Loans and Allowance for Loan Losses | Note 4: Categories of loans at June 30 include: 2022 2021 Real estate loans: Commercial $ 5,136,407 $ 6,547,889 Residential 65,638,154 61,355,004 Multi-family 718,911 — Agricultural 3,450,672 2,976,060 Construction and land 6,006,613 4,877,306 Home equity line of credit (HELOC) 264,421 205,888 Commercial and industrial 339,094 341,973 Consumer 713,323 774,906 Total loans 82,267,595 77,079,026 Less: Undisbursed loans in process 4,324,320 2,479,669 Net deferred loan fees (costs) 10,203 (7,734) Allowance for loan losses 222,884 222,884 Net loans $ 77,710,188 $ 74,384,207 The following tables present the activity in the allowance for loan losses based on portfolio segment for the years ended June 30, 2022 and 2021. Balance Provision (credit) Balance July 1, 2021 for loan losses Charge-offs Recoveries June 30, 2022 Real estate loans: Commercial $ 27,506 $ (6,863) $ — $ — $ 20,643 Residential 176,498 1,332 — — 177,830 Multifamily — 1,926 — — 1,926 Agricultural 8,334 5,534 — — 13,868 Construction and land 7,723 (2,246) — — 5,477 Home equity line of credit (HELOC) 577 729 — — 1,306 Commercial and industrial 1,437 (728) — — 709 Consumer 809 316 — — 1,125 Total loans $ 222,884 $ — $ — $ — $ 222,884 Balance Provision (credit) Balance July 1, 2020 for loan losses Charge-offs Recoveries June 30, 2021 Real estate loans: Commercial $ 18,469 $ 9,037 $ — $ — $ 27,506 Residential 187,308 (10,810) — — 176,498 Multifamily — — — — — Agricultural 8,830 (496) — — 8,334 Construction and land 7,828 (105) — — 7,723 Home equity line of credit (HELOC) 80 497 — — 577 Commercial and industrial 114 1,323 — — 1,437 Consumer 255 554 — — 809 Total loans $ 222,884 $ — $ — $ — $ 222,884 The following tables present the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of June 30, 2022 and 2021: Allowance for loan losses Loans Ending balance, evaluated for impairment Ending balance, evaluated for impairment Individually Collectively Individually Collectively June 30, 2022 Real estate loans: Commercial $ — $ 20,643 $ — $ 5,136,407 Residential 2,734 175,096 359,263 65,278,891 Multifamily — 1,926 — 718,911 Agricultural — 13,868 — 3,450,672 Construction and land — 5,477 — 6,006,613 Home equity line of credit (HELOC) — 1,306 — 264,421 Commercial and industrial — 709 — 339,094 Consumer — 1,125 — 713,323 Total loans $ 2,734 $ 220,150 $ 359,263 $ 81,908,332 June 30, 2021 Real estate loans: Commercial $ — $ 27,506 $ — $ 6,547,889 Residential 5,169 171,329 176,746 61,178,258 Multifamily — 8,334 — — Agricultural — — — 2,976,060 Construction and land — 7,723 — 4,877,306 Home equity line of credit (HELOC) — 577 — 205,888 Commercial and industrial — 1,437 — 341,973 Consumer — 809 — 774,906 Total loans $ 5,169 $ 217,715 $ 176,746 $ 76,902,280 Risk characteristics of each loan portfolio segment are described as follows: Commercial Real Estate These loans are generally secured by owner-occupied commercial real estate including warehouses and offices. The main risks are changes in the value of the collateral and changes in the economy or borrowers’ business operations. Management specifically considers unemployment and changes in real estate values in the Bank’s market area. Residential Real Estate These loans include first liens, junior liens and construction loans on 1-4 family residential real estate (both owner and non-owner occupied). The main risks for these loans are changes in the value of the collateral and stability of the local economic environment and its impact on the borrowers’ employment. Management specifically considers unemployment and changes in real estate values in the Bank’s market area. Multifamily These loans include loans on residential real estate secured by property with five or more units. The main risks are changes in the value of the collateral, ability of borrowers to collect rents, vacancy and changes in the tenants’ employment status. Management specifically considers unemployment and changes in real estate values in the Bank’s market area. Agriculture Real Estate These loans include loans on farm ground, vacant land for development and loans on commercial real estate. The main risks are changes in the value of the collateral and changes in the economy or borrowers’ business operations. Management specifically considers unemployment and changes in real estate values in the Bank’s market area. Construction and Land Real Estate These loans include construction loans for 1-4 family residential and commercial properties (both owner and non-owner occupied) and first liens on land. The main risks for construction loans include uncertainties in estimating costs of construction and in estimating the market value of the completed project. The main risks for land loans are changes in the value of the collateral and stability of the local economic environment. Management specifically considers unemployment and changes in real estate values in the Bank’s market area. HELOC These loans are generally secured by owner-occupied 1-4 family residences. The main risks for these loans are changes in the value of the collateral and stability of the local economic environment and its impact on the borrowers’ employment. Management specifically considers unemployment and changes in real estate values in the Bank’s market