SMARTFINANCIAL INC., 10-Q filed on 5/15/2013
Quarterly Report
Document and Entity Information
3 Months Ended
Mar. 31, 2013
May 1, 2013
Entity Registrant Name
CORNERSTONE BANCSHARES INC 
 
Entity Central Index Key
0001038773 
 
Current Fiscal Year End Date
--12-31 
 
Entity Filer Category
Smaller Reporting Company 
 
Trading Symbol
csbq 
 
Entity Common Stock, Shares Outstanding
 
6,547,074 
Document Type
10-Q 
 
Amendment Flag
false 
 
Document Period End Date
Mar. 31, 2013 
 
Document Fiscal Period Focus
Q1 
 
Document Fiscal Year Focus
2013 
 
Consolidated Balance Sheets (USD $)
Mar. 31, 2013
Dec. 31, 2012
ASSETS
 
 
Cash and due from banks
$ 5,074,926 
$ 3,222,139 
Interest-bearing deposits at other financial institutions
30,826,261 
56,173,099 
Total cash and cash equivalents
35,901,187 
59,395,238 
Securities available for sale
91,125,829 
76,096,646 
Securities held to maturity (fair value approximates $43,630 and $46,212 at March 31, 2013 and December 31, 2012, respectively)
42,579 
45,086 
Federal Home Loan Bank stock, at cost
2,322,900 
2,322,900 
Loans, net of allowance for loan losses of $5,669,215 and $6,141,281 at March 31, 2013 and December 31, 2012, respectively
266,880,672 
270,850,465 
Bank premises and equipment, net
5,289,384 
5,399,340 
Accrued interest receivable
1,323,499 
1,213,778 
Foreclosed assets
21,159,242 
20,332,313 
Other assets
7,664,340 
7,790,634 
Total assets
431,709,632 
443,446,400 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
Noninterest-bearing demand deposits
55,400,253 
60,053,838 
Interest-bearing demand deposits
26,547,365 
30,178,624 
Savings deposits and money market accounts
89,564,444 
80,994,239 
Time deposits
165,391,211 
173,653,892 
Total deposits
336,903,273 
344,880,593 
Accrued interest payable
91,268 
120,558 
Federal funds purchased and securities sold under agreements to repurchase
21,150,464 
19,587,387 
Federal Home Loan Bank advances and other borrowings
31,740,000 
37,175,000 
Other liabilities
938,088 
794,026 
Total liabilities
390,823,093 
402,557,564 
Stockholders' equity:
 
 
Preferred stock - no par value; 2,000,000 shares authorized; 600,000 shares issued and outstanding in 2013 and 2012, respectively
14,839,391 
14,821,546 
Common stock - $1.00 par value; 20,000,000 shares authorized; 6,709,199 shares issued in 2013 and 2012; 6,547,074 and 6,500,396 shares outstanding in 2013 and 2012, respectively
6,547,074 
6,500,396 
Additional paid-in capital
21,420,827 
21,390,486 
Retained deficit
(3,149,596)
(3,274,986)
Accumulated other comprehensive income
1,228,843 
1,451,394 
Total stockholders' equity
40,886,539 
40,888,836 
Total liabilities and stockholders' equity
$ 431,709,632 
$ 443,446,400 
Consolidated Balance Sheets [Parenthetical] (USD $)
Mar. 31, 2013
Dec. 31, 2012
Securities held to maturity, fair value (in dollars)
$ 43,630 
$ 46,212 
Allowance for loan losses (in dollars)
$ (5,669,215)
$ (6,141,281)
Preferred stock, shares authorized
2,000,000 
2,000,000 
Preferred stock, shares issued
600,000 
600,000 
Preferred stock, shares outstanding
600,000 
600,000 
Common stock, par value (in dollars per share)
$ 1.00 
$ 1.00 
Common stock, shares authorized
20,000,000 
20,000,000 
Common stock, shares issued
6,709,199 
6,709,199 
Common stock, shares outstanding
6,547,074 
6,500,396 
Consolidated Statements of Income (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
INTEREST INCOME
 
 
Loans, including fees
$ 4,141,736 
$ 4,143,944 
Securities and interest-bearing deposits at other financial institutions
439,906 
467,006 
Federal funds sold
21,472 
15,087 
Total interest income
4,603,114 
4,626,037 
INTEREST EXPENSE
 
 
Time deposits
465,256 
699,094 
Other deposits
137,930 
121,243 
Federal funds purchased and securities sold under agreements to repurchase
18,080 
32,230 
Federal Home Loan Bank advances and other borrowings
340,439 
461,207 
Total interest expense
961,705 
1,313,774 
Net interest income before provision for loan losses
3,641,409 
3,312,263 
Provision for loan losses
300,000 
Net interest income after provision for loan losses
3,341,409 
3,312,263 
NONINTEREST INCOME
 
 
Customer service fees
188,481 
197,434 
Other noninterest income
17,818 
20,288 
Net gains from sale of loans and other assets
149,200 
49,664 
Total noninterest income
355,499 
267,386 
NONINTEREST EXPENSES
 
 
Salaries and employee benefits
1,597,291 
1,591,135 
Net occupancy and equipment expense
337,879 
335,813 
Depository insurance
159,844 
202,783 
Foreclosed assets, net
128,692 
150,320 
Other operating expenses
752,174 
794,081 
Total noninterest expenses
2,975,880 
3,074,132 
Income before income tax expense
721,028 
505,517 
Income tax expense
268,900 
149,000 
Net income
452,128 
356,517 
Preferred stock dividend requirements
375,000 
265,856 
Accretion on preferred stock discount
17,845 
14,468 
Net income available to common stockholders
$ 59,283 
$ 76,193 
EARNINGS PER COMMON SHARE
 
 
Basic (in dollars per share)
$ 0.01 
$ 0.01 
Diluted (in dollars per share)
$ 0.01 
$ 0.01 
DIVIDENDS DECLARED PER COMMON SHARE
$ 0 
$ 0 
Consolidated Statements of Comprehensive Income (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Net income
$ 452,128 
$ 356,517 
Other comprehensive income, before tax:
 
 
Unrealized holding losses arising during the period
(358,953)
(61,258)
Reclassification adjustment for gains include in net income
Other comprehensive income, before tax
(358,953)
(61,258)
Income tax benefit related to other comprehensive income taxes
136,402 
23,278 
Other comprehensive income, net of tax
(222,551)
(37,980)
Comprehensive income
$ 229,577 
$ 318,537 
Consolidated Statement of Changes in Stockholders' Equity - Unaudited (USD $)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-In Capital [Member]
Retained Earnings [Member]
Accumulated Other Comprehensive Income [Member]
Total
BALANCE at Dec. 31, 2012
$ 14,821,546 
$ 6,500,396 
$ 21,390,486 
$ (3,274,986)
$ 1,451,394 
$ 40,888,836 
Issuance of common stock
46,678 
30,341 
77,019 
Preferred stock dividends
(308,893)
(308,893)
Accretion on preferred stock
17,845 
(17,845)
Net income
452,128 
452,128 
Unrealized holding losses arising during the period
(222,551)
(358,953)
BALANCE at Mar. 31, 2013
$ 14,839,391 
$ 6,547,074 
$ 21,420,827 
$ (3,149,596)
$ 1,228,843 
$ 40,886,539 
Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES
 
 
Net income
$ 452,128 
$ 356,517 
Adjustments to reconcile net income to net cash provided by operating activities:
 
 
Depreciation and amortization
92,933 
111,418 
Provision for loan losses
300,000 
Stock compensation expense
18,512 
Net (gains) losses on sales of loans and other assets
(80,357)
28,473 
Changes in other operating assets and liabilities:
 
 
Net change in loans held for sale
(262,750)
37,175 
Accrued interest receivable
(109,721)
(6,545)
Accrued interest payable
(29,290)
(305)
Other assets and liabilities
406,758 
852,928 
Net cash provided by operating activities
769,701 
1,398,173 
CASH FLOWS FROM INVESTING ACTIVITIES
 
 
Securities available for sale
8,287,586 
8,331,149 
Securities held to maturity
2,477 
5,131 
Purchase of securities available for sale
(23,654,937)
(10,523,308)
Loan originations and principal collections, net
2,933,738 
1,643,836 
Purchase of bank premises and equipment
(3,732)
(49,077)
Proceeds from sale of other real estate and other assets
252,233 
1,458,489 
Net cash (used in) provided by investing activities
(12,182,635)
866,220 
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
Net (decrease) increase in deposits
(7,977,320)
1,773,714 
Net increase (decrease) in federal funds purchased and securities sold under agreements to repurchase
1,563,077 
(7,945,510)
Net payments on Federal Home Loan Bank advances and other borrowings
(5,435,000)
(435,000)
Payment of dividends on preferred stock
(308,893)
(187,538)
Issuance of preferred stock
532,127 
Issuance of common stock
77,019 
Net cash used in financing activities
(12,081,117)
(6,262,207)
NET DECREASE IN CASH AND CASH EQUIVALENTS
(23,494,051)
(3,997,814)
CASH AND CASH EQUIVALENTS, beginning of period
59,395,238 
38,882,691 
CASH AND CASH EQUIVALENTS, end of period
35,901,187 
34,884,877 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
 
 
Cash paid during the period for interest
990,995 
1,314,079 
Cash paid during the period for taxes
913,327 
NONCASH INVESTING AND FINANCING ACTIVITIES
 
 
Acquisition of real estate through foreclosure
$ 1,154,400 
$ 1,969,300 
Presentation of Financial Information
Organization, Consolidation and Presentation of Financial Statements Disclosure and Significant Accounting Policies [Text Block]

Note 1. Presentation of Financial Information

 

Nature of Business-Cornerstone is a bank holding company whose primary business is performed by its wholly-owned subsidiary, Cornerstone Community Bank (the “Bank”). The Bank provides a full range of banking services to the Chattanooga, Tennessee market. The Bank has also established a loan production office (“LPO”) in Dalton, Georgia to further enhance the Bank’s lending markets.

 

Interim Financial Information (Unaudited)-The financial information in this report for March 31, 2013 and March 31, 2012 has not been audited. The information included herein should be read in conjunction with the annual consolidated financial statements and footnotes thereto included in the 2012 Annual Report to Shareholders which was furnished to each shareholder of Cornerstone in April of 2013. The consolidated financial statements presented herein conform to U.S. generally accepted accounting principles and to general industry practices. In the opinion of Cornerstone’s management, the accompanying interim financial statements contain all material adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial condition, the results of operations, and cash flows for the interim period. Results for interim periods are not necessarily indicative of the results to be expected for a full year.

 

Use of Estimates-The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term include the determination of the allowance for loan losses.

 

Consolidation-The accompanying consolidated financial statements include the accounts of Cornerstone and the Bank. Substantially all intercompany transactions, profits and balances have been eliminated.

 

Reclassification-Certain amounts in the prior consolidated financial statements have been reclassified to conform to the current period presentation. The reclassifications had no effect on net income or stockholders’ equity as previously reported.

 

Accounting Policies-During interim periods, Cornerstone follows the accounting policies set forth in its Annual Report on Form 10-K for the year ended December 31, 2012 as filed with the Securities and Exchange Commission. Since December 31, 2012, there have been no significant changes in any accounting principles or practices, or in the method of applying any such principles or practices, except for the following:

 

In February 2013, the Financial Accounting Standards Board (FASB) issued updated guidance related to disclosure of reclassification amounts out of other comprehensive income. The standard requires that companies present either in a single note or parenthetically on the face of the financial statements, the effect of significant amounts reclassified from each component of accumulated other comprehensive income based on its source and the income statement line items affected by the reclassification. The new requirements took effect for public companies in fiscal years, and interim periods within those years, beginning after December 15, 2012. The Company adopted this standard on January 1, 2013. The effect of adopting this standard increases our disclosure requirements surrounding reclassification items out of accumulated other comprehensive income.

  

Earnings per Common Share- Basic earnings per share (“EPS”) is computed by dividing income available to common shareholders (numerator) by the weighted average number of common shares outstanding during the period (denominator). Diluted EPS is computed by dividing income available to common shareholders (numerator) by the adjusted weighted average number of shares outstanding (denominator). The adjusted weighted average number of shares outstanding reflects the potential dilution occurring if securities or other contracts to issue common stock were exercised or converted into common stock resulting in the issuance of common stock that share in the earnings of the entity.

 

The following is a summary of the basic and diluted earnings per share for the three month periods ended March 31, 2013 and March 31, 2012.

 

    Three Months Ended March 31,  
Basic earnings per common share calculation:   2013     2012  
Numerator: Net income available to common shareholders   $ 59,283     $ 76,193  
Denominator: Weighted avg. common shares outstanding     6,547,074       6,500,396  
Effect of dilutive stock options     123,499       85,425  
Diluted shares     6,670,573       6,585,821  
                 
Basic earnings per common share   $ 0.01     $ 0.01  
Diluted earnings per common share   $ 0.01     $ 0.01  
Stock Based Compensation
Disclosure of Compensation Related Costs, Share-based Payments [Text Block]

Note 2. Stock Based Compensation

 

Accounting Policies- Cornerstone, as required by FASB, applies the fair value recognition provisions of ASC 718, Compensation –Stock Compensation. For the three month period ended March 31, 2013, no compensation cost was charged to earnings related to the vested incentive stock options.

