XML 50 R37.htm IDEA: XBRL DOCUMENT v3.23.1
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Schedule of Loans

Loans consisted of the following:

  

         
   As of December 31, 
(Dollars in thousands)  2022   2021 
         
One-to-four family residential real estate loans  $236,982   $166,081 
Construction and land loans   22,725    27,644 
Commercial real estate loans   304,074    198,472 
Commercial loans   173,415    132,154 
Paycheck protection program loans   21    17,179 
Agriculture loans   84,283    94,267 
Municipal loans   2,026    2,050 
Consumer loans   26,664    24,541 
Total gross loans   850,190    662,388 
Net deferred loan (fees) costs and loans in process   (250)   (380)
Allowance for loan losses   (8,791)   (8,775)
Loans, net  $841,149   $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:

 

   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 
(Dollars in thousands)  Year ended December 31, 2022 
   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, 2022  $623   $138   $3,051   $2,613   $-   $2,221   $6   $123   $8,775 
Charge-offs   -    -    -    -    -    -    -    (336)   (336)
Recoveries   -    165    -    38    -    59    6    84    352 
Provision for loan losses   32    (186)   107    102    -    (314)   (7)   266    - 
Balance at December 31, 2022  $655   $117   $3,158   $2,753   $-   $1,966   $5   $137   $8,791 
                                              
Allowance for loan losses:                                             
Individually evaluated for loss  $-   $-   $-   $636   $-   $18   $-   $-   $654 
Collectively evaluated for loss   655    117    3,158    2,117    -    1,948    5    137    8,137 
Total  $655   $117   $3,158   $2,753   $-   $1,966   $5   $137   $8,791 
                                              
Loan balances:                                             
Individually evaluated for loss  $326   $412   $1,224   $812   $-   $1,319   $36   $-   $4,129 
Collectively evaluated for loss   236,656    22,313    302,850    172,603    21    82,964    1,990    26,664    846,061 
Total  $236,982   $22,725   $304,074   $173,415   $21   $84,283   $2,026   $26,664   $850,190 

 

 

(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 
Schedule of Impaired Financing Receivables

 

                                    
(Dollars in thousands)
   As of December 31, 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 loans  $326   $326   $326   $-   $-   $357   $9 
Construction and land loans   843    412    412    -    -    243    10 
Commercial real estate loans   1,224    1,224    1,224    -    -    1,224    47 
Commercial loans   1,063    812    75    737    636    865    5 
Agriculture loans   1,402    1,319    1,301    18    18    1,433    64 
Municipal loans   36    36    36    -    -    36    1 
Total impaired loans  $4,894   $4,129   $3,374   $755   $654   $4,158   $136 

 

   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 
Schedule of Past Due Financing Receivables

 

                                    
(Dollars in thousands)
   As of December 31, 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  $8   $72   $-   $80   $170   $250   $236,732 
Construction and land loans   -    -    -    -    195    195    22,530 
Commercial real estate loans   -    -    -    -    1,224    1,224    302,850 
Commercial loans   -    411    -    411    812    1,223    172,192 
Paycheck protection program loans   -    -    -    -    -    -    21 
Agriculture loans   -    180    -    180    925    1,105    83,178 
Municipal loans   -    -    -    -    -    -    2,026 
Consumer loans   67    -    -    67    -    67    26,597 
Total  $75   $663   $-   $738   $3,326   $4,064   $846,126 
                                    
Percent of gross loans   0.01%   0.08%   0.00%   0.09%   0.39%   0.48%   99.52%

 

                                    
   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:

 

                     
   As of December 31, 2022   As of December 31, 2021 
(Dollars in thousands)  Nonclassified   Classified   Nonclassified   Classified 
                 
One-to-four family residential real estate loans  $236,663   $319   $165,299   $782 
Construction and land loans   22,530    195    26,963    681 
Commercial real estate loans   300,216    3,858    193,669    4,803 
Commercial loans   165,709    7,706    123,609    8,545 
Paycheck protection program loans   21    -    17,179    - 
Agriculture loans   83,358    925    91,036    3,231 
Municipal loans   2,026    -    2,050    - 
Consumer loans   26,664    -    24,541    - 
Total  $837,187   $13,003   $644,346   $18,042 
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, 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   $-   $156    2   $-   $161 
Construction and land loans   2    195    217    3    681    113 
Commercial real estate loans   2    1,224    -    2    1,224    - 
Commercial loans   2    264    -    4    33    436 
Agriculture   3    -    394    4    -    742 
Municipal loans   1    -    36    1    -    36 
Total troubled debt restructurings   12   $1,683   $803    16   $1,938   $1,488 
Schedule of Loan to Directors Officers and Affiliated Parties

The Company had loans and unfunded commitments to directors and officers, and to affiliated parties, at December 31, 2022 and 2021. A summary of such loans is as follows:

 

      
(Dollars in thousands)    
     
Balance at December 31, 2021  $9,937 
New loans   15,525 
Repayments   (10,889)
Balance at December 31, 2022  $14,573