|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
| Note 1. | Summary of Significant Accounting Policies |
| | Years |
| | |
| Buildings and improvements | 10-40 |
| Furniture, fixtures, and equipment | 3-10 |
|
|||
| Note 2. | Preferred Stock |
| During 2010, Cornerstone initiated a preferred stock offering, which ended on December 31, 2012. Specifics of the preferred stock offering were as follows: |
| · | Issuance of 600,000 shares of Series A Convertible Preferred Stock at a price of $25.00 per share. |
| · | The annual cash dividend on each share of Series A Preferred Stock is $2.50, which is equal to 10% of the original issue price of $25.00 per share, and is payable quarterly in arrears, if, as, and when declared on the 15th day of February, May, August, and November that immediately follows the end of the dividend period to which such dividends relate. Any dividend payable on shares of Series A Preferred Stock that is not declared by our board of directors or paid will accumulate. |
| · · | Each share of Series A Preferred Stock will be convertible at the shareholder’s option at any time into five (5) shares of our common stock reflecting an initial conversion price of $5.00 per share of common stock. The shares of Series A Preferred Stock are also convertible at Cornerstone’s option, in whole or in part, into shares of Cornerstone’s common stock at the conversion rate, at any time on or after July 31, 2015, if the closing price of Cornerstone’s common stock equals or exceeds 150% of the conversion price on each of the thirty (30) consecutive trading days immediately preceding the date Cornerstone gives notice of its election to so convert. |
|
|||
| Note 3. | Restrictions on Cash and Due From Banks |
|
|||
| Note 4. | Securities |
| | | December 31, 2014 | | ||||||||||
| | | | | | Gross | | Gross | | | | | ||
| | | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
| | | Cost | | Gains | | Losses | | Value | | ||||
| Debt securities available for sale: | | | | | | | | | | | | | |
| U.S. Government agencies | | $ | 560,183 | | $ | 2,840 | | $ | - | | $ | 563,023 | |
| | | | | | | | | | | | | | |
| State and municipal securities | | | 7,028,388 | | | 302,697 | | | - | | | 7,331,085 | |
| | | | | | | | | | | | | | |
| Mortgage-backed securities: | | | | | | | | | | | | | |
| Residential mortgage guaranteed by GNMA or FNMA | | | 16,852,496 | | | 44,954 | | | (9,179) | | | 16,888,271 | |
| | | | | | | | | | | | | | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 62,278,948 | | | 273,571 | | | (141,989) | | | 62,410,530 | |
| | | | | | | | | | | | | | |
| | | $ | 86,720,015 | | $ | 624,062 | | $ | (151,168) | | $ | 87,192,909 | |
| | | | | | | | | | | | | | |
| Debt securities held to maturity: | | | | | | | | | | | | | |
| Mortgage-backed securities: | | | | | | | | | | | | | |
| Residential mortgage guaranteed by GNMA or FNMA | | $ | 25,428 | | $ | 274 | | $ | - | | $ | 25,702 | |
| | | December 31, 2013 | | ||||||||||
| | | | | | Gross | | Gross | | | | | ||
| | | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
| | | Cost | | Gains | | Losses | | Value | | ||||
| Debt securities available for sale: | | | | | | | | | | | | | |
| U.S. Government agencies | | $ | 3,433,216 | | $ | 48,119 | | $ | - | | $ | 3,481,335 | |
| | | | | | | | | | | | | | |
| State and municipal securities | | | 14,908,761 | | | 425,021 | | | (84,544) | | | 15,249,238 | |
| | | | | | | | | | | | | | |
| Mortgage-backed securities: Residential mortgage guaranteed by GNMA or FNMA | | | 7,047,076 | | | 85,203 | | | - | | | 7,132,279 | |
| | | | | | | | | | | | | | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 66,408,975 | | | 205,025 | | | (268,180) | | | 66,345,820 | |
| | | | | | | | | | | | | | |
| | | $ | 91,798,028 | | $ | 763,368 | | $ | (352,724) | | $ | 92,208,672 | |
| | | | | | | | | | | | | | |
| Debt securities held to maturity: | | | | | | | | | | | | | |
| Mortgage-backed securities: | | | | | | | | | | | | | |
| Residential mortgage guaranteed by GNMA or FNMA | | $ | 34,165 | | $ | 862 | | $ | - | | $ | 35,027 | |
| | | 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 | | | 898,930 | | | 934,341 | | | - | | | - | |
| Due from five years to ten years | | | 2,831,489 | | | 2,931,593 | | | - | | | - | |
| Due after ten years | | | 3,858,152 | | | 4,028,174 | | | - | | | - | |
| | | | | | | | | | | | | | |
| | | | 7,588,571 | | | 7,894,108 | | | - | | | - | |
| | | | | | | | | | | | | | |
| Mortgage-backed securities | | | 79,131,444 | | | 79,298,801 | | | 25,428 | | | 25,702 | |
| | | | | | | | | | | | | | |
| | | $ | 86,720,015 | | $ | 87,192,909 | | $ | 25,428 | | $ | 25,702 | |
| | | As of December 31, 2014 | | ||||||||||||||||
| | | 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 guaranteed by GNMA or FNMA | | $ | 7,018,137 | | $ | (9,179) | | $ | - | | $ | - | | $ | 7,018,137 | | $ | (9,179) | |
| | | | | | | | | | | | | | | | | | | | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 9,504,525 | | | (52,831) | | | 17,546,169 | | | (89,158) | | | 27,050,694 | | | (141,989) | |
| | | | | | | | | | | | | | | | | | | | |
| | | $ | 16,522,662 | | $ | (62,010) | | $ | 17,546,169 | | $ | (89,158) | | $ | 34,068,831 | | $ | (151,168) | |
| | | As of December 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 | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| State and municipal securities | | $ | 3,025,250 | | $ | (84,544) | | $ | - | | $ | - | | $ | 3,025,250 | | $ | (84,544) | |
| | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 27,782,942 | | | (221,827) | | | 8,761,049 | | | (46,353) | | | 36,543,991 | | | (268,180) | |
| | | | | | | | | | | | | | | | | | | | |
| | | $ | 30,808,192 | | $ | (306,371) | | $ | 8,761,049 | | $ | (46,353) | | $ | 39,569,241 | | $ | (352,724) | |
|
|||
| Note 5. | Loans and Allowance for Loan Losses |
| | | 2014 | | 2013 | | ||
| Commercial real estate-mortgage: | | | | | | | |
| Owner-occupied | | $ | 68,581 | | $ | 65,747 | |
| All other | | | 74,587 | | | 64,052 | |
| Consumer real estate-mortgage | | | 76,907 | | | 76,315 | |
| Construction and land development | | | 34,449 | | | 41,597 | |
| Commercial and industrial | | | 37,863 | | | 38,999 | |
| Consumer and other | | | 2,977 | | | 2,730 | |
| | | | | | | | |
| Total loans | | | 295,364 | | | 289,440 | |
| Less: Allowance for loan losses | | | (3,495) | | | (3,203) | |
| | | | | | | | |
| Loans, net | | $ | 291,869 | | $ | 286,237 | |
| § | Commercial real estate-mortgage loans include owner-occupied commercial real estate loans and other commercial real estate loans. Owner-occupied commercial real estate loans to operating businesses are long-term financing of land and buildings. Other commercial real estate loans are generally secured by income producing properties. |
| § | Consumer real estate-mortgage loans include loans secured by 1-4 family and multifamily residential properties. These loans are repaid by various means such as a borrower’s income, sale of the property, or rental income derived from the property. |
| § | Construction and land development loans include extensions of credit to real estate developers or investors where repayment is dependent on the sale of the real estate or income generated from the real estate collateral. These loans are repaid through cash flow related to the operations, sale, or refinance of the underlying property. This portfolio segment also includes owner-occupied construction loans for commercial businesses for the development of land or construction of a building. These loans are repaid by cash flow generated from the business operation. Real estate loans for income-producing properties such as apartment buildings, office and industrial buildings, and retail shopping centers are repaid from rent income derived from the properties. |
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| An analysis of the allowance for loan losses follows: | | | | | | | | | | |
| | | | | | | | | | | |
| Balance, beginning of year | | $ | 3,203,158 | | $ | 6,141,281 | | $ | 7,400,049 | |
| | | | | | | | | | | |
| Provision for loan losses | | | 515,000 | | | 300,000 | | | 430,000 | |
| Charge-offs | | | (1,581,992) | | | (4,708,605) | | | (2,868,576) | |
| Recoveries | | | 1,358,963 | | | 1,470,482 | | | 1,179,808 | |
| | | | | | | | | | | |
| Balance, end of year | | $ | 3,495,129 | | $ | 3,203,158 | | $ | 6,141,281 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Performing loans | | $ | 138,711 | | $ | 74,828 | | $ | 33,696 | | $ | 36,314 | | $ | 2,977 | | $ | 286,526 | |
| Impaired loans | | | 4,457 | | | 2,079 | | | 753 | | | 1,549 | | | - | | | 8,838 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 143,168 | | $ | 76,907 | | $ | 34,449 | | $ | 37,863 | | $ | 2,977 | | $ | 295,364 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Performing loans | | $ | 121,817 | | $ | 72,868 | | $ | 41,228 | | $ | 37,007 | | $ | 2,730 | | $ | 275,650 | |
| Impaired loans | | | 7,982 | | | 3,447 | | | 369 | | | 1,992 | | | - | | | 13,790 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 129,799 | | $ | 76,315 | | $ | 41,597 | | $ | 38,999 | | $ | 2,730 | | $ | 289,440 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| Allowance related to: | | | | | | | | | | | | | | | | | | | |
| Performing loans | | $ | 1,191 | | $ | 1,082 | | $ | 130 | | $ | 361 | | $ | 35 | | $ | 2,799 | |
| Impaired loans | | | 404 | | | 15 | | | - | | | 277 | | | - | | | 696 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 1,595 | | $ | 1,097 | | $ | 130 | | $ | 638 | | $ | 35 | | $ | 3,495 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| Allowance related to: | | | | | | | | | | | | | | | | | | | |
| Performing loans | | $ | 1,051 | | $ | 927 | | $ | 319 | | $ | 297 | | $ | 45 | | $ | 2,639 | |
| Impaired loans | | | 498 | | | 11 | | | - | | | 55 | | | - | | | 564 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 1,549 | | $ | 938 | | $ | 319 | | $ | 352 | | $ | 45 | | $ | 3,203 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Balance, beginning of year | | $ | 1,549 | | $ | 938 | | $ | 319 | | $ | 352 | | $ | 45 | | $ | 3,203 | |
| Provision for loan losses | | | 360 | | | 731 | | | (902) | | | 336 | | | (10) | | | 515 | |
| Charge-offs | | | (470) | | | (896) | | | (58) | | | (108) | | | (50) | | | (1,582) | |
| Recoveries | | | 156 | | | 324 | | | 771 | | | 58 | | | 50 | | | 1,359 | |
| | | | | | | | | | | | | | | | | | | | |
| Balance, end of year | | $ | 1,595 | | $ | 1,097 | | $ | 130 | | $ | 638 | | $ | 35 | | $ | 3,495 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Balance, beginning of year | | $ | 2,549 | | $ | 1,528 | | $ | 1,241 | | $ | 809 | | $ | 14 | | $ | 6,141 | |
| Provision for loan losses | | | 811 | | | 11 | | | (787) | | | 143 | | | 122 | | | 300 | |
| Charge-offs | | | (1,879) | | | (842) | | | (1,193) | | | (699) | | | (96) | | | (4,709) | |
| Recoveries | | | 68 | | | 241 | | | 1,058 | | | 99 | | | 5 | | | 1,471 | |