 

Officer and Employee Plans-Cornerstone has two stock option plans under which officers and employees can be granted incentive stock options or non-qualified stock options to purchase a total of up to 1,420,000 shares of Cornerstone’s common stock. The exercise price for incentive stock options must be not less than 100 percent of the fair market value of the common stock on the date of the grant. The exercise price of the non-qualified stock options may be equal to or more or less than the fair market value of the common stock on the date of the grant. The incentive stock options vest 30 percent on the second anniversary of the grant date, 60 percent on the third anniversary of the grant date and 100 percent on the fourth anniversary of the grant date, and the non-qualified stock options vest 50 percent on the first anniversary of the grant date and 100 percent on the second anniversary of the grant date. The options expire ten years from the grant date. At March 31, 2013, the total remaining compensation cost to be recognized on non-vested options is approximately $596,000. A summary of the status of these stock option plans is presented in the following table:

 

                Weighted-      
                Average      
          Weighted     Contractual      
          Average     Remaining   Aggregate  
          Exercisable     Term   Intrinsic  
    Number     Price     (in years)   Value  
Outstanding at December 31, 2012     670,300     $ 3.86     6.2  Years   $ 232,900  
Granted     193,000       2.37     9.9  Years        
Exercised     -       -              
Forfeited     (57,475 )     (3.51 )            
Outstanding at March 31, 2013     805,825     $ 3.52     7.2  Years   $ 233,437  
Options exercisable at March 31, 2013     303,125     $ 6.17              

  

The weighted average grant date fair value of stock options granted during the three months ended March 31, 2013 was $1.17. This was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions:

 

Dividend yield     0.0 %
Expected life     7.0 Years  
Expected volatility     47.60 %
Risk-free interest rate     1.23 %

 

Board of Directors Plan-Cornerstone has a stock option plan under which members of the Board of Directors, at the formation of the Bank, were granted options to purchase a total of up to 600,000 shares of the Bank's common stock. On October 15, 1997, the Bank stock options were converted to Cornerstone stock options. Only non-qualified stock options may be granted under the plan. The exercise price of each option equals the market price of Cornerstone’s stock on the date of grant and the maximum term is ten years. Vesting is 50 percent on the first anniversary of the grant date and 100 percent on the second anniversary of the grant date. At March 31, 2013, the total remaining compensation cost to be recognized on non-vested options is approximately $123,000. A summary of the status of this stock option plan is presented in the following table:

 

                Weighted-      
                Average      
          Weighted     Contractual      
          Average     Remaining   Aggregate  
          Exercisable     Term   Intrinsic  
    Number     Price     (in years)   Value  
Outstanding at December 31, 2012     145,250     $ 3.30     7.2 Years   $ 57,600  
Granted     45,000       2.37              
Exercised     -       -              
Forfeited     -       -              
Outstanding at March 31, 2013     190,250     $ 3.08     7.6 Years   $ 58,193  
Options exercisable at March 31, 2013     100,250     $ 4.04              

 

The weighted average grant date fair value of stock options granted during the three months ended March 31, 2013 was $1.17. This was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions:

 

Dividend yield     0.0 %
Expected life     7.0 Years  
Expected volatility     47.60 %
Risk-free interest rate     1.23 %
Securities
Investments in Debt and Marketable Equity Securities (and Certain Trading Assets) Disclosure [Text Block]

Note 3. Securities

 

The amortized cost and fair value of securities available-for-sale and held-to-maturity at March 31, 2013 and December 31, 2012 are summarized as follows:

 

    March 31, 2013  
          Gross     Gross        
    Amortized     Unrealized     Unrealized     Fair  
    Cost     Gains     Losses     Value  
Debt securities available-for-sale:                                
U.S. Government agencies   $ 3,912,202     $ 54,799     $ -     $ 3,967,001  
                                 
State and municipal securities     21,512,100       1,850,863       -       23,362,963  
                                 
Mortgage-backed securities:                                
Residential mortgage loans guaranteed by GNMA or FNMA     8,532,585       168,643       -       8,701,228  
                                 
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies     55,168,704       66,220       (140,287 )     55,094,637  
                                 
    $ 89,125,591     $ 2,140,525     $ (140,287 )   $ 91,125,829  
                                 
Debt securities held to maturity:                                
Mortgage-backed securities:                                
Residential mortgage loans guaranteed by GNMA or FNMA   $ 42,579     $ 1,051     $ -     $ 43,630  

 

    December 31, 2012  
          Gross     Gross        
    Amortized     Unrealized     Unrealized     Fair  
    Cost     Gains     Losses     Value  
Debt securities available-for-sale:                        
U.S. Government agencies   $ 3,961,956     $ 56,195     $ -     $ 4,018,151  
                                 
State and municipal securities     21,531,727       2,101,590       -       23,633,317  
                                 
Mortgage-backed securities:                                
Residential mortgage loans guaranteed by GNMA or FNMA     9,092,205       132,038       (1,824 )     9,222,419  
                                 
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies     39,151,568       86,099       (14,908 )     39,222,759  
                                 
    $ 73,737,456     $ 2,375,922     $ (16,732 )   $ 76,096,646  
                                 
Debt securities held to maturity:                                
Mortgage-backed securities:                                
Residential mortgage loans guaranteed by GNMA or FNMA   $ 45,086     $ 1,341     $ (8 )   $ 46,212  

 

At March 31, 2013, securities with a fair value totaling approximately $ 53 million were pledged to secure public funds, securities sold under agreements to repurchase, as collateral for federal funds purchased from other financial institutions and serve as collateral for borrowings at the Federal Reserve Discount Window.

 

The amortized cost and estimated market value of securities at March 31, 2013, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

    Securities Available-for-Sale     Securities Held to Maturity  
    Amortized     Fair     Amortized     Fair  
    Cost     Value     Cost     Value  
Due in one year or less   $ -     $ -     $ -     $ -  
Due from one year to five years     1,091,942       1,166,169       -       -  
Due from five years to ten years     5,499,656       6,056,232       -       -  
Due after ten years     18,832,704       20,107,563       -       -  
    $ 25,424,302     $ 27,329,964       -       -  
                                 
Mortgage-backed securities     63,701,289       63,795,865       42,579       43,630  
                                 
    $ 89,125,591     $ 91,125,829     $ 42,579     $ 43,630  

  

The following tables present the gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities available for sale have been in a continuous unrealized loss position, as of March 31, 2013 and as of December 31, 2012:

 

    As of March 31, 2013  
    Less than 12 Months     12 Months or Greater     Total  
          Gross           Gross           Gross  
    Fair     Unrealized     Fair     Unrealized     Fair     Unrealized  
    Value     Losses     Value     Losses     Value     Losses  
Mortgage-backed Securities:                                                
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies   $ 33,814,587     $ (140,287 )   $ -     $ -     $ 33,814,587     $ (140,287 )
    $ 33,814,587     $ (140,287 )   $ -     $ -     $ 33,814,587     $ (140,287 )

 

    As of December 31, 2012  
    Less than 12 Months     12 Months or Greater     Total  
          Gross           Gross           Gross  
    Fair     Unrealized     Fair     Unrealized     Fair     Unrealized  
    Value     Losses     Value     Losses     Value     Losses  
Mortgage-backed securities:                                    
Residential mortgage loans guaranteed by GNMA or FNMA   $ 667,325     $ (1,824 )   $ -     $ -     $ 667,325     $ (1,824 )
                                                 
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies     22,514,641       (14,908 )     -       -       22,514,641       (14,908 )
    $ 23,181,966     $ (16,732 )   $ -     $ -     $ 23,181,966     $ (16,732 )

 

Upon acquisition of a security, the Bank determines the appropriate impairment model that is applicable.  If the security is a beneficial interest in securitized financial assets, the Bank uses the beneficial interests in securitized financial assets impairment model.  If the security is not a beneficial interest in securitized financial assets, the Bank uses the debt and equity securities impairment model.  The Bank conducts periodic reviews to evaluate each security to determine whether an other-than-temporary impairment has occurred.  The Bank does not have any securities that have been classified as other-than-temporarily-impaired at March 31, 2013 or December 31, 2012.

 

At March 31, 2013 and December 31, 2012, the significant categories of temporarily impaired securities, and management’s evaluation of those securities are as follows:

 

Mortgage-backed securities: At March 31, 2013, seven investments in residential mortgage-backed securities had unrealized losses.  This impairment is believed to be caused by the current interest rate environment.  The contractual cash flows of those investments are guaranteed or issued by an agency of the U.S. Government.  Because the decline in market value is attributable to the current interest rate environment and not credit quality, and because the Bank does not intend to sell the investments and it is not more likely than not that the Bank will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Bank does not deem those investments to be other-than-temporarily impaired at March 31, 2013.

Loans and Allowance for Loan Losses
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

Note 4. Loans and Allowance for Loan Losses

 

At March 31, 2013 and December 31, 2012, loans are summarized as follows (in thousands):

 

    March 31,     December 31,  
    2013     2012  
Commercial real estate-mortgage:                
Owner-occupied   $ 62,460     $ 58,425  
All other     64,483       66,747  
Consumer real estate-mortgage     70,260       71,195  
Construction and land development     33,220       38,557  
Commercial and industrial     40,302       40,140  
Consumer and other     1,825       1,927  
Total loans     272,550       276,991  
Less: Allowance for loan losses     (5,669 )     (6,141 )
                 
Loans, net   $ 266,881     $ 270,850  

 

Cornerstone follows the loan impairment accounting guidance in ASC Topic 310. A loan is considered impaired when, based on current information and events, it is probable that Cornerstone will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming loans and loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in interest rates, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collections.

 

The composition of loans by loan classification for impaired and performing loan status at March 31, 2013 and December 31, 2012, is summarized in the tables below (amounts in thousands):

 

March 31, 2013   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Performing loans   $ 116,417     $ 66,790     $ 32,271     $ 37,513     $ 1,825     $ 254,816  
Impaired loans     10,526       3,470       949       2,789       -       17,734  
Total   $ 126,943     $ 70,260     $ 33,220     $ 40,302     $ 1,825     $ 272,550  

 

December 31, 2012   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Performing loans   $ 115,959     $ 69,329     $ 37,607     $ 36,980     $ 1,927     $ 261,802  
Impaired loans     9,213       1,866       950       3,160       -       15,189  
Total   $ 125,172     $ 71,195     $ 38,557     $ 40,140     $ 1,927     $ 276,991  

 

 

The following tables show the allowance for loan losses allocation by loan classification for impaired and performing loans as of March 31, 2013 and December 31, 2012 (amounts in thousands):

 

March 31, 2013   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
Allowance related to:   Mortgage     Mortgage     Development     Industrial     and Other     Total  
Performing loans   $ 872     $ 912     $ 222     $ 75     $ 10     $ 2,091  
Impaired loans     2,072       570       460       476       -       3,578  
Total   $ 2,944     $ 1,482     $ 682     $ 551     $ 10     $ 5,669  

 

 

December 31, 2012   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
Allowance related to:   Mortgage     Mortgage     Development     Industrial     and Other     Total  
Performing loans   $ 319     $ 952     $ 781     $ 29     $ 14     $ 2,095  
Impaired loans     2,230       576       460       780       -       4,046  
Total   $ 2,549     $ 1,528     $ 1,241     $ 809     $ 14     $ 6,141  

 

The following tables detail the changes in the allowance for loan losses for the three month period ending March 31, 2013 and year ending December 31, 2012, by loan classification (amounts in thousands):

 

March 31, 2013   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Beginning balance   $ 2,549     $ 1,528     $ 1,241     $ 809     $ 14     $ 6,141  
Charged-off loans     (227 )     (299 )     (155 )     (310 )     (13 )     (1,004 )
Recovery of charge-offs     51       157       9       14       1       232  
Provision for loan losses     571       96       (413 )     38       8       300  
Ending balance   $ 2,994     $ 1,482     $ 682     $ 551     $ 10     $ 5,669  

 

December 31, 2012   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Beginning balance   $ 3,557     $ 2,518     $ 827     $ 482     $ 16     $ 7,400  
Charged-off loans     (958 )     (1,022 )     (782 )     (74 )     (33 )     (2,869 )
Recovery of charge-offs     838       36       145       144       17       1,180  
Provision for loan losses     (888 )     (4 )     1,051       257       14       430  
Ending balance   $ 2,549     $ 1,528     $ 1,241     $ 809     $ 14     $ 6,141  

 

Credit quality indicators:

 

Federal regulations require the Bank to review and classify its assets on a regular basis. To fulfill this requirement, the Bank systematically reviews its loan portfolio to ensure the Bank’s large loan relationships are being maintained within its loan policy guidelines, remain properly underwritten and are properly classified by loan grade. This review process is performed by the Bank's management, loan review, internal auditors, and state and federal regulators.

 

The Bank’s loan grading process is as follows:

 

§ All loans are assigned a loan grade at the time of origination by the relationship manager. Typically, a loan is assigned a loan grade of “pass” at origination.

 

§ Loan relationships greater than or equal to $500 thousand are reviewed by the Bank’s external loan review provider on an annual basis.

 

§ Additionally, the Bank’s external loan review provider samples other loan relationships between $100 thousand and $500 thousand with an emphasis on commercial and commercial real estate loans and insider loans.

 

§ The Bank’s internal loan review department samples approximately 33 percent of all other loan relationships less than $500 thousand on an annual basis for review.

 

§ If a loan is delinquent 60 days or more or a pattern of delinquency exists, the loan will be selected for review.

