XML 79 R33.htm IDEA: XBRL DOCUMENT v3.4.0.3
LOANS HELD FOR INVESTMENT, NET (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2016
Dec. 31, 2015
Receivables [Abstract]    
Schedule of components of loans held for investment
  March 31, 2016  December 31, 2015 
  Amount  Percent  Amount  Percent 
             
Loans held for investment, net:                
Commercial real estate $149,189,698   75.5% $146,643,998   75.3%
One- to four-family residential real estate  29,930,302   15.1   31,412,437   16.1 
Commercial and industrial  10,798,417   5.5   10,235,492   5.3 
Consumer and other  7,703,009   3.9   6,428,765   3.3 
Total gross loans  197,621,426   100.0%  194,720,692   100.0%
Unamortized loan fees  (664,737)      (689,102)    
Loans held for investment  196,956,689       194,031,590     
Allowance for loan losses  (2,052,365)      (1,894,196)    
Loans held for investment, net $194,904,324      $192,137,394   
  December 31, 2015  December 31, 2014 
  Amount  Percent  Amount  Percent 
             
Loans held for investment, net:                
Commercial real estate $146,643,998   75.3% $129,948,473   73.7%
One- to four-family residential real estate  31,412,437   16.1  32,959,380   18.7 
Commercial and industrial  10,235,492   5.3  8,594,344   4.9
Consumer and other  6,428,765   3.3  4,816,230   2.7 
Total gross loans  194,720,692   100.0%  176,318,427   100.0%
Unamortized loan fees  (689,102)      (621,345)    
Loans held for investment  194,031,590       175,697,082     
Allowance for loan losses  (1,894,196)      (1,707,282)    
Loans held for investment, net $192,137,394      $173,989,800     
Schedule of the allowance for loan losses and recorded investment in loans
As of March 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  1,241,068   567,465   197,713   46,119   2,052,365 
                     
Total  1,241,068   567,465   197,713   46,119   2,052,365 
                     
Gross loans                    
Ending balance:  individually evaluated for impairment $3,122,828  $1,289,486  $630,195  $23,247  $5,065,756 
Ending balance:  collectively evaluated for impairment  146,066,870   28,640,816   10,168,222   7,679,762   192,555,670 
Ending balance:  loans acquired with deteriorated credit quality  -   -   -   -   - 
                     
Total $149,189,698  $29,930,302  $10,798,417  $7,703,009  $197,621,426 

 

  

  As of December 31, 2015 
  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
  1,136,458   656,089   63,527   38,122   1,894,196 
Total $1,136,458  $656,089  $63,527  $38,122  $1,894,196 
                     
Gross loans                    
Ending balance:  individually evaluated for 
impairment
 $2,221,619  $1,830,826  $354,208  $-  $4,406,653 
Ending balance:  collectively evaluated for 
impairment
  144,422,379   29,581,611   9,881,284   6,428,765   190,314,039 
Ending balance:  loans acquired with deteriorated 
credit quality
  -   -   -   -   - 
Total $146,643,998  $31,412,437  $10,235,492  $6,428,765  $194,720,692 
  As of December 31, 2015 
  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  1,136,458   656,089   63,527   38,122   1,894,196 
                     
Total $1,136,458  $656,089  $63,527  $38,122  $1,894,196 
                     
Gross loans                    
Ending balance:  individually evaluated for impairment $2,221,619  $1,830,826  $354,208  $-  $4,406,653 
Ending balance:  collectively evaluated for impairment $144,422,379  $29,581,611  $9,881,284  $6,428,765   190,314,039 
Ending balance:  loans acquired with deteriorated credit quality  -   -   -   -   - 
Total $146,643,998  $31,412,437  $10,235,492  $6,428,765  $194,720,692 

 

  As of December 31, 2014 
  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  1,125,491   387,801   177,820   16,170   1,707,282 
                     
Total $1,125,491  $387,801  $177,820  $16,170  $1,707,282 
                     
Gross loans                    
Ending balance:  individually evaluated for impairment $2,512,377  $491,780  $16,796  $-  $3,020,953 
Ending balance:  collectively evaluated for impairment  127,436,096   32,467,600   8,577,548   4,816,230   173,297,474 
Total $129,948,473  $32,959,380  $8,594,344  $4,816,230  $176,318,427 
Schedule of activities for allowance for loan losses
  Three Months Ended March 31, 
  2016  2015 
       