| | | | | | | | | | | | | | | | | | | | |
| Balance, end of year | | $ | 1,549 | | $ | 938 | | $ | 319 | | $ | 352 | | $ | 45 | | $ | 3,203 | |
| § | 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. |
| § | Loans 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 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. |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Pass | | $ | 135,586 | | $ | 72,753 | | $ | 33,201 | | $ | 32,684 | | $ | 2,977 | | $ | 277,201 | |
| Special mention | | | 3,096 | | | 1,452 | | | 17 | | | 3,187 | | | - | | | 7,752 | |
| Substandard | | | 4,486 | | | 2,702 | | | 1,231 | | | 1,992 | | | - | | | 10,411 | |
| | | | | | | | | | | | | | | | | | | | |
| | | $ | 143,168 | | $ | 76,907 | | $ | 34,449 | | $ | 37,863 | | $ | 2,977 | | $ | 295,364 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Pass | | $ | 119,398 | | $ | 67,444 | | $ | 40,850 | | $ | 33,394 | | $ | 2,730 | | $ | 263,816 | |
| Special mention | | | 3,538 | | | 3,536 | | | 73 | | | 3,468 | | | - | | | 10,615 | |
| Substandard | | | 6,863 | | | 5,335 | | | 674 | | | 2,137 | | | - | | | 15,009 | |
| | | | | | | | | | | | | | | | | | | | |
| | | $ | 129,799 | | $ | 76,315 | | $ | 41,597 | | $ | 38,999 | | $ | 2,730 | | $ | 289,440 | |
| | | | | | | | | | | | For the Year Ended | | ||||
| | | At December 31, 2014 | | December 31, 2014 | | |||||||||||
| | | | | | Unpaid | | | | | Average | | Interest | | |||
| | | Recorded | | Principal | | Related | | Recorded | | Income | | |||||
| | | Investment | | Balance | | Allowance | | Investment | | Recognized | | |||||
| Impaired loans without a valuation allowance: | | | | | | | | | | | | | | | | |
| Commercial real estate mortgage | | $ | 2,428 | | $ | 2,480 | | $ | - | | $ | 4,386 | | $ | 127 | |
| Consumer real estate mortgage | | | 1,738 | | | 1,742 | | | - | | | 1,880 | | | 114 | |
| Construction and land development | | | 753 | | | 766 | | | - | | | 462 | | | 44 | |
| Commercial and industrial | | | 1,033 | | | 1,085 | | | - | | | 1,186 | | | 41 | |
| Consumer and other | | | - | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | | | |
| Total | | | 5,952 | | | 6,073 | | | - | | | 7,914 | | | 326 | |
| | | | | | | | | | | | | | | | | |
| Impaired loans with a valuation allowance: | | | | | | | | | | | | | | | | |
| Commercial real estate mortgage | | | 2,029 | | | 2,029 | | | 404 | | | 683 | | | 98 | |
| Consumer real estate mortgage | | | 341 | | | 476 | | | 15 | | | 676 | | | 24 | |
| Construction and land development | | | - | | | - | | | - | | | - | | | - | |
| Commercial and industrial | | | 516 | | | 516 | | | 277 | | | 401 | | | 52 | |
| Consumer and other | | | - | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | | | |
| Total | | | 2,886 | | | 3,021 | | | 696 | | | 1,760 | | | 174 | |
| | | | | | | | | | | | | | | | | |
| Total impaired loans | | $ | 8,838 | | $ | 9,094 | | $ | 696 | | $ | 9,674 | | $ | 500 | |
| | | | | | | | | | | | For the Year Ended | | ||||
| | | At December 31, 2013 | | December 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 | | $ | 5,786 | | $ | 5,854 | | $ | - | | $ | 4,657 | | $ | 340 | |
| Consumer real estate mortgage | | | 2,177 | | | 2,202 | | | - | | | 2,669 | | | 96 | |
| Construction and land development | | | 369 | | | 383 | | | - | | | 358 | | | 23 | |
| Commercial and industrial | | | 1,563 | | | 1,621 | | | - | | | 1,857 | | | 60 | |
| Consumer and other | | | - | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | | | |
| Total | | | 9,895 | | | 10,060 | | | - | | | 9,541 | | | 519 | |
| | | | | | | | | | | | | | | | | |
| Impaired loans with a valuation allowance: | | | | | | | | | | | | | | | | |
| Commercial real estate mortgage | | | 2,196 | | | 2,285 | | | 498 | | | 4,869 | | | 118 | |
| Consumer real estate mortgage | | | 1,270 | | | 1,281 | | | 11 | | | 1,353 | | | 90 | |
| Construction and land development | | | - | | | - | | | - | | | 177 | | | - | |
| Commercial and industrial | | | 429 | | | 430 | | | 55 | | | 597 | | | 53 | |
| Consumer and other | | | - | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | | | |
| Total | | | 3,895 | | | 3,996 | | | 564 | | | 6,996 | | | 261 | |
| | | | | | | | | | | | | | | | | |
| Total impaired loans | | $ | 13,790 | | $ | 14,056 | | $ | 564 | | $ | 16,537 | | $ | 780 | |
| | | | | | | | | | | | 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 | |
| | | 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 | | $ | 664 | | $ | - | | $ | 496 | | $ | 1,160 | | $ | 67,421 | | $ | 68,581 | |
| All other | | | - | | | - | | | - | | | - | | | 74,587 | | | 74,587 | |
| Consumer real estate-mortgage | | | 419 | | | - | | | 1,134 | | | 1,553 | | | 75,354 | | | 76,907 | |
| Construction and land development | | | 521 | | | - | | | 40 | | | 561 | | | 33,888 | | | 34,449 | |
| Commercial and industrial | | | 54 | | | - | | | 1,195 | | | 1,249 | | | 36,614 | | | 37,863 | |
| Consumer and other | | | 8 | | | - | | | - | | | 8 | | | 2,969 | | | 2,977 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 1,666 | | $ | - | | $ | 2,865 | | $ | 4,531 | | $ | 290,833 | | $ | 295,364 | |
| | | 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 | | $ | 678 | | $ | - | | $ | 838 | | $ | 1,516 | | $ | 64,231 | | $ | 65,747 | |
| All other | | | 867 | | | - | | | 44 | | | 911 | | | 63,141 | | | 64,052 | |
| Consumer real estate-mortgage | | | 419 | | | - | | | 1,006 | | | 1,425 | | | 74,890 | | | 76,315 | |
| Construction and land development | | | 50 | | | - | | | 47 | | | 97 | | | 41,500 | | | 41,597 | |
| Commercial and industrial | | | 201 | | | - | | | 1,631 | | | 1,832 | | | 37,167 | | | 38,999 | |
| Consumer and other | | | 35 | | | - | | | - | | | 35 | | | 2,695 | | | 2,730 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 2,250 | | $ | - | | $ | 3,566 | | $ | 5,816 | | $ | 283,624 | | $ | 289,440 | |
| | | Pre-Modification | | Post-Modification | | | | | ||
| | | Number of | | Outstanding Recorded | | Outstanding Recorded | | |||
| | | Contracts | | Investment | | Investment | | |||
| | | | | | | | | | | |
| Commercial real estate-mortgage | | | 3 | | $ | 902 | | $ | 902 | |
| Consumer real estate-mortgage | | | 1 | | | 65 | | | 65 | |
| | | Pre-Modification | | Post-Modification | | | | | ||
| | | Number of | | Outstanding Recorded | | Outstanding Recorded | | |||
| | | Contracts | | Investment | | Investment | | |||
| | | | | | | | | | | |
| Commercial real estate-mortgage | | | 2 | | $ | 2,073 | | $ | 2,073 | |
| Consumer real estate-mortgage | | | 2 | | | 239 | | | 239 | |
| Construction and land development | | | 3 | | | 728 | | | 728 | |
| Commercial and industrial | | | 3 | | | 2,389 | | | 2,389 | |
| | | Pre-Modification | | Post-Modification | | | | | ||
| | | Number of | | Outstanding Recorded | | Outstanding Recorded | | |||
| | | Contracts | | Investment | | Investment | | |||
| | | | | | | | | | | |
| Commercial real estate-mortgage | | | 5 | | $ | 5,971 | | $ | 5,971 | |
| Consumer real estate-mortgage | | | 1 | | | 65 | | | 65 | |
| Construction and land development | | | 3 | | | 1,178 | | | 1,178 | |
| Commercial and industrial | | | 5 | | | 2,432 | | | 2,432 | |
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| Beginning balance | | $ | 1,380,170 | | $ | 1,833,982 | |
| New loans | | | 3,780,391 | | | 50,384 | |
| Repayments | | | (1,653,406) | | | (504,196) | |
| | | | | | | | |
| Ending balance | | $ | 3,507,155 | | $ | 1,380,170 | |
|
|||
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| Land | | $ | 2,145,003 | | $ | 2,145,003 | |
| Buildings and improvements | | | 4,343,643 | | | 4,297,565 | |
| Furniture, fixtures and equipment | | | 3,315,766 | | | 3,313,948 | |
| | | | | | | | |
| | | | 9,804,412 | | | 9,756,516 | |
| Accumulated depreciation | | | (4,976,289) | | | (4,764,067) | |
| | | | | | | | |
| | | $ | 4,828,123 | | $ | 4,992,449 | |
| 2015 | | $ | 348,455 | |
| 2016 | | | 284,152 | |
| 2017 | | | 83,570 | |
| 2018 | | | 7,452 | |
| 2019 | | | 6,831 | |
| Total | | $ | 730,460 | |
|
|||
| 2015 | | $ | 95,107 | |
| 2016 | | | 23,981 | |
| 2017 | | | 13,399 | |
| 2018 | | | 7,833 | |
| 2019 | | | 3,974 | |
| | | | | |
| Total | | $ | 144,294 | |
|
|||
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| Current tax expense | | $ | 473,257 | | $ | 937,460 | | $ | 960,750 | |
| Deferred tax (benefit) expense related to: | | | | | | | | | | |
| Allowance for loan losses | | | (110,983) | | | 244,565 | | | (255,287) | |
| Foreclosed assets | | | 669,694 | | | (219,483) | | | (58,692) | |
| Other | | | (17,963) | | | 80,258 | | | (69,171) | |
| | | | | | | | | | | |
| Income tax expense | | $ | 1,014,005 | | $ | 1,042,800 | | $ | 577,600 | |
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| Expected tax at statutory rates | | $ | 901,778 | | $ | 926,027 | | $ | 673,085 | |
| Increase (decrease) resulting from tax effect of: | | | | | | | | | | |
| State income taxes, net of federal tax benefit | | | 113,783 | | | 116,843 | | | 84,928 | |
| New market tax credits | | | - | | | - | | | (180,000) | |
| Other | | | (1,556) | | | (70) | | | (413) | |
| | | | | | | | | | | |
| Income tax expense | | $ | 1,014,005 | | $ | 1,042,800 | | $ | 577,600 | |
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| Deferred tax assets: | | | | | | | |
| Deferred compensation | | $ | 71,791 | | $ | 87,383 | |
| Deferred loan fees | | | 41,861 | | | 43,838 | |
| Allowance for loan losses | | | 1,337,472 | | | 1,226,489 | |
| Foreclosed assets | | | 776,278 | | | 1,445,972 | |
| Other | | | 40,890 | | | - | |
| | | | | | | | |
| | | | 2,268,292 | | | 2,803,682 | |
| | | | | | | | |
| Deferred tax liabilities: | | | | | | | |
| Depreciation | | | 74,353 | | | 76,884 | |
| Life insurance | | | 201,503 | | | 205,443 | |
| Net unrealized gain on securities available for sale | | | 191,004 | | | 167,349 | |
| Other | | | - | | | 11,826 | |
| | | | | | | | |
| | | | 466,860 | | | 461,502 | |
| | | | | | | | |
| Net deferred tax asset | | $ | 1,801,432 | | $ | 2,342,180 | |
|
|||
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| Long-term advance dated August 13, 2007, requiring monthly interest payments, fixed at 4.43%, with a put option exercisable in February 2009 and then quarterly thereafter, principal due in August 2014 | | $ | - | | $ | 5,000,000 | |
| | | | | | | | |
| Long-term advance dated January 7, 2008, requiring monthly interest payments, fixed at 3.52%, with a put option exercisable in January 2011 and then quarterly thereafter, principal due in January 2015 | | | 5,000,000 | | | 5,000,000 | |
| | | | | | | | |
| Short-term advance dated July 30, 2014, requiring monthly interest payments, fixed at 0.23%, principal due in January 2015 | | | 8,000,000 | | | - | |
| | | | | | | | |
| Long-term advance dated February 9, 2005, requiring monthly interest payments, fixed at 3.86%, convertible on February 2010, principal due in February 2015 | | | 5,000,000 | | | 5,000,000 | |
