XML 27 R17.htm IDEA: XBRL DOCUMENT v3.7.0.1
LOANS HELD FOR INVESTMENT, NET (Tables)
3 Months Ended
Mar. 31, 2017
Receivables [Abstract]  
Schedule of Loans Held for Investment Net [Table Text Block]
The components of loans held for investment, net in the consolidated balance sheets were as follows:
 
 
 
March 31, 2017
 
December 31, 2016
 
 
 
Amount
 
Percent
 
Amount
 
Percent
 
 
 
 
 
 
 
 
 
 
 
Loans held for investment, net:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
215,588,112
 
 
82.4
%
$
195,814,205
 
 
80.0
%
One- to four-family residential real estate
 
 
30,807,251
 
 
11.8
%
 
29,976,625
 
 
12.2
%
Commercial and industrial
 
 
10,072,491
 
 
3.9
%
 
9,876,020
 
 
4.0
%
Consumer and other
 
 
5,072,179
 
 
1.9
%
 
9,191,249
 
 
3.8
%
Total gross loans
 
 
261,540,033
 
 
100.0
%
 
244,858,099
 
 
100.0
%
Unamortized loan fees
 
 
(1,046,114)
 
 
 
 
 
(952,717)
 
 
 
 
Loans held for investment
 
 
260,493,919
 
 
 
 
 
243,905,382
 
 
 
 
Allowance for loan losses
 
 
(2,763,483)
 
 
 
 
 
(2,506,033)
 
 
 
 
Loans held for investment, net
 
$
257,730,436
 
 
 
 
$
241,399,349
 
 
 
 
Allowance For Credit Losses On Financing Receivables Impairment [Table Text Block]
The following is a summary of the allowance for loan losses and recorded investment in loans as of March 31, 2017 and December 31, 2016:
 
 
 
As of March 31, 2017
 
 
 
Commercial Real Estate
 
One- to Four-Family Residential Real
Estate
 
Commercial and Industrial
 
Consumer and Other
 
Total
 
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually
 evaluated for impairment
 
$
-
 
$
-
 
$
-
 
$
-
 
$
-
 
Ending balance: collectively
 evaluated for impairment
 
 
1,809,806
 
 
627,650
 
 
299,768
 
 
26,258
 
 
2,763,483
 
Total
 
$
1,809,806
 
$
627,650
 
$
299,768
 
$
26,258
 
$
2,763,483
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually
 evaluated for impairment
 
$
8,650,332
 
$
1,627,385
 
$
2,143,868
 
$
188,580
 
$
12,610,165
 
Ending balance: collectively
 evaluated for impairment
 
 
206,937,780
 
 
29,179,866
 
 
7,928,623
 
 
4,883,599
 
 
248,929,868
 
Ending balance: loans acquired with
 deteriorated credit quality
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
215,588,112
 
$
30,807,251
 
$
10,072,491
 
$
5,072,179
 
$
261,540,033
 
 
 
 
As of December 31, 2016
 
 
 
Commercial Real Estate
 
One- to Four-Family Residential Real
Estate
 
Commercial and Industrial
 
Consumer and Other
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually
 evaluated for impairment
 
$
-
 
$
-
 
$
-
 
$
-
 
$
-
 
Ending balance: collectively
 evaluated for impairment
 
 
1,688,448
 
 
617,912
 
 
147,371
 
 
52,302
 
 
2,506,033
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
1,688,448
 
$
617,912
 
$
147,371
 
$
52,302
 
$
2,506,033
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually
 evaluated for impairment
 
$
3,441,874
 
$
1,744,062
 
$
801,078
 
$
194,068
 
$
6,181,082
 
Ending balance: collectively
 evaluated for impairment
 
 
192,372,331
 
 
28,232,563
 
 
9,074,942
 
 
8,997,181
 
 
238,677,017
 
Ending balance: loans acquired with
 deteriorated credit quality
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
195,814,205
 
$
29,976,625
 
$
9,876,020
 
$
9,191,249
 
$
244,858,099
 
Allowance for Credit Losses on Financing Receivables [Table Text Block]
The following is a summary of activities for the allowance for loan losses for the three months ended March 31, 2017 and 2016:
 
 
 
Three Months Ended March 31,
 
 
 
2017
 
2016
 
 
 
 
 
 
 
Beginning balance
 
$
2,506,033
 
$
1,894,196
 
 
 
 
 
 
 
 
 
Provision for loan losses
 
 
250,000
 
 
52,000
 
 
 
 
 
 
 
 
 
Charge-offs:
 
 
 
 
 
 
 