Beginning balance $1,894,196  $1,707,282 
         
Provision for loan losses  52,000   100,000 
         
Charge-offs:        
Commercial real estate  -   - 
One- to four-family residential real estate  (10,756)  - 
Commercial and industrial  -   - 
Consumer and other  -   (160)
Total charge-offs  (10,756)  (160)
         
Recoveries:        
Commercial real estate  116,125   183,546 
One- to four-family residential real estate  800   - 
Commercial and industrial  -   - 
Consumer and other  -   - 
Total recoveries  116,925   183,546 
Net recoveries  106,169   183,386 
         
Ending balance $2,052,365  $1,990,668 
 
     Twelve-month  Six-month       
  Year ended  period ended  period ended       
  December 31,  December 31,  December 31,  Years Ended June 30, 
  2015  2014  2014  2014  2013 
     (Unaudited)          
                
Beginning balance $1,707,282  $1,733,097  $1,644,550  $1,824,388  $2,436,785 
                     
Provision for (credit to) loan losses  694,000   50,000   50,000   -   (121,000)
                     
Charge-offs:                    
Commercial real estate  -   -   -   (76,000)  (382,592)
One- to four-family residential real estate  (339,352)  (100,962)  (14,252)  (86,710)  (111,237)
Commercial and industrial  (354,000)  -   -   -   - 
Consumer and other  (160)  (32,562)  (872)  (47,981)  (187,397)
Total charge-offs  (693,512)  (133,524)  (15,124)  (210,691)  (681,226)
                     
Recoveries:                    
Commercial real estate  183,546   29,700   -   29,700   66,265 
One- to four-family residential real estate  2,800   26,153   26,153   -   45,820 
Commercial and industrial  -   -   -   -   - 
Consumer and other  80   1,856   1,703   1,153   77,744 
Total recoveries  186,426   57,709   27,856   30,853   189,829 
Net (charge-offs) recoveries  (507,086)  (75,815)  12,732   (179,838)  (491,397)
                     
Ending balance $1,894,196  $1,707,282  $1,707,282  $1,644,550  $1,824,388 

 

Schedule of aging analysis of recorded investment of past due loans
  Past Due     Total 
        90 Days        Financing 
  30 - 59 Days  60 - 89 Days  or More  Total  Current  Receivables 
                   
March 31, 2016                        
Commercial real estate $-  $-  $-  $-  $149,189,698  $149,189,698 
One- to four-family residential real estate  434,237   -   634,087   1,068,324   28,861,978   29,930,302 
Commercial and industrial  304,144   -   -   304,144   10,494,273   10,798,417 
Consumer and other  -   -   -   -   7,703,009   7,703,009 
                         
Totals $738,381  $-  $634,087  $1,372,468  $196,248,958  $197,621,426 

 

  Past Due     Total 
        90 Days        Financing 
  30 - 59 Days  60 - 89 Days  or More  Total  Current  Receivables 
                   
December 31, 2015                        
Commercial real estate $-  $-  $-  $-  $146,643,998  $146,643,998 
One- to four-family residential real estate  314,541   173,467   788,159   1,276,167   30,136,270   31,412,437 
Commercial and industrial  -   -   -   -   10,235,492   10,235,492 
Consumer and other  -   -   -   -   6,428,765   6,428,765 
                         
Totals $314,541  $173,467  $788,159  $1,276,167  $193,444,525  $194,720,692 

 

  Past Due     Total 
  30 - 59  60 - 89  90 Days        Financing 
  Days  Days  or More  Total  Current  Receivables 
                   
December 31, 2015                        
Commercial real estate $-  $-  $-  $-  $146,643,998  $146,643,998 
One- to four-family residential real estate  314,541   173,467   788,159   1,276,167   30,136,270   31,412,437 
Commercial and industrial  -   -   -   -   10,235,492   10,235,492 
Consumer and other  -   -   -   -   6,428,765   6,428,765 
                         