 

§ Generally, all loans on the Bank’s internal watchlist are reviewed annually by internal loan review or external loan review providers.

  

If a loan is classified as a problem asset, it will be assigned one of the following loan grades: substandard, substandard-impaired, doubtful, and loss. “Substandard assets” must have one or more defined weaknesses and are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. “Doubtful assets” have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions and values questionable, and there is a high possibility of loss. An asset classified “loss” is considered uncollectible and of such little value that continuance as an asset of the institution is not warranted. The regulations also provide for a “special mention” category, described as assets which do not currently expose an institution to a sufficient degree of risk to warrant classification but do possess credit deficiencies or potential weaknesses deserving close attention. When the Bank classifies an asset as substandard, or doubtful, a specific allowance for loan losses may be established.

 

The following tables outline the amount of each loan classification and the amount categorized into each risk rating as of March 31, 2013 and December 31, 2012 (amounts in thousands):

 

March 31, 2013   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Pass   $ 113,593     $ 56,720     $ 31,700     $ 33,067     $ 1,825     $ 236,905  
Special mention     2,352       6,888       99       4,256       -       13,595  
Substandard     472       3,182       472       190       -       4,316  
Substandard-impaired     9,159       3,121       489       2,789       -       15,558  
Doubtful     1,367       349       460       -       -       2,176  
    $ 126,943     $ 70,260     $ 33,220     $ 40,302     $ 1,825     $ 272,550  

 

December 31, 2012   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Pass   $ 111,313     $ 57,959     $ 36,802     $ 36,482     $ 1,904     $ 244,460  
Special mention     4,145       8,401       198       330       18       13,092  
Substandard     501       2,969       607       168       5       4,250  
Substandard-impaired     9,213       1,866       950       3,160       -       15,189  
    $ 125,172     $ 71,195     $ 38,557     $ 40,140     $ 1,927     $ 276,991  

  

After the Bank’s independent loan review department completes the loan grade assignment, a loan impairment analysis is performed on loans graded substandard or worse. The following tables present summary information pertaining to impaired loans by loan classification as of March 31, 2013 and December 31, 2012 (in thousands):

 

                      For the quarter ended  
    At March  31, 2013     March 31, 2013  
          Unpaid           Average     Interest  
    Recorded     Principal     Related     Recorded     Income  
    Investment     Balance     Allowance     Investment     Recognized  
Impaired loans without a valuation allowance:                                        
Commercial real estate – mortgage   $ 5,427     $ 5,690     $ -     $ 4,416     $ 64  
Consumer real estate – mortgage     2,524       2,524       -       1,518       32  
Construction and land development     471       498       -       357       4  
Commercial and industrial     2,045       2,102       -       2,078       9  
Consumer and other     -       -       -       -       -  
Total   $ 10,467     $ 10,814     $ -     $ 8,369     $ 109  
                                         
Impaired loans with a valuation allowance:                                        
Commercial real estate – mortgage   $ 5,099     $ 5,764     $ 2,072     $ 5,453     $ 69  
Consumer real estate – mortgage     946       946       570       1,149       12  
Construction and land development     478       478       460       592       4  
Commercial and industrial     744       744       476       896       20  
Consumer and other     -       -       -       -       -  
Total   $ 7,267     $ 7,932     $ 3,578     $ 8,090     $ 105  
                                         
Total impaired loans   $ 17,734     $ 18,746     $ 3,578     $ 16,459     $ 214  

  

                      For the year ended  
    At December 31, 2012     December 31, 2012  
          Unpaid           Average     Interest  
    Recorded     Principal     Related     Recorded     Income  
    Investment     Balance     Allowance     Investment     Recognized  
Impaired loans without a valuation allowance:                                        
Commercial real estate – mortgage   $ 3,406     $ 3,453     $ -     $ 4,389     $ 180  
Consumer real estate – mortgage     513       540       -       1,538       52  
Construction and land development     244       251       -       358       19  
Commercial and industrial     2,111       2,155       -       2,277       55  
Consumer and other     -       -       -       -       -  
Total   $ 6,274     $ 6,399     $ -     $ 8,562     $ 306  
                                         
Impaired loans with a valuation allowance:                                        
Commercial real estate – mortgage   $ 5,807     $ 5,848     $ 2,230     $ 6,616     $ 215  
Consumer real estate – mortgage     1,353       1,353       576       2,606       61  
Construction and land development     706       706       460       642       49  
Commercial and industrial     1,049       1,049       780       700       132  
Consumer and other     -       -       -       -       -  
Total   $ 8,915     $ 8,956     $ 4,046     $ 10,564     $ 457  
                                         
Total impaired loans   $ 15,189     $ 15,355     $ 4,046     $ 19,126     $ 763  

 

The following tables present an aged analysis of past due loans as of March 31, 2013 and December 31, 2012 (in thousands):

 

March 31, 2013   30-89 Days     Past Due 90                          
    Past Due and     Days or More           Total     Current     Total  
    Accruing     and Accruing     Nonaccrual     Past Due     Loans     Loans  
Commercial real estate-mortgage:                                                
Owner-occupied   $ 1,371     $ -     $ 360     $ 1,731     $ 60,729     $ 62,460  
All other     498       -       2,393       2,891       61,592       64,483  
Consumer real estate-mortgage     1,250       -       1,014       2,264       67,996       70,260  
Construction and land development     365       -       531       896       32,324       33,220  
Commercial and industrial     537       -       2,066       2,603       37,699       40,302  
Consumer and other     2       -       -       2       1,823       1,825  
Total   $ 4,023     $ -     $ 6,364     $ 10,387     $ 262,163     $ 272,550  

 

December 31, 2012   30-89 Days     Past Due 90                          
    Past Due and     Days or More           Total     Current     Total  
    Accruing     and Accruing     Nonaccrual     Past Due     Loans     Loans  
Commercial real estate-mortgage:                                                
Owner-occupied   $ 2,738     $ -     $ 956     $ 3,694     $ 54,731     $ 58,425  
All other     636       -       1,913       2,549       64,198       66,747  
Consumer real estate-mortgage     1,858       -       616       2,474       68,721       71,195  
Construction and land development     100       -       53       153       38,404       38,557  
Commercial and industrial     1,227       -       2,467       3,694       36,446       40,140  
Consumer and other     35       -       -       35       1,892       1,927  
Total   $ 6,594     $ -     $ 6,005     $ 12,599     $ 264,392     $ 276,991  

  

Impaired loans also include loans that the Bank has elected to formally restructure when, due to the weakening credit status of a borrower, the restructuring may facilitate a repayment plan that seeks to minimize the potential losses that the Bank may have to otherwise incur. At March 31, 2013 and December 31, 2012, the bank has loans of approximately $8,695,000 and $9,403,000, respectively, that were modified for troubled debt restructuring. Troubled commercial loans are restructured by specialists within our Special Asset department and all restructurings are approved by committees and credit officers separate and apart from the normal loan approval process. These specialists are trained to reduce the Bank’s overall risk and exposure to loss in the event of a restructuring through obtaining either or all of the following: improved documentation, additional guaranties, increase in curtailments, reduction in collateral terms, additional collateral or other similar strategies.

 

The following table presents a summary of loans that were modified as troubled debt restructurings during the three month period ending March 31, 2013 and 2012. (amounts in thousands):

 

        Pre-Modification     Post-Modification  
        Outstanding
Recorded
    Outstanding
Recorded
 
March 31, 2013   Number of Contracts   Investment     Investment  
                 
Commercial real estate-mortgage   6   $ 8,354     $ 8,354  
Consumer real estate-mortgage   3     270       270  
Construction and land development   1     459       459  
Commercial and industrial   5     2,432       2,432  

 

        Pre-Modification     Post-Modification  
        Outstanding
Recorded
    Outstanding
Recorded
 
March 31, 2012   Number of Contracts   Investment     Investment  
                 
Consumer real estate-mortgage   3   $ 2,893     $ 2,331  
Construction and land development   1     591       456  
Commercial and industrial   1     20       20  

 

There were no loans that were modified as troubled debt restructurings during the past twelve months and for which there was a subsequent payment default.

Commitments and Contingent Liabilities
Commitments and Contingencies Disclosure [Text Block]

Note 5. Commitments and Contingent Liabilities

 

Off Balance Sheet Arrangements - In the normal course of business, the Bank has entered into off-balance sheet financial instruments which include commitments to extend credit (i.e., including unfunded lines of credit) and standby letters of credit. Commitments to extend credit are usually the result of lines of credit granted to existing borrowers under agreements that the total outstanding indebtedness will not exceed a specific amount during the term of the indebtedness. Typical borrowers are commercial concerns that use lines of credit to supplement their treasury management functions; thus their total outstanding indebtedness may fluctuate during any time period based on the seasonality of their business and the resultant timing of their cash flows. Other typical lines of credit are related to home equity loans granted to consumers. Commitments to extend credit generally have fixed expiration dates or other termination clauses and may require payment of a fee.

  

Standby letters of credit are generally issued on behalf of an applicant (our customer) to a specifically named beneficiary and are the result of a particular business arrangement that exists between the applicant and the beneficiary. Standby letters of credit have fixed expiration dates and are usually for terms of two years or less unless terminated beforehand due to criteria specified in the standby letter of credit. A typical arrangement involves the applicant routinely being indebted to the beneficiary for such items as inventory purchases, insurance, utilities, lease guarantees or other third party commercial transactions. The standby letter of credit would permit the beneficiary to obtain payment from the Bank under certain prescribed circumstances. Subsequently, the Bank would seek reimbursement from the applicant pursuant to the terms of the standby letter of credit.

     

The Bank follows the same credit policies and underwriting practices when making these commitments as it does for on-balance sheet instruments. Each customer’s creditworthiness is evaluated on a case-by-case basis, and the amount of collateral obtained, if any, is based on management’s credit evaluation of the customer. Collateral held varies but may include cash, real estate and improvements, marketable securities, accounts receivable, inventory, equipment and personal property.

 

The contractual amounts of these commitments are not reflected in the consolidated financial statements and would only be reflected if drawn upon. Since many of the commitments are expected to expire without being drawn upon, the contractual amounts do not necessarily represent future cash requirements. However, should the commitments be drawn upon and should customers default on their resulting obligation to the Bank the maximum exposure to credit loss, without consideration of collateral, is represented by the contractual amount of those instruments.

 

A summary of the Bank’s total contractual amount for all off-balance sheet commitments at March 31, 2013 is as follows:

 

Commitments to extend credit   $ 33.4 million  
Standby letters of credit   $ 3.3 million  

 

Various legal claims also arise from time to time in the normal course of business. In the opinion of management, the resolution of claims outstanding at March 31, 2013 will not have a material effect on Cornerstone’s consolidated financial statements.

Fair Value Disclosures
Fair Value Disclosures [Text Block]

Note 6. Fair Value Disclosures

 

Fair Value Measurements:

 

Cornerstone uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In accordance with the “Fair Value Measurements and Disclosures” ASC Topic 820, the fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.

 

ASC Topic 820 provides a consistent definition of fair value, which focuses on exit price in an orderly transaction between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.

 

ASC Topic 820 also establishes a three-tier fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value, as follows:

 

Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities that Cornerstone has the ability to access.

 

Level 2 - Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities in active markets, quoted prices in markets that are not active and other inputs that are observable or can be corroborated by observable market data.

 

Level 3 - Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

 

The following methods and assumptions were used by Cornerstone in estimating fair value disclosures for financial instruments. There have been no changes in the methodologies used at March 31, 2013 and December 31, 2012.

 

Cash and cash equivalents:

 

The carrying amounts of cash and cash equivalents approximate fair values based on the short-term nature of the assets.

 

Securities:

 

Fair values are estimated using pricing models and discounted cash flows that consider standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes, and credit spreads. Securities classified as available for sale are reported at fair value utilizing Level 2 inputs.

 

The carrying value of Federal Home Loan Bank stock approximates fair value based on the redemption provisions of the Federal Home Loan Bank.

 

Loans:

 

For variable-rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. Fair values for fixed-rate loans are estimated using discounted cash flow analysis, using market interest rates for comparable loans. Generally, Level 3 inputs are utilized for this estimate. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment in accordance with ASC Topic 310, Accounting by Creditors for Impairment of a Loan. The fair value of impaired loans is estimated using several methods including collateral value, liquidation value and discounted cash flows.

 

Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At March 31, 2013 and December 31, 2012, substantially all of the total impaired loans were evaluated based on the fair value of collateral. In accordance with ASC Topic 820, impaired loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, Cornerstone records the impaired loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, Cornerstone records the impaired loan as nonrecurring Level 3.

 

Cash surrender value of life insurance:

 

The carrying amounts of cash surrender value of life insurance approximate their fair value. The carrying amount is based on information received from the insurance carriers indicating the financial performance of the policies and the amount Cornerstone would receive should the policies be surrendered. Cornerstone reflects these assets within Level 2 of the valuation hierarchy.

 

Foreclosed assets:

 

Foreclosed assets, consisting of properties obtained through foreclosure or in satisfaction of loans, is initially recorded at fair value, determined on the basis of current appraisals, comparable sales, and other estimates of value obtained principally from independent sources, adjusted for estimated selling costs. At the time of foreclosure, any excess of the loan balance over the fair value of the real estate held as collateral is treated as a charge against the allowance for loan losses. Gains or losses on sale and any subsequent adjustment to the fair value are recorded as a component of foreclosed real estate expense. Foreclosed assets are included in Level 2 of the valuation hierarchy.

