XML 34 R22.htm IDEA: XBRL DOCUMENT v3.20.2
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Schedule of Loans

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

 

   September 30,   December 31, 
(Dollars in thousands)  2020   2019 
         
One-to-four family residential real estate  $162,344   $146,505 
Construction and land   28,094    22,459 
Commercial real estate   154,804    133,501 
Commercial   137,286    109,612 
Paycheck protection program   130,977    - 
Agriculture   99,430    98,558 
Municipal   2,389    2,656 
Consumer   23,988    25,101 
Total gross loans   739,312    538,392 
Net deferred loan (fees)/costs and loans in process   (2,796)   255 
Allowance for loan losses   (8,366)   (6,467)
Loans, net  $728,150   $532,180 
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 nine months ended September 30, 2020 
   One-to-four family residential real estate   Construction and land   Commercial real estate   Commercial   Agriculture   Municipal   Consumer   Total 
                                 
Allowance for loan losses:                                        
Balance at July 1, 2020  $707   $273   $1,693   $2,356   $2,565   $6   $147   $7,747 
Charge-offs   (89)   (91)   -    (167)   (3)   -    (57)   (407)
Recoveries   -    -    -    1    -    -    25    26 
Provision for loan losses   213    22    264    436    15    -    50    1,000 
Balance at September 30, 2020   831    204    1,957    2,626    2,577    6    165    8,366 
                                         
Balance at January 1, 2020  $501   $271   $1,386   $1,815   $2,347   $7   $140   $6,467 
Charge-offs   (109)   (191)   (120)   (200)   (3)   -    (180)   (803)
Recoveries   -    -    13    3    -    6    80    102 
Provision for loan losses   439    124    678    1,008    233    (7)   125    2,600 
Balance at September 30, 2020   831    204    1,957    2,626    2,577    6    165    8,366 

 

(Dollars in thousands)  Three and nine months ended September 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 July 1, 2019  $441   $255   $1,758   $1,404   $2,260   $7   $141   $6,266 
Charge-offs   (15)   (31)   -    (284)   -    -    (81)   (411)
Recoveries   -    -    -    1    -    -    23    24 
Provision for loan losses   249    (156)   (326)   490    40    (1)   104    400 
Balance at September 30, 2019   675    68    1,432    1,611    2,300    6    187    6,279 
                                         
Balance at January 1, 2019  $449   $168   $1,686   $1,051   $2,238   $7   $166   $5,765 
Charge-offs   (56)   (31)   -    (324)   -    -    (183)   (594)
Recoveries   1    -    -    52    -    6    49    108 
Provision for loan losses   281    (69)   (254)   832    62    (7)   155    1,000 
Balance at September 30, 2019   675    68    1,432    1,611    2,300    6    187    6,279 

 

 

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 September 30, 2020 
   One-to-four family residential real estate   Construction and land   Commercial real estate   Commercial   Paycheck protection loans   Agriculture   Municipal   Consumer   Total 
                                     
Allowance for loan losses:                                             
Individually evaluated for loss   213    -    -    25    -    -    -    -    238 
Collectively evaluated for loss   618    204    1,957    2,601    -    2,577    6    165    8,128 
Total   831    204    1,957    2,626    -    2,577    6    165    8,366 
                                              
Loan balances:                                             
Individually evaluated for loss   1,259    1,198    4,929    2,055    -    1,059    58    2    10,560 
Collectively evaluated for loss   161,085    26,896    149,875    135,231    130,977    98,371    2,331    23,986    728,752 
Total  $162,344   $28,094   $154,804   $137,286   $130,977   $99,430   $2,389   $23,988   $739,312 

 

(Dollars in thousands)  As of December 31, 2019 
   One-to-four family residential real estate   Construction and land   Commercial real estate   Commercial   Paycheck protection loans   Agriculture   Municipal   Consumer   Total 
                                     
Allowance for loan losses:                                             
Individually evaluated for loss   129    191    103    204    -    106    -    -    733 
Collectively evaluated for loss   372    80    1,283    1,611    -    2,241    7    140    5,734 
Total   501    271    1,386    1,815    -    2,347    7    140    6,467 
                                              
