XML 31 R22.htm IDEA: XBRL DOCUMENT v3.22.1
Loans Receivable, Net (Tables)
3 Months Ended
Mar. 31, 2022
Loans Receivable, Net [Abstract] (Deprecated 2019-01-31)  
Financing Receivable, Nonaccrual [Table Text Block]
The following table shows non-accrual loans by category at March 31, 2022 compared to December 31, 2021:
Non-accrual Loans:March 31, 2022December 31, 2021
Construction Real Estate$19,799 $21,434 
Residential Real Estate1,560,113 1,389,498 
Commercial Real Estate1,036,496 1,057,496 
Commercial and Agricultural75,095 64,479 
Consumer HELOC115,766 141,683 
Other Consumer14,265 8,797 
Total Non-accrual Loans$2,821,534 $2,683,387 

Allowance for Loan Losses
Impaired Financing Receivables [Table Text Block]
The following tables present information related to impaired loans by loan category at March 31, 2022 and December 31, 2021 and for the three months ended March 31, 2022 and 2021.
March 31, 2022December 31, 2021
Impaired LoansRecorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Recorded
Investment
Unpaid
Principal
Balance
 
Related
Allowance
Construction Real Estate$17,889 $17,889 $ $19,133 $19,133 $— 
Residential Real Estate1,225,909 1,762,909  1,128,452 1,646,952 — 
Commercial Real Estate1,029,627 1,029,627  1,046,974 1,046,974 — 
Commercial and Agricultural31,446 926,446  31,446 926,446 — 
Consumer HELOC95,854 95,854  97,302 97,302 — 
Other Consumer   — — — 
Total$2,400,725 $3,832,725 $ $2,323,307 $3,736,807 $— 
Three Months Ended March 31,
20222021
Impaired LoansAverage Recorded InvestmentInterest Income
Recognized
Average Recorded
Investment
Interest Income
Recognized
Construction Real Estate$18,511 $ $39,303 $— 
Residential Real Estate1,239,308  1,272,179 — 
Commercial Real Estate1,038,300  1,084,620 1,856 
Commercial and Agricultural31,446  53,046 — 
Consumer HELOC96,578  157,813 — 
Other Consumer  1,787 — 
Total$2,424,143 $ $2,608,748 $1,856 
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
Loans receivable, net, consisted of the following as of the dates indicated below:
March 31, 2022December 31, 2021
Real Estate Loans:
Construction$101,702,355 $100,162,260 
Residential Mortgage84,799,618 84,965,542 
Commercial241,048,027 227,751,664 
Commercial and Agricultural Loans33,854,099 44,689,391 
Consumer Loans:
HELOC29,409,219 28,611,516 
Other Consumer21,936,673 21,449,809 
Total Loans Held For Investment, Gross512,749,991 507,630,182 
Less:
Allowance For Loan Losses11,128,963 11,087,164 
Deferred Loan Fees846,995 1,084,623 
 11,975,958 12,171,787 
Total Loans Receivable, Net$500,774,033 $495,458,395 
Financing Receivable Credit Quality Indicators [Table Text Block]
The tables below summarize the balance within each risk category by loan type, excluding loans held for sale, at March 31, 2022 and December 31, 2021.
March 31, 2022 
Pass
 
Caution
Special Mention 
Substandard
 
Total Loans
Construction Real Estate$76,989,251 $20,082,910 $4,265,573 $364,621 $101,702,355 
Residential Real Estate65,002,986 15,907,480 1,240,739 2,648,413 84,799,618 
Commercial Real Estate191,571,418 43,636,618 3,077,070 2,762,921 241,048,027 
Commercial and Agricultural28,733,158 4,796,087 37,254 287,600 33,854,099 
Consumer HELOC23,884,209 4,447,603 570,673 506,734 29,409,219 
Other Consumer15,372,103 6,352,561 77,086 134,923 21,936,673 
Total$401,553,125 $95,223,259 $9,268,395 $6,705,212 $512,749,991 
December 31, 2021
 
Pass
 
Caution
Special Mention
 
Substandard
 
Total Loans
Construction Real Estate$67,205,984 $25,867,339 $6,566,302 $522,635 $100,162,260 
Residential Real Estate65,650,970 14,506,787 2,061,598 2,746,187 84,965,542 
Commercial Real Estate185,117,439 34,263,196 5,669,666 2,701,363 227,751,664 
Commercial and Agricultural40,017,641 4,296,962 54,380 320,408 44,689,391 
Consumer HELOC23,416,585 3,987,734 624,055 583,142 28,611,516 
Other Consumer15,059,609 6,244,382 85,673 60,145 21,449,809 
Total$396,468,228 $89,166,400 $15,061,674 $6,933,880 $507,630,182 
Financing Receivable, Past Due [Table Text Block]
The tables below present an age analysis of past due balances by loan category at March 31, 2022 and December 31, 2021:
March 31, 2022
 