  

Deposits:

 

The fair value of deposits with no stated maturity, such as noninterest-bearing and interest-bearing demand deposits, savings deposits, and money market accounts, is equal to the amount payable on demand at the reporting date. The carrying amounts of variable-rate, fixed-term certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies market interest rates on comparable instruments to a schedule of aggregated expected monthly maturities on time deposits. Generally, Level 3 inputs are utilized in this estimate.

 

Securities sold under agreements to repurchase:

 

The carrying amount of these liabilities approximates their estimated fair value.

 

Federal Home Loan Bank advances and other borrowings:

 

The carrying amounts of FHLB advances and other borrowings approximate their fair value.

 

Accrued interest:

 

The carrying amounts of accrued interest approximate fair value.

 

Commitments to extend credit, letters of credit and lines of credit:

 

The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates.

 

Assets and liabilities recorded at fair value on a recurring basis are as follows.

 

          Quoted Prices in     Significant     Significant  
          Active Markets     Other     Other  
    Balance as of     for Identical     Observable     Unobservable  
    March 31,     Assets     Inputs     Inputs  
    2013     (Level 1)     (Level 2)     (Level 3)  
Debt securities available for sale:                                
                                 
U.S. Government agencies   $ 3,967,001     $ -     $ 3,967,001     $ -  
State and municipal securities     23,362,963       -       23,362,963       -  
Mortgage-backed securities:                                
Residential mortgage loans guaranteed by GNMA or FNMA     8,701,228       -       8,701,228       -  
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies     55,094,637       -       55,094,637       -  
                                 
Total securities available for sale   $ 91,125,829     $ -     $ 91,125,829     $ -  
                                 
Cash surrender value of life insurance   $ 1,207,962     $ -     $ 1,207,962     $ -  

  

          Quoted Prices in     Significant     Significant  
          Active Markets     Other     Other  
    Balance as of     for Identical     Observable     Unobservable  
    December 31,     Assets     Inputs     Inputs  
    2012     (Level 1)     (Level 2)     (Level 3)  
Debt securities available for sale:                                
                                 
U.S. Government agencies   $ 4,018,151     $ -     $ 4,018,151     $ -  
State and municipal securities     23,633,317       -       23,633,317       -  
Mortgage-backed securities:                                
Residential mortgage guaranteed by GNMA or FNMA     9,222,419       -       9,222,419       -  

Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies

    39,222,759       -       39,222,759       -  
                                 
Total securities available for sale   $ 76,096,646     $ -     $ 76,096,646     $ -  
                                 
Cash surrender value of life insurance   $ 1,199,725     $ -     $ 1,199,725     $ -  

 

Cornerstone has no assets or liabilities whose fair values are measured on a recurring basis using Level 3 inputs.

 

Certain assets and liabilities are measured at fair value on a nonrecurring basis, which means the assets and liabilities are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The tables below present information about assets and liabilities on the balance sheet at March 31, 2013 and December 31, 2012 for which a nonrecurring change in fair value was recorded (amounts in thousands).

 

          Quoted Prices in     Significant     Significant  
          Active Markets     Other     Other  
    Balance as of     for Identical     Observable     Unobservable  
    March 31,     Assets     Inputs     Inputs  
    2013     (Level 1)     (Level 2)     (Level 3)  
                         
Impaired loans   $ 3,689     $ -     $ 3,689     $ -  
Foreclosed assets (OREO & Repossessions)     21,159       -       21,159       -  

 

          Quoted Prices in     Significant     Significant  
          Active Markets     Other     Other  
    Balance as of     for Identical     Observable     Unobservable  
    December 31,     Assets     Inputs     Inputs  
    2012     (Level 1)     (Level 2)     (Level 3)  
                         
Impaired loans   $ 4,869     $ -     $ 4,869     $ -  
Foreclosed assets (OREO & Repossessions)     20,332       -       20,332       -  

 

Loans include impaired loans held for investment for which an allowance for loan losses has been calculated based upon the fair value of the loans at March 31, 2013 and December 31, 2012. Losses derived from Level 2 inputs were calculated by models incorporating significant observable market data.

 

The carrying amount and estimated fair value of Cornerstone's financial instruments at March 31, 2013 and December 31, 2012 are as follows (in thousands):

 

    March 31, 2013     December 31, 2012  
    Carrying     Estimated     Carrying     Estimated  
    Amount     Fair Value     Amount     Fair Value  
Assets:                                
Cash and cash equivalents   $ 35,901     $ 35,901     $ 59,395     $ 59,395  
Securities     91,168       91,170       76,142       76,143  
Federal Home Loan Bank stock     2,323       2,323       2,323       2,323  
Loans, net     266,881       267,312       270,850       271,128  
Cash surrender value of life insurance     1,208       1,208       1,200       1,200  
Accrued interest receivable     1,323       1,323       1,214       1,214  
                                 
Liabilities:                                
Noninterest-bearing demand deposits     55,400       55,400       60,054       60,054  
Interest-bearing demand deposits     26,547       26,547       30,179       30,179  
Savings deposits and money market accounts     89,564       89,564       80,994       80,994  
Time deposits     165,391       165,641       173,654       175,177  
Federal funds purchased and securities sold under agreements to repurchase     21,150       21,150       19,587       19,587  
Federal Home Loan Bank advances and other borrowings     31,740       31,740       37,175       37,175  
Accrued interest payable     91       91       121       121  
                                 
Unrecognized financial instruments (net of contract amount):                                
Commitments to extend credit     -       -       -       -  
Letters of credit     -       -       -       -  
Lines of credit     -       -       -       -  

 

Presentation of Financial Information (Policies)
     Use of Estimates-The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term include the determination of the allowance for loan losses.
Consolidation-The accompanying consolidated financial statements include the accounts of Cornerstone and the Bank. Substantially all intercompany transactions, profits and balances have been eliminated.

Reclassification-Certain amounts in the prior consolidated financial statements have been reclassified to conform to the current period presentation. The reclassifications had no effect on net income or stockholders’ equity as previously reported.

Accounting Policies-During interim periods, Cornerstone follows the accounting policies set forth in its Annual Report on Form 10-K for the year ended December 31, 2012 as filed with the Securities and Exchange Commission. Since December 31, 2012, there have been no significant changes in any accounting principles or practices, or in the method of applying any such principles or practices, except for the following:

 

In February 2013, the Financial Accounting Standards Board (FASB) issued updated guidance related to disclosure of reclassification amounts out of other comprehensive income. The standard requires that companies present either in a single note or parenthetically on the face of the financial statements, the effect of significant amounts reclassified from each component of accumulated other comprehensive income based on its source and the income statement line items affected by the reclassification. The new requirements took effect for public companies in fiscal years, and interim periods within those years, beginning after December 15, 2012. The Company adopted this standard on January 1, 2013. The effect of adopting this standard increases our disclosure requirements surrounding reclassification items out of accumulated other comprehensive income.

Earnings per Common Share- Basic earnings per share (“EPS”) is computed by dividing income available to common shareholders (numerator) by the weighted average number of common shares outstanding during the period (denominator). Diluted EPS is computed by dividing income available to common shareholders (numerator) by the adjusted weighted average number of shares outstanding (denominator). The adjusted weighted average number of shares outstanding reflects the potential dilution occurring if securities or other contracts to issue common stock were exercised or converted into common stock resulting in the issuance of common stock that share in the earnings of the entity.

 

The following is a summary of the basic and diluted earnings per share for the three month periods ended March 31, 2013 and March 31, 2012.

 

    Three Months Ended March 31,  
Basic earnings per common share calculation:   2013     2012  
Numerator: Net income available to common shareholders   $ 59,283     $ 76,193  
Denominator: Weighted avg. common shares outstanding     6,547,074       6,500,396  
Effect of dilutive stock options     123,499       85,425  
Diluted shares     6,670,573       6,585,821  
                 
Basic earnings per common share   $ 0.01     $ 0.01  
Diluted earnings per common share   $ 0.01     $ 0.01  
Presentation of Financial Information (Tables)
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]

The following is a summary of the basic and diluted earnings per share for the three month periods ended March 31, 2013 and March 31, 2012.

 

    Three Months Ended March 31,  
Basic earnings per common share calculation:   2013     2012  
Numerator: Net income available to common shareholders   $ 59,283     $ 76,193  
Denominator: Weighted avg. common shares outstanding     6,547,074       6,500,396  
Effect of dilutive stock options     123,499       85,425  
Diluted shares     6,670,573       6,585,821  
                 
Basic earnings per common share   $ 0.01     $ 0.01  
Diluted earnings per common share   $ 0.01     $ 0.01  
Stock Based Compensation (Tables)

A summary of the status of these stock option plans is presented in the following table:

 

                Weighted-      
                Average      
          Weighted     Contractual      
          Average     Remaining   Aggregate  
          Exercisable     Term   Intrinsic  
    Number     Price     (in years)   Value  
Outstanding at December 31, 2012     670,300     $ 3.86     6.2  Years   $ 232,900  
Granted     193,000       2.37     9.9  Years        
Exercised     -       -              
Forfeited     (57,475 )     (3.51 )            
Outstanding at March 31, 2013     805,825     $ 3.52     7.2  Years   $ 233,437  
Options exercisable at March 31, 2013     303,125     $ 6.17              

The weighted average grant date fair value of stock options granted during the three months ended March 31, 2013 was $1.17. This was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions:

 

Dividend yield     0.0 %
Expected life     7.0 Years  
Expected volatility     47.60 %
Risk-free interest rate     1.23 %

A summary of the status of this stock option plan is presented in the following table:

 

                Weighted-      
                Average      
          Weighted     Contractual      
          Average     Remaining   Aggregate  
          Exercisable     Term   Intrinsic  
    Number     Price     (in years)   Value  
Outstanding at December 31, 2012     145,250     $ 3.30     7.2 Years   $ 57,600  
Granted     45,000       2.37              
Exercised     -       -              
Forfeited     -       -              
Outstanding at March 31, 2013     190,250     $ 3.08     7.6 Years   $ 58,193  
Options exercisable at March 31, 2013     100,250     $ 4.04    

The weighted average grant date fair value of stock options granted during the three months ended March 31, 2013 was $1.17. This was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions:

 

Dividend yield     0.0 %
Expected life     7.0 Years  
Expected volatility     47.60 %
Risk-free interest rate     1.23 %
Securities (Tables)

The amortized cost and fair value of securities available-for-sale and held-to-maturity at March 31, 2013 and December 31, 2012 are summarized as follows:

 

    March 31, 2013  
          Gross     Gross        
    Amortized     Unrealized     Unrealized     Fair  
    Cost     Gains     Losses     Value  
Debt securities available-for-sale:                                
U.S. Government agencies   $ 3,912,202     $ 54,799     $ -     $ 3,967,001  
                                 
State and municipal securities     21,512,100       1,850,863       -       23,362,963  
                                 
Mortgage-backed securities:                                
Residential mortgage loans guaranteed by GNMA or FNMA     8,532,585       168,643       -       8,701,228  
                                 
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies     55,168,704       66,220       (140,287 )     55,094,637  
                                 
    $ 89,125,591     $ 2,140,525     $ (140,287 )   $ 91,125,829  
                                 
Debt securities held to maturity:                                
Mortgage-backed securities:                                
Residential mortgage loans guaranteed by GNMA or FNMA   $ 42,579     $ 1,051     $ -     $ 43,630  

 

    December 31, 2012  
          Gross     Gross        
    Amortized     Unrealized     Unrealized     Fair  
    Cost     Gains     Losses     Value  
Debt securities available-for-sale:                        
U.S. Government agencies   $ 3,961,956     $ 56,195     $ -     $ 4,018,151  
                                 
State and municipal securities     21,531,727       2,101,590       -       23,633,317  
                                 
Mortgage-backed securities:                                
Residential mortgage loans guaranteed by GNMA or FNMA     9,092,205       132,038       (1,824 )     9,222,419  
                                 
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies     39,151,568       86,099       (14,908 )     39,222,759  
                                 
    $ 73,737,456     $ 2,375,922     $ (16,732 )   $ 76,096,646  
                                 
Debt securities held to maturity:                                
Mortgage-backed securities:                                
Residential mortgage loans guaranteed by GNMA or FNMA   $ 45,086     $ 1,341     $ (8 )   $ 46,212  

The amortized cost and estimated market value of securities at March 31, 2013, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

    Securities Available-for-Sale     Securities Held to Maturity  
    Amortized     Fair     Amortized     Fair  
    Cost     Value     Cost     Value  
Due in one year or less   $ -     $ -     $ -     $ -  
Due from one year to five years     1,091,942       1,166,169       -       -  
Due from five years to ten years     5,499,656       6,056,232       -       -  
Due after ten years     18,832,704       20,107,563       -       -  
    $ 25,424,302     $ 27,329,964       -       -  
                                 
Mortgage-backed securities     63,701,289       63,795,865       42,579       43,630  
                                 
    $ 89,125,591     $ 91,125,829     $ 42,579     $ 43,630  

The following tables present the gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities available for sale have been in a continuous unrealized loss position, as of March 31, 2013 and as of December 31, 2012:

 