Loan balances:                                             
Individually evaluated for loss   1,256    1,479    3,461    1,298    -    1,124    58    4    8,680 
Collectively evaluated for loss   145,249    20,980    130,040    108,314    -    97,434    2,598    25,097    529,712 
Total  $146,505   $22,459   $133,501   $109,612   $-   $98,558   $2,656   $25,101   $538,392 
Schedule of Impaired Financing Receivables

The following tables present information on impaired loans:

 

(Dollars in thousands)  As of September 30, 2020 
   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  $1,348   $1,259   $959   $300   $213   $1,319   $1 
Construction and land   2,933    1,198    1,198    -    -    1,225    19 
Commercial real estate   4,929    4,929    4,929    -    -    4,946    356 
Commercial   2,354    2,055    1,952    103    25    2,281    32 
Agriculture   1,274    1,059    1,059    -    -    1,155    61 
Municipal   58    58    58    -    -    58    1 
Consumer   2    2    2    -    -    3    - 
Total impaired loans  $12,898   $10,560   $10,157   $403   $238   $10,987   $470 

 

(Dollars in thousands)  As of December 31, 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  $1,297   $1,256   $887   $369   $129   $1,291   $10 
Construction and land   3,214    1,479    1,288    191    191    1,631    36 
Commercial real estate   3,461    3,461    3,258    203    103    3,489    478 
Commercial   1,427    1,298    416    882    204    1,464    11 
Agriculture   1,339    1,124    613    511    106    1,166    48 
Municipal   58    58    58    -    -    58    1 
Consumer   4    4    4    -    -    5    - 
Total impaired loans  $10,800   $8,680   $6,524   $2,156   $733   $9,104   $584 
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 September 30, 2020 
   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  $30   $425   $-   $455   $1,243   $1,698   $160,646 
Construction and land   598    -    -    598    697    1,295    26,799 
Commercial real estate   -    1,654    -    1,654    2,910    4,564    150,240 
Commercial   443    37    -    480    1,202    1,682    135,604 
Paycheck protection loans   -    -    -    -    -    -    130,977 
Agriculture   476    -    -    476    292    768    98,662 
Municipal   -    -    -    -    -    -    2,389 
Consumer   24    1    -    25    2    27    23,961 
Total  $1,571   $2,117   $-   $3,688   $6,346   $10,034   $729,278 
                                    
Percent of gross loans   0.21%   0.29%   0.00%   0.50%   0.86%   1.36%   98.64%

 

(Dollars in thousands)  As of December 31, 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  $79   $593   $-   $672   $1,088   $1,760   $144,745 
Construction and land   -    -    -    -    898    898    21,561 
Commercial real estate   1,137    707    -    1,844    1,440    3,284    130,217 
Commercial   510    68    -    578    1,270    1,848    107,764 
Agriculture   316    -    -    316    846    1,162    97,396 
Municipal   -    -    -    -    -    -    2,656 
Consumer   27    -    -    27    4    31    25,070 
Total  $2,069   $1,368   $-   $3,437   $5,546   $8,983   $529,409 
                                    
Percent of gross loans   0.39%   0.25%   0.00%   0.64%   1.03%   1.67%   98.33%
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 September 30, 2020   As of December 31, 2019 
   Non-classified   Classified   Non-classified   Classified 
                 
One-to-four family residential real estate  $161,026   $1,318   $145,311   $1,194 
Construction and land   26,799    1,295    21,560    899 
Commercial real estate   149,712    5,092    130,714    2,787 
Commercial   129,882    7,404    101,678    7,934 
Payroll protection loan   130,977    -    -    - 
Agriculture   89,405    10,025    93,259    5,299 
Municipal   2,389    -    2,656    - 
Consumer   23,986    2    25,097    4 
Total  $714,176   $25,136   $520,275   $18,117 
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 September 30, 2020   As of December 31, 2019 
   Number of loans   Non-accrual balance   Accruing balance   Number of loans   Non-accrual balance   Accruing balance 
                         
One-to-four family residential real estate   1   $-   $15    2   $-   $168 
Construction and land   5    697    501    4    510    581 
Commercial real estate   3    1,227    2,019    1    -    2,021 
Commercial   7    33    853    1    -    28 
Agriculture   5    -    767    4    -    278 
Municipal   1    -    58    1    -    58 
Total troubled debt restructurings   22   $1,957   $4,213    13   $510   $3,134