30-59 Days
Past Due
 
60-89 Days
Past Due
90 Days or
More Past Due
 
Total Past
Due
 
 
Current
 
Total Loans
Receivable
Construction Real Estate$317,228 $ $ $317,228 $101,385,127 $101,702,355 
Residential Real Estate1,296,880 115,013 239,896 1,651,789 83,147,829 84,799,618 
Commercial Real Estate1,607,614  367,906 1,975,520 239,072,507 241,048,027 
Commercial and Agricultural171,271  39,883 211,154 33,642,945 33,854,099 
Consumer HELOC96,370 54,283 19,912 170,565 29,238,654 29,409,219 
Other Consumer166,499 53,778 15,486 235,763 21,700,910 21,936,673 
Total$3,655,862 $223,074 $683,083 $4,562,019 $508,187,972 $512,749,991 
December 31, 2021
 
30-59 Days
Past Due
 
60-89 Days
Past Due
90 Days or More Past Due
 
Total Past
Due
 
 
Current
 
Total Loans
Receivable
Construction Real Estate$4,291 $114,516 $— $118,807 $100,043,453 $100,162,260 
Residential Real Estate296,556 543,716 205,713 1,045,985 83,919,557 84,965,542 
Commercial Real Estate195,271 — 372,405 567,676 227,183,988 227,751,664 
Commercial and Agricultural79,381 133,610 — 212,991 44,476,400 44,689,391 
Consumer HELOC51,430 — 44,382 95,812 28,515,704 28,611,516 
Other Consumer93,560 3,648 8,797 106,005 21,343,804 21,449,809 
Total$720,489 $795,490 $631,297 $2,147,276 $505,482,906 $507,630,182 
Financing Receivable, Allowance for Credit Loss [Table Text Block]
The tables below summarize the impaired loan balances evaluated individually and collectively for impairment within the allowance for loan losses and loans receivable balances at March 31, 2022 and December 31, 2021.

 Allowance For Loan LossesLoans Receivable
March 31, 2022Individually Evaluated For ImpairmentCollectively Evaluated For Impairment
 
Total
Individually Evaluated For ImpairmentCollectively Evaluated For ImpairmentTotal
Construction Real Estate$ $2,336,583 $2,336,583 $17,889 $101,684,466 $101,702,355 
Residential Real Estate 1,628,316 1,628,316 1,225,909 83,573,709 84,799,618 
Commercial Real Estate 4,932,948 4,932,948 1,029,627 240,018,400 241,048,027 
Commercial and Agricultural 1,242,919 1,242,919 31,446 33,822,653 33,854,099 
Consumer HELOC 555,403 555,403 95,854 29,313,365 29,409,219 
Other Consumer 432,794 432,794  21,936,673 21,936,673 
Total$ $11,128,963 $11,128,963 $2,400,725 $510,349,266 $512,749,991 
Allowance For Loan LossesLoans Receivable
December 31, 2021Individually Evaluated For ImpairmentCollectively Evaluated For ImpairmentTotalIndividually Evaluated For ImpairmentCollectively Evaluated For ImpairmentTotal
Construction Real Estate$ $2,401,196 $2,401,196 $19,133 $100,143,127 $100,162,260 
Residential Real Estate 1,663,423 1,663,423 1,128,452 83,837,090 84,965,542 
Commercial Real Estate 4,832,440 4,832,440 1,046,974 226,704,690 227,751,664 
Commercial and Agricultural 1,241,828 1,241,828 31,446 44,657,945 44,689,391 
Consumer HELOC 517,512 517,512 97,302 28,514,214 28,611,516 
Other Consumer 430,765 430,765 — 21,449,809 21,449,809 
Total$— $11,087,164 $11,087,164 $2,323,307 $505,306,875 $507,630,182 
Accounts Receivable, Allowance for Credit Loss
The following tables show the activity in the allowance for loan losses by category for the three months ended March 31, 2022 and 2021:
 Three Months Ended March 31, 2022
Real EstateConsumer
 ConstructionResidentialCommercialCommercial and AgriculturalHELOCOther
 
Total
Beginning Balance$2,401,196 $1,663,423 $4,832,440 $1,241,828 $517,512 $430,765 $11,087,164 
Provision for Loan Losses(73,215)(44,818)81,527 (22,242)35,182 23,566  
Charge-Offs     (31,871)(31,871)
Recoveries8,602 9,711 18,981 23,333 2,709 10,334 73,670 
Ending Balance$2,336,583 $1,628,316 $4,932,948 $1,242,919 $555,403 $432,794 $11,128,963 
Three Months Ended March 31, 2021
Real EstateConsumer
ConstructionResidentialCommercialCommercial and AgriculturalHELOCOtherTotal
Beginning Balance$2,486,910 $2,264,414 $5,753,641 $1,112,952 $657,356 $567,623 $12,842,896 
Recovery of Loan Losses(161,817)(320,905)(272,740)(28,303)(55,793)(30,442)(870,000)
Charge-Offs— — — (6,699)— (38,277)(44,976)
Recoveries— 70 8,640 948 — 9,295 18,953 
Ending Balance$2,325,093 $1,943,579 $5,489,541 $1,078,898 $601,563 $508,199 $11,946,873