    As of March 31, 2013  
    Less than 12 Months     12 Months or Greater     Total  
          Gross           Gross           Gross  
    Fair     Unrealized     Fair     Unrealized     Fair     Unrealized  
    Value     Losses     Value     Losses     Value     Losses  
Mortgage-backed Securities:                                                
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies   $ 33,814,587     $ (140,287 )   $ -     $ -     $ 33,814,587     $ (140,287 )
    $ 33,814,587     $ (140,287 )   $ -     $ -     $ 33,814,587     $ (140,287 )

 

 

    As of December 31, 2012  
    Less than 12 Months     12 Months or Greater     Total  
          Gross           Gross           Gross  
    Fair     Unrealized     Fair     Unrealized     Fair     Unrealized  
    Value     Losses     Value     Losses     Value     Losses  
Mortgage-backed securities:                                    
Residential mortgage loans guaranteed by GNMA or FNMA   $ 667,325     $ (1,824 )   $ -     $ -     $ 667,325     $ (1,824 )
                                                 
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies     22,514,641       (14,908 )     -       -       22,514,641       (14,908 )
    $ 23,181,966     $ (16,732 )   $ -     $ -     $ 23,181,966     $ (16,732 )
Loans and Allowance for Loan Losses (Tables)

At March 31, 2013 and December 31, 2012, loans are summarized as follows (in thousands):

 

  March 31,  December 31, 
  2013  2012 
Commercial real estate-mortgage:        
Owner-occupied $62,460  $58,425 
All other  64,483   66,747 
Consumer real estate-mortgage  70,260   71,195 
Construction and land development  33,220   38,557 
Commercial and industrial  40,302   40,140 
Consumer and other  1,825   1,927 
Total loans  272,550   276,991 
Less: Allowance for loan losses  (5,669)  (6,141)
         
Loans, net $266,881  $270,850

The composition of loans by loan classification for impaired and performing loan status at March 31, 2013 and December 31, 2012, is summarized in the tables below (amounts in thousands):

 

March 31, 2013   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Performing loans   $ 116,417     $ 66,790     $ 32,271     $ 37,513     $ 1,825     $ 254,816  
Impaired loans     10,526       3,470       949       2,789       -       17,734  
Total   $ 126,943     $ 70,260     $ 33,220     $ 40,302     $ 1,825     $ 272,550  

 

December 31, 2012   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Performing loans   $ 115,959     $ 69,329     $ 37,607     $ 36,980     $ 1,927     $ 261,802  
Impaired loans     9,213       1,866       950       3,160       -       15,189  
Total   $ 125,172     $ 71,195     $ 38,557     $ 40,140     $ 1,927     $ 276,991  

The following tables show the allowance for loan losses allocation by loan classification for impaired and performing loans as of March 31, 2013 and December 31, 2012 (amounts in thousands):

 

March 31, 2013   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
Allowance related to:   Mortgage     Mortgage     Development     Industrial     and Other     Total  
Performing loans   $ 872     $ 912     $ 222     $ 75     $ 10     $ 2,091  
Impaired loans     2,072       570       460       476       -       3,578  
Total   $ 2,944     $ 1,482     $ 682     $ 551     $ 10     $ 5,669  

 

December 31, 2012   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
Allowance related to:   Mortgage     Mortgage     Development     Industrial     and Other     Total  
Performing loans   $ 319     $ 952     $ 781     $ 29     $ 14     $ 2,095  
Impaired loans     2,230       576       460       780       -       4,046  
Total   $ 2,549     $ 1,528     $ 1,241     $ 809     $ 14     $ 6,141  

The following tables detail the changes in the allowance for loan losses for the three month period ending March 31, 2013 and year ending December 31, 2012, by loan classification (amounts in thousands):

 

March 31, 2013   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Beginning balance   $ 2,549     $ 1,528     $ 1,241     $ 809     $ 14     $ 6,141  
Charged-off loans     (227 )     (299 )     (155 )     (310 )     (13 )     (1,004 )
Recovery of charge-offs     51       157       9       14       1       232  
Provision for loan losses     571       96       (413 )     38       8       300  
Ending balance   $ 2,994     $ 1,482     $ 682     $ 551     $ 10     $ 5,669  

 

December 31, 2012   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Beginning balance   $ 3,557     $ 2,518     $ 827     $ 482     $ 16     $ 7,400  
Charged-off loans     (958 )     (1,022 )     (782 )     (74 )     (33 )     (2,869 )
Recovery of charge-offs     838       36       145       144       17       1,180  
Provision for loan losses     (888 )     (4 )     1,051       257       14       430  
Ending balance   $ 2,549     $ 1,528     $ 1,241     $ 809     $ 14     $ 6,141  

The following tables outline the amount of each loan classification and the amount categorized into each risk rating as of March 31, 2013 and December 31, 2012 (amounts in thousands):

 

March 31, 2013   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Pass   $ 113,593     $ 56,720     $ 31,700     $ 33,067     $ 1,825     $ 236,905  
Special mention     2,352       6,888       99       4,256       -       13,595  
Substandard     472       3,182       472       190       -       4,316  
Substandard-impaired     9,159       3,121       489       2,789       -       15,558  
Doubtful     1,367       349       460       -       -       2,176  
    $ 126,943     $ 70,260     $ 33,220     $ 40,302     $ 1,825     $ 272,550  

 

December 31, 2012   Commercial     Consumer     Construction     Commercial              
    Real Estate-     Real Estate-     and Land     and     Consumer        
    Mortgage     Mortgage     Development     Industrial     and Other     Total  
Pass   $ 111,313     $ 57,959     $ 36,802     $ 36,482     $ 1,904     $ 244,460  
Special mention     4,145       8,401       198       330       18       13,092  
Substandard     501       2,969       607       168       5       4,250  
Substandard-impaired     9,213       1,866       950       3,160       -       15,189  
    $ 125,172     $ 71,195     $ 38,557     $ 40,140     $ 1,927     $ 276,991  

After the Bank’s independent loan review department completes the loan grade assignment, a loan impairment analysis is performed on loans graded substandard or worse. The following tables present summary information pertaining to impaired loans by loan classification as of March 31, 2013 and December 31, 2012 (in thousands):

 

                      For the quarter ended  
    At March  31, 2013     March 31, 2013  
          Unpaid           Average     Interest  
    Recorded     Principal     Related     Recorded     Income  
    Investment     Balance     Allowance     Investment     Recognized  
Impaired loans without a valuation allowance:                                        
Commercial real estate – mortgage   $ 5,427     $ 5,690     $ -     $ 4,416     $ 64  
Consumer real estate – mortgage     2,524       2,524       -       1,518       32  
Construction and land development     471       498       -       357       4  
Commercial and industrial     2,045       2,102       -       2,078       9  
Consumer and other     -       -       -       -       -  
Total   $ 10,467     $ 10,814     $ -     $ 8,369     $ 109  
                                         
Impaired loans with a valuation allowance:                                        
Commercial real estate – mortgage   $ 5,099     $ 5,764     $ 2,072     $ 5,453     $ 69  
Consumer real estate – mortgage     946       946       570       1,149       12  
Construction and land development     478       478       460       592       4  
Commercial and industrial     744       744       476       896       20  
Consumer and other     -       -       -       -       -  
Total   $ 7,267     $ 7,932     $ 3,578     $ 8,090     $ 105  
                                         
Total impaired loans   $ 17,734     $ 18,746     $ 3,578     $ 16,459     $ 214  

 

                      For the year ended  
    At December 31, 2012     December 31, 2012  
          Unpaid           Average     Interest  
    Recorded     Principal     Related     Recorded     Income  
    Investment     Balance     Allowance     Investment     Recognized  
Impaired loans without a valuation allowance:                                        
Commercial real estate – mortgage   $ 3,406     $ 3,453     $ -     $ 4,389     $ 180  
Consumer real estate – mortgage     513       540       -       1,538       52  
Construction and land development     244       251       -       358       19  
Commercial and industrial     2,111       2,155       -       2,277       55  
Consumer and other     -       -       -       -       -  
Total   $ 6,274     $ 6,399     $ -     $ 8,562     $ 306  
                                         
Impaired loans with a valuation allowance:                                        
Commercial real estate – mortgage   $ 5,807     $ 5,848     $ 2,230     $ 6,616     $ 215  
Consumer real estate – mortgage     1,353       1,353       576       2,606       61  
Construction and land development     706       706       460       642       49  
Commercial and industrial     1,049       1,049       780       700       132  
Consumer and other     -       -       -       -       -  
Total   $ 8,915     $ 8,956     $ 4,046     $ 10,564     $ 457  
                                         
Total impaired loans   $ 15,189     $ 15,355     $ 4,046     $ 19,126     $ 763  

The following tables present an aged analysis of past due loans as of March 31, 2013 and December 31, 2012 (in thousands):

 

March 31, 2013   30-89 Days     Past Due 90                          
    Past Due and     Days or More           Total     Current     Total  
    Accruing     and Accruing     Nonaccrual     Past Due     Loans     Loans  
Commercial real estate-mortgage:                                                
Owner-occupied   $ 1,371     $ -     $ 360     $ 1,731     $ 60,729     $ 62,460  
All other     498       -       2,393       2,891       61,592       64,483  
Consumer real estate-mortgage     1,250       -       1,014       2,264       67,996       70,260  
Construction and land development     365       -       531       896       32,324       33,220  
Commercial and industrial     537       -       2,066       2,603       37,699       40,302  
Consumer and other     2       -       -       2       1,823       1,825  
Total   $ 4,023     $ -     $ 6,364     $ 10,387     $ 262,163     $ 272,550  

 

December 31, 2012   30-89 Days     Past Due 90                          
    Past Due and     Days or More           Total     Current     Total  
    Accruing     and Accruing     Nonaccrual     Past Due     Loans     Loans  
Commercial real estate-mortgage:                                                
Owner-occupied   $ 2,738     $ -     $ 956     $ 3,694     $ 54,731     $ 58,425  
All other     636       -       1,913       2,549       64,198       66,747  
Consumer real estate-mortgage     1,858       -       616       2,474       68,721       71,195  
Construction and land development     100       -       53       153       38,404       38,557  
Commercial and industrial     1,227       -       2,467       3,694       36,446       40,140  
Consumer and other     35       -       -       35       1,892       1,927  
Total   $ 6,594     $ -     $ 6,005     $ 12,599     $ 264,392     $ 276,991  

The following table presents a summary of loans that were modified as troubled debt restructurings during the three month period ending March 31, 2013 and 2012. (amounts in thousands):

 

        Pre-Modification     Post-Modification  
        Outstanding
Recorded
    Outstanding
Recorded
 
March 31, 2013   Number of Contracts   Investment     Investment  
                 
Commercial real estate-mortgage   6   $ 8,354     $ 8,354  
Consumer real estate-mortgage   3     270       270  
Construction and land development   1     459       459  
Commercial and industrial   5     2,432       2,432  

 

        Pre-Modification     Post-Modification  
        Outstanding
Recorded
    Outstanding
Recorded
 
March 31, 2012   Number of Contracts   Investment     Investment  
                 
Consumer real estate-mortgage   3   $ 2,893     $ 2,331  
Construction and land development   1     591       456  
Commercial and industrial   1     20       20  

 

There were no loans that were modified as troubled debt restructurings during the past twelve months and for which there was a subsequent payment default.

Commitments and Contingent Liabilities (Tables)
Schedule of Fair Value, Off-balance Sheet Risks [Table Text Block]

A summary of the Bank’s total contractual amount for all off-balance sheet commitments at March 31, 2013 is as follows:

 

Commitments to extend credit   $ 33.4 million  
Standby letters of credit   $ 3.3 million  
Fair Value Disclosures (Tables)

Assets and liabilities recorded at fair value on a recurring basis are as follows.

 

          Quoted Prices in     Significant     Significant  
          Active Markets     Other     Other  
    Balance as of     for Identical     Observable     Unobservable  
    March 31,     Assets     Inputs     Inputs  
    2013     (Level 1)     (Level 2)     (Level 3)  
Debt securities available for sale:                                
                                 
U.S. Government agencies   $ 3,967,001     $ -     $ 3,967,001     $ -  
State and municipal securities     23,362,963       -       23,362,963       -  
Mortgage-backed securities:                                
Residential mortgage loans guaranteed by GNMA or FNMA     8,701,228       -       8,701,228       -  
Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies     55,094,637       -       55,094,637       -  
                                 
Total securities available for sale   $ 91,125,829     $ -     $ 91,125,829     $ -  
                                 
Cash surrender value of life insurance   $ 1,207,962     $ -     $ 1,207,962     $ -  

  

          Quoted Prices in     Significant     Significant  
          Active Markets     Other     Other  
    Balance as of     for Identical     Observable     Unobservable  
    December 31,     Assets     Inputs     Inputs  
    2012     (Level 1)     (Level 2)     (Level 3)  
Debt securities available for sale:                                
                                 
U.S. Government agencies   $ 4,018,151     $ -     $ 4,018,151     $ -  
State and municipal securities     23,633,317       -       23,633,317       -  
Mortgage-backed securities:                                
Residential mortgage guaranteed by GNMA or FNMA     9,222,419       -       9,222,419       -  

Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies

    39,222,759       -       39,222,759       -  
                                 
Total securities available for sale   $ 76,096,646     $ -     $ 76,096,646     $ -  
                                 
Cash surrender value of life insurance   $ 1,199,725     $ -     $ 1,199,725     $ -  
The tables below present information about assets and liabilities on the balance sheet at March 31, 2013 and December 31, 2012 for which a nonrecurring change in fair value was recorded (amounts in thousands).

