XML 37 R27.htm IDEA: XBRL DOCUMENT v3.23.1
Loans and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2023
Receivables [Abstract]  
Schedule of Loans

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

 

           
   March 31,   December 31, 
(Dollars in thousands)  2023   2022 
         
One-to-four family residential real estate loans  $246,079   $236,982 
Construction and land loans   23,137    22,725 
Commercial real estate loans   316,900    304,074 
Commercial loans   172,331    173,415 
Paycheck protection program loans   21    21 
Agriculture loans   80,499    84,283 
Municipal loans   2,004    2,026 
Consumer loans   28,835    26,664 
Total gross loans   869,806    850,190 
Net deferred loan costs (fees) and loans in process   2    (250)
Allowance for credit losses   (10,267)   (8,791)
Loans, net  $859,541   $841,149 
Schedule of Allowance for Credit Losses on Financing Receivables

The following tables provide information on the Company’s allowance for credit losses by loan class and allowance methodology:

  

                                     
   Three months ended March 31, 2023 
(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 credit losses:                                             
Balance at January 1, 2023  $655   $117   $3,158   $2,753   $-   $1,966   $5   $137   $8,791 
Impact of adopting ASC 326   1,022    49    1,063    145    -    (824)   11    57    1,523 
Charge-offs   -    -    -    (17)   -    -    -    (91)   (108)
Recoveries   -    -    -    9    -    16    -    36    61 
Provision for credit losses   80    4    217    (276)   -    (99)   1    73    - 
Balance at March 31, 2023  $1,757   $170   $4,438   $2,614   $-   $1,059   $17   $212   $  10,267 

 

   Three months ended March 31, 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 credit losses:                                             
Balance at January 1, 2022  $623   $138   $3,051   $2,613   $-   $2,221   $6   $123   $8,775 
Charge-offs   -    -    -    -    -    -    -    (53)   (53)
Recoveries   -    100    -    14    -    1    6    14    135 
Provision for credit losses   1    (92)   10    (162)   -    (293)   (6)   42    (500)
Balance at March 31, 2022  $624   $146   $3,061   $2,465   $-   $1,929   $6   $126   $  8,357 

 

   As of December 31, 2022 
(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 credit 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 
Schedule of Non-accrual and Loans Past Due Over 89 Days Still Accruing

The following table presents information on non-accrual and loans past due over 89 days and still accruing:

 

             
(Dollars in thousands)  As of March 31, 2023 
   Non-accrual with no allowance for credit loss   Non-accrual   Loans past due over 89 days still accruing 
             
One-to-four family residential real estate loans  $39   $-   $        - 
Construction and land loans   195    -    - 
Commercial real estate loans   1,224    -    - 
Commercial loans   49    991    - 
Paycheck protection program loans   -    -    - 
Agriculture loans   806    14    - 
Municipal loans   -    -    - 
Consumer loans   -    -    - 
Total loans  $2,313   $1,005   $- 
Schedule of Impaired Financing Receivables

The following table presents information on impaired loans:

 

                                    
(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  $326   $326   $326   $-   $-   $357   $9 
Construction and land   843    412    412    -    -    243    10 
Commercial real estate   1,224    1,224    1,224    -    -    1,224    47 
Commercial   1,063    812    75    737    636    865    5 
Agriculture   1,402    1,319    1,301    18    18    1,433    64 
Municipal   36    36    36    -    -    36    1 
Total impaired loans  $4,894   $4,129   $3,374   $755   $654   $4,158   $136 
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 March 31, 2023 
   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  $178   $-   $-   $178   $39   $217   $245,862 
Construction and land loans   -    -    -    -    195    195    22,942 
Commercial real estate loans   -    -    -    -    1,224    1,224    315,676 
Commercial loans   1,242    10    -    1,252    1,040    2,292    170,039 
Paycheck protection program loans   -    21    -    21    -    21    - 
Agriculture loans   -    20    -    20    820    840    79,659 
Municipal loans   -    -    -    -    -    -    2,004 
Consumer loans   30    -    -    30    -    30    28,805 
Total  $1,450   $51   $-   $1,501   $3,318   $4,819   $  864,987 
                                    
Percent of gross loans   0.17%   0.01%   0.00%   0.18%   0.38%   0.56%   99.44%

 

                                    
(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%
Schedule of Troubled Debt Restructurings on Financing Receivables and Year of Origination

The following table presents information on the Company’s risk category of loans by type and year of origination:

                                              
(Dollars in thousands)  As of March 31, 2023 
   2023   2022   2021   2020   2019   Prior   Revolving loans amortized cost   Revolving loans converted to term   Total 
                                     