Commercial real estate
 
 
-
 
 
-
 
One- to four-family residential real estate
 
 
-
 
 
(10,756)
 
Commercial and industrial
 
 
-
 
 
-
 
Consumer and other
 
 
-
 
 
-
 
Total charge-offs
 
 
-
 
 
(10,756)
 
 
 
 
 
 
 
 
 
Recoveries:
 
 
 
 
 
 
 
Commercial real estate
 
 
1,200
 
 
116,125
 
One- to four-family residential real estate
 
 
6,250
 
 
800
 
Commercial and industrial
 
 
-
 
 
-
 
Consumer and other
 
 
-
 
 
-
 
Total recoveries
 
 
7,450
 
 
116,925
 
Net recoveries
 
 
7,450
 
 
106,169
 
 
 
 
 
 
 
 
 
Ending balance
 
$
2,763,483
 
$
2,052,365
 
Past Due Financing Receivables [Table Text Block]
The following tables present an aging analysis of the recorded investment of past due loans as of March 31, 2017 and December 31, 2016. Payment activity is reviewed by management on a monthly basis to determine the performance of each loan. Per Company policy, loans past due 90 days or more no longer accrue interest.
 
 
 
Past Due
 
 
 
Total
 
 
 
 
 
 
 
90 Days
 
 
 
 
 
Financing
 
 
 
30 - 59 Days
 
60 - 89 Days
 
or More
 
Total
 
Current
 
Receivables
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
-
 
$
-
 
$
3,717,827
 
$
3,717,827
 
$
211,870,285
 
$
215,588,112
 
One- to four-family residential real estate
 
 
569,490
 
 
94,939
 
 
37,499
 
 
701,928
 
 
30,105,323
 
 
30,807,251
 
Commercial and industrial
 
 
-
 
 
1,118,535
 
 
461,021
 
 
1,579,556
 
 
8,492,935
 
 
10,072,491
 
Consumer and other
 
 
38,751
 
 
-
 
 
-
 
 
38,751
 
 
5,033,428
 
 
5,072,179
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Totals
 
$
608,241
 
$
1,213,474
 
$
4,216,347
 
$
6,038,062
 
$
255,501,971
 
$
261,540,033
 
 
 
 
Past Due
 
 
 
Total
 
 
 
 
 
 
 
90 Days
 
 
 
 
 
Financing
 
 
 
30 - 59 Days
 
60 - 89 Days
 
or More
 
Total
 
Current
 
Receivables
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
550,000
 
$
-
 
$
-
 
$
550,000
 
$
195,264,205
 
$
195,814,205
 
One- to four-family residential real estate
 
 
108,080
 
 
501,316
 
 
68,906
 
 
678,302
 
 
29,298,323
 
 
29,976,625
 
Commercial and industrial
 
 
1,139,634
 
 
-
 
 
461,021
 
 
1,600,655
 
 
8,275,365
 
 
9,876,020
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
9,191,249
 
 
9,191,249
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Totals
 
$
1,797,714
 
$
501,316
 
$
529,927
 
$
2,828,957
 
$
242,029,142
 
$
244,858,099
 
Schedule of Financing Receivables, Non Accrual Status [Table Text Block]
The following table sets forth nonaccrual loans and other real estate at March 31, 2017 and December 31, 2016:
 
 
 
March 31,
 
 
December 31,
 
 
 
2017
 
 
2016
 
 
 
 
 
 
 
 
Nonaccrual loans
 
 
 
 
 
 
 
 
Commercial real estate
 
$
3,717,827
 
 
$
3,718,686
 
One- to four-family residential real estate
 
 
605,603
 
 
 
648,880
 
Commercial and industrial
 
 
1,579,556
 
 
 
1,600,655
 
Consumer and other
 
 
-
 
 
 
-
 
Total nonaccrual loans
 
 
5,902,986
 
 
 
5,968,221
 
Other real estate (ORE)
 
 
-
 
 
 
-
 
 
 
 
 
 
 
 
 
 
Total nonperforming assets
 
$
5,902,986
 
 
$
5,968,221
 
 
 
 
 
 
 
 
 
 
Nonperforming assets to gross loans held for investment and ORE
 
 
2.26
%
 
 
2.44
%
Nonperforming assets to total assets
 
 
1.77
%
 
 
1.81
%
Financing Receivable Credit Quality Indicators [Table Text Block]
The following table represents the credit exposure by internally assigned grades at March 31, 2017 and December 31, 2016. This grading analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements in accordance with the loan terms. The Bank’s internal credit risk grading system is based on management’s experiences with similarly graded loans. Credit risk grades are reassessed each quarter based on any recent developments potentially impacting the creditworthiness of the borrower, as well as other external statistics and factors, which may affect the risk characteristics of the respective loan.
 