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| Short-term advance dated November 20, 2014, requiring monthly interest payments, fixed at 0.36%, principal due in November 2015 | | | 8,000,000 | | | - | |
| | | | | | | | |
| Long-term advance dated January 20, 2006, requiring monthly interest payments, fixed at 4.18%, with a put option exercisable in January 2009 and then quarterly thereafter, principal due in January 2016 | | | 5,000,000 | | | 5,000,000 | |
| | | | | | | | |
| Long-term advance dated January 10, 2007, requiring monthly interest payments, fixed at 4.25%, with a put option exercisable in January 2008 and then quarterly thereafter, principal due in January 2017 | | | 5,000,000 | | | 5,000,000 | |
| | | | | | | | |
| | | $ | 36,000,000 | | $ | 25,000,000 | |
| 2015 | | $ | 26,000,000 | |
| 2016 | | | 5,000,000 | |
| 2017 | | | 5,000,000 | |
| | | | | |
| Total | | $ | 36,000,000 | |
|
|||
|
|||
|
|||
| | | | | | Quoted Prices in | | Significant | | Significant | | |||
| | | | | | Active Markets | | Other | | Other | | |||
| | | Balance as of | | for Identical | | Observable | | Unobservable | | ||||
| | | December 31, | | Assets | | Inputs | | Inputs | | ||||
| | | 2014 | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
| Debt securities available for sale: | | | | | | | | | | | | | |
| U.S. Government agencies | | $ | 563,023 | | $ | - | | $ | 563,023 | | $ | - | |
| State and municipal securities | | | 7,331,085 | | | - | | | 7,331,085 | | | - | |
| Mortgage-backed securities: | | | | | | | | | | | | | |
| Residential mortgage guaranteed by GNMA or FNMA | | | 16,888,271 | | | - | | | 16,888,271 | | | - | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 62,410,530 | | | - | | | 62,410,530 | | | - | |
| | | | | | | | | | | | | | |
| Total securities available for sale | | $ | 87,192,909 | | $ | - | | $ | 87,192,909 | | $ | - | |
| | | | | | Quoted Prices in | | Significant | | Significant | | |||
| | | | | | Active Markets | | Other | | Other | | |||
| | | Balance as of | | for Identical | | Observable | | Unobservable | | ||||
| | | December 31, | | Assets | | Inputs | | Inputs | | ||||
| | | 2013 | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
| | | | | | | | | | | | | | |
| Debt securities available for sale: | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| U.S. Government agencies | | $ | 3,481,335 | | $ | - | | $ | 3,481,335 | | $ | - | |
| State and municipal securities | | | 15,249,238 | | | - | | | 15,249,238 | | | - | |
| Mortgage-backed securities: | | | | | | | | | | | | | |
| Residential mortgage guaranteed by GNMA or FNMA | | | 7,132,279 | | | - | | | 7,132,279 | | | - | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 66,345,820 | | | - | | | 66,345,820 | | | - | |
| | | | | | | | | | | | | | |
| Total securities available for sale | | $ | 92,208,672 | | $ | - | | $ | 92,208,672 | | $ | - | |
| | | | | | Quoted Prices in | | Significant | | Significant | | |||
| | | | | | Active Markets | | Other | | Other | | |||
| | | Balance as of | | for Identical | | Observable | | Unobservable | | ||||
| | | December 31, | | Assets | | Inputs | | Inputs | | ||||
| | | 2014 | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
| | | | | | | | | | | | | | |
| Impaired loans | | $ | 2,190,522 | | $ | - | | $ | - | | $ | 2,190,522 | |
| Foreclosed assets | | | 8,000,365 | | | - | | | - | | | 8,000,365 | |
| | | | | | Quoted Prices in | | Significant | | Significant | | |||
| | | | | | Active Markets | | Other | | Other | | |||
| | | Balance as of | | for Identical | | Observable | | Unobservable | | ||||
| | | December 31, | | Assets | | Inputs | | Inputs | | ||||
| | | 2013 | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
| | | | | | | | | | | | | | |
| Impaired loans | | $ | 3,331,680 | | $ | - | | $ | - | | $ | 3,331,680 | |
| Foreclosed assets | | | 12,925,748 | | | - | | | - | | | 12,925,748 | |
| | | | | | | | Significant Other | | Weighted | |
| | | Balance as of | | Valuation | | Unobservable | | Average | | |
| | | December 31, 2014 | | Technique | | Input | | of Input | | |
| | | | | | | | | | | |
| Impaired loans | | $ | 2,190,522 | | Appraisal | | Appraisal discounts (%) | | 28.9 | % |
| Foreclosed assets | | | 8,000,365 | | Appraisal | | Appraisal discounts (%) | | 14.5 | % |
| | | 2014 | | 2013 | | ||||||||
| | | Carrying | | Estimated | | Carrying | | Estimated | | ||||
| | | Amount | | Fair Value | | Amount | | Fair Value | | ||||
| Assets: | | | | | | | | | | | | | |
| Cash and cash equivalents | | $ | 15,528 | | $ | 15,528 | | $ | 24,852 | | $ | 24,852 | |
| Securities | | | 87,218 | | | 87,219 | | | 92,243 | | | 92,244 | |
| Federal Home Loan Bank stock | | | 2,323 | | | 2,323 | | | 2,323 | | | 2,323 | |
| Loans, net | | | 291,869 | | | 292,490 | | | 286,237 | | | 287,411 | |
| Accrued interest receivable | | | 1,143 | | | 1,143 | | | 978 | | | 978 | |
| | | 2014 | | 2013 | | ||||||||
| | | Carrying | | Estimated | | Carrying | | Estimated | | ||||
| | | Amount | | Fair Value | | Amount | | Fair Value | | ||||
| | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
| Noninterest-bearing demand deposits | | $ | 57,035 | | $ | 57,035 | | $ | 75,207 | | $ | 75,207 | |
| Interest-bearing demand deposits | | | 26,464 | | | 26,464 | | | 24,564 | | | 24,564 | |
| Savings deposits and money market accounts | | | 80,861 | | | 80,861 | | | 86,330 | | | 86,330 | |
| Time deposits | | | 144,294 | | | 145,907 | | | 155,314 | | | 156,698 | |
| Federal funds purchased and securities sold under agreements to repurchase | | | 29,410 | | | 29,410 | | | 22,974 | | | 22,974 | |
| Federal Home Loan Bank advances and other borrowings | | | 36,000 | | | 36,321 | | | 26,740 | | | 27,449 | |
| Accrued interest payable | | | 72 | | | 72 | | | 82 | | | 82 | |
| | | | | | | | | | | | | | |
| Unrecognized financial instruments | | | | | | | | | | | | | |
| (net of contract amount): | | | | | | | | | | | | | |
| Commitments to extend credit | | | - | | | - | | | - | | | - | |
| Letters of credit | | | - | | | - | | | - | | | - | |
| Lines of credit | | | - | | | - | | | - | | | - | |
|
|||
|
|||
| | | Years Ended December 31, | | ||||
| | | 2014 | | 2013 | | 2012 | |
| | | | | | | | |
| Dividend yield | | 0.0 | % | 0.0 | % | 0.0 | % |
| Expected life | | 8.5 years | | 7.0 years | | 7.0 years | |
| Expected volatility | | 45.73 | % | 47.60 | % | 44.62 | % |
| Risk-free interest rate | | 2.32 | % | 1.23 | % | 1.44 | % |
| | | Years Ended December 31, | | |||||||||||||||||||
| | | 2014 | | 2013 | | 2012 | | |||||||||||||||
| | | | | | Average | | Aggregate | | | | | Average | | | | | Average | | ||||
| | | | | | Exercise | | Intrinsic | | | | | Exercise | | | | | Exercise | | ||||
| | | Shares | | Price | | Value(1) | | Shares | | Price | | Shares | | Price | | |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| Outstanding at beginning of year | | | 190,250 | | $ | 3.07 | | | 145,250 | | $ | 3.30 | | | 55,250 | | $ | 5.98 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Granted | | | 80,000 | | | 2.40 | | | 45,000 | | $ | 2.37 | | | 90,000 | | $ | 1.65 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Exercised | | | - | | | - | | | - | | | - | | | - | | | - | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Forfeited | | | 16,000 | | | 5.44 | | | - | | | - | | | - | | | - | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Outstanding at end of year | | | 254,250 | | $ | 2.71 | | $ | 264,500 | | | 190,250 | | $ | 3.07 | | | 145,250 | | $ | 3.30 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Options exercisable at year-end | | | 151,750 | | $ | 2.93 | | $ | 170,550 | | | 100,250 | | $ | 4.03 | | | 55,250 | | $ | 5.98 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Weighted-average fair value of options granted during the year | | $ | 1.30 | | | | | | | | $ | 1.17 | | | | | $ | 0.78 | | | | |
| (1) | The aggregate intrinsic value of a stock option in the table above represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holders had all option holders exercised their options on December 31, 2014. This amount changes based on changes in the market value of Cornerstone's stock. |
| | | | | | Options Outstanding | | Options Exercisable | | ||||||
| | | | | | Weighted | | Weighted | | | | Weighted | | ||
| | | | | | Average | | Average | | | | Average | | ||
| Exercise | | Number | | Remaining | | Exercise | | Number | | Exercise | | |||
| Prices | | Outstanding | | Life | | Price | | Exercisable | | Price | | |||
| | | | | | | | | | | | | | | |
| $ | 9.23 | | 8,000 | | 0.2 Years | | $ | 9.23 | | 8,000 | | $ | 9.23 | |
| | 7.99 | | 12,800 | | 3.2 Years | | | 7.99 | | 12,800 | | | 7.99 | |
| | 3.60 | | 18,450 | | 4.2 Years | | | 3.60 | | 18,450 | | | 3.60 | |
| | 2.40 | | 80,000 | | 9.2 Years | | | 2.40 | | - | | | 2.40 | |
| | 2.37 | | 45,000 | | 8.2 Years | | | 2.37 | | 22,500 | | | 2.37 | |
| | 1.65 | | 90,000 | | 7.2 Years | | | 1.65 | | 90,000 | | | 1.65 | |
| | | | | | | | | | | | | | | |
| Outstanding at end of year | | 254,250 | | 7.4 Years | | $ | 2.71 | | 151,750 | | $ | 2.93 | | |
| | | | | Weighted Average | | |
| | | Number | | Grant Date | | |
| | | of Shares | | Fair Value | | |
| | | | | | | |
| Non-vested options, December 31, 2013 | | 90,000 | | $ | 0.98 | |
| Granted | | 80,000 | | | 1.30 | |
| Vested | | (67,500) | | | 0.91 | |
| Forfeited | | - | | | - | |
| | | | | | | |
| Non-vested options, December 31, 2014 | | 102,500 | | $ | 1.27 | |
| | | Years Ended December 31, | | |||||||||||||||||||
| | | 2014 | | 2013 | | 2012 | | |||||||||||||||
| | | | | | Average | | Aggregate | | | | | Average | | | | | Average | | ||||
| | | | | | Exercise | | Intrinsic | | | | | Exercise | | | | | Exercise | | ||||
| | | Shares | | Price | | Value(1) | | Shares | | Price | | Shares | | Price | | |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| Outstanding at beginning of year | | | 810,825 | | $ | 3.51 | | | 670,300 | | $ | 3.86 | | | 572,600 | | $ | 4.63 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Granted | | | 207,000 | | $ | 2.40 | | | 203,000 | | $ | 2.37 | | | 202,000 | | $ | 1.65 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Exercised | | | - | | | - | | | - | | | - | | | - | | | - | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Forfeited | | | (77,990) | | $ | 4.89 | | | (62,475) | | $ | 3.40 | | | (104,300) | | $ | 3.89 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Outstanding at end of year | | | 939,835 | | $ | 3.15 | | $ | 953,940 | | | 810,825 | | $ | 3.51 | | | 670,300 | | $ | 3.86 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Options exercisable at year-end | | | 345,735 | | $ | 4.88 | | $ | 264,144 | | | 307,025 | | $ | 6.10 | | | 274,680 | | $ | 6.82 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Weighted-average fair value of options granted during the year | | $ | 1.30 | | | | | | | | $ | 1.17 | | | | | $ | 0.78 | | | | |
