XML 33 R23.htm IDEA: XBRL DOCUMENT v3.22.2
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2022
Receivables [Abstract]  
Schedule of Loans

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

 

   June 30,   December 31, 
(Dollars in thousands)  2022   2021 
         
One-to-four family residential real estate loans  $192,517   $166,081 
Construction and land loans   23,092    27,644 
Commercial real estate loans   209,879    198,472 
Commercial loans   137,929    132,154 
Paycheck protection program loans   652    17,179 
Agriculture loans   78,240    94,267 
Municipal loans   2,076    2,050 
Consumer loans   25,531    24,541 
Total gross loans   669,916    662,388 
Net deferred loan costs (fees) and loans in process   229    (380)
Allowance for loan losses   (8,315)   (8,775)
Loans, net  $661,830   $653,233 
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:

 

                                     
   Three and six months ended June 30, 2022 
(Dollars in thousands) 

One-to-four

family

residential

real estate

loans

  

Construction

and land

loans

  

Commercial

real estate

loans

  

Commercial

loans

  

Paycheck

protection

program

loans

  

Agriculture

loans

  

Municipal

loans

  

Consumer

loans

   Total 
                                     
Allowance for loan losses:                                             
Balance at April 1, 2022  $      624   $        146   $3,061   $2,465   $          -   $1,929   $         6   $126   $8,357 
Charge-offs   -    -    -    -    -    -    -    (76)   (76)
Recoveries   -    -    -    9    -    2    -    23    34 
Provision for loan losses   (44)   (13)   (79)   177    -    (111)   -    70    - 
Balance at June 30, 2022  $580   $133   $2,982   $2,651   $-   $1,820   $6   $143   $8,315 
                                              
Balance at January 1, 2022  $623   $138   $3,051   $2,613   $-   $2,221   $6   $123   $8,775 
Charge-offs   -    -    -    -    -    -    -    (129)   (129)
Recoveries   -    100    -    23    -    3    6    37    169 
Provision for loan losses   (43)   (105)   (69)   15    -    (404)   (6)   112    (500)
Balance at June 30, 2022  $580   $133   $2,982   $2,651   $-   $1,820   $6   $143   $  8,315 

 

   Three and six months ended June 30, 2021 
(Dollars in thousands)   

One-to-four

family

residential

real estate

loans

    

Construction

and land

loans

    

Commercial

real estate

loans

    

Commercial

loans

    

Paycheck

protection

program

loans

    

Agriculture

loans

    

Municipal

loans

    

Consumer

loans

    Total 
                                              
Allowance for loan losses:                                             
Balance at April 1, 2021  $897   $186   $3,257   $2,246   $-   $2,503   $6   $176   $9,271 
Charge-offs   (58)   -    -    (72)   -    (50)   -    (48)   (228)
Recoveries   1    100    -    1    -    -    -    18    120 
Provision for loan losses   (115)   (155)   155    413    -    (297)   (1)   -    - 
Balance at June 30, 2021  $725   $131   $3,412   $2,588   $-   $2,156   $5   $146   $9,163 
                                     
Allowance for loan losses:                                    
Balance at January 1, 2021  $859   $181   $2,482   $2,388   $-   $2,690   $6   $169   $8,775 
Charge-offs   (81)   -    -    (72)   -    (50)   -    (89)   (292)
Recoveries   2    101    -    2    -    -    6    69    180 
Reversal of loan losses   (55)   (151)   930    270    -    (484)   (7)   (3)   500 
Balance at June 30, 2021  $725   $131   $3,412   $2,588   $-   $2,156   $5   $146   $  9,163 

 

 

 

   As of June 30, 2022 
(Dollars in thousands) 

One-to-four

family

residential

real estate

loans

  

Construction

and land loans

  

Commercial

real estate

loans

  

Commercial

loans

  

Paycheck

protection

program

loans

  

Agriculture

loans

  

Municipal

loans

  

Consumer

loans

   Total 
                                     
Allowance for loan losses:                                             
Individually evaluated for loss  $-   $-   $-   $644   $-   $-   $-   $-   $644 
Collectively evaluated for loss   580    133    2,982    2,007    -    1,820    6    143    7,671 
Total  $580   $133   $2,982   $2,651   $-   $1,820   $6   $143   $8,315 
                                              