 
 
As of March 31, 2017
 
 
 
 
 
One- to Four-
 
 
 
 
 
 
 
 
 
 
 
Family
 
 
 
 
 
 
 
 
 
Commercial Real
 
Residential Real
 
Commercial and
 
Consumer and
 
 
 
 
 
Estate
 
Estate
 
Industrial
 
Other
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
Grade
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
206,937,780
 
$
29,179,866
 
$
7,928,623
 
$
4,883,599
 
$
248,929,868
 
Special mention
 
 
520,095
 
 
-
 
 
260,763
 
 
-
 
 
780,858
 
Substandard
 
 
8,130,237
 
 
1,627,385
 
 
1,587,105
 
 
188,580
 
 
11,533,307
 
Doubtful
 
 
-
 
 
-
 
 
296,000
 
 
-
 
 
296,000
 
Loss
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Totals
 
$
215,588,112
 
$
30,807,251
 
$
10,072,491
 
$
5,072,179
 
$
261,540,033
 
 
 
 
As of December 31, 2016
 
 
 
 
 
One- to Four-
 
 
 
 
 
 
 
 
 
 
 
Family
 
 
 
 
 
 
 
 
 
Commercial Real
 
Residential Real
 
Commercial and
 
Consumer and
 
 
 
 
 
Estate
 
Estate
 
Industrial
 
Other
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
Grade
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
187,069,284
 
$
28,232,563
 
$
7,697,960
 
$
8,997,181
 
$
231,996,988
 
Special mention
 
 
523,207
 
 
65,457
 
 
267,327
 
 
-
 
 
855,991
 
Substandard
 
 
8,221,714
 
 
1,678,605
 
 
1,614,733
 
 
194,068
 
 
11,709,120
 
Doubtful
 
 
-
 
 
-
 
 
296,000
 
 
-
 
 
296,000
 
Loss
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Totals
 
$
195,814,205
 
$
29,976,625
 
$
9,876,020
 
$
9,191,249
 
$
244,858,099
 
Impaired Financing Receivables [Table Text Block]
The following table includes the recorded investment and unpaid principal balances, net of charge-offs for impaired loans with the associated allowance amount, if applicable. Management determined the allocated allowance based on the present value of expected future cash flows, discounted at the loan’s effective interest rate, except when the remaining source of repayment for the loan is the operation or liquidation of the collateral. In those cases, the current fair value of the collateral, less selling costs was used to determine the allocated allowance recorded.
 
 
 
As of March 31, 2017
 
 
 
 
 
Principal
 
 
 
Average
 
 
 
Recorded
 
Net of
 
Related
 
Recorded
 
 
 
Investment
 
Charge-offs
 
Allowance
 
Investment
 
 
 
 
 
 
 
 
 
 
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
3,717,827
 
$
3,717,827
 
$
-
 
$
3,739,943
 
One- to four-family residential real estate
 
 
605,603
 
 
605,603
 
 
-
 
 
614,436
 
Commercial and industrial
 
 
1,579,556
 
 
1,579,556
 
 
-
 
 
1,626,532
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
$
-
 
$
-
 
$
-
 
$
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
3,717,827
 
$
3,717,827
 
$
-
 
$
3,739,943
 
One- to four-family residential real estate
 
 
605,603
 
 
605,603
 
 
-
 
 
614,436
 
Commercial and industrial
 
 
1,579,556
 
 
1,579,556
 
 
-
 
 
1,626,532
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
As of December 31, 2016
 
 
 
 
 
Principal
 
 
 
Average
 
 
 
Recorded
 
Net of
 
Related
 
Recorded
 
 
 
Investment
 
Charge-offs
 
Allowance
 
Investment
 
 
 
 
 
 
 
 
 
 
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
3,718,686
 
$
3,718,686
 
$
-
 
$
1,385,277
 
One- to four-family residential real estate
 
 
648,880
 
 
648,880
 
 
-
 
 
656,495
 
Commercial and industrial
 
 
1,600,655
 
 
1,600,655
 
 
-
 
 
1,075,536
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
$
-
 
$
-
 
$
-
 
$
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
3,718,686
 
$
3,718,686
 
$
-
 
$
1,385,277
 
One- to four-family residential real estate
 
 
648,880
 
 
648,880
 
 
-
 
 
656,495
 
Commercial and industrial
 
 
1,600,655
 
 
1,600,655
 
 
-
 
 
1,075,536
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-