| (1) | The aggregate intrinsic value of a stock option in the table above represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holders had all option holders exercised their options on December 31, 2014. This amount changes based on changes in the market value of Cornerstone's stock. |
| | | | Options Outstanding | | Options Exercisable | | ||||||||
| | | | | | Weighted | | Weighted | | | | Weighted | | ||
| | | | | | Average | | Average | | | | Average | | ||
| Exercise | | Number | | Remaining | | Exercise | | Number | | Exercise | | |||
| Prices | | Outstanding | | Life | | Price | | Exercisable | | Price | | |||
| | | | | | | | | | | | | | | |
| $ | 9.23 | | 39,910 | | 0.2 Years | | $ | 9.23 | | 39,910 | | $ | 9.23 | |
| | 13.25 | | 16,800 | | 1.2 Years | | | 13.25 | | 16,800 | | | 13.25 | |
| | 15.25 | | 11,825 | | 2.2 Years | | | 15.25 | | 11,825 | | | 15.25 | |
| | 15.20 | | 2,750 | | 2.3 Years | | | 15.20 | | 2,750 | | | 15.20 | |
| | 7.99 | | 45,000 | | 3.2 Years | | | 7.99 | | 45,000 | | | 7.99 | |
| | 3.60 | | 69,550 | | 4.2 Years | | | 3.60 | | 69,550 | | | 3.60 | |
| | 1.70 | | 167,000 | | 6.2 Years | | | 1.70 | | 100,200 | | | 1.70 | |
| | 1.55 | | 3,000 | | 6.3 Years | | | 1.55 | | 1,800 | | | 1.55 | |
| | 1.10 | | 5,000 | | 6.6 Years | | | 1.10 | | 3,000 | | | 1.10 | |
| | 1.02 | | 5,000 | | 6.8 Years | | | 1.02 | | 3,000 | | | 1.02 | |
| | 1.65 | | 173,000 | | 7.2 Years | | | 1.65 | | 51,900 | | | 1.65 | |
| | 2.37 | | 190,000 | | 8.2 Years | | | 2.37 | | - | | | - | |
| | 2.40 | | 206,000 | | 9.2 Years | | | 2.40 | | - | | | - | |
| | 2.50 | | 5,000 | | 8.6 Years | | | 2.50 | | - | | | - | |
| | | | | | | | | | | | | | | |
| Outstanding at end of year | 939,835 | | 6.8 Years | | $ | 3.15 | | 345,735 | | $ | 4.88 | | ||
| | | | | Weighted Average | | |
| | | Number | | Grant Date | | |
| | | of Shares | | Fair Value | | |
| | | | | | | |
| Non-vested options, December 31, 2013 | | 503,800 | | $ | 0.98 | |
| Granted | | 207,000 | | | 1.30 | |
| Vested | | (107,400) | | | 0.87 | |
| Forfeited | | (9,300) | | | 1.01 | |
| | | | | | | |
| Non-vested options, December 31, 2014 | | 594,100 | | $ | 1.11 | |
|
|||
| Note 15. | Liquidity and Capital Resources |
|
|||
| Note 16. | Minimum Regulatory Capital Requirements |
| | | | | | | | | | | | | | | To be Well Capitalized Under | | ||||
| | | | | | | | | For Capital | | Prompt Corrective | | ||||||||
| | | Actual | | Adequacy Purposes | | Action Provisions | | ||||||||||||
| | | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio | | ||||||
| As of December 31, 2014: | | | | | | | | | | | | | | | | | | | |
| Total capital to risk-weighted assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | $ | 36,107 | | | 11.6 | % | $ | 24,817 | | | 8.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 41,670 | | | 13.5 | % | | 24,784 | | | 8.0 | % | $ | 30,981 | | | 10.0 | % |
| | | | | | | | | | | | | | | | | | | | |
| Tier I capital to risk-weighted assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | 32,612 | | | 10.5 | % | | 12,408 | | | 4.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 38,175 | | | 12.3 | % | | 12,392 | | | 4.0 | % | | 18,588 | | | 6.0 | % |
| | | | | | | | | | | | | | | | | | | | |
| Tier I capital to average assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | 32,612 | | | 8.0 | % | | 16,304 | | | 4.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 38,175 | | | 9.4 | % | | 16,287 | | | 4.0 | % | | 20,359 | | | 5.0 | % |
| | | | | | | | | | | | | | | To be Well | | ||||
| | | | | | | | | | | | | | | Capitalized Under | | ||||
| | | | | | | | | For Capital | | Prompt Corrective | | ||||||||
| | | Actual | | Adequacy Purposes | | Action Provisions | | ||||||||||||
| | | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2013: | | | | | | | | | | | | | | | | | | | |
| Total capital to risk-weighted assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | $ | 34,820 | | | 11.3 | % | $ | 24,634 | | | 8.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 39,342 | | | 12.8 | % | | 24,552 | | | 8.0 | % | $ | 30,691 | | | 10.0 | % |
| | | | | | | | | | | | | | | | | | | | |
| Tier I capital to risk-weighted assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | 31,617 | | | 10.3 | % | | 12,317 | | | 4.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 36,139 | | | 11.8 | % | | 12,276 | | | 4.0 | % | | 18,414 | | | 6.0 | % |
| | | | | | | | | | | | | | | | | | | | |
| Tier I capital to average assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | 31,617 | | | 7.5 | % | | 16,885 | | | 4.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 36,139 | | | 8.6 | % | | 16,870 | | | 4.0 | % | | 21,087 | | | 5.0 | % |
|
|||
| Note 17. | Earnings per Common Share |
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| Net income | | $ | 1,638,282 | | $ | 1,680,809 | | $ | 1,402,063 | |
| Less: Preferred stock dividend requirements | | | 1,500,000 | | | 1,500,000 | | | 1,229,780 | |
| Less: Preferred stock accretion | | | 71,382 | | | 71,381 | | | 63,924 | |
| | | | | | | | | | | |
| Net income applicable to common stock | | $ | 66,900 | | $ | 109,428 | | $ | 108,359 | |
| | | | | | | | | | | |
| Average number of common shares outstanding | | | 6,614,414 | | | 6,547,074 | | | 6,500,396 | |
| | | | | | | | | | | |
| Effect of dilutive stock options | | | 222,373 | | | 115,213 | | | 50,136 | |
| | | | | | | | | | | |
| Average number of common shares outstanding used to calculate diluted earnings per common share | | | 6,836,787 | | | 6,662,287 | | | 6,550,532 | |
|
|||
| Note 18. | Recent Accounting Pronouncements |
|
|||
| Note 19. | Equity Investment |
|
|||
| Note 20. | Agreement and Plan of Merger |
|
|||
| Note 21. | Condensed Parent Information |
| BALANCE SHEETS | | | | | | | |
| | | December 31, | | December 31, | | ||
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| ASSETS | | | | | | | |
| Cash | | $ | 637,635 | | $ | 3,376,410 | |
| Investment in subsidiary | | | 39,733,504 | | | 38,096,440 | |
| Other assets | | | 334,115 | | | 435,972 | |
| | | | | | | | |
| Total assets | | $ | 40,705,254 | | $ | 41,908,822 | |
| | | | | | | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | |
| Other liabilities | | $ | 43,149 | | $ | 35,094 | |
| Other borrowings | | | - | | | 1,740,000 | |
| | | | | | | | |
| Total liabilities | | | 43,149 | | | 1,775,094 | |
| | | | | | | | |
| Stockholders’ equity | | | 40,662,105 | | | 40,133,728 | |
| | | | | | | | |
| Total liabilities and stockholders’ equity | | $ | 40,705,254 | | $ | 41,908,822 | |
| STATEMENTS OF INCOME | | | | | | | | | | |
| | | | | | | | | | | |
| | | Years Ended December 31, | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| INCOME | | | | | | | | | | |
| Dividends | | $ | - | | $ | - | | $ | - | |
| Interest income | | | 665 | | | 956 | | | - | |
| | | | | | | | | | | |
| | | | 665 | | | 956 | | | - | |
| | | | | | | | | | | |
| EXPENSES | | | | | | | | | | |
| Interest expense | | | 19,802 | | | 49,836 | | | 170,872 | |
| Other operating expenses | | | 476,894 | | | 286,105 | | | 436,283 | |
| | | | | | | | | | | |
| Loss before equity in undistributed earnings | | | (496,031) | | | (334,985) | | | (607,155) | |
| | | | | | | | | | | |
| Equity in undistributed earnings of subsidiary | | | 1,942,913 | | | 1,887,294 | | | 1,775,918 | |
| | | | | | | | | | | |
| Income tax benefit | | | 191,400 | | | 128,500 | | | 233,300 | |
| | | | | | | | | | | |
| Net income | | | 1,638,282 | | | 1,680,809 | | | 1,402,063 | |
| | | | | | | | | | | |
| Preferred stock dividend requirements | | | 1,500,000 | | | 1,500,000 | | | 1,229,780 | |
| Accretion on preferred stock discount | | | 71,382 | | | 71,381 | | | 63,924 | |
| | | | | | | | | | | |
| Net income available to common shareholders | | $ | 66,900 | | $ | 109,428 | | $ | 108,359 | |
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| STATEMENTS OF CASH FLOWS | | | | | | | | | | |
| | | | | | | | | | | |
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | |
| Net income | | $ | 1,638,282 | | $ | 1,680,809 | | $ | 1,402,063 | |
| Adjustments to reconcile net income to net cash | | | | | | | | | | |
| used in operating activities: | | | | | | | | | | |
| Stock compensation expense | | | - | | | - | | | 74,048 | |
| Equity in undistributed income of subsidiary | | | (1,152,913) | | | (1,887,294) | | | (1,775,918) | |
| Other | | | 15,856 | | | 110,651 | | | 1,719,222 | |
| | | | | | | | | | | |
| Net cash used in operating activities | | | 501,225 | | | (95,834) | | | 1,419,415 | |
| | | | | | | | | | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | |
| Net repayments under other borrowings | | | (1,740,000) | | | (435,000) | | | (870,000) | |
| Issuance of preferred stock | | | - | | | - | | | 4,858,078 | |
| Payment of preferred dividends | | | (1,500,000) | | | (1,433,893) | | | (985,917) | |
| | | | | | | | | | | |
| Net cash (used in) provided by financing activities | | | (3,240,000) | | | (1,868,893) | | | 3,002,161 | |
| | | | | | | | | | | |
| NET (DECREASE) INCREASE IN CASH AND CASH | | | | | | | | | | |
| EQUIVALENTS | | | (2,738,775) | | | (1,964,727) | | | 4,421,576 | |
| | | | | | | | | | | |
| CASH AND CASH EQUIVALENTS, beginning of year | | | 3,376,410 | | | 5,341,137 | | | 919,561 | |
| | | | | | | | | | | |
| CASH AND CASH EQUIVALENTS, end of year | | $ | 637,635 | | $ | 3,376,410 | | $ | 5,341,137 | |
| | | | | | | | | | | |
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW | | | | | | | | | | |
| INFORMATION | | | | | | | | | | |
| Cash paid during the year for: | | | | | | | | | | |
| Interest | | $ | 19,802 | | $ | 85,236 | | $ | 174,473 | |
| Income taxes | | | - | | | - | | | - | |
|
|||
| | | Years Ended December 31, | | ||||||||||||||||||||||
| | | 2014 | | 2013 | | ||||||||||||||||||||
| | | Fourth | | Third | | Second | | First | | Fourth | | Third | | Second | | First | | ||||||||
| | | Quarter | | Quarter | | Quarter | | Quarter | | Quarter | | Quarter | | Quarter | | Quarter | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest income | | $ | 4,520,241 | | $ | 4,502,258 | | $ | 4,581,744 | | $ | 4,533,121 | | $ | 4,513,506 | | $ | 4,760,392 | | $ | 4,576,019 | | $ | 4,603,114 | |
| Interest expense | | | 650,170 | | | 691,727 | | | 725,324 | | | 722,634 | | | 772,240 | | | 869,041 | | | 919,565 | | | 961,705 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net interest income, before provision for loan losses | | | 3,870,071 | | | 3,810,531 | | | 3,856,420 | | | 3,810,487 | | | 3,741,266 | | | 3,891,351 | | | 3,656,454 | | | 3,641,409 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Provision for loan losses | | | - | | | - | | | 350,000 | | | 165,000 | | | - | | | - | | | - | | | 300,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net interest income, after provision for loan losses | | | 3,870,071 | | | 3,810,531 | | | 3,506,420 | | | 3,645,487 | | | 3,741,266 | | | 3,891,351 | | | 3,656,454 | | | 3,341,409 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Noninterest income | | | 458,774 | | | 503,766 | | | 534,488 | | | 322,313 | | | 616,747 | | | 269,968 | | | 697,305 | | | 355,499 | |
