XML 49 R36.htm IDEA: XBRL DOCUMENT v3.22.1
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Schedule of Loans

Loans consisted of the following:

 

(Dollars in thousands)  2021   2020 
   As of December 31, 
(Dollars in thousands)  2021   2020 
         
One-to-four family residential real estate loans  $166,081   $157,984 
Construction and land loans   27,644    26,106 
Commercial real estate loans   198,472    172,307 
Commercial loans   132,154    134,047 
Paycheck protection program loans   17,179    100,084 
Agriculture loans   94,267    96,532 
Municipal loans   2,050    2,332 
Consumer loans   24,541    24,122 
Total gross loans   662,388    713,514 
Net deferred loan (fees) costs and loans in process   (380)   (1,957)
Allowance for loan losses   (8,775)   (8,775)
Loans, net  $653,233   $702,782 
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:

 

(Dollars in thousands)
   Year ended December 31, 2021 
   One-to-four family residential real estate loans   Construction and land loans   Commercial real estate loans   Commercial loans   Paycheck protection loans   Agriculture loans   Municipal loans   Consumer loans   Total 
                                     
Allowance for loan losses:                                             
Balance at January 1, 2021  $859   $181   $2,482   $2,388   $-   $2,690   $6   $169   $8,775 
Charge-offs   (81)   -    (540)   (72)   -    (50)   -    (235)   (978)
Recoveries   11    263    -    14    -    66    6    118    478 
Provision for loan losses   (166)   (306)   1,109    283    -    (485)   (6)   71    500 
Balance at December 31, 2021  $623   $138   $3,051   $2,613   $-   $2,221   $6   $123   $8,775 
                                              
Allowance for loan losses:                                             
Individually evaluated for loss  $-   $-   $-   $504   $-   $-   $-   $-   $504 
Collectively evaluated for loss   623    138    3,051    2,109    -    2,221    6    123    8,271 
Total  $623   $138   $3,051   $2,613   $-   $2,221   $6   $123   $8,775 
                                              
Loan balances:                                             
Individually evaluated for loss  $578   $794   $2,214   $1,029   $-   $2,067   $36   $-   $6,718 
Collectively evaluated for loss   165,503    26,850    196,258    131,125    17,179    92,200    2,014    24,541    655,670 
Total  $166,081   $27,644   $198,472   $132,154   $17,179   $94,267   $2,050   $24,541   $662,388 

 

(Dollars in thousands)
   Year ended December 31, 2020 
   One-to-four family residential real estate loans   Construction and land loans   Commercial real estate loans   Commercial loans   Paycheck protection loans   Agriculture loans   Municipal loans   Consumer loans   Total 
                                     
Allowance for loan losses:                                             
Balance at January 1, 2020  $501   $271   $1,386   $1,815   $-   $2,347   $7   $140   $6,467 
Charge-offs   (251)   (191)   (131)   (292)   -    (3)   -    (248)   (1,116)
Recoveries   -    -    13    3    -    -    6    102    124 
Provision for loan losses   609    101    1,214    862    -    346    (7)   175    3,300 
Balance at December 31, 2020  $859   $181   $2,482   $2,388   $-   $2,690   $6   $169   $8,775 
                                              
Allowance for loan losses:                                             
Individually evaluated for loss  $-   $-   $177   $22   $-   $67   $-   $-   $266 
Collectively evaluated for loss   859    181    2,305    2,366    -    2,623    6    169    8,509 
Total  $859   $181   $2,482   $2,388   $-   $2,690   $6   $169   $8,775 
                                              
Loan balances:                                             
Individually evaluated for loss  $914   $1,137   $8,119   $1,639   $-   $614   $36   $3   $12,462 
Collectively evaluated for loss   157,070    24,969    164,188    132,408    100,084    95,918    2,296    24,119    701,052 
Total  $157,984   $26,106   $172,307   $134,047   $100,084   $96,532   $2,332   $24,122   $713,514 

 

 

(Dollars in thousands)
   Year ended December 31, 2019 
   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, 2019  $449   $168   $1,686   $1,051   $2,238   $7   $166   $5,765 
Charge-offs   (56)   (31)   -    (453)   -    -    (285)   (825)
Recoveries   1    -    -    53    -    6    67    127 
Provision for loan losses   107    134    (300)   1,164    109    (6)   192    1,400 
Balance at December 31, 2019  $501   $271   $1,386   $1,815   $2,347   $7   $140   $6,467 
                                         
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

 