 

          Quoted Prices in     Significant     Significant  
          Active Markets     Other     Other  
    Balance as of     for Identical     Observable     Unobservable  
    March 31,     Assets     Inputs     Inputs  
    2013     (Level 1)     (Level 2)     (Level 3)  
                         
Impaired loans   $ 3,689     $ -     $ 3,689     $ -  
Foreclosed assets (OREO & Repossessions)     21,159       -       21,159       -  

 

          Quoted Prices in     Significant     Significant  
          Active Markets     Other     Other  
    Balance as of     for Identical     Observable     Unobservable  
    December 31,     Assets     Inputs     Inputs  
    2012     (Level 1)     (Level 2)     (Level 3)  
                         
Impaired loans   $ 4,869     $ -     $ 4,869     $ -  
Foreclosed assets (OREO & Repossessions)     20,332       -       20,332       -  

The carrying amount and estimated fair value of Cornerstone's financial instruments at March 31, 2013 and December 31, 2012 are as follows (in thousands):

 

    March 31, 2013     December 31, 2012  
    Carrying     Estimated     Carrying     Estimated  
    Amount     Fair Value     Amount     Fair Value  
Assets:                                
Cash and cash equivalents   $ 35,901     $ 35,901     $ 59,395     $ 59,395  
Securities     91,168       91,170       76,142       76,143  
Federal Home Loan Bank stock     2,323       2,323       2,323       2,323  
Loans, net     266,881       267,312       270,850       271,128  
Cash surrender value of life insurance     1,208       1,208       1,200       1,200  
Accrued interest receivable     1,323       1,323       1,214       1,214  
                                 
Liabilities:                                
Noninterest-bearing demand deposits     55,400       55,400       60,054       60,054  
Interest-bearing demand deposits     26,547       26,547       30,179       30,179  
Savings deposits and money market accounts     89,564       89,564       80,994       80,994  
Time deposits     165,391       165,641       173,654       175,177  
Federal funds purchased and securities sold under agreements to repurchase     21,150       21,150       19,587       19,587  
Federal Home Loan Bank advances and other borrowings     31,740       31,740       37,175       37,175  
Accrued interest payable     91       91       121       121  
                                 
Unrecognized financial instruments                                
(net of contract amount):                                
Commitments to extend credit     -       -       -       -  
Letters of credit     -       -       -       -  
Lines of credit     -       -       -       -  
Presentation of Financial Information (Details) (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Basic earnings per common share calculation:
 
 
Numerator: Net income available to common shareholders (in shares)
$ 59,283 
$ 76,193 
Denominator: Weighted avg. common shares outstanding (in shares)
6,547,074 
6,500,396 
Effect of dilutive stock options (in shares)
123,499 
85,425 
Diluted shares (in shares)
6,670,573 
6,585,821 
Basic earnings per common share (in dollars per share)
$ 0.01 
$ 0.01 
Diluted earnings per common share (in dollars per share)
$ 0.01 
$ 0.01 
Stock Based Compensation (Details) (Officer and Employee Plans [Member], USD $)
3 Months Ended 12 Months Ended
Mar. 31, 2013
Dec. 31, 2012
Officer and Employee Plans [Member]
 
 
Number, Outstanding (in shares) at December 31, 2012
670,300 
 
Number, Granted (in shares)
193,000 
 
Number, Exercised (in shares)
 
Number, Forfeited (in shares)
(57,475)
 
Number, Outstanding (in shares) at March 31, 2013
805,825 
670,300 
Number, Options exercisable (in shares) at March 31, 2013
303,125 
 
Weighted Average Exercisable Price, Outstanding (in dollars per share) at December 31, 2012
$ 3.86 
 
Weighted Average Exercisable Price, Granted (in dollars per share)
$ 2.37 
 
Weighted Average Exercisable Price, Exercised (in dollars per share)
$ 0 
 
Weighted Average Exercisable Price, Forfeited (in dollars per share)
$ (3.51)
 
Weighted Average Exercisable Price, Outstanding (in dollars per share) at March 31, 2013
$ 3.52 
$ 3.86 
Weighted Average Exercisable Price, Options exercisable (in dollars per share) at March 31, 2013
$ 6.17 
 
Weighted-Average Contractual Remaining Term, Outstanding (in years)
7 years 2 months 12 days 
6 years 2 months 12 days 
Weighted-Average Contractual Remaining Term, Granted (in years)
9 years 10 months 24 days 
 
Aggregate Intrinsic Value, Outstanding at December 31, 2012
$ 232,900 
 
Aggregate Intrinsic Value, Outstanding at March 31, 2013
$ 233,437 
$ 232,900 
Stock Based Compensation (Details 1) (Officer and Employee Plans [Member])
3 Months Ended
Mar. 31, 2013
Officer and Employee Plans [Member]
 
Dividend yield
0.00% 
Expected life
7 years 
Expected volatility
47.60% 
Risk-free interest rate
1.23% 
Stock Based Compensation (Details 2) (Board Of Directors Plan [Member], USD $)
3 Months Ended 12 Months Ended
Mar. 31, 2013
Dec. 31, 2012
Board Of Directors Plan [Member]
 
 
Number, Outstanding (in shares) at December 31, 2012
145,250 
 
Number, Granted (in shares)
45,000 
 
Number, Exercised (in shares)
 
Number, Forfeited (in shares)
 
Number, Outstanding (in shares) at March 31, 2013
190,250 
145,250 
Number, Options exercisable (in shares) at March 31, 2013
100,250 
 
Weighted Average Exercisable Price, Outstanding (in dollars per share) at December 31, 2012
$ 3.30 
 
Weighted Average Exercisable Price, Granted (in dollars per share)
$ 2.37 
 
Weighted Average Exercisable Price, Exercised (in dollars per share)
$ 0 
 
Weighted Average Exercisable Price, Forfeited (in dollars per share)
$ 0 
 
Weighted Average Exercisable Price, Outstanding (in dollars per share) at March 31, 2013
$ 3.08 
$ 3.30 
Weighted Average Exercisable Price, Options exercisable (in dollars per share) at March 31, 2013
$ 4.04 
 
Weighted-Average Contractual Remaining Term, Outstanding (in years)
7 years 7 months 6 days 
7 years 2 months 12 days 
Aggregate Intrinsic Value, Outstanding at December 31, 2012
$ 57,600 
 
Aggregate Intrinsic Value, Outstanding at March 31, 2013
$ 58,193 
$ 57,600 
Stock Based Compensation (Details 3) (Board Of Directors Plan [Member])
3 Months Ended
Mar. 31, 2013
Board Of Directors Plan [Member]
 
Dividend yield
0.00% 
Expected life
7 years 
Expected volatility
47.60% 
Risk-free interest rate
1.23% 
Stock Based Compensation (Details Textual) (USD $)
3 Months Ended
Mar. 31, 2013
Officer and Employee Plans [Member]
 
Shares Held in Employee Stock Option Plan, Allocated
1,420,000 
Incentive Stock Option Description
The exercise price for incentive stock options must be not less than 100 percent of the fair market value of the common stock on the date of the grant. 
Percentage Of Incentive Stock Options Vest On Second Anniversary Of Grant Date
30.00% 
Percentage Of Incentive Stock Options Vest On Third Anniversary Of Grant Date
60.00% 
Percentage Of Incentive Stock Options Vest On Fourth Anniversary Of Grant Date
100.00% 
Percentage Of Nonqualified Stock Options Vest On First Anniversary Of Grant Date
50.00% 
Percentage Of Nonqualified Stock Options Vest On Second Anniversary Of Grant Date
100.00% 
Employee Service Share-based Compensation, Nonvested Awards, Total Compensation Cost Not yet Recognized
$ 596,000 
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value
$ 1.17 
Board Of Directors Plan [Member]
 
Shares Held in Employee Stock Option Plan, Allocated
600,000 
Employee Service Share-based Compensation, Nonvested Awards, Total Compensation Cost Not yet Recognized
$ 123,000 
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value
$ 1.17 
Percentage Of Board Of Directors Plan Vest On First Anniversary Of Grant Date
50.00% 
Percentage Of Board Of Directors Plan Vest On Second Anniversary Of Grant Date
100.00% 
Securities (Details) (USD $)
Mar. 31, 2013
Dec. 31, 2012
Debt securities available-for-sale:
 
 
Debt securities available for sale, Amortized Cost
$ 89,125,591 
$ 73,737,456 
Debt securities available for sale, Gross Unrealized Gains
2,140,525 
2,375,922 
Debt securities available for sale, Gross Unrealized Losses
(140,287)
(16,732)
Debt securities available for sale, Fair Value
91,125,829 
76,096,646 
Debt securities held to maturity, Fair Value
43,630 
46,212 
Us Government Agencies Debt Securities [Member]
 
 
Debt securities available-for-sale:
 
 
Debt securities available for sale, Amortized Cost
3,912,202 
3,961,956 
Debt securities available for sale, Gross Unrealized Gains
54,799 
56,195 
Debt securities available for sale, Gross Unrealized Losses
Debt securities available for sale, Fair Value
3,967,001 
4,018,151 
Us States and Political Subdivisions Debt Securities [Member]
 
 
Debt securities available-for-sale:
 
 
Debt securities available for sale, Amortized Cost
21,512,100 
21,531,727 
Debt securities available for sale, Gross Unrealized Gains
1,850,863 
2,101,590 
Debt securities available for sale, Gross Unrealized Losses
Debt securities available for sale, Fair Value
23,362,963 
23,633,317 
Residential Mortgage Backed Securities [Member]
 
 
Debt securities available-for-sale:
 
 
Debt securities available for sale, Amortized Cost
8,532,585 
9,092,205 
Debt securities available for sale, Gross Unrealized Gains
168,643 
132,038 
Debt securities available for sale, Gross Unrealized Losses
(1,824)
Debt securities available for sale, Fair Value
8,701,228 
9,222,419 
Debt securities held to maturity, Amortized Cost
42,579 
45,086 
Debt securities held to maturity, Gross Unrealized Gains
1,051 
1,341 
Debt securities held to maturity, Gross Unrealized Losses
(8)
Debt securities held to maturity, Fair Value
43,630 
46,212 
Collateralized Debt Obligations [Member]
 
 
Debt securities available-for-sale:
 
 
Debt securities available for sale, Amortized Cost
55,168,704 
39,151,568 
Debt securities available for sale, Gross Unrealized Gains
66,220 
86,099 
Debt securities available for sale, Gross Unrealized Losses
(140,287)
(14,908)
Debt securities available for sale, Fair Value
$ 55,094,637 
$ 39,222,759 
Securities (Details 1) (USD $)
Mar. 31, 2013
Dec. 31, 2012
Securities Available-for-Sale, Due in one year or less, Amortized Cost
$ 0 
 
Securities Available-for-Sale, Due from one year to five years, Amortized Cost
1,091,942 
 
Securities Available-for-Sale, Due from five years to ten years, Amortized Cost
5,499,656 
 
Securities Available-for-Sale, Due after ten years, Amortized Cost
18,832,704 
 
Securities Available-for-Sale, Debt securities, Amortized Cost
25,424,302 
 
Securities Available-for-Sale, Mortgage-backed securities, Amortized Cost
63,701,289 
 
Securities Available-for-Sale, Amortized Cost
89,125,591 
 
Securities Available-for-Sale, Due in one year or less, Fair Value
 
Securities Available-for-Sale, Due from one year to five years, Fair Value
1,166,169 
 
Securities Available-for-Sale, Due from five years to ten years, Fair Value
6,056,232 
 
Securities Available-for-Sale, Due after ten years, Fair Value
20,107,563 
 
Securities Available-for-Sale, Debt securities, Fair Value
27,329,964 
 
Securities Available-for-Sale, Mortgage-backed securities, Fair Value
63,795,865 
 
Securities Available-for-Sale, Fair Value
91,125,829 
76,096,646 
Securities Held to Maturity, Due in one year or less, Amortized Cost
 
Securities Held to Maturity, Due from one year to five years, Amortized Cost
 
Securities Held to Maturity, Due from five years to ten years, Amortized Cost
 
Securities Held to Maturity, Due after ten years, Amortized Cost
 
Securities Held to Maturity, Debt securities, Amortized Cost
 
Securities Held to Maturity, Mortgage-backed securities, Amortized Cost
42,579 
 
Securities Held to Maturity, Amortized Cost
42,579 
 
Securities Held to Maturity, Due in one year or less, Fair Value
 
Securities Held to Maturity, Due from one year to five years, Fair Value
 
Securities Held to Maturity, Due from five years to ten years, Fair Value
 
Securities Held to Maturity, Due after ten years, Fair Value
 
Securities Held to Maturity, Debt securities, Fair Value
 
Securities Held to Maturity, Mortgage-backed securities, Fair Value
43,630 
 
Securities Held to Maturity, Fair Value
$ 43,630 
 
Securities (Details 2) (USD $)
Mar. 31, 2013
Dec. 31, 2012
Less than 12 Months, Fair Value
$ 33,814,587 
$ 23,181,966 
Less than 12 Months, Gross Unrealized Losses
(140,287)
(16,732)
12 Months or Greater, Fair Value
12 Months or Greater, Gross Unrealized Losses
Total, Fair Value
33,814,587 
23,181,966 
Total, Gross Unrealized Losses
(140,287)
(16,732)
Residential Mortgage Backed Securities [Member]
 