Loan balances:                                             
Individually evaluated for loss  $564   $195   $2,173   $1,112   $-   $1,780   $36   $10   $5,870 
Collectively evaluated for loss   191,953    22,897    207,706    136,817    652    76,460    2,040    25,521    664,046 
Total  $192,517   $23,092   $209,879   $137,929   $652   $78,240   $2,076   $25,531   $  669,916 

 

    As of December 31, 2021 
(Dollars in thousands)   

One-to-four

family

residential

real estate

loan

    

Construction

and land

loans

    

Commercial

real estate

loans

    

Commercial

loans

    

Paycheck

protection

program

loans

    

Agriculture

loans

    

Municipal

loans

    

Consumer

loans

    Total 
                                              
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 
Schedule of Impaired Financing Receivables

The following tables present information on impaired loans:

 

  

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

 
(Dollars in thousands)  As of June 30, 2022 
  

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  $564   $564   $564   $        -   $        -   $573   $          4 
Construction and land   195    195    195    -    -    195    4 
Commercial real estate   2,173    2,173    2,173    -    -    2,190    25 
Commercial   1,363    1,112    379    733    644    1,152    8 
Agriculture   1,882    1,780    1,780    -    -    1,755    29 
Municipal   36    36    36    -    -    36    - 
Consumer   10    10    10    -    -    10    - 
Total impaired loans  $6,223   $5,870   $5,137   $733   $644   $5,911   $70 

 

(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  $578   $578   $578   $-   $-   $590   $8 
Construction and land   2,401    794    794    -    -    895    16 
Commercial real estate   2,214    2,214    2,214    -    -    2,388    37 
Commercial   1,380    1,029    520    509    504    1,096    38 
Agriculture   2,235    2,067    2,067    -    -    2,420    67 
Municipal   36    36    36    -    -    36    1 
Total impaired loans  $8,844   $6,718   $6,209   $509   $504   $7,425   $167 
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, 2022 
   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  $-   $120   $-   $120   $406   $526   $191,991 
Construction and land loans   -    -    -    -    195    195    22,897 
Commercial real estate loans   67    -    -    67    2,173    2,240    207,639 
Commercial loans   5    -    -    5    815    820    137,109 
Paycheck protection program loans   -    -    -    -    -    -    652 
Agriculture loans   30    599    -    629    1,288    1,917    76,323 
Municipal loans   -    -    -    -    -    -    2,076 
Consumer loans   35    21    -    56    10    66    25,465 
Total  $137   $740   $-   $877   $4,887   $5,764   $664,152 
                                    
Percent of gross loans   0.02%   0.11%   0.00%   0.13%   0.73%   0.86%   99.14%

 

(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%
Schedule of Troubled Debt Restructurings on Financing Receivables

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

 

(Dollars in thousands)  Nonclassified   Classified   Nonclassified   Classified 
   As of June 30, 2022   As of December 31, 2021 
(Dollars in thousands)  Nonclassified   Classified   Nonclassified   Classified 
                 
One-to-four family residential real estate loans  $191,962   $555   $165,299   $782 
Construction and land loans   22,897    195    26,963    681 
Commercial real estate loans   205,227    4,652    193,669    4,803 
Commercial loans   133,719    4,210    123,609    8,545 
Paycheck protection program loans   652    -    17,179    - 
Agriculture loans   76,952    1,288    91,036    3,231 
Municipal loan   2,076    -    2,050    - 
Consumer loans   25,521    10    24,541    - 
Total  $659,006   $10,910   $644,346   $18,042 
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, 2022   As of December 31, 2021 
   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   $-   $158    2   $-   $161 
Construction and land loans   1    195    -    3    681    113 
Commercial real estate loans   2    1,224    -    2    1,224    - 
Commercial loans   2    32    297    4    33    436 
Agriculture loans   3    -    492    4    -    742 
Municipal loan   1    -    36    1    -    36 
Total   11   $1,451   $983    16   $1,938   $1,488