(Dollars in thousands)
   As of December 31, 2021 
   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  $578   $578   $578   $-   $-   $590   $8 
Construction and land loans   2,401    794    794    -    -    895    16 
Commercial real estate loans   2,214    2,214    2,214    -    -    2,388    37 
Commercial loans   1,380    1,029    520    509    504    1,096    38 
Agriculture loans   2,235    2,067    2,067    -    -    2,420    67 
Municipal loans   36    36    36    -    -    36    1 
Total impaired loans  $8,844   $6,718   $6,209   $509   $504   $7,425   $167 

 

   As of December 31, 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 loans  $914   $914   $914   $-   $-   $925   $3 
Construction and land loans   2,872    1,137    1,137    -    -    1,211    26 
Commercial real estate loans   8,119    8,119    4,302    3,817    177    8,152    8 
Commercial loans   1,990    1,639    1,543    96    22    1,984    43 
Agriculture loans   829    614    538    76    67    618    67 
Municipal loans   36    36    36    -    -    54    1 
Consumer loans   3    3    3    -    -    4    - 
Total impaired loans  $14,763   $12,462   $8,473   $3,989   $266   $12,948   $148 

 

   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 loans  $1,297   $1,256   $887   $369   $129   $1,291   $10 
Construction and land loans   3,214    1,479    1,288    191    191    1,631    36 
Commercial real estate loans   3,461    3,461    3,258    203    103    3,489    478 
Commercial loans   1,427    1,298    416    882    204    1,464    11 
Agriculture loans   1,339    1,124    613    511    106    1,166    48 
Municipal loans   58    58    58    -    -    58    1 
Consumer loans   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

 

(Dollars in thousands)
   As of December 31, 2021 
   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  $20   $125   $-   $145   $417   $562   $165,519 
Construction and land loans   -    -    -    -    681    681    26,963 
Commercial real estate loans   -    -    -    -    2,214    2,214    196,258 
Commercial loans   289    340    -    629    593    1,222    130,932 
Paycheck protection program loans   -    -    -    -    -    -    17,179 
Agriculture loans   1,189    -    -    1,189    1,325    2,514    91,753 
Municipal loans   -    -    -    -    -    -    2,050 
Consumer loans   18    9    -    27    -    27    24,514 
Total  $1,516   $474   $-   $1,990   $5,230   $7,220   $655,168 
                                    
Percent of gross loans   0.23%   0.07%   0.00%   0.30%   0.79%   1.09%   98.91%

 

   As of December 31, 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 loans  $262   $185   $-   $447   $749   $1,196   $156,788 
Construction and land loans   -    -    -    -    694    694    25,412 
Commercial real estate loans   -    -    -    -    8,119    8,119    164,188 
Commercial loans   832    -    -    832    874    1,706    132,341 
Paycheck protection program loans   -    -    -    -    -    -    100,084 
Agriculture loans   206    29    -    235    76    311    96,221 
Municipal loans   -    -    -    -    -    -    2,332 
Consumer loans   15    1    -    16    3    19    24,103 
Total  $1,315   $215   $-   $1,530   $10,515   $12,045   $701,469 
                                    
Percent of gross loans   0.19%   0.03%   0.00%   0.22%   1.47%   1.69%   98.31%
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, 2021   As of December 31, 2020 
(Dollars in thousands)  Nonclassified   Classified   Nonclassified   Classified 
                 
One-to-four family residential real estate loans  $165,299   $782   $154,985   $2,999 
Construction and land loans   26,963    681    25,412    694 
Commercial real estate loans   193,669    4,803    161,661    10,646 
Commercial loans   123,609    8,545    132,023    2,024 
Paycheck protection program loans   17,179    -    100,084    - 
Agriculture loans   91,036    3,231    87,662    8,870 
Municipal loans   2,050    -    2,332    - 
Consumer loans   24,541    -    24,119    3 
Total  $644,346   $18,042   $688,278   $25,236 
Schedule of Troubled Debt Restructurings on Financing Receivables

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

 

(Dollars in thousands)                        
   As of December 31, 2021  As of December 31, 2020 
   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   $-   $161    2   $-   $165 
Construction and land loans   3    681    113    5    693    443 
Commercial real estate loans   2    1,224    -    2    1,227    - 
Commercial loans   4    33    436    7    33    765 
Agriculture   4    -    742    4    -    538 
Municipal loans   1    -    36    1    -    36 
Total troubled debt restructurings   16   $1,938   $1,488    21   $1,953   $1,947 
Schedule of Loan to Directors Officers and Affiliated Parties

 

     
(Dollars in thousands)    
     
Balance at December 31, 2020  $16,094 
New loans   10,920 
Repayments   (17,077)
Balance at December 31, 2021  $9,937