 
Less than 12 Months, Fair Value
 
667,325 
Less than 12 Months, Gross Unrealized Losses
 
(1,824)
12 Months or Greater, Fair Value
 
12 Months or Greater, Gross Unrealized Losses
 
Total, Fair Value
 
667,325 
Total, Gross Unrealized Losses
 
(1,824)
Collateralized Debt Obligations [Member]
 
 
Less than 12 Months, Fair Value
33,814,587 
22,514,641 
Less than 12 Months, Gross Unrealized Losses
(140,287)
(14,908)
12 Months or Greater, Fair Value
12 Months or Greater, Gross Unrealized Losses
Total, Fair Value
33,814,587 
22,514,641 
Total, Gross Unrealized Losses
$ (140,287)
$ (14,908)
Securities (Details Textual) (USD $)
In Millions, unless otherwise specified
Mar. 31, 2013
Total Fair Value Of Federal Funds Pledged
$ 53 
Loans and Allowance for Loan Losses (Details) (USD $)
Mar. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Total Loans
$ 272,550,000 
$ 276,991,000 
 
Less: Allowance for loan losses
(5,669,215)
(6,141,281)
(7,400,000)
Loans, net
266,880,672 
270,850,465 
 
Commercial Real Estate Owner Occupied [Member]
 
 
 
Total Loans
62,460,000 
58,425,000 
 
Commercial Real Estate All Other [Member]
 
 
 
Total Loans
64,483,000 
66,747,000 
 
Consumer Real Estate Mortgage [Member]
 
 
 
Total Loans
70,260,000 
71,195,000 
 
Less: Allowance for loan losses
1,482,000 
1,528,000 
2,518,000 
Construction and Land Development [Member]
 
 
 
Total Loans
33,220,000 
38,557,000 
 
Less: Allowance for loan losses
682,000 
1,241,000 
827,000 
Commercial and Industrial Loans [Member]
 
 
 
Total Loans
40,302,000 
40,140,000 
 
Less: Allowance for loan losses
551,000 
809,000 
482,000 
Consumer and Other Loans [Member]
 
 
 
Total Loans
1,825,000 
1,927,000 
 
Less: Allowance for loan losses
$ 10,000 
$ 14,000 
$ 16,000 
Loans and Allowance for Loan Losses (Details 1) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2013
Dec. 31, 2012
Total
$ 272,550 
$ 276,991 
Commercial Real Estate Mortgage [Member]
 
 
Total
126,943 
125,172 
Consumer Real Estate Mortgage [Member]
 
 
Total
70,260 
71,195 
Construction and Land Development [Member]
 
 
Total
33,220 
38,557 
Commercial and Industrial Loans [Member]
 
 
Total
40,302 
40,140 
Consumer and Other Loans [Member]
 
 
Total
1,825 
1,927 
Performing Loans [Member]
 
 
Total
254,816 
261,802 
Performing Loans [Member] |
Commercial Real Estate Mortgage [Member]
 
 
Total
116,417 
115,959 
Performing Loans [Member] |
Consumer Real Estate Mortgage [Member]
 
 
Total
66,790 
69,329 
Performing Loans [Member] |
Construction and Land Development [Member]
 
 
Total
32,271 
37,607 
Performing Loans [Member] |
Commercial and Industrial Loans [Member]
 
 
Total
37,513 
36,980 
Performing Loans [Member] |
Consumer and Other Loans [Member]
 
 
Total
1,825 
1,927 
Impaired Loans [Member]
 
 
Total
17,734 
15,189 
Impaired Loans [Member] |
Commercial Real Estate Mortgage [Member]
 
 
Total
10,526 
9,213 
Impaired Loans [Member] |
Consumer Real Estate Mortgage [Member]
 
 
Total
3,470 
1,866 
Impaired Loans [Member] |
Construction and Land Development [Member]
 
 
Total
949 
950 
Impaired Loans [Member] |
Commercial and Industrial Loans [Member]
 
 
Total
2,789 
3,160 
Impaired Loans [Member] |
Consumer and Other Loans [Member]
 
 
Total
$ 0 
$ 0 
Loans and Allowance for Loan Losses (Details 2) (USD $)
Mar. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Total
$ (5,669,215)
$ (6,141,281)
$ (7,400,000)
Commercial Real Estate Mortgage [Member]
 
 
 
Total
(2,944,000)
2,549,000 
3,557,000 
Consumer Real Estate Mortgage [Member]
 
 
 
Total
1,482,000 
1,528,000 
2,518,000 
Construction and Land Development [Member]
 
 
 
Total
682,000 
1,241,000 
827,000 
Commercial and Industrial Loans [Member]
 
 
 
Total
551,000 
809,000 
482,000 
Consumer and Other Loans [Member]
 
 
 
Total
10,000 
14,000 
16,000 
Performing Loans [Member]
 
 
 
Total
2,091,000 
2,095,000 
 
Performing Loans [Member] |
Commercial Real Estate Mortgage [Member]
 
 
 
Total
872,000 
319,000 
 
Performing Loans [Member] |
Consumer Real Estate Mortgage [Member]
 
 
 
Total
912,000 
952,000 
 
Performing Loans [Member] |
Construction and Land Development [Member]
 
 
 
Total
222,000 
781,000 
 
Performing Loans [Member] |
Commercial and Industrial Loans [Member]
 
 
 
Total
75,000 
29,000 
 
Performing Loans [Member] |
Consumer and Other Loans [Member]
 
 
 
Total
10,000 
14,000 
 
Impaired Loans [Member]
 
 
 
Total
3,578,000 
4,046,000 
 
Impaired Loans [Member] |
Commercial Real Estate Mortgage [Member]
 
 
 
Total
2,072,000 
2,230,000 
 
Impaired Loans [Member] |
Consumer Real Estate Mortgage [Member]
 
 
 
Total
570,000 
576,000 
 
Impaired Loans [Member] |
Construction and Land Development [Member]
 
 
 
Total
460,000 
460,000 
 
Impaired Loans [Member] |
Commercial and Industrial Loans [Member]
 
 
 
Total
476,000 
780,000 
 
Impaired Loans [Member] |
Consumer and Other Loans [Member]
 
 
 
Total
$ 0 
$ 0 
 
Loans and Allowance for Loan Losses (Details 3) (USD $)
3 Months Ended 12 Months Ended
Mar. 31, 2013
Dec. 31, 2012
Beginning balance
$ (6,141,281)
$ (7,400,000)
Charged-off loans
(1,004,000)
(2,869,000)
Recovery of charge-offs
232,000 
1,180,000 
Provision for loan losses
300,000 
430,000 
Ending balance
(5,669,215)
(6,141,281)
Commercial Real Estate Mortgage [Member]
 
 
Beginning balance
2,549,000 
3,557,000 
Charged-off loans
(227,000)
(958,000)
Recovery of charge-offs
51,000 
838,000 
Provision for loan losses
571,000 
(888,000)
Ending balance
(2,944,000)
2,549,000 
Consumer Real Estate Mortgage [Member]
 
 
Beginning balance
1,528,000 
2,518,000 
Charged-off loans
(299,000)
(1,022,000)
Recovery of charge-offs
157,000 
36,000 
Provision for loan losses
96,000 
(4,000)
Ending balance
1,482,000 
1,528,000 
Construction and Land Development [Member]
 
 
Beginning balance
1,241,000 
827,000 
Charged-off loans
(155,000)
(782,000)
Recovery of charge-offs
9,000 
145,000 
Provision for loan losses
(413,000)
1,051,000 
Ending balance
682,000 
1,241,000 
Commercial and Industrial Loans [Member]
 
 
Beginning balance
809,000 
482,000 
Charged-off loans
(310,000)
(74,000)
Recovery of charge-offs
14,000 
144,000 
Provision for loan losses
38,000 
257,000 
Ending balance
551,000 
809,000 
Consumer and Other Loans [Member]
 
 
Beginning balance
14,000 
16,000 
Charged-off loans
(13,000)
(33,000)
Recovery of charge-offs
1,000 
17,000 
Provision for loan losses
8,000 
14,000 
Ending balance
$ 10,000 
$ 14,000 
Loans and Allowance for Loan Losses (Details 4) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2013
Dec. 31, 2012
Loans and Leases Receivable, Gross, Carrying Amount
$ 272,550 
$ 276,991 
Commercial Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
126,943 
125,172 
Consumer Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
70,260 
71,195 
Construction and Land Development [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
33,220 
38,557 
Commercial and Industrial Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
40,302 
40,140 
Consumer and Other Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
1,825 
1,927 
Pass [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
236,905 
244,460 
Pass [Member] |
Commercial Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
113,593 
111,313 
Pass [Member] |
Consumer Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
56,720 
57,959 
Pass [Member] |
Construction and Land Development [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
31,700 
36,802 
Pass [Member] |
Commercial and Industrial Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
33,067 
36,482 
Pass [Member] |
Consumer and Other Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
1,825 
1,904 
Special Mention [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
13,595 
13,092 
Special Mention [Member] |
Commercial Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
2,352 
4,145 
Special Mention [Member] |
Consumer Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
6,888 
8,401 
Special Mention [Member] |
Construction and Land Development [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
99 
198 
Special Mention [Member] |
Commercial and Industrial Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
4,256 
330 
Special Mention [Member] |
Consumer and Other Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
18 
Substandard [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
4,316 
4,250 
Substandard [Member] |
Commercial Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
472 
501 
Substandard [Member] |
Consumer Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
3,182 
2,969 
Substandard [Member] |
Construction and Land Development [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
472 
607 
Substandard [Member] |
Commercial and Industrial Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
190 
168 
Substandard [Member] |
Consumer and Other Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
Substandard Impaired [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
15,558 
15,189 
Substandard Impaired [Member] |
Commercial Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
9,159 
9,213 
Substandard Impaired [Member] |
Consumer Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
3,121 
1,866 
Substandard Impaired [Member] |
Construction and Land Development [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
489 
950 
Substandard Impaired [Member] |
Commercial and Industrial Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
2,789 
3,160 
Substandard Impaired [Member] |
Consumer and Other Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
Doubtful [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
2,176 
 
Doubtful [Member] |
Commercial Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
1,367 
 
Doubtful [Member] |
Consumer Real Estate Mortgage [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
349 
 
Doubtful [Member] |
Construction and Land Development [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
460 
 
Doubtful [Member] |
Commercial and Industrial Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
 
Doubtful [Member] |
Consumer and Other Loans [Member]
 
 
Loans and Leases Receivable, Gross, Carrying Amount
$ 0 
 
Loans and Allowance for Loan Losses (Details 5) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Mar. 31, 2013
Dec. 31, 2012
Impaired loans without a valuation allowance, Recorded Investment
$ 10,467 
$ 6,274 
Impaired loans without a valuation allowance, Unpaid Principal Balance
10,814 
6,399 
Impaired loans without a valuation allowance, Related Allowance
Impaired loans without a valuation allowance, Average Recorded Investment
8,369 
8,562 
Impaired loans without a valuation allowance, Interest Income Recognized
109 
306 
Impaired loans with a valuation allowance, Recorded Investment
7,267 
8,915 
Impaired loans with a valuation allowance, Unpaid Principal Balance
7,932 
8,956 
Impaired loans with a valuation allowance, Related Allowance
3,578 
4,046 
Impaired loans with a valuation allowance, Average Recorded Investment
8,090 
10,564 
Impaired loans with a valuation allowance, Interest Income Recognized
105 
457 
Total impaired loans, Recorded Investment
17,734 
15,189 
Total impaired loans, Unpaid Principal Balance
18,746 
15,355 
Total impaired loans, Related Allowance
3,578 
4,046 
Total impaired loans, Average Recorded Investment
16,459 
19,126 
Total impaired loans, Interest Income Recognized
214 
763 
Commercial Real Estate Mortgage [Member]
 
 
Impaired loans without a valuation allowance, Recorded Investment
5,427 
3,406 
Impaired loans without a valuation allowance, Unpaid Principal Balance
5,690 
3,453 
Impaired loans without a valuation allowance, Related Allowance
Impaired loans without a valuation allowance, Average Recorded Investment
4,416 
4,389 
Impaired loans without a valuation allowance, Interest Income Recognized
64 
180 
Impaired loans with a valuation allowance, Recorded Investment
5,099 
5,807 
Impaired loans with a valuation allowance, Unpaid Principal Balance
5,764 
5,848 
Impaired loans with a valuation allowance, Related Allowance
2,072 
2,230 
Impaired loans with a valuation allowance, Average Recorded Investment
5,453 
6,616 
Impaired loans with a valuation allowance, Interest Income Recognized
69 
215 
Consumer Real Estate Mortgage [Member]
 
 
Impaired loans without a valuation allowance, Recorded Investment
2,524 
513 
Impaired loans without a valuation allowance, Unpaid Principal Balance
2,524 
540 
Impaired loans without a valuation allowance, Related Allowance
Impaired loans without a valuation allowance, Average Recorded Investment
1,518 
1,538 
Impaired loans without a valuation allowance, Interest Income Recognized
32 
52 
Impaired loans with a valuation allowance, Recorded Investment
946 
1,353 
Impaired loans with a valuation allowance, Unpaid Principal Balance
946 
1,353 
Impaired loans with a valuation allowance, Related Allowance
570 
576 
Impaired loans with a valuation allowance, Average Recorded Investment
1,149 
2,606 
Impaired loans with a valuation allowance, Interest Income Recognized
12 
61 
Construction and Land Development [Member]
 
