XML 48 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
4. LOANS RECEIVABLE, NET (Tables)
12 Months Ended
Dec. 31, 2012
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
    2012     2011  
                 
Commercial loans (principally variable rate):                
Secured   $ 2,050,728     $ 1,522,639  
Unsecured     16,502,920       12,997,139  
Total commercial loans     18,553,648       14,519,778  
                 
Real estate loans:                
Commercial     56,698,844       59,376,008  
Residential     2,498,603       2,309,899  
Total real estate loans     59,197,447       61,685,907  
                 
Construction loans (net of undisbursed funds of $2,854,500 and $2,644,500, respectively)     3,112,477       4,610,000  
                 
Consumer loans     565,573       602,144  
Other loans     768,790       717,261  
      1,334,363       1,319,405  
                 
Total loans receivable     82,197,935       82,135,090  
                 
Less:                
Unearned loans fees, net     (226,364 )     (224,100 )
Allowance for loan losses     (1,753,521 )     (1,343,020 )
                 
Total   $ 80,218,050     $ 80,567,970  
Schedule of Financing Receivables, Non Accrual Status [Table Text Block]
    2012     2011  
Nonaccrual loans:                
Commercial real estate   $ 5,923,090     $ 8,265,397  
Residential real estate           2,200,000  
Construction     467,500       397,500  
                 
Total nonaccrual loans   $ 6,390,590     $ 10,862,897  
Past Due Financing Receivables [Table Text Block]
December 31, 2012         30-59
Days
    60-89
Days
    Greater
than 90 Days
    Total     Loans
Not
 
    Total     Past Due     Past Due     Past Due     Past Due     Past Due  
                                                 
Commercial loans:                                                
Unsecured   $ 16,502,920     $ 4,599     $     $     $ 4,599     $ 16,498,321  
Secured     2,050,728             91,649             91,649       1,959,079  
Real Estate loans                                                
Commercial     56,698,844       1,946,281       150,000       5,923,090       8,019,371       48,679,473  
Residential     2,498,603                               2,498,603  
Construction loans     3,112,477                   467,500       467,500       2,644,977  
Consumer loans     565,573             2,903             2,903       562,670  
Other loans     768,790                               768,790  
Total loans   $ 82,197,935     $ 1,950,880     $ 244,552     $ 6,390,590     $ 8,586,022     $ 73,611,913  
December 31, 2011         30-59
Days
    60-89
Days
    Greater
than 90 Days
    Total     Not  
    Total     Past Due     Past Due     Past Due     Past Due     Past Due  
                                                 
Commercial loans:                                                
Unsecured   $ 12,997,139     $ 84,529     $ 16,260     $     $ 100,789     $ 12,896,350  
Secured     1,522,639                               1,522,639  
Real Estate loans                                                
Commercial     59,376,008       997,740       359,620       8,265,397       9,622,757       49,753,251  
Residential     2,309,899                   2,200,000       2,200,000       109,899  
Construction loans     4,610,000                   397,500       397,500       4,212,500  
Consumer loans     602,144       678                   678       601,466  
Other loans     717,261                               717,261  
Total loans   $ 82,135,090     $ 1,082,947     $ 375,880     $ 10,862,897     $ 12,321,724     $ 69,813,366  
Impaired Financing Receivables [Table Text Block]
    December 31,     December 31,  
    2012     2011  
                 
Loans with no allocated allowance for loan losses:                
Commercial real estate   $ 3,924,469     $ 6,662,331  
Construction     467,500       397,500  
Residential real estate           2,200,000  
Loans with allocated allowance for loan losses:                
Commercial real estate     1,772,565       1,350,374  
    $ 6,164,534     $ 10,610,205  
                 
Amount of the allowance for loan losses allocated:            
Commercial real estate   $ 838,531     $ 346,095  
                 
    $ 838,531     $ 346,095  
    Year Ended     Year Ended  
    December 31,     December 31,  
    2012     2011  
                 
Average of individually impaired loans during period:                
Commercial real estate   $ 6,383,255     $ 3,630,540  
Construction     177,292       198,750  
Commercial unsecured     23       94,278  
Residential real estate     366,667       1,650,000  
    $ 6,927,237     $ 5,573,568  
                 
Interest income recognized during time period that loans were impaired, either using accrual or cash-basis method of accounting   $ 1,554     $ 165,515  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
          Pre-Modification     Post-Modification  
    Number     Outstanding Recorded     Outstanding Recorded  
    of Loans     Investment     Investment  
Troubled Debt Restructurings:                  
Commerical real estate     6     $ 3,193,700     $ 3,193,700  
Concentration Risk, Credit Risk, Loan Products
    At December 31, 2012  
                               
      Special                       Not          
      Mention       Substandard       Doubtful       Classified       Total  
                                         
Commercial Loans:                                        
Secured   $ 91,649     $     $     $ 1,959,079     $ 2,050,728  
Unsecured     63,032                   16,439,888       16,502,920  
Commercial Real Estate     5,820,246       6,570,971             44,307,627       56,698,844  
Residential Real Estate           2,174,455             324,148       2,498,603  
Construction           467,500             2,644,977       3,112,477  
Consumer                       565,573       565,573  
Other     3,746                   765,044       768,790  
Total loans   $ 5,978,673     $ 9,212,926     $     $ 67,006,336     $ 82,197,935  
                                         