Totals $314,541  $173,467  $788,159  $1,276,167  $193,444,525  $194,720,692 

 

  Past Due       
  30 - 59 Days  60 - 89 Days  90 Days
or More
  Total  Current  Financing
Receivables
 
December 31, 2014                  
Commercial real estate $-  $894,137  $-  $894,137  $129,054,336  $129,948,473 
One- to four-family residential real estate  945,427   149,832   113,239   1,208,497   31,750,882   32,959,380 
Commercial and industrial  -   -   -   -   8,594,344   8,594,344 
Consumer and other  -   -   -   -   4,816,230   4,816,230 
                         
Totals $945,427  $1,043,969  $113,239  $2,102,634  $174,215,792  $176,318,427 
 
Schedule of nonaccrual loans and other real estate
  March 31,  December 31, 
  2016  2015 
       
Nonaccrual loans        
Commercial real estate $-  $- 
One- to four-family residential real estate  1,048,451   1,489,851 
Commercial and industrial  304,144   354,208 
Consumer and other  -   - 
Total nonaccrual loans  1,352,595   1,844,059 
Other real estate (ORE)  501,558   306,000 
         
Total nonperforming assets $1,854,153  $2,150,059 
         
Nonperforming assets to gross loans held for investment and ORE  0.94%  1.10%
Nonperforming assets to total assets  0.67%  0.79%
  December 31,  December 31, 
  2015  2014 
       
Nonaccrual loans        
Commercial real estate $-  $616,605 
One- to four-family residential real estate  1,489,851   181,284 
Commercial and industrial  354,208   16,795 
Consumer and other  -   - 
Total nonaccrual loans  1,844,059   814,684 
Other real estate (ORE)  306,000   820,000 
         
Total nonperforming assets $2,150,059  $1,634,684 
         
Nonperforming assets to gross loans held for investment and ORE  1.10%  0.92%
Nonperforming assets to total assets  0.79%  0.66%
Schedule of credit exposure by internally assigned grades
  As of March 31, 2016 
  Commercial
Real Estate
  One- to Four-
Family
Residential Real
Estate
  Commercial and
Industrial
  Consumer and
Other
  Total 
                
Grade                    
Pass $144,577,449  $28,427,054  $10,078,247  $7,679,762  $190,762,512 
Special mention  1,489,421   213,762   89,975   -   1,793,158 
Substandard  3,122,828   1,289,486   326,051   23,247   4,761,612 
Doubtful  -   -   304,144   -   304,144 
Loss  -   -   -   -   - 
                     
Totals $149,189,698  $29,930,302  $10,798,417  $7,703,009  $197,621,426 

 

  As of December 31, 2015 
  Commercial
Real Estate
  One- to Four-
Family
Residential Real
Estate
  Commercial and
Industrial
  Consumer and
Other
  Total 
                
Grade                    
Pass $142,560,320  $29,434,236  $9,785,619  $6,428,765  $188,208,940 
Special mention  1,862,059   147,375   95,665   -   2,105,099 
Substandard  2,221,619   1,830,826   -   -   4,052,445 
Doubtful  -   -   354,208   -   354,208 
Loss  -   -   -   -   - 
                     
Totals $146,643,998  $31,412,437  $10,235,492  $6,428,765  $194,720,692 
 
  As of December 31, 2015 
  Commercial
Real Estate
  One- to
Four-Family
Residential
Real Estate
  Commercial
and Industrial
  Consumer and
Other
  Total 
                
Grade                    
Pass $142,560,320  $29,434,236  $9,785,619  $6,428,765  $188,208,940 
Special mention  1,862,059   147,375   95,665   -   2,105,099 
Substandard  2,221,619   1,830,826   -   -   4,052,445 
Doubtful  -   -   354,208   -   354,208 
Loss  -   -   -   -   - 
                     
Totals $146,643,998  $31,412,437  $10,235,492  $6,428,765  $194,720,692 

 

  As of December 31, 2014 
  Commercial
Real Estate
  One- to
Four-Family
Residential
Real Estate
  Commercial
and Industrial
  Consumer and
Other
  Total 
                