| Noninterest expenses | | | 3,664,483 | | | 3,659,106 | | | 3,374,925 | | | 3,301,049 | | | 3,704,211 | | | 3,464,571 | | | 3,701,728 | | | 2,975,880 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income before income taxes | | | 664,362 | | | 655,191 | | | 665,983 | | | 666,751 | | | 653,802 | | | 696,748 | | | 652,031 | | | 721,028 | |
| Income tax expense | | | 253,405 | | | 249,500 | | | 256,500 | | | 254,600 | | | 249,700 | | | 268,200 | | | 256,000 | | | 268,900 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income | | | 410,957 | | | 405,691 | | | 409,483 | | | 412,151 | | | 404,102 | | | 428,548 | | | 396,031 | | | 452,128 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Preferred stock dividend requirement | | | 375,000 | | | 375,000 | | | 375,000 | | | 375,000 | | | 375,000 | | | 375,000 | | | 375,000 | | | 375,000 | |
| Accretion on preferred stock dividends | | | 17,845 | | | 17,846 | | | 17,845 | | | 17,846 | | | 17,846 | | | 17,845 | | | 17,845 | | | 17,845 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income available to common shareholders | | $ | 18,112 | | $ | 12,845 | | $ | 16,638 | | $ | 19,305 | | $ | 11,256 | | $ | 35,703 | | $ | 3,186 | | $ | 59,283 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Basic | | $ | 0.01 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | 0.01 | | $ | - | | $ | 0.01 | |
| Diluted | | $ | 0.01 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | 0.01 | | $ | - | | $ | 0.01 | |
|
|||
| | Years |
| | |
| Buildings and improvements | 10-40 |
| Furniture, fixtures, and equipment | 3-10 |
|
|||
| | | December 31, 2014 | | ||||||||||
| | | | | | Gross | | Gross | | | | | ||
| | | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
| | | Cost | | Gains | | Losses | | Value | | ||||
| Debt securities available for sale: | | | | | | | | | | | | | |
| U.S. Government agencies | | $ | 560,183 | | $ | 2,840 | | $ | - | | $ | 563,023 | |
| | | | | | | | | | | | | | |
| State and municipal securities | | | 7,028,388 | | | 302,697 | | | - | | | 7,331,085 | |
| | | | | | | | | | | | | | |
| Mortgage-backed securities: | | | | | | | | | | | | | |
| Residential mortgage guaranteed by GNMA or FNMA | | | 16,852,496 | | | 44,954 | | | (9,179) | | | 16,888,271 | |
| | | | | | | | | | | | | | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 62,278,948 | | | 273,571 | | | (141,989) | | | 62,410,530 | |
| | | | | | | | | | | | | | |
| | | $ | 86,720,015 | | $ | 624,062 | | $ | (151,168) | | $ | 87,192,909 | |
| | | | | | | | | | | | | | |
| Debt securities held to maturity: | | | | | | | | | | | | | |
| Mortgage-backed securities: | | | | | | | | | | | | | |
| Residential mortgage guaranteed by GNMA or FNMA | | $ | 25,428 | | $ | 274 | | $ | - | | $ | 25,702 | |
| | | December 31, 2013 | | ||||||||||
| | | | | | Gross | | Gross | | | | | ||
| | | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
| | | Cost | | Gains | | Losses | | Value | | ||||
| Debt securities available for sale: | | | | | | | | | | | | | |
| U.S. Government agencies | | $ | 3,433,216 | | $ | 48,119 | | $ | - | | $ | 3,481,335 | |
| | | | | | | | | | | | | | |
| State and municipal securities | | | 14,908,761 | | | 425,021 | | | (84,544) | | | 15,249,238 | |
| | | | | | | | | | | | | | |
| Mortgage-backed securities: Residential mortgage guaranteed by GNMA or FNMA | | | 7,047,076 | | | 85,203 | | | - | | | 7,132,279 | |
| | | | | | | | | | | | | | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 66,408,975 | | | 205,025 | | | (268,180) | | | 66,345,820 | |
| | | | | | | | | | | | | | |
| | | $ | 91,798,028 | | $ | 763,368 | | $ | (352,724) | | $ | 92,208,672 | |
| | | | | | | | | | | | | | |
| Debt securities held to maturity: | | | | | | | | | | | | | |
| Mortgage-backed securities: | | | | | | | | | | | | | |
| Residential mortgage guaranteed by GNMA or FNMA | | $ | 34,165 | | $ | 862 | | $ | - | | $ | 35,027 | |
| | | 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 | | | 898,930 | | | 934,341 | | | - | | | - | |
| Due from five years to ten years | | | 2,831,489 | | | 2,931,593 | | | - | | | - | |
| Due after ten years | | | 3,858,152 | | | 4,028,174 | | | - | | | - | |
| | | | | | | | | | | | | | |
| | | | 7,588,571 | | | 7,894,108 | | | - | | | - | |
| | | | | | | | | | | | | | |
| Mortgage-backed securities | | | 79,131,444 | | | 79,298,801 | | | 25,428 | | | 25,702 | |
| | | | | | | | | | | | | | |
| | | $ | 86,720,015 | | $ | 87,192,909 | | $ | 25,428 | | $ | 25,702 | |
| | | As of December 31, 2014 | | ||||||||||||||||
| | | 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 guaranteed by GNMA or FNMA | | $ | 7,018,137 | | $ | (9,179) | | $ | - | | $ | - | | $ | 7,018,137 | | $ | (9,179) | |
| | | | | | | | | | | | | | | | | | | | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 9,504,525 | | | (52,831) | | | 17,546,169 | | | (89,158) | | | 27,050,694 | | | (141,989) | |
| | | | | | | | | | | | | | | | | | | | |
| | | $ | 16,522,662 | | $ | (62,010) | | $ | 17,546,169 | | $ | (89,158) | | $ | 34,068,831 | | $ | (151,168) | |
| | | As of December 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 | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| State and municipal securities | | $ | 3,025,250 | | $ | (84,544) | | $ | - | | $ | - | | $ | 3,025,250 | | $ | (84,544) | |
| | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 27,782,942 | | | (221,827) | | | 8,761,049 | | | (46,353) | | | 36,543,991 | | | (268,180) | |
| | | | | | | | | | | | | | | | | | | | |
| | | $ | 30,808,192 | | $ | (306,371) | | $ | 8,761,049 | | $ | (46,353) | | $ | 39,569,241 | | $ | (352,724) | |
|
|||
| | | 2014 | | 2013 | | ||
| Commercial real estate-mortgage: | | | | | | | |
| Owner-occupied | | $ | 68,581 | | $ | 65,747 | |
| All other | | | 74,587 | | | 64,052 | |
| Consumer real estate-mortgage | | | 76,907 | | | 76,315 | |
| Construction and land development | | | 34,449 | | | 41,597 | |
| Commercial and industrial | | | 37,863 | | | 38,999 | |
| Consumer and other | | | 2,977 | | | 2,730 | |
| | | | | | | | |
| Total loans | | | 295,364 | | | 289,440 | |
| Less: Allowance for loan losses | | | (3,495) | | | (3,203) | |
| | | | | | | | |
| Loans, net | | $ | 291,869 | | $ | 286,237 | |
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| An analysis of the allowance for loan losses follows: | | | | | | | | | | |
| | | | | | | | | | | |
| Balance, beginning of year | | $ | 3,203,158 | | $ | 6,141,281 | | $ | 7,400,049 | |
| | | | | | | | | | | |
| Provision for loan losses | | | 515,000 | | | 300,000 | | | 430,000 | |
| Charge-offs | | | (1,581,992) | | | (4,708,605) | | | (2,868,576) | |
| Recoveries | | | 1,358,963 | | | 1,470,482 | | | 1,179,808 | |
| | | | | | | | | | | |
| Balance, end of year | | $ | 3,495,129 | | $ | 3,203,158 | | $ | 6,141,281 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Performing loans | | $ | 138,711 | | $ | 74,828 | | $ | 33,696 | | $ | 36,314 | | $ | 2,977 | | $ | 286,526 | |
| Impaired loans | | | 4,457 | | | 2,079 | | | 753 | | | 1,549 | | | - | | | 8,838 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 143,168 | | $ | 76,907 | | $ | 34,449 | | $ | 37,863 | | $ | 2,977 | | $ | 295,364 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Performing loans | | $ | 121,817 | | $ | 72,868 | | $ | 41,228 | | $ | 37,007 | | $ | 2,730 | | $ | 275,650 | |
| Impaired loans | | | 7,982 | | | 3,447 | | | 369 | | | 1,992 | | | - | | | 13,790 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 129,799 | | $ | 76,315 | | $ | 41,597 | | $ | 38,999 | | $ | 2,730 | | $ | 289,440 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| Allowance related to: | | | | | | | | | | | | | | | | | | | |
| Performing loans | | $ | 1,191 | | $ | 1,082 | | $ | 130 | | $ | 361 | | $ | 35 | | $ | 2,799 | |
| Impaired loans | | | 404 | | | 15 | | | - | | | 277 | | | - | | | 696 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 1,595 | | $ | 1,097 | | $ | 130 | | $ | 638 | | $ | 35 | | $ | 3,495 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| Allowance related to: | | | | | | | | | | | | | | | | | | | |
| Performing loans | | $ | 1,051 | | $ | 927 | | $ | 319 | | $ | 297 | | $ | 45 | | $ | 2,639 | |
| Impaired loans | | | 498 | | | 11 | | | - | | | 55 | | | - | | | 564 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 1,549 | | $ | 938 | | $ | 319 | | $ | 352 | | $ | 45 | | $ | 3,203 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Balance, beginning of year | | $ | 1,549 | | $ | 938 | | $ | 319 | | $ | 352 | | $ | 45 | | $ | 3,203 | |
| Provision for loan losses | | | 360 | | | 731 | | | (902) | | | 336 | | | (10) | | | 515 | |
| Charge-offs | | | (470) | | | (896) | | | (58) | | | (108) | | | (50) | | | (1,582) | |
| Recoveries | | | 156 | | | 324 | | | 771 | | | 58 | | | 50 | | | 1,359 | |
| | | | | | | | | | | | | | | | | | | | |
| Balance, end of year | | $ | 1,595 | | $ | 1,097 | | $ | 130 | | $ | 638 | | $ | 35 | | $ | 3,495 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Balance, beginning of year | | $ | 2,549 | | $ | 1,528 | | $ | 1,241 | | $ | 809 | | $ | 14 | | $ | 6,141 | |
| Provision for loan losses | | | 811 | | | 11 | | | (787) | | | 143 | | | 122 | | | 300 | |
| Charge-offs | | | (1,879) | | | (842) | | | (1,193) | | | (699) | | | (96) | | | (4,709) | |
| Recoveries | | | 68 | | | 241 | | | 1,058 | | | 99 | | | 5 | | | 1,471 | |
| | | | | | | | | | | | | | | | | | | | |
| Balance, end of year | | $ | 1,549 | | $ | 938 | | $ | 319 | | $ | 352 | | $ | 45 | | $ | 3,203 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Pass | | $ | 135,586 | | $ | 72,753 | | $ | 33,201 | | $ | 32,684 | | $ | 2,977 | | $ | 277,201 | |
| Special mention | | | 3,096 | | | 1,452 | | | 17 | | | 3,187 | | | - | | | 7,752 | |
| Substandard | | | 4,486 | | | 2,702 | | | 1,231 | | | 1,992 | | | - | | | 10,411 | |
| | | | | | | | | | | | | | | | | | | | |
| | | $ | 143,168 | | $ | 76,907 | | $ | 34,449 | | $ | 37,863 | | $ | 2,977 | | $ | 295,364 | |
| | | Commercial | | Consumer | | Construction | | Commercial | | | | | | | | ||||
| | | Real Estate- | | Real Estate- | | and Land | | and | | Consumer | | | | | |||||
| | | Mortgage | | Mortgage | | Development | | Industrial | | and Other | | Total | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| Pass | | $ | 119,398 | | $ | 67,444 | | $ | 40,850 | | $ | 33,394 | | $ | 2,730 | | $ | 263,816 | |
| Special mention | | | 3,538 | | | 3,536 | | | 73 | | | 3,468 | | | - | | | 10,615 | |
| Substandard | | | 6,863 | | | 5,335 | | | 674 | | | 2,137 | | | - | | | 15,009 | |
| | | | | | | | | | | | | | | | | | | | |
| | | $ | 129,799 | | $ | 76,315 | | $ | 41,597 | | $ | 38,999 | | $ | 2,730 | | $ | 289,440 | |
| | | | | | | | | | | | For the Year Ended | | ||||
| | | At December 31, 2014 | | December 31, 2014 | | |||||||||||
| | | | | | Unpaid | | | | | Average | | Interest | | |||