One-to-four family residential real estate loans                                             
Nonclassified  $  17,516   $90,427   $46,623   $36,558   $  15,492   $34,808   $4,185   $432   $  246,041 
Classified   -    -    -    -    -    38    -    -    38 
Total  $17,516   $90,427   $46,623   $36,558   $15,492   $34,846   $4,185   $432   $246,079 
Charge-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Construction and land loans                                             
Nonclassified  $755   $9,275   $6,165   $2,733   $2,096   $480   $1,060   $378   $22,942 
Classified   -    -    -    -    -    195    -    -    195 
Total  $755   $9,275   $6,165   $2,733   $2,096   $675   $1,060   $378   $23,137 
Charge-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Commercial real estate loans                                             
Nonclassified  $15,764   $78,829   $60,602   $54,433   $32,097   $66,317   $4,488   $450   $312,980 
Classified   -    -    1,244    319    -    2,357    -    -    3,920 
Total  $15,764   $78,829   $61,846   $54,752   $32,097   $68,674   $4,488   $450   $316,900 
Charge-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Commercial loans                                             
Nonclassified  $6,793   $41,303   $24,022   $20,900   $4,322   $6,308   $57,328   $5,433   $166,409 
Classified   174    862    178    431    662    52    3,344    219    5,922 
Total  $6,967   $42,165   $24,200   $21,331   $4,984   $6,360   $60,672   $5,652   $172,331 
Charge-offs  $-   $(17)  $-   $-   $-   $-   $-   $-   $(17)
Paycheck protection program loans                                             
Nonclassified  $-   $-   $21   $-   $-   $-   $-   $-   $21 
Classified   -    -    -    -    -    -    -    -    - 
Total  $-   $-   $21   $-   $-   $-   $-   $-   $21 
Charge-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Agriculture loans                                             
Nonclassified  $1,847   $13,938   $5,647   $4,679   $4,408   $13,606   $34,608   $946   $79,679 
Classified   -    -    -    -    50    114    64    592    820 
Total  $1,847   $13,938   $5,647   $4,679   $4,458   $13,720   $34,672   $1,538   $80,499 
Charge-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Municipal loans                                             
Nonclassified  $-   $156   $-   $-   $-   $1,848   $-   $-   $2,004 
Classified   -    -    -    -    -    -    -    -    - 
Total  $-   $156   $-   $-   $-   $1,848   $-   $-   $2,004 
Charge-offs  $-   $-   $-   $-   $-   $-   $-   $-   $- 
Consumer loans                                             
Nonclassified  $2,972   $1,974   $2,483   $1,482   $9   $5,590   $14,288   $37   $28,835 
Classified   -    -    -    -    -    -    -    -    - 
Total  $2,972   $1,974   $2,483   $1,482   $9   $5,590   $14,288   $37   $28,835 
Charge-offs  $-   $-   $-   $-   $-   $-   $(91)  $-   $(91)
Total loans                                             
Nonclassified  $45,647   $235,902   $145,563   $120,785   $58,424   $128,957   $115,957   $7,676   $858,911 
Classified   174    862    1,422    750    712    2,756    3,408    811    10,895 
Total  $45,821   $236,764   $146,985   $121,535   $59,136   $131,713   $119,365   $8,487   $869,806 
Charge-offs  $-   $(17)  $-   $-   $-   $-   $(91)  $-   $(108)

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 
(Dollars in thousands)  Nonclassified   Classified 
         
One-to-four family residential real estate loans  $236,663   $319 
Construction and land loans   22,530    195 
Commercial real estate loans   300,216    3,858 
Commercial loans   165,709    7,706 
Paycheck protection program loans   21    - 
Agriculture loans   83,358    925 
Municipal loan   2,026    - 
Consumer loans   26,664    - 
Total  $837,187   $13,003 
Schedule of Allowance for Credit Losses Related to Unfunded Loan Commitments

The following table provides information on the Company’s allowance for credit losses related to unfunded loan commitments.

(dollars in thousands)    
Balance at January 1, 2023  $170 
Impact of adopting ASC 326   - 
Provision for credit losses   30 
Balance at March 31, 2023  $200 
Schedule of Amortization cost

The following table presents the amortized cost basis of loans at March 31, 2023 that were both experiencing financial difficulty and modified during the three months ended March 31, 2023 by class, type of modification and includes the financial effect of the modification.

 

(Dollars in thousands)  As of March 31, 2023
   Amortized cost basis   % of loan class total   Financial effect
            
Term extension:             
Commercial  $152    0.1%  90 day payment deferral