Grade                    
Pass $126,864,801  $32,382,072  $8,577,548  $4,816,230  $172,640,651 
Special mention  571,294   85,528   -   -   656,823 
Substandard  2,512,377   491,780   16,795   -   3,020,953 
Doubtful  -   -   -   -   - 
Loss  -   -   -   -   - 
                     
Totals $129,948,473  $32,959,380  $8,594,344  $4,816,230  $176,318,427 

 

Schedule of recorded investment and unpaid principal balances, net of charge-offs for impaired loans with the associated allowance amount
  As of March 31, 2016 
     Principal     Average 
  Recorded  Net of  Related  Recorded 
  Investment  Charge-offs  Allowance  Investment 
             
With no related allowance recorded:                
Commercial real estate $-  $-  $-  $- 
One- to four-family residential real estate  1,048,451   1,048,451   -   1,395,991 
Commercial and industrial  304,144   304,144   -   380,998 
Consumer and other  -   -   -   - 
                 
With an allowance recorded: $-  $-  $-  $- 
                 
Total:                
Commercial real estate $-  $-  $-  $- 
One- to four-family residential real estate  1,048,451   1,048,451   -   1,395,991 
Commercial and industrial  304,144   304,144   -   380,998 
Consumer and other  -   -   -   - 

 

  As of December 31, 2015 
     Principal     Average 
  Recorded  Net of  Related  Recorded 
  Investment  Charge-offs  Allowance  Investment 
             
With no related allowance recorded:                
Commercial real estate $-  $-  $-  $- 
One- to four-family residential real estate  1,489,851   1,489,851   -   1,949,279 
Commercial and industrial  354,208   354,208   -   733,940 
Consumer and other  -   -   -   - 
                 
With an allowance recorded: $-  $-  $-  $- 
                 
Total:                
Commercial real estate $-  $-  $-  $- 
One- to four-family residential real estate  1,489,851   1,489,851   -   1,949,279 
Commercial and industrial  354,208   354,208   -   733,940 
Consumer and other  -   -   -   - 
  As of December 31, 2015 
     Principal     Average 
  Recorded  Net of  Related  Recorded 
  Investment  Charge-offs  Allowance  Investment 
             
With no related allowance recorded:                
Commercial real estate $-  $-  $-  $- 
One- to four-family residential real estate  1,489,851   1,489,851   -   1,949,279 
Commercial and industrial  354,208   354,208   -   733,940 
Consumer and other  -   -   -   - 
                 
With an allowance recorded: $-  $-  $-  $- 
                 
Total:                
Commercial real estate $-  $-  $-  $- 
One- to four-family residential real estate  1,489,851   1,489,851   -   1,949,279 
Commercial and industrial  354,208   354,208   -   733,940 
Consumer and other  -   -   -   - 
    
  As of December 31, 2014 
     Principal     Average 
  Recorded  Net of  Related  Recorded 
  Investment  Charge-offs  Allowance  Investment 
             
With no related allowance recorded:                
Commercial real estate $1,099,680  $1,099,680  $-  $1,103,367 
One- to four-family residential real estate  181,284   181,284   -   186,279 
Commercial and industrial  16,795   16,795   -   16,795 
Consumer and other  -   -   -   - 
                 
With an allowance recorded: $-  $-  $-  $- 
                 
Total:                
Commercial real estate $1,099,680  $1,099,680  $-  $1,103,367 
One- to four-family residential real estate  181,284   181,284   -   186,279 
Commercial and industrial  16,795   16,795   -   16,795 
Consumer and other  -   -   -   - 
Schedule of total troubled debt restructurings by class  
  Number of
Modifications
  Recorded
Investment 
Pre-Modification
  Recorded
Investment 
Post-Modification
  Principal Net of
Charge-offs
 
             
December 31, 2014                
Commercial real estate  3  $1,016,728  $1,137,660  $963,844 
One- to four-family residential real estate  -   -   -   - 
Commercial and industrial  1   99,040   113,053   16,795 
Consumer and other  -   -   -   - 
                 
Totals  4  $1,115,768  $1,250,712  $980,639