modified troubled-debt restructurings during the There were no troubled-debt restructurings modified in the past three months that subsequently defaulted for the period ended June 30, 2019. The following table represents information regarding nonperforming assets at June 30, 2019 and December 31, 2018 (dollars in thousands): As of June 30, 2019 December 31, 2018 Nonaccrual loans $ 2,240 $ 2,615 Troubled-debt restructurings (1) 674 - Accruing loans 90 or more days past due 1,097 - Total nonperforming loans $ 4,011 $ 2,615 (1) $2.2 million and $501,000 of TDRs as of June 30, 2019 and December 31, 2018, respectively, are included in the nonaccrual loans balance in the line above |