| | | Recorded | | Principal | | Related | | Recorded | | Income | | |||||
| | | Investment | | Balance | | Allowance | | Investment | | Recognized | | |||||
| Impaired loans without a valuation allowance: | | | | | | | | | | | | | | | | |
| Commercial real estate mortgage | | $ | 2,428 | | $ | 2,480 | | $ | - | | $ | 4,386 | | $ | 127 | |
| Consumer real estate mortgage | | | 1,738 | | | 1,742 | | | - | | | 1,880 | | | 114 | |
| Construction and land development | | | 753 | | | 766 | | | - | | | 462 | | | 44 | |
| Commercial and industrial | | | 1,033 | | | 1,085 | | | - | | | 1,186 | | | 41 | |
| Consumer and other | | | - | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | | | |
| Total | | | 5,952 | | | 6,073 | | | - | | | 7,914 | | | 326 | |
| | | | | | | | | | | | | | | | | |
| Impaired loans with a valuation allowance: | | | | | | | | | | | | | | | | |
| Commercial real estate mortgage | | | 2,029 | | | 2,029 | | | 404 | | | 683 | | | 98 | |
| Consumer real estate mortgage | | | 341 | | | 476 | | | 15 | | | 676 | | | 24 | |
| Construction and land development | | | - | | | - | | | - | | | - | | | - | |
| Commercial and industrial | | | 516 | | | 516 | | | 277 | | | 401 | | | 52 | |
| Consumer and other | | | - | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | | | |
| Total | | | 2,886 | | | 3,021 | | | 696 | | | 1,760 | | | 174 | |
| | | | | | | | | | | | | | | | | |
| Total impaired loans | | $ | 8,838 | | $ | 9,094 | | $ | 696 | | $ | 9,674 | | $ | 500 | |
| | | | | | | | | | | | For the Year Ended | | ||||
| | | At December 31, 2013 | | December 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 | | $ | 5,786 | | $ | 5,854 | | $ | - | | $ | 4,657 | | $ | 340 | |
| Consumer real estate mortgage | | | 2,177 | | | 2,202 | | | - | | | 2,669 | | | 96 | |
| Construction and land development | | | 369 | | | 383 | | | - | | | 358 | | | 23 | |
| Commercial and industrial | | | 1,563 | | | 1,621 | | | - | | | 1,857 | | | 60 | |
| Consumer and other | | | - | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | | | |
| Total | | | 9,895 | | | 10,060 | | | - | | | 9,541 | | | 519 | |
| | | | | | | | | | | | | | | | | |
| Impaired loans with a valuation allowance: | | | | | | | | | | | | | | | | |
| Commercial real estate mortgage | | | 2,196 | | | 2,285 | | | 498 | | | 4,869 | | | 118 | |
| Consumer real estate mortgage | | | 1,270 | | | 1,281 | | | 11 | | | 1,353 | | | 90 | |
| Construction and land development | | | - | | | - | | | - | | | 177 | | | - | |
| Commercial and industrial | | | 429 | | | 430 | | | 55 | | | 597 | | | 53 | |
| Consumer and other | | | - | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | | | |
| Total | | | 3,895 | | | 3,996 | | | 564 | | | 6,996 | | | 261 | |
| | | | | | | | | | | | | | | | | |
| Total impaired loans | | $ | 13,790 | | $ | 14,056 | | $ | 564 | | $ | 16,537 | | $ | 780 | |
| | | | | | | | | | | | 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 | |
| | | 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 | | $ | 664 | | $ | - | | $ | 496 | | $ | 1,160 | | $ | 67,421 | | $ | 68,581 | |
| All other | | | - | | | - | | | - | | | - | | | 74,587 | | | 74,587 | |
| Consumer real estate-mortgage | | | 419 | | | - | | | 1,134 | | | 1,553 | | | 75,354 | | | 76,907 | |
| Construction and land development | | | 521 | | | - | | | 40 | | | 561 | | | 33,888 | | | 34,449 | |
| Commercial and industrial | | | 54 | | | - | | | 1,195 | | | 1,249 | | | 36,614 | | | 37,863 | |
| Consumer and other | | | 8 | | | - | | | - | | | 8 | | | 2,969 | | | 2,977 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 1,666 | | $ | - | | $ | 2,865 | | $ | 4,531 | | $ | 290,833 | | $ | 295,364 | |
| | | 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 | | $ | 678 | | $ | - | | $ | 838 | | $ | 1,516 | | $ | 64,231 | | $ | 65,747 | |
| All other | | | 867 | | | - | | | 44 | | | 911 | | | 63,141 | | | 64,052 | |
| Consumer real estate-mortgage | | | 419 | | | - | | | 1,006 | | | 1,425 | | | 74,890 | | | 76,315 | |
| Construction and land development | | | 50 | | | - | | | 47 | | | 97 | | | 41,500 | | | 41,597 | |
| Commercial and industrial | | | 201 | | | - | | | 1,631 | | | 1,832 | | | 37,167 | | | 38,999 | |
| Consumer and other | | | 35 | | | - | | | - | | | 35 | | | 2,695 | | | 2,730 | |
| | | | | | | | | | | | | | | | | | | | |
| Total | | $ | 2,250 | | $ | - | | $ | 3,566 | | $ | 5,816 | | $ | 283,624 | | $ | 289,440 | |
| | | Pre-Modification | | Post-Modification | | | | | ||
| | | Number of | | Outstanding Recorded | | Outstanding Recorded | | |||
| | | Contracts | | Investment | | Investment | | |||
| | | | | | | | | | | |
| Commercial real estate-mortgage | | | 3 | | $ | 902 | | $ | 902 | |
| Consumer real estate-mortgage | | | 1 | | | 65 | | | 65 | |
| | | Pre-Modification | | Post-Modification | | | | | ||
| | | Number of | | Outstanding Recorded | | Outstanding Recorded | | |||
| | | Contracts | | Investment | | Investment | | |||
| | | | | | | | | | | |
| Commercial real estate-mortgage | | | 2 | | $ | 2,073 | | $ | 2,073 | |
| Consumer real estate-mortgage | | | 2 | | | 239 | | | 239 | |
| Construction and land development | | | 3 | | | 728 | | | 728 | |
| Commercial and industrial | | | 3 | | | 2,389 | | | 2,389 | |
| | | Pre-Modification | | Post-Modification | | | | | ||
| | | Number of | | Outstanding Recorded | | Outstanding Recorded | | |||
| | | Contracts | | Investment | | Investment | | |||
| | | | | | | | | | | |
| Commercial real estate-mortgage | | | 5 | | $ | 5,971 | | $ | 5,971 | |
| Consumer real estate-mortgage | | | 1 | | | 65 | | | 65 | |
| Construction and land development | | | 3 | | | 1,178 | | | 1,178 | |
| Commercial and industrial | | | 5 | | | 2,432 | | | 2,432 | |
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| Beginning balance | | $ | 1,380,170 | | $ | 1,833,982 | |
| New loans | | | 3,780,391 | | | 50,384 | |
| Repayments | | | (1,653,406) | | | (504,196) | |
| | | | | | | | |
| Ending balance | | $ | 3,507,155 | | $ | 1,380,170 | |
|
|||
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| Land | | $ | 2,145,003 | | $ | 2,145,003 | |
| Buildings and improvements | | | 4,343,643 | | | 4,297,565 | |
| Furniture, fixtures and equipment | | | 3,315,766 | | | 3,313,948 | |
| | | | | | | | |
| | | | 9,804,412 | | | 9,756,516 | |
| Accumulated depreciation | | | (4,976,289) | | | (4,764,067) | |
| | | | | | | | |
| | | $ | 4,828,123 | | $ | 4,992,449 | |
| 2015 | | $ | 348,455 | |
| 2016 | | | 284,152 | |
| 2017 | | | 83,570 | |
| 2018 | | | 7,452 | |
| 2019 | | | 6,831 | |
| Total | | $ | 730,460 | |
|
|||
| 2015 | | $ | 95,107 | |
| 2016 | | | 23,981 | |
| 2017 | | | 13,399 | |
| 2018 | | | 7,833 | |
| 2019 | | | 3,974 | |
| | | | | |
| Total | | $ | 144,294 | |
|
|||
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| Current tax expense | | $ | 473,257 | | $ | 937,460 | | $ | 960,750 | |
| Deferred tax (benefit) expense related to: | | | | | | | | | | |
| Allowance for loan losses | | | (110,983) | | | 244,565 | | | (255,287) | |
| Foreclosed assets | | | 669,694 | | | (219,483) | | | (58,692) | |
| Other | | | (17,963) | | | 80,258 | | | (69,171) | |
| | | | | | | | | | | |
| Income tax expense | | $ | 1,014,005 | | $ | 1,042,800 | | $ | 577,600 | |
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| Expected tax at statutory rates | | $ | 901,778 | | $ | 926,027 | | $ | 673,085 | |
| Increase (decrease) resulting from tax effect of: | | | | | | | | | | |
| State income taxes, net of federal tax benefit | | | 113,783 | | | 116,843 | | | 84,928 | |
| New market tax credits | | | - | | | - | | | (180,000) | |
| Other | | | (1,556) | | | (70) | | | (413) | |
| | | | | | | | | | | |
| Income tax expense | | $ | 1,014,005 | | $ | 1,042,800 | | $ | 577,600 | |
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| Deferred tax assets: | | | | | | | |
| Deferred compensation | | $ | 71,791 | | $ | 87,383 | |
| Deferred loan fees | | | 41,861 | | | 43,838 | |
| Allowance for loan losses | | | 1,337,472 | | | 1,226,489 | |
| Foreclosed assets | | | 776,278 | | | 1,445,972 | |
| Other | | | 40,890 | | | - | |
| | | | | | | | |
| | | | 2,268,292 | | | 2,803,682 | |
| | | | | | | | |
| Deferred tax liabilities: | | | | | | | |
| Depreciation | | | 74,353 | | | 76,884 | |
| Life insurance | | | 201,503 | | | 205,443 | |
| Net unrealized gain on securities available for sale | | | 191,004 | | | 167,349 | |
| Other | | | - | | | 11,826 | |
| | | | | | | | |
| | | | 466,860 | | | 461,502 | |
| | | | | | | | |
| Net deferred tax asset | | $ | 1,801,432 | | $ | 2,342,180 | |
|
|||
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| Long-term advance dated August 13, 2007, requiring monthly interest payments, fixed at 4.43%, with a put option exercisable in February 2009 and then quarterly thereafter, principal due in August 2014 | | $ | - | | $ | 5,000,000 | |
| | | | | | | | |
| Long-term advance dated January 7, 2008, requiring monthly interest payments, fixed at 3.52%, with a put option exercisable in January 2011 and then quarterly thereafter, principal due in January 2015 | | | 5,000,000 | | | 5,000,000 | |
| | | | | | | | |
| Short-term advance dated July 30, 2014, requiring monthly interest payments, fixed at 0.23%, principal due in January 2015 | | | 8,000,000 | | | - | |
| | | | | | | | |
| Long-term advance dated February 9, 2005, requiring monthly interest payments, fixed at 3.86%, convertible on February 2010, principal due in February 2015 | | | 5,000,000 | | | 5,000,000 | |
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| Short-term advance dated November 20, 2014, requiring monthly interest payments, fixed at 0.36%, principal due in November 2015 | | | 8,000,000 | | | - | |
| | | | | | | | |
| Long-term advance dated January 20, 2006, requiring monthly interest payments, fixed at 4.18%, with a put option exercisable in January 2009 and then quarterly thereafter, principal due in January 2016 | | | 5,000,000 | | | 5,000,000 | |
| | | | | | | | |
| Long-term advance dated January 10, 2007, requiring monthly interest payments, fixed at 4.25%, with a put option exercisable in January 2008 and then quarterly thereafter, principal due in January 2017 | | | 5,000,000 | | | 5,000,000 | |
| | | | | | | | |
| | | $ | 36,000,000 | | $ | 25,000,000 | |
| 2015 | | $ | 26,000,000 | |
| 2016 | | | 5,000,000 | |
| 2017 | | | 5,000,000 | |
| | | | | |
| Total | | $ | 36,000,000 | |
|
|||
| | | | | | Quoted Prices in | | Significant | | Significant | | |||
| | | | | | Active Markets | | Other | | Other | | |||
| | | Balance as of | | for Identical | | Observable | | Unobservable | | ||||
| | | December 31, | | Assets | | Inputs | | Inputs | | ||||
| | | 2014 | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
| Debt securities available for sale: | | | | | | | | | | | | | |
| U.S. Government agencies | | $ | 563,023 | | $ | - | | $ | 563,023 | | $ | - | |
| State and municipal securities | | | 7,331,085 | | | - | | | 7,331,085 | | | - | |