Real estate owned           342,867                   342,867  
Total assets   $ 5,978,673     $ 9,555,793     $     $ 67,006,336     $ 82,540,802  
    At December 31, 2011  
                               
      Special                       Not          
      Mention       Substandard       Doubtful       Classified       Total  
                                         
Commercial Loans:                                        
Secured   $     $     $     $ 1,522,639     $ 1,522,639  
Unsecured     127,132       50,379             12,819,628       12,997,139  
Commercial Real Estate     2,012,188       9,039,881             48,323,939       59,376,008  
Residential Real Estate           2,200,000             109,899       2,309,899  
Construction           397,500             4,212,500       4,610,000  
Consumer     12,682                   589,462       602,144  
Other     5,306                   711,955       717,261  
Total loans   $ 2,157,308     $ 11,687,760     $     $ 68,290,022     $ 82,135,090  
                                         
Real estate owned           267,246                   267,246  
Total assets   $ 2,157,308     $ 11,955,006     $     $ 68,290,022     $ 82,402,336  
Allowance for Credit Losses on Financing Receivables [Table Text Block]
December 31, 2012                                          
                                           
    Commercial     Commercial           Commerical     Residential     Other        
    Unsecured     Secured     Construction     Real Estate     Real Estate     Loans     Total  
                                                         
Allowance for loan losses:                                                        
Ending allowance balance attributable to loans                                                        
Individually evaluated for impairment   $     $     $     $ 853,108     $     $     $ 853,108  
Collectively evaluated for impairment     425,495       18,790       16,282       394,091       4,528       41,227       900,413  
Total ending allowance balance   $ 425,495     $ 18,790     $ 16,282     $ 1,247,199     $ 4,528     $ 41,227     $ 1,753,521  
                                                         
Loans:                                                        
Individually evaluated for impairment   $     $     $ 467,500     $ 6,570,971     $ 2,174,455     $     $ 9,212,926  
Collectively evaluated for impairment     16,502,920       2,050,728       2,644,977       50,127,873       324,148       1,334,363       72,985,009  
Total ending loans balance   $ 16,502,920     $ 2,050,728     $ 3,112,477     $ 56,698,844     $ 2,498,603     $ 1,334,363     $ 82,197,935  
December 31, 2011                                          
                                           
    Commercial     Commercial           Commerical     Residential     Other        
    Unsecured     Secured     Construction     Real Estate     Real Estate     Loans     Total  
                                                         
Allowance for loan losses:                                                        
Ending allowance balance attributable to loans                                                        
Individually evaluated for impairment   $ 6,664     $     $     $ 363,520     $     $     $ 370,184  
Collectively evaluated for impairment     468,022       12,356       34,184       417,300       672       40,302       972,836  
Total ending allowance balance   $ 474,686     $ 12,356     $ 34,184     $ 780,820     $ 672     $ 40,302     $ 1,343,020  
                                                         
Loans:                                                        
Individually evaluated for impairment   $ 50,379     $     $ 397,500     $ 9,039,881     $ 2,200,000     $     $ 11,687,760  
Collectively evaluated for impairment     12,946,760       1,522,639       4,212,500       50,336,127       109,899       1,319,405       70,447,330  
Total ending loans balance   $ 12,997,139     $ 1,522,639     $ 4,610,000     $ 59,376,008     $ 2,309,899     $ 1,319,405     $ 82,135,090  
Year ended December 31, 2012                                          
                                           
    Commercial     Commercial           Commerical     Residential     Other        
    Unsecured     Secured     Construction     Real Estate     Real Estate     Loans     Total  
                                                         
Allowance for loan losses:                                                        
Beginning balance   $ 474,686     $ 12,356     $ 34,184     $ 780,820     $ 672     $ 40,302     $ 1,343,020  
Provision for loan losses     (59,686 )     6,434       (17,902 )     440,304       (23,785 )     9,635       355,000  
Loans charged-off     (100,757 )                 (16,675 )           (10,917 )     (128,349 )
Recoveries     111,252                   42,750       27,641       2,207       183,850  
Total ending allowance balance   $ 425,495     $ 18,790     $ 16,282     $ 1,247,199     $ 4,528     $ 41,227     $ 1,753,521  
Year ended December 31, 2011                                          
                                           
    Commercial     Commercial           Commerical     Residential     Other        
    Unsecured     Secured     Construction     Real Estate     Real Estate     Loans     Total  
                                                         
Allowance for loan losses:                                                        
Beginning balance   $ 520,953     $ 13,486     $ 52,138     $ 653,362     $ 7,174     $ 30,107     $ 1,277,220  
Provision for loan losses     368,559       (1,130 )     (17,954 )     196,470       38,713       10,342       595,000  
Loans charged-off     (532,957 )                 (74,512 )     (57,715 )     (3,811 )     (668,995 )
Recoveries     118,131                   5,500       12,500       3,664       139,795  
Total ending allowance balance   $ 474,686     $ 12,356     $ 34,184     $ 780,820     $ 672     $ 40,302     $ 1,343,020  
Accrued Interest Income [Member]
 
Schedule of Financing Receivables, Non Accrual Status [Table Text Block]
    2012     2011  
Interest income that would have been recorded during the period on nonaccrual loans outstanding in accordance with original terms   $ 478,556     $ 595,946