area. Commercial and Industrial The commercial and industrial portfolio includes loans to commercial customers for use in financing working capital needs, equipment purchases and expansions. The loans in this category are repaid primarily from the cash flow of a borrower’s principal business operation. Credit risk in these loans is driven by creditworthiness of the borrower and the economic conditions that impact the cash flow stability from business operations. Consumer Loans These loans include vehicle loans, share loans and unsecured loans. The main risks for these loans are the depreciation of the collateral values (vehicles) and the financial condition of the borrowers. Major employment changes are specifically considered by management. Information regarding the credit quality indicators most closely monitored for other than residential real estate loans by class as of June 30, 2022 and 2021, follows: Special Pass Monitor Mention Substandard Doubtful Total June 30, 2022 Real estate loans: Commercial $ 4,963,148 $ 173,259 $ — $ — $ — $ 5,136,407 Multifamily 718,911 — — — — 718,911 Agricultural 3,212,171 238,501 — — — 3,450,672 Construction and land 79,160 5,887,572 — 39,881 — 6,006,613 Commercial and industrial 304,607 34,487 — — — 339,094 Consumer 713,323 — — — — 713,323 Total loans $ 9,991,320 $ 6,333,819 $ — $ 39,881 $ — $ 16,365,020 June 30, 2021 Real estate loans: Commercial $ 6,343,078 $ 204,811 $ — $ — $ — $ 6,547,889 Multifamily — — — — — — Agricultural 2,721,639 254,421 — — — 2,976,060 Construction and land 54,857 4,777,224 — 45,225 — 4,877,306 Commercial and industrial 314,673 27,300 — — — 341,973 Consumer 774,906 — — — — 774,906 Total loans $ 10,209,153 $ 5,263,756 $ — $ 45,225 $ — $ 15,518,134 The following tables present the credit risk profile of the Bank’s residential real estate loan portfolio based on internal rating category and payment activity as of June 30, 2022 and 2021: Performing Nonperforming Total June 30, 2022 Real estate loans: Residential $ 65,412,572 $ 225,582 $ 65,638,154 Home equity line of credit (HELOC) 264,421 — 264,421 $ 65,676,993 $ 225,582 $ 65,902,575 Performing Nonperforming Total June 30, 2021 Real estate loans: Residential $ 61,172,131 $ 182,873 $ 61,355,004 Home equity line of credit (HELOC) 205,888 — 205,888 $ 61,378,019 $ 182,873 $ 61,560,892 The Bank evaluates the loan risk grading system definitions and allowance for loan losses methodology on an ongoing basis. No significant changes were made to either during the past year. The following tables present the Bank’s loan portfolio aging analysis of the recorded investment in loans as of June 30, 2022 and 2021: June 30, 2022 Greater Than Total Loans > 30-59 Days 60-89 Days 90 Days Total Total Loans 90 Days & Past Due Past Due Past Due Past Due Current Receivable Accruing Real estate loans: Commercial $ — $ — $ — $ — $ 5,136,407 $ 5,136,407 $ — Residential — 89,856 217,019 306,875 65,331,279 65,638,154 133,681 Multifamily — — — — 718,911 718,911 — Agricultural — — — — 3,450,672 3,450,672 — Construction and land — — — — 6,006,613 6,006,613 — HELOC — — — — 264,421 264,421 — Commercial and industrial — — — — 339,094 339,094 — Consumer — — — — 713,323 713,323 — Total $ — $ 89,856 $ 217,019 $ 306,875 $ 81,960,720 $ 82,267,595 $ 133,681 June 30, 2021 Greater Than Total Loans > 30-59 Days 60-89 Days 90 Days Total Total Loans 90 Days & Past Due Past Due Past Due Past Due Current Receivable Accruing Real estate loans: Commercial $ — $ — $ — $ — $ 6,547,889 $ 6,547,889 $ — Residential — 99,563 176,746 276,309 61,078,695 61,355,004 97,490 Multifamily — — — — — — — Agricultural — — — — 2,976,060 2,976,060 — Construction and land — — — — 4,877,306 4,877,306 — HELOC — — — — 205,888 205,888 — Commercial and industrial — — — — 341,973 341,973 — Consumer — — — — 774,906 774,906 — Total $ — $ 99,563 $ 176,746 $ 276,309 $ 76,802,717 $ 77,079,026 $ 97,490 A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Information on impaired loans as of and for the years ended June 30, 2022 and 2021 is as follows. As of and for the year ended June 30, 2022 Unpaid Average Balance of Interest Recorded Principal Specific Impaired Income Balance Balance Allowance Loans Recognized Loans without a specific valuation allowance: Real estate Residential $ 296,204 $ 296,204 $ — $ 301,041 $ 6,005 Loans with a specific valuation allowance: Real estate Residential 63,059 63,059 2,734 64,319 4,028 Totals $ 359,263 $ 359,263 $ 2,734 $ 365,360 $ 10,033 As of and for the year ended June 30, 2021 Unpaid Average Balance of Interest Recorded Principal Specific Impaired Income Balance Balance Allowance Loans Recognized Loans without a specific valuation allowance: Real estate Residential $ 111,252 $ 111,252 $ — $ 112,957 $ 5,807 Loans with a specific valuation allowance: Real estate Residential 65,494 65,494 5,169 65,823 3,491 Totals $ 176,746 $ 176,746 $ 5,169 $ 178,780 $ 9,298 Nonaccrual loans as of June 30, 2022 and 2021 are as follows: June 30, 2022 2021 Residential real estate loans $ 225,582 $ 85,384 There were no significant loans modified in a troubled debt restructuring during the years ended June 30, 2022 and 2021. There were no troubled debt restructurings modified in the past 12 months that subsequently defaulted for the years ended June 30, 2022 and 2021. |