| Mortgage-backed securities: | | | | | | | | | | | | | |
| Residential mortgage guaranteed by GNMA or FNMA | | | 16,888,271 | | | - | | | 16,888,271 | | | - | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 62,410,530 | | | - | | | 62,410,530 | | | - | |
| | | | | | | | | | | | | | |
| Total securities available for sale | | $ | 87,192,909 | | $ | - | | $ | 87,192,909 | | $ | - | |
| | | | | | Quoted Prices in | | Significant | | Significant | | |||
| | | | | | Active Markets | | Other | | Other | | |||
| | | Balance as of | | for Identical | | Observable | | Unobservable | | ||||
| | | December 31, | | Assets | | Inputs | | Inputs | | ||||
| | | 2013 | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
| | | | | | | | | | | | | | |
| Debt securities available for sale: | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| U.S. Government agencies | | $ | 3,481,335 | | $ | - | | $ | 3,481,335 | | $ | - | |
| State and municipal securities | | | 15,249,238 | | | - | | | 15,249,238 | | | - | |
| Mortgage-backed securities: | | | | | | | | | | | | | |
| Residential mortgage guaranteed by GNMA or FNMA | | | 7,132,279 | | | - | | | 7,132,279 | | | - | |
| Collateralized mortgage obligations issued or guaranteed by U.S. Government agencies or sponsored agencies | | | 66,345,820 | | | - | | | 66,345,820 | | | - | |
| | | | | | | | | | | | | | |
| Total securities available for sale | | $ | 92,208,672 | | $ | - | | $ | 92,208,672 | | $ | - | |
| | | | | | Quoted Prices in | | Significant | | Significant | | |||
| | | | | | Active Markets | | Other | | Other | | |||
| | | Balance as of | | for Identical | | Observable | | Unobservable | | ||||
| | | December 31, | | Assets | | Inputs | | Inputs | | ||||
| | | 2014 | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
| | | | | | | | | | | | | | |
| Impaired loans | | $ | 2,190,522 | | $ | - | | $ | - | | $ | 2,190,522 | |
| Foreclosed assets | | | 8,000,365 | | | - | | | - | | | 8,000,365 | |
| | | | | | Quoted Prices in | | Significant | | Significant | | |||
| | | | | | Active Markets | | Other | | Other | | |||
| | | Balance as of | | for Identical | | Observable | | Unobservable | | ||||
| | | December 31, | | Assets | | Inputs | | Inputs | | ||||
| | | 2013 | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
| | | | | | | | | | | | | | |
| Impaired loans | | $ | 3,331,680 | | $ | - | | $ | - | | $ | 3,331,680 | |
| Foreclosed assets | | | 12,925,748 | | | - | | | - | | | 12,925,748 | |
| | | | | | | | Significant Other | | Weighted | |
| | | Balance as of | | Valuation | | Unobservable | | Average | | |
| | | December 31, 2014 | | Technique | | Input | | of Input | | |
| | | | | | | | | | | |
| Impaired loans | | $ | 2,190,522 | | Appraisal | | Appraisal discounts (%) | | 28.9 | % |
| Foreclosed assets | | | 8,000,365 | | Appraisal | | Appraisal discounts (%) | | 14.5 | % |
| | | 2014 | | 2013 | | ||||||||
| | | Carrying | | Estimated | | Carrying | | Estimated | | ||||
| | | Amount | | Fair Value | | Amount | | Fair Value | | ||||
| Assets: | | | | | | | | | | | | | |
| Cash and cash equivalents | | $ | 15,528 | | $ | 15,528 | | $ | 24,852 | | $ | 24,852 | |
| Securities | | | 87,218 | | | 87,219 | | | 92,243 | | | 92,244 | |
| Federal Home Loan Bank stock | | | 2,323 | | | 2,323 | | | 2,323 | | | 2,323 | |
| Loans, net | | | 291,869 | | | 292,490 | | | 286,237 | | | 287,411 | |
| Accrued interest receivable | | | 1,143 | | | 1,143 | | | 978 | | | 978 | |
| | | 2014 | | 2013 | | ||||||||
| | | Carrying | | Estimated | | Carrying | | Estimated | | ||||
| | | Amount | | Fair Value | | Amount | | Fair Value | | ||||
| | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
| Noninterest-bearing demand deposits | | $ | 57,035 | | $ | 57,035 | | $ | 75,207 | | $ | 75,207 | |
| Interest-bearing demand deposits | | | 26,464 | | | 26,464 | | | 24,564 | | | 24,564 | |
| Savings deposits and money market accounts | | | 80,861 | | | 80,861 | | | 86,330 | | | 86,330 | |
| Time deposits | | | 144,294 | | | 145,907 | | | 155,314 | | | 156,698 | |
| Federal funds purchased and securities sold under agreements to repurchase | | | 29,410 | | | 29,410 | | | 22,974 | | | 22,974 | |
| Federal Home Loan Bank advances and other borrowings | | | 36,000 | | | 36,321 | | | 26,740 | | | 27,449 | |
| Accrued interest payable | | | 72 | | | 72 | | | 82 | | | 82 | |
| | | | | | | | | | | | | | |
| Unrecognized financial instruments | | | | | | | | | | | | | |
| (net of contract amount): | | | | | | | | | | | | | |
| Commitments to extend credit | | | - | | | - | | | - | | | - | |
| Letters of credit | | | - | | | - | | | - | | | - | |
| Lines of credit | | | - | | | - | | | - | | | - | |
|
|||
| | | Years Ended December 31, | | ||||
| | | 2014 | | 2013 | | 2012 | |
| | | | | | | | |
| Dividend yield | | 0.0 | % | 0.0 | % | 0.0 | % |
| Expected life | | 8.5 years | | 7.0 years | | 7.0 years | |
| Expected volatility | | 45.73 | % | 47.60 | % | 44.62 | % |
| Risk-free interest rate | | 2.32 | % | 1.23 | % | 1.44 | % |
| | | Years Ended December 31, | | |||||||||||||||||||
| | | 2014 | | 2013 | | 2012 | | |||||||||||||||
| | | | | | Average | | Aggregate | | | | | Average | | | | | Average | | ||||
| | | | | | Exercise | | Intrinsic | | | | | Exercise | | | | | Exercise | | ||||
| | | Shares | | Price | | Value(1) | | Shares | | Price | | Shares | | Price | | |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| Outstanding at beginning of year | | | 190,250 | | $ | 3.07 | | | 145,250 | | $ | 3.30 | | | 55,250 | | $ | 5.98 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Granted | | | 80,000 | | | 2.40 | | | 45,000 | | $ | 2.37 | | | 90,000 | | $ | 1.65 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Exercised | | | - | | | - | | | - | | | - | | | - | | | - | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Forfeited | | | 16,000 | | | 5.44 | | | - | | | - | | | - | | | - | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Outstanding at end of year | | | 254,250 | | $ | 2.71 | | $ | 264,500 | | | 190,250 | | $ | 3.07 | | | 145,250 | | $ | 3.30 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Options exercisable at year-end | | | 151,750 | | $ | 2.93 | | $ | 170,550 | | | 100,250 | | $ | 4.03 | | | 55,250 | | $ | 5.98 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Weighted-average fair value of options granted during the year | | $ | 1.30 | | | | | | | | $ | 1.17 | | | | | $ | 0.78 | | | | |
| (1) | The aggregate intrinsic value of a stock option in the table above represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holders had all option holders exercised their options on December 31, 2014. This amount changes based on changes in the market value of Cornerstone's stock. |
| | | | | | Options Outstanding | | Options Exercisable | | ||||||
| | | | | | Weighted | | Weighted | | | | Weighted | | ||
| | | | | | Average | | Average | | | | Average | | ||
| Exercise | | Number | | Remaining | | Exercise | | Number | | Exercise | | |||
| Prices | | Outstanding | | Life | | Price | | Exercisable | | Price | | |||
| | | | | | | | | | | | | | | |
| $ | 9.23 | | 8,000 | | 0.2 Years | | $ | 9.23 | | 8,000 | | $ | 9.23 | |
| | 7.99 | | 12,800 | | 3.2 Years | | | 7.99 | | 12,800 | | | 7.99 | |
| | 3.60 | | 18,450 | | 4.2 Years | | | 3.60 | | 18,450 | | | 3.60 | |
| | 2.40 | | 80,000 | | 9.2 Years | | | 2.40 | | - | | | 2.40 | |
| | 2.37 | | 45,000 | | 8.2 Years | | | 2.37 | | 22,500 | | | 2.37 | |
| | 1.65 | | 90,000 | | 7.2 Years | | | 1.65 | | 90,000 | | | 1.65 | |
| | | | | | | | | | | | | | | |
| Outstanding at end of year | | 254,250 | | 7.4 Years | | $ | 2.71 | | 151,750 | | $ | 2.93 | | |
| | | | | Weighted Average | | |
| | | Number | | Grant Date | | |
| | | of Shares | | Fair Value | | |
| | | | | | | |
| Non-vested options, December 31, 2013 | | 90,000 | | $ | 0.98 | |
| Granted | | 80,000 | | | 1.30 | |
| Vested | | (67,500) | | | 0.91 | |
| Forfeited | | - | | | - | |
| | | | | | | |
| Non-vested options, December 31, 2014 | | 102,500 | | $ | 1.27 | |
| | | Years Ended December 31, | | |||||||||||||||||||
| | | 2014 | | 2013 | | 2012 | | |||||||||||||||
| | | | | | Average | | Aggregate | | | | | Average | | | | | Average | | ||||
| | | | | | Exercise | | Intrinsic | | | | | Exercise | | | | | Exercise | | ||||
| | | Shares | | Price | | Value(1) | | Shares | | Price | | Shares | | Price | | |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| Outstanding at beginning of year | | | 810,825 | | $ | 3.51 | | | 670,300 | | $ | 3.86 | | | 572,600 | | $ | 4.63 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Granted | | | 207,000 | | $ | 2.40 | | | 203,000 | | $ | 2.37 | | | 202,000 | | $ | 1.65 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Exercised | | | - | | | - | | | - | | | - | | | - | | | - | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Forfeited | | | (77,990) | | $ | 4.89 | | | (62,475) | | $ | 3.40 | | | (104,300) | | $ | 3.89 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Outstanding at end of year | | | 939,835 | | $ | 3.15 | | $ | 953,940 | | | 810,825 | | $ | 3.51 | | | 670,300 | | $ | 3.86 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Options exercisable at year-end | | | 345,735 | | $ | 4.88 | | $ | 264,144 | | | 307,025 | | $ | 6.10 | | | 274,680 | | $ | 6.82 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Weighted-average fair value of options granted during the year | | $ | 1.30 | | | | | | | | $ | 1.17 | | | | | $ | 0.78 | | | | |
| (1) | The aggregate intrinsic value of a stock option in the table above represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holders had all option holders exercised their options on December 31, 2014. This amount changes based on changes in the market value of Cornerstone's stock. |
| | | | Options Outstanding | | Options Exercisable | | ||||||||
| | | | | | Weighted | | Weighted | | | | Weighted | | ||
| | | | | | Average | | Average | | | | Average | | ||
| Exercise | | Number | | Remaining | | Exercise | | Number | | Exercise | | |||
| Prices | | Outstanding | | Life | | Price | | Exercisable | | Price | | |||
| | | | | | | | | | | | | | | |
| $ | 9.23 | | 39,910 | | 0.2 Years | | $ | 9.23 | | 39,910 | | $ | 9.23 | |
| | 13.25 | | 16,800 | | 1.2 Years | | | 13.25 | | 16,800 | | | 13.25 | |
| | 15.25 | | 11,825 | | 2.2 Years | | | 15.25 | | 11,825 | | | 15.25 | |
| | 15.20 | | 2,750 | | 2.3 Years | | | 15.20 | | 2,750 | | | 15.20 | |
| | 7.99 | | 45,000 | | 3.2 Years | | | 7.99 | | 45,000 | | | 7.99 | |
| | 3.60 | | 69,550 | | 4.2 Years | | | 3.60 | | 69,550 | | | 3.60 | |
| | 1.70 | | 167,000 | | 6.2 Years | | | 1.70 | | 100,200 | | | 1.70 | |
| | 1.55 | | 3,000 | | 6.3 Years | | | 1.55 | | 1,800 | | | 1.55 | |
| | 1.10 | | 5,000 | | 6.6 Years | | | 1.10 | | 3,000 | | | 1.10 | |
| | 1.02 | | 5,000 | | 6.8 Years | | | 1.02 | | 3,000 | | | 1.02 | |
| | 1.65 | | 173,000 | | 7.2 Years | | | 1.65 | | 51,900 | | | 1.65 | |
