XML 43 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans (Tables)
12 Months Ended
Dec. 31, 2015
Debt [Abstract]  
Composition of net loans by major category
 
December 31,
      2015       2014
Real estate:
       Commercial $ 25,559,943 $ 25,246,396
       Construction and development 7,286,459 8,425,453
       Single and multifamily residential   16,434,722 18,073,429
              Total real estate loans 49,281,124 51,745,278  
Commercial business   17,027,054   16,059,082
Consumer 1,369,224   1,372,906
Deferred origination fees, net (135,647 ) (149,823 )
              Gross loans, net of deferred fees 67,541,755 69,027,443
Less allowance for loan losses (1,139,509 ) (1,032,776 )
              Loans, net $ 66,402,246 $ 67,994,667

 
Composition of gross loan before deduction of deferred origination fees by rate type
 
December 31, 2015
Variable rate loans      $ 43,744,860     
Fixed rate loans 23,932,542
$ 67,677,402
Summary of delinquencies and nonaccruals, by portfolio class
 
Single and
multifamily Construction Commercial
residential and real estate — Commercial
     real estate      development      other      business      Consumer      Total
December 31, 2015
30–59 days past due $ 75,890 $ $ $ $ $ 75,890
60–89 days past due 63,702 250,378 314,080
Nonaccrual 168,879 40,500 1,390,013 65,798 1,665,190
Total past due
       and nonaccrual 308,471 290,878 1,390,013 65,798 2,055,160
Current 16,126,251 6,995,581 24,169,930 16,961,256 1,369,224 65,622,242
       Total loans $ 16,434,722 $ 7,286,459 $ 25,559,943 $ 17,027,054 $ 1,369,224 $ 67,677,402
December 31, 2014
30–59 days past due $ 188,033 $ 39,561 $ $ 23,938 $ $ 251,532
60–89 days past due 9,129 9,129
Nonaccrual 534,057 534,057
Total past due
       and nonaccrual 188,033 39,561 534,057 33,067 794,718
Current 17,885,396 8,385,892 24,712,339 16,026,015 1,372,906 68,382,548
       Total loans $ 18,073,429 $ 8,425,453 $ 25,246,396 $ 16,059,082 $ 1,372,906 $ 69,177,266
 
Summarizes management's internal credit risk grades, by portfolio class
 
Single and
multifamily Construction Commercial
residential and real estate — Commercial
      real estate       development       other       business       Consumer       Total
December 31, 2015
Pass Loans (Consumer) $ 8,340,816 $ 1,350,332 $ $ $ 1,369,224 $ 11,060,372
Grade 1 — Prime
Grade 2 — Good
Grade 3 — Acceptable 4,479,116 809,004 8,121,125 7,667,706 21,076,951
Grade 4 — Acceptable w/Care 3,382,209 4,759,864 14,724,468 8,199,385 31,065,926
Grade 5 — Special Mention 63,702 76,381 611,189 846,106 1,597,378
Grade 6 — Substandard 168,879 290,878 2,103,161 313,857 2,876,775
Grade 7 — Doubtful
Total loans $ 16,434,722 $ 7,286,459 $ 25,559,943 $ 17,027,054 $ 1,369,224 $ 67,677,402
 
Single and
multifamily Construction Commercial
residential and real estate — Commercial
     real estate development other business Consumer Total
December 31, 2014                         
Pass Loans (Consumer) $ 10,739,155 $ 1,362,322 $ $ $ 1,341,699 $ 13,443,176
Grade 1 — Prime
Grade 2 — Good 1,652,739 1,652,739
Grade 3 — Acceptable 2,594,126 1,284,107 9,123,260 4,629,684 31,207 17,662,384
Grade 4 — Acceptable w/Care 3,792,456 5,277,692 14,184,482 9,754,850 33,009,480
Grade 5 — Special Mention 82,413 648,152 730,565
Grade 6 — Substandard 947,692 418,919 1,290,502 21,809 2,678,922
Grade 7 — Doubtful
Total loans $ 18,073,429 $ 8,425,453 $ 25,246,396 $ 16,059,082 $ 1,372,906 $ 69,177,266
 
