XML 35 R24.htm IDEA: XBRL DOCUMENT v3.22.2.2
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2022
Receivables [Abstract]  
Schedule of Loans

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

 

   September 30,   December 31, 
(Dollars in thousands)  2022   2021 
         
One-to-four family residential real estate loans  $205,466   $166,081 
Construction and land loans   18,119    27,644 
Commercial real estate loans   228,669    198,472 
Commercial loans   144,582    132,154 
Paycheck protection program loans   410    17,179 
Agriculture loans   86,114    94,267 
Municipal loans   2,036    2,050 
Consumer loans   25,911    24,541 
Total gross loans   711,307    662,388 
Net deferred loan costs (fees) and loans in process   (311)   (380)
Allowance for loan losses   (8,858)   (8,775)
Loans, net  $702,138   $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:

 

(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 
   Three and nine months ended September 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 July 1, 2022  $         580   $133   $2,982   $2,651   $-   $1,820   $6   $143   $8,315 
Charge-offs   -    -    -    -    -    -    -    (106)   (106)
Recoveries   -    65    -    5    -    56    -    23    149 
Provision for loan losses   25    (92)   216    146    -    130    (1)   76    500 
Balance at September 30, 2022  $605   $106   $3,198   $2,802   $-   $2,006   $5   $136   $8,858 
                                              
Balance at January 1, 2022  $623   $138   $3,051   $2,613   $-   $2,221   $6   $123   $8,775 
Charge-offs   -    -    -    -    -    -    -    (235)   (235)
Recoveries   -    165    -    28    -    59    6    60    318 
Provision for loan losses   (18)   (197)   147    161    -    (274)   (7)   188    - 
Balance at September 30, 2022  $605   $106   $3,198   $2,802   $-   $2,006   $5   $136   $8,858 

 

   Three and nine months ended September 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 June 30, 2021  $         725   $131   $3,412   $2,588   $-   $2,156   $5   $146   $9,163 
Charge-offs   -    -    (540)   -    -    -    -    (75)   (615)
Recoveries   8    120    -    11    -    50    -    29    218 
Provision for loan losses   (89)   (117)   25    18    -    117    -    46    - 
Balance at September 30, 2021  $644   $134   $2,897   $2,617   $-   $2,323   $5   $146   $8,766 
                                              
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)   -    (164)   (907)
Recoveries   10    221    -    13    -    50    6    98    398 
Provision for loan losses   (144)   (268)   955    288    -    (367)   (7)   43    500 
Balance at September 30, 2021  $644   $134   $2,897   $2,617   $-   $2,323   $5   $146   $8,766 

 

 

   As of September 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  $-   $-   $-   $663   $-   $30   $-   $-   $693 
Collectively evaluated for loss            605    106    3,198    2,139    -    1,976    5    136    8,165 
Total  $605   $106   $3,198   $2,802   $-   $2,006   $5   $136   $8,858 
                                              
Loan balances:                                             
Individually evaluated for loss  $352   $195   $2,124   $1,105   $-   $1,877   $36   $19   $5,708 
Collectively evaluated for loss          205,114    17,924    226,545    143,477    410    84,237    2,000    25,892    705,599 
Total  $205,466   $18,119   $228,669   $144,582   $410   $86,114   $2,036   $25,911   $711,307 

 

   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 September 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  $352   $352   $352   $-   $-   $390   $6 
Construction and land   195    195    195    -    -    195    6 
Commercial real estate   2,124    2,124    2,124    -    -    2,173    40 
Commercial   1,356    1,105    324    781    663    1,186    12 
Agriculture   1,960    1,877    1,847    30    30    1,932    48 
Municipal   36    36    36    -    -    36    1 
Consumer   19    19    19    -    -    19    - 
Total impaired loans  $6,042   $5,708   $4,897   $811   $693   $5,931   $113 

 

(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 September 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  $15   $114   $-   $129   $195   $324   $205,142 
Construction and land loans   -    -    -    -    195    195    17,924 
Commercial real estate loans   65    -    -    65    2,124    2,189    226,480 
Commercial loans   4    -    -    4    860    864    143,718 
Paycheck protection program loans   -    389    -    389    -    389    21 
Agriculture loans   20    -    -    20    1,430    1,450    84,664 
Municipal loans   -    -    -    -    -    -    2,036 
Consumer loans   1    49    -    50    19    69    25,842 
Total  $105   $552   $-   $657   $4,823   $         5,480   $705,827 
                                    
Percent of gross loans   0.01%   0.08%   0.00%   0.09%   0.68%   0.77%   99.23%

 

(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 September 30, 2022   As of December 31, 2021 
(Dollars in thousands)  Nonclassified   Classified   Nonclassified   Classified 
                 
One-to-four family residential real estate loans  $205,122   $344   $165,299   $782 
Construction and land loans   17,924    195    26,963    681 
Commercial real estate loans   223,334    5,335    193,669    4,803 
Commercial loans   135,739    8,843    123,609    8,545 
Paycheck protection program loans   410    -    17,179    - 
Agriculture loans   84,684    1,430    91,036    3,231 
Municipal loan   2,036    -    2,050    - 
Consumer loans   25,892    19    24,541    - 
Total  $695,141   $16,166   $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 September 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   $-   $157    2   $-   $161 
Construction and land loans   1    195    -    3    681    113 
Commercial real estate loans   2    1,224    -    2    1,224    - 
Commercial loans   2    33    245    4    33    436 
Agriculture loans   3    -    447    4    -    742 
Municipal loan   1    -    36    1    -    36 
Total   11   $1,452   $885    16   $1,938   $1,488