| | 2.37 | | 190,000 | | 8.2 Years | | | 2.37 | | - | | | - | |
| | 2.40 | | 206,000 | | 9.2 Years | | | 2.40 | | - | | | - | |
| | 2.50 | | 5,000 | | 8.6 Years | | | 2.50 | | - | | | - | |
| | | | | | | | | | | | | | | |
| Outstanding at end of year | 939,835 | | 6.8 Years | | $ | 3.15 | | 345,735 | | $ | 4.88 | | ||
| | | | | Weighted Average | | |
| | | Number | | Grant Date | | |
| | | of Shares | | Fair Value | | |
| | | | | | | |
| Non-vested options, December 31, 2013 | | 503,800 | | $ | 0.98 | |
| Granted | | 207,000 | | | 1.30 | |
| Vested | | (107,400) | | | 0.87 | |
| Forfeited | | (9,300) | | | 1.01 | |
| | | | | | | |
| Non-vested options, December 31, 2014 | | 594,100 | | $ | 1.11 | |
|
|||
| | | | | | | | | | | | | | | To be Well Capitalized Under | | ||||
| | | | | | | | | For Capital | | Prompt Corrective | | ||||||||
| | | Actual | | Adequacy Purposes | | Action Provisions | | ||||||||||||
| | | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio | | ||||||
| As of December 31, 2014: | | | | | | | | | | | | | | | | | | | |
| Total capital to risk-weighted assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | $ | 36,107 | | | 11.6 | % | $ | 24,817 | | | 8.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 41,670 | | | 13.5 | % | | 24,784 | | | 8.0 | % | $ | 30,981 | | | 10.0 | % |
| | | | | | | | | | | | | | | | | | | | |
| Tier I capital to risk-weighted assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | 32,612 | | | 10.5 | % | | 12,408 | | | 4.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 38,175 | | | 12.3 | % | | 12,392 | | | 4.0 | % | | 18,588 | | | 6.0 | % |
| | | | | | | | | | | | | | | | | | | | |
| Tier I capital to average assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | 32,612 | | | 8.0 | % | | 16,304 | | | 4.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 38,175 | | | 9.4 | % | | 16,287 | | | 4.0 | % | | 20,359 | | | 5.0 | % |
| | | | | | | | | | | | | | | To be Well | | ||||
| | | | | | | | | | | | | | | Capitalized Under | | ||||
| | | | | | | | | For Capital | | Prompt Corrective | | ||||||||
| | | Actual | | Adequacy Purposes | | Action Provisions | | ||||||||||||
| | | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2013: | | | | | | | | | | | | | | | | | | | |
| Total capital to risk-weighted assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | $ | 34,820 | | | 11.3 | % | $ | 24,634 | | | 8.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 39,342 | | | 12.8 | % | | 24,552 | | | 8.0 | % | $ | 30,691 | | | 10.0 | % |
| | | | | | | | | | | | | | | | | | | | |
| Tier I capital to risk-weighted assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | 31,617 | | | 10.3 | % | | 12,317 | | | 4.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 36,139 | | | 11.8 | % | | 12,276 | | | 4.0 | % | | 18,414 | | | 6.0 | % |
| | | | | | | | | | | | | | | | | | | | |
| Tier I capital to average assets: | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | 31,617 | | | 7.5 | % | | 16,885 | | | 4.0 | % | | N/A | | | N/A | |
| Cornerstone Community Bank | | | 36,139 | | | 8.6 | % | | 16,870 | | | 4.0 | % | | 21,087 | | | 5.0 | % |
|
|||
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| Net income | | $ | 1,638,282 | | $ | 1,680,809 | | $ | 1,402,063 | |
| Less: Preferred stock dividend requirements | | | 1,500,000 | | | 1,500,000 | | | 1,229,780 | |
| Less: Preferred stock accretion | | | 71,382 | | | 71,381 | | | 63,924 | |
| | | | | | | | | | | |
| Net income applicable to common stock | | $ | 66,900 | | $ | 109,428 | | $ | 108,359 | |
| | | | | | | | | | | |
| Average number of common shares outstanding | | | 6,614,414 | | | 6,547,074 | | | 6,500,396 | |
| | | | | | | | | | | |
| Effect of dilutive stock options | | | 222,373 | | | 115,213 | | | 50,136 | |
| | | | | | | | | | | |
| Average number of common shares outstanding used to calculate diluted earnings per common share | | | 6,836,787 | | | 6,662,287 | | | 6,550,532 | |
|
|||
| BALANCE SHEETS | | | | | | | |
| | | December 31, | | December 31, | | ||
| | | 2014 | | 2013 | | ||
| | | | | | | | |
| ASSETS | | | | | | | |
| Cash | | $ | 637,635 | | $ | 3,376,410 | |
| Investment in subsidiary | | | 39,733,504 | | | 38,096,440 | |
| Other assets | | | 334,115 | | | 435,972 | |
| | | | | | | | |
| Total assets | | $ | 40,705,254 | | $ | 41,908,822 | |
| | | | | | | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | |
| Other liabilities | | $ | 43,149 | | $ | 35,094 | |
| Other borrowings | | | - | | | 1,740,000 | |
| | | | | | | | |
| Total liabilities | | | 43,149 | | | 1,775,094 | |
| | | | | | | | |
| Stockholders’ equity | | | 40,662,105 | | | 40,133,728 | |
| | | | | | | | |
| Total liabilities and stockholders’ equity | | $ | 40,705,254 | | $ | 41,908,822 | |
| STATEMENTS OF INCOME | | | | | | | | | | |
| | | | | | | | | | | |
| | | Years Ended December 31, | | |||||||
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| INCOME | | | | | | | | | | |
| Dividends | | $ | - | | $ | - | | $ | - | |
| Interest income | | | 665 | | | 956 | | | - | |
| | | | | | | | | | | |
| | | | 665 | | | 956 | | | - | |
| | | | | | | | | | | |
| EXPENSES | | | | | | | | | | |
| Interest expense | | | 19,802 | | | 49,836 | | | 170,872 | |
| Other operating expenses | | | 476,894 | | | 286,105 | | | 436,283 | |
| | | | | | | | | | | |
| Loss before equity in undistributed earnings | | | (496,031) | | | (334,985) | | | (607,155) | |
| | | | | | | | | | | |
| Equity in undistributed earnings of subsidiary | | | 1,942,913 | | | 1,887,294 | | | 1,775,918 | |
| | | | | | | | | | | |
| Income tax benefit | | | 191,400 | | | 128,500 | | | 233,300 | |
| | | | | | | | | | | |
| Net income | | | 1,638,282 | | | 1,680,809 | | | 1,402,063 | |
| | | | | | | | | | | |
| Preferred stock dividend requirements | | | 1,500,000 | | | 1,500,000 | | | 1,229,780 | |
| Accretion on preferred stock discount | | | 71,382 | | | 71,381 | | | 63,924 | |
| | | | | | | | | | | |
| Net income available to common shareholders | | $ | 66,900 | | $ | 109,428 | | $ | 108,359 | |
| | | 2014 | | 2013 | | 2012 | | |||
| | | | | | | | | | | |
| STATEMENTS OF CASH FLOWS | | | | | | | | | | |
| | | | | | | | | | | |
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | |
| Net income | | $ | 1,638,282 | | $ | 1,680,809 | | $ | 1,402,063 | |
| Adjustments to reconcile net income to net cash | | | | | | | | | | |
| used in operating activities: | | | | | | | | | | |
| Stock compensation expense | | | - | | | - | | | 74,048 | |
| Equity in undistributed income of subsidiary | | | (1,152,913) | | | (1,887,294) | | | (1,775,918) | |
| Other | | | 15,856 | | | 110,651 | | | 1,719,222 | |
| | | | | | | | | | | |
| Net cash used in operating activities | | | 501,225 | | | (95,834) | | | 1,419,415 | |
| | | | | | | | | | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | |
| Net repayments under other borrowings | | | (1,740,000) | | | (435,000) | | | (870,000) | |
| Issuance of preferred stock | | | - | | | - | | | 4,858,078 | |
| Payment of preferred dividends | | | (1,500,000) | | | (1,433,893) | | | (985,917) | |
| | | | | | | | | | | |
| Net cash (used in) provided by financing activities | | | (3,240,000) | | | (1,868,893) | | | 3,002,161 | |
| | | | | | | | | | | |
| NET (DECREASE) INCREASE IN CASH AND CASH | | | | | | | | | | |
| EQUIVALENTS | | | (2,738,775) | | | (1,964,727) | | | 4,421,576 | |
| | | | | | | | | | | |
| CASH AND CASH EQUIVALENTS, beginning of year | | | 3,376,410 | | | 5,341,137 | | | 919,561 | |
| | | | | | | | | | | |
| CASH AND CASH EQUIVALENTS, end of year | | $ | 637,635 | | $ | 3,376,410 | | $ | 5,341,137 | |
| | | | | | | | | | | |
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW | | | | | | | | | | |
| INFORMATION | | | | | | | | | | |
| Cash paid during the year for: | | | | | | | | | | |
| Interest | | $ | 19,802 | | $ | 85,236 | | $ | 174,473 | |
| Income taxes | | | - | | | - | | | - | |
|
|||
| | | Years Ended December 31, | | ||||||||||||||||||||||
| | | 2014 | | 2013 | | ||||||||||||||||||||
| | | Fourth | | Third | | Second | | First | | Fourth | | Third | | Second | | First | | ||||||||
| | | Quarter | | Quarter | | Quarter | | Quarter | | Quarter | | Quarter | | Quarter | | Quarter | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest income | | $ | 4,520,241 | | $ | 4,502,258 | | $ | 4,581,744 | | $ | 4,533,121 | | $ | 4,513,506 | | $ | 4,760,392 | | $ | 4,576,019 | | $ | 4,603,114 | |
| Interest expense | | | 650,170 | | | 691,727 | | | 725,324 | | | 722,634 | | | 772,240 | | | 869,041 | | | 919,565 | | | 961,705 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net interest income, before provision for loan losses | | | 3,870,071 | | | 3,810,531 | | | 3,856,420 | | | 3,810,487 | | | 3,741,266 | | | 3,891,351 | | | 3,656,454 | | | 3,641,409 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Provision for loan losses | | | - | | | - | | | 350,000 | | | 165,000 | | | - | | | - | | | - | | | 300,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net interest income, after provision for loan losses | | | 3,870,071 | | | 3,810,531 | | | 3,506,420 | | | 3,645,487 | | | 3,741,266 | | | 3,891,351 | | | 3,656,454 | | | 3,341,409 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Noninterest income | | | 458,774 | | | 503,766 | | | 534,488 | | | 322,313 | | | 616,747 | | | 269,968 | | | 697,305 | | | 355,499 | |
| Noninterest expenses | | | 3,664,483 | | | 3,659,106 | | | 3,374,925 | | | 3,301,049 | | | 3,704,211 | | | 3,464,571 | | | 3,701,728 | | | 2,975,880 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income before income taxes | | | 664,362 | | | 655,191 | | | 665,983 | | | 666,751 | | | 653,802 | | | 696,748 | | | 652,031 | | | 721,028 | |
| Income tax expense | | | 253,405 | | | 249,500 | | | 256,500 | | | 254,600 | | | 249,700 | | | 268,200 | | | 256,000 | | | 268,900 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income | | | 410,957 | | | 405,691 | | | 409,483 | | | 412,151 | | | 404,102 | | | 428,548 | | | 396,031 | | | 452,128 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Preferred stock dividend requirement | | | 375,000 | | | 375,000 | | | 375,000 | | | 375,000 | | | 375,000 | | | 375,000 | | | 375,000 | | | 375,000 | |
| Accretion on preferred stock dividends | | | 17,845 | | | 17,846 | | | 17,845 | | | 17,846 | | | 17,846 | | | 17,845 | | | 17,845 | | | 17,845 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income available to common shareholders | | $ | 18,112 | | $ | 12,845 | | $ | 16,638 | | $ | 19,305 | | $ | 11,256 | | $ | 35,703 | | $ | 3,186 | | $ | 59,283 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Basic | | $ | 0.01 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | 0.01 | | $ | - | | $ | 0.01 | |
| Diluted | | $ | 0.01 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | 0.01 | | $ | - | | $ | 0.01 | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
|||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||