Summarizes information relative to impaired loans, by portfolio class
 
Unpaid
principal
balance
Recorded
investment
Related
allowance
Average
impaired
investment
Interest
income
December 31, 2015                                   
With no related allowance recorded:
       Single and multifamily residential real estate $ $ $ $ 411,430 $ 21,667
       Construction and development 177,047
       Commercial real estate — other 905,968 905,968 415,488 29,423
       Commercial business 62,015
       Consumer
With related allowance recorded:
       Single and multifamily residential real estate 236,938 236,938 163,138 270,668
       Construction and development 40,500 40,500 10,500 239,206 727
       Commercial real estate — other 1,197,193 1,197,193 201,793 805,654 46,761
       Commercial business 18,139 2,119
       Consumer
Total:
       Single and multifamily residential real estate 236,938 236,938 163,138 682,098 21,667
       Construction and development 40,500 40,500 10,500 416,253 727
       Commercial real estate — other 2,103,161 2,103,161 201,793 1,221,142 76,184
       Commercial business 80,154 2,119
       Consumer
$ 2,380,599 $ 2,380,599 $ 375,431 $ 2,399,647 $ 100,697
 
Unpaid Average
principal Recorded Related impaired Interest
       balance        investment        allowance        investment        income
December 31, 2014
With no related allowance recorded:
       Single and multifamily residential real estate $ 725,090 $ 725,090 $ $ 604,851 $ 44,239
       Construction and development 332,954
       Commercial real estate — other 190,791 190,791 229,385
       Commercial business
       Consumer
With related allowance recorded:
       Single and multifamily residential real estate 442,094
       Construction and development 649,560
       Commercial real estate — other 1,099,712 1,099,712 88,712 645,833 42,321
       Commercial business 17,156
       Consumer
Total:
       Single and multifamily residential real estate 725,090 725,090 1,046,945 44,239
       Construction and development 982,514
       Commercial real estate — other 1,290,503 1,290,503 88,712 875,218 42,321
       Commercial business 17,156
       Consumer
$ 2,015,593 $ 2,015,593 $ 88,712 $ 2,921,833 $ 86,560
 
Activity related to allowance for loan losses
 
Single and
multifamily Construction Commercial
residential and real estate — Commercial
     real estate      development      other      business      Consumer      Total
December 31, 2015
Allowance for loan losses:
Balance, beginning of year $ 160,797 $ 234,130 $ 363,097 $ 184,679 $ 90,073 $ 1,032,776
Provision (reversal of
       provision) for loan losses 105,000 (50,000 ) 120,000 60,000 (85,000 ) 150,000
Loan charge-offs (43,267 ) (43,267 )
Loan recoveries
Net loans charged-off (43,267 ) (43,267 )
Balance, end of year $ 265,797 $ 184,130 $ 439,830 $ 244,679 $ 5,073 $ 1,139,509
Individually reviewed for
       impairment $ 163,138 $ 10,500 $ 201,793 $ $ $ 375,431
Collectively reviewed for
       impairment 102,659 173,630 238,037 244,679 5,073 764,078
Total allowance for
       loan losses $ 265,797 $ 184,130 $ 439,830 $ 244,679 $ 5,073 $ 1,139,509
 
Gross loans, end of period:
Individually reviewed for
       impairment $ 236,938 $ 40,500 $ 2,103,161 $ $ $ 2,380,599
Collectively reviewed for
       impairment 16,197,784 7,245,959 23,456,782 17,027,054 1,369,224 65,296,803
Total gross loans $ 16,434,722 $ 7,286,959 $ 25,559,943 $ 17,027,054 $ 1,369,224 $ 67,677,402
 
Single and
multifamily Construction Commercial
residential and real estate — Commercial
real estate development other business Consumer Total
December 31, 2014
Allowance for loan losses:
Balance, beginning of year $ 237,230 $ 485,010 $ 360,564 $ 129,009 $ 90,073 $ 1,301,886
Provision (reversal of
       provision) for loan losses (150,000 ) (295,265 ) 100,106 315,159 (30,000 )
Loan charge-offs (118,577 ) (101,000 ) (297,889 ) (517,466 )
Loan recoveries 73,567 162,962 3,427 38,400 278,356
Net loans charged-off 73,567 44,385 (97,573 ) (259,489 ) (239,110 )
Balance, end of year $ 160,797 $ 234,130 $ 363,097 $ 184,679 $ 90,073 $ 1,032,776
Individually reviewed for
       impairment $ $ $ 88,712 $ $ $ 88,712
Collectively reviewed for
       impairment 160,797 234,130 274,385 184,679 90,073 944,064
Total allowance for loan losses $ 160,797 $ 234,130 $ 363,097 $ 184,679 $ 90,073 $ 1,032,776
 
Gross loans, end of period:
Individually reviewed for
       impairment $ 725,090 $ $ 1,290,503 $ $ $ 2,015,593
Collectively reviewed for
       impairment 17,348,339 8,425,453 23,955,893 16,059,082 1,372,906 67,161,673
Total gross loans $ 18,073,429 $ 8,425,453 $ 25,246,396 $ 16,059,082 $ 1,372,906 $ 69,177,266