 
Impaired loans without a valuation allowance, Recorded Investment
471 
244 
Impaired loans without a valuation allowance, Unpaid Principal Balance
498 
251 
Impaired loans without a valuation allowance, Related Allowance
Impaired loans without a valuation allowance, Average Recorded Investment
357 
358 
Impaired loans without a valuation allowance, Interest Income Recognized
19 
Impaired loans with a valuation allowance, Recorded Investment
478 
706 
Impaired loans with a valuation allowance, Unpaid Principal Balance
478 
706 
Impaired loans with a valuation allowance, Related Allowance
460 
460 
Impaired loans with a valuation allowance, Average Recorded Investment
592 
642 
Impaired loans with a valuation allowance, Interest Income Recognized
49 
Commercial and Industrial Loans [Member]
 
 
Impaired loans without a valuation allowance, Recorded Investment
2,045 
2,111 
Impaired loans without a valuation allowance, Unpaid Principal Balance
2,102 
2,155 
Impaired loans without a valuation allowance, Related Allowance
Impaired loans without a valuation allowance, Average Recorded Investment
2,078 
2,277 
Impaired loans without a valuation allowance, Interest Income Recognized
55 
Impaired loans with a valuation allowance, Recorded Investment
744 
1,049 
Impaired loans with a valuation allowance, Unpaid Principal Balance
744 
1,049 
Impaired loans with a valuation allowance, Related Allowance
476 
780 
Impaired loans with a valuation allowance, Average Recorded Investment
896 
700 
Impaired loans with a valuation allowance, Interest Income Recognized
20 
132 
Consumer and Other Loans [Member]
 
 
Impaired loans without a valuation allowance, Recorded Investment
Impaired loans without a valuation allowance, Unpaid Principal Balance
Impaired loans without a valuation allowance, Related Allowance
Impaired loans without a valuation allowance, Average Recorded Investment
Impaired loans without a valuation allowance, Interest Income Recognized
Impaired loans with a valuation allowance, Recorded Investment
Impaired loans with a valuation allowance, Unpaid Principal Balance
Impaired loans with a valuation allowance, Related Allowance
Impaired loans with a valuation allowance, Average Recorded Investment
Impaired loans with a valuation allowance, Interest Income Recognized
$ 0 
$ 0 
Loans and Allowance for Loan Losses (Details 6) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2013
Dec. 31, 2012
30-89 Days Past Due and Accruing
$ 4,023 
$ 6,594 
Past Due 90 Days or More and Accruing
Nonaccrual
6,364 
6,005 
Total Past Due
10,387 
12,599 
Current Loans
262,163 
264,392 
Total Loans
272,550 
276,991 
Commercial Real Estate Owner Occupied [Member]
 
 
30-89 Days Past Due and Accruing
1,371 
2,738 
Past Due 90 Days or More and Accruing
Nonaccrual
360 
956 
Total Past Due
1,731 
3,694 
Current Loans
60,729 
54,731 
Total Loans
62,460 
58,425 
Commercial Real Estate All Other [Member]
 
 
30-89 Days Past Due and Accruing
498 
636 
Past Due 90 Days or More and Accruing
Nonaccrual
2,393 
1,913 
Total Past Due
2,891 
2,549 
Current Loans
61,592 
64,198 
Total Loans
64,483 
66,747 
Consumer Real Estate Mortgage [Member]
 
 
30-89 Days Past Due and Accruing
1,250 
1,858 
Past Due 90 Days or More and Accruing
Nonaccrual
1,014 
616 
Total Past Due
2,264 
2,474 
Current Loans
67,996 
68,721 
Total Loans
70,260 
71,195 
Construction and Land Development [Member]
 
 
30-89 Days Past Due and Accruing
365 
100 
Past Due 90 Days or More and Accruing
Nonaccrual
531 
53 
Total Past Due
896 
153 
Current Loans
32,324 
38,404 
Total Loans
33,220 
38,557 
Commercial and Industrial Loans [Member]
 
 
30-89 Days Past Due and Accruing
537 
1,227 
Past Due 90 Days or More and Accruing
Nonaccrual
2,066 
2,467 
Total Past Due
2,603 
3,694 
Current Loans
37,699 
36,446 
Total Loans
40,302 
40,140 
Consumer and Other Loans [Member]
 
 
30-89 Days Past Due and Accruing
35 
Past Due 90 Days or More and Accruing
Nonaccrual
Total Past Due
35 
Current Loans
1,823 
1,892 
Total Loans
$ 1,825 
$ 1,927 
Loans and Allowance for Loan Losses (Details 7) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2013
Mar. 31, 2012
Commercial Real Estate Mortgage [Member]
 
 
Number of Contracts
 
Pre-Modification Outstanding Recorded Investment
$ 8,354 
 
Post-Modification Outstanding Recorded Investment
8,354 
 
Consumer Real Estate Mortgage [Member]
 
 
Number of Contracts
Pre-Modification Outstanding Recorded Investment
270 
2,893 
Post-Modification Outstanding Recorded Investment
270 
2,331 
Construction and Land Development [Member]
 
 
Number of Contracts
Pre-Modification Outstanding Recorded Investment
459 
591 
Post-Modification Outstanding Recorded Investment
459 
456 
Commercial and Industrial Loans [Member]
 
 
Number of Contracts
Pre-Modification Outstanding Recorded Investment
2,432 
20 
Post-Modification Outstanding Recorded Investment
$ 2,432 
$ 20 
Loans and Allowance for Loan Losses (Details Textual) (USD $)
3 Months Ended
Mar. 31, 2013
Dec. 31, 2012
Description Of Bank's Loan Grading Process
The Bank's loan grading process is as follows: All loans are assigned a loan grade at the time of origination by the relationship manager. Typically, a loan is assigned a loan grade of "pass" at origination. Loan relationships greater than or equal to $500 thousand are reviewed by the Bank's external loan review provider on an annual basis. Additionally, the Bank's external loan review provider samples other loan relationships between $100 thousand and $500 thousand with an emphasis on commercial and commercial real estate loans and insider loans. The Bank's internal loan review department samples approximately 33 percent of all other loan relationships less than $500 thousand on an annual basis for review. If a loan is delinquent 60 days or more or a pattern of delinquency exists, the loan will be selected for review. Generally, all loans on the Bank's internal watchlist are reviewed annually by internal loan review or external loan review providers. 
 
Financing Receivable, Modifications, Recorded Investment
$ 8,695,000 
$ 9,403,000 
Commitments and Contingent Liabilities (Details) (USD $)
In Millions, unless otherwise specified
Mar. 31, 2013
Commitments To Extend Credit [Member]
 
Fair Value Disclosure, Off-balance Sheet Risks, Amount, Liability
$ 33.4 
Standby Letters Of Credit [Member]
 
Fair Value Disclosure, Off-balance Sheet Risks, Amount, Liability
$ 3.3 
Fair Value Disclosures (Details) (USD $)
Mar. 31, 2013
Dec. 31, 2012
Total securities available for sale
$ 91,125,829 
$ 76,096,646 
Cash surrender value of life insurance
1,207,962 
1,199,725 
Fair Value, Inputs, Level 1 [Member]
 
 
Total securities available for sale
Cash surrender value of life insurance
Fair Value, Inputs, Level 2 [Member]
 
 
Total securities available for sale
91,125,829 
76,096,646 
Cash surrender value of life insurance
1,207,962 
1,199,725 
Fair Value, Inputs, Level 3 [Member]
 
 
Total securities available for sale
Cash surrender value of life insurance
Us Government Agencies Debt Securities [Member]
 
 
Total securities available for sale
3,967,001 
4,018,151 
Us Government Agencies Debt Securities [Member] |
Fair Value, Inputs, Level 1 [Member]
 
 
Total securities available for sale
Us Government Agencies Debt Securities [Member] |
Fair Value, Inputs, Level 2 [Member]
 
 
Total securities available for sale
3,967,001 
4,018,151 
Us Government Agencies Debt Securities [Member] |
Fair Value, Inputs, Level 3 [Member]
 
 
Total securities available for sale
Us States and Political Subdivisions Debt Securities [Member]
 
 
Total securities available for sale
23,362,963 
23,633,317 
Us States and Political Subdivisions Debt Securities [Member] |
Fair Value, Inputs, Level 1 [Member]
 
 
Total securities available for sale
Us States and Political Subdivisions Debt Securities [Member] |
Fair Value, Inputs, Level 2 [Member]
 
 
Total securities available for sale
23,362,963 
23,633,317 
Us States and Political Subdivisions Debt Securities [Member] |
Fair Value, Inputs, Level 3 [Member]
 
 
Total securities available for sale
Residential Mortgage Backed Securities [Member]
 
 
Total securities available for sale
8,701,228 
9,222,419 
Residential Mortgage Backed Securities [Member] |
Fair Value, Inputs, Level 1 [Member]
 
 
Total securities available for sale
Residential Mortgage Backed Securities [Member] |
Fair Value, Inputs, Level 2 [Member]
 
 
Total securities available for sale
8,701,228 
9,222,419 
Residential Mortgage Backed Securities [Member] |
Fair Value, Inputs, Level 3 [Member]
 
 
Total securities available for sale
Collateralized Debt Obligations [Member]
 
 
Total securities available for sale
55,094,637 
39,222,759 
Collateralized Debt Obligations [Member] |
Fair Value, Inputs, Level 1 [Member]
 
 
Total securities available for sale
Collateralized Debt Obligations [Member] |
Fair Value, Inputs, Level 2 [Member]
 
 
Total securities available for sale
55,094,637 
39,222,759 
Collateralized Debt Obligations [Member] |
Fair Value, Inputs, Level 3 [Member]
 
 
Total securities available for sale
$ 0 
$ 0 
Fair Value Disclosures (Details 1) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2013
Dec. 31, 2012
Impaired loans
$ 3,689 
$ 4,869 
Foreclosed assets (OREO & Repossessions)
21,159 
20,332 
Fair Value, Inputs, Level 1 [Member]
 
 
Impaired loans
Foreclosed assets (OREO & Repossessions)
Fair Value, Inputs, Level 2 [Member]
 
 
Impaired loans
3,689 
4,869 
Foreclosed assets (OREO & Repossessions)
21,159 
20,332 
Fair Value, Inputs, Level 3 [Member]
 
 
Impaired loans
Foreclosed assets (OREO & Repossessions)
$ 0 
$ 0 
Fair Value Disclosures (Details 2) (USD $)
Mar. 31, 2013
Dec. 31, 2012
Mar. 31, 2012
Dec. 31, 2011
Assets:
 
 
 
 
Cash and cash equivalents, Carrying Amount
$ 35,901,187 
$ 59,395,238 
$ 34,884,877 
$ 38,882,691 
Securities, Carrying Amount
91,168,000 
76,142,000 
 
 
Federal Home Loan Bank stock, Carrying Amount
2,322,900 
2,322,900 
 
 
Loans, net, Carrying Amount
266,880,672 
270,850,465 
 
 
Cash surrender value of life insurance, Carrying Amount
1,208,000 
1,200,000 
 
 
Accrued interest receivable, Carrying Amount
1,323,499 
1,213,778 
 
 
Cash and cash equivalents, Estimated Fair Value
35,901,000 
59,395,000 
 
 
Securities, Estimated Fair Value
91,170,000 
76,143,000 
 
 
Federal Home Loan Bank stock, Estimated Fair Value
2,323,000 
2,323,000 
 
 
Loans, net, Estimated Fair Value
267,312,000 
271,128,000 
 
 
Cash surrender value of life insurance, Estimated Fair Value
1,207,962 
1,199,725 
 
 
Accrued interest receivable, Estimated Fair Value
1,323,000 
1,214,000 
 
 
Liabilities:
 
 
 
 
Noninterest-bearing demand deposits, Carrying Amount
55,400,253 
60,053,838 
 
 
Interest-bearing demand deposits, Carrying Amount
26,547,365 
30,178,624 
 
 
Savings deposits and money market accounts, Carrying Amount
89,564,444 
80,994,239 
 
 
Time deposits, Carrying Amount
165,391,211 
173,653,892 
 
 
Federal funds purchased and securities sold under agreements to repurchase, Carrying Amount
21,150,464 
19,587,387 
 
 
Federal Home Loan Bank advances and other borrowings, Carrying Amount
31,740,000 
37,175,000 
 
 
Accrued interest payable, Carrying Amount
91,268 
120,558 
 
 
Noninterest-bearing demand deposits, Estimated Fair Value
55,400,000 
60,054,000 
 
 
Interest-bearing demand deposits, Estimated Fair Value
26,547,000 
30,179,000 
 
 
Savings deposits and money market accounts, Estimated Fair Value
89,564,000 
80,994,000 
 
 
Time deposits, Estimated Fair Value
165,641,000 
175,177,000 
 
 
Federal funds purchased and securities sold under agreements to repurchase, Estimated Fair Value
21,150,000 
19,587,000 
 
 
Federal Home Loan Bank advances and other borrowings, Estimated Fair Value
31,740,000 
37,175,000 
 
 
Accrued interest payable, Estimated Fair Value
91,000 
121,000 
 
 
Unrecognized financial instruments (net of contract amount):
 
 
 
 
Commitments to extend credit, Carrying Amount
 
 
Letters of credit, Carrying Amount
 
 
Lines of credit, Carrying Amount
 
 
Commitments to extend credit, Estimated Fair Value
 
 
Letters of credit, Estimated Fair Value
 
 
Lines of credit, Estimated Fair Value
$ 0 
$ 0