These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended March 31,
2010
|
|
TRANSITION
REPORT PURSUANT SECTION 13 OR 15(d) OF THE
SECURITIES
EXCHANGE ACT OF 1934
For the transition period from
__________to
.
|
|
Tennessee
|
62-1173944
|
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
|
835 Georgia Avenue Chattanooga,
Tennessee
|
37402
|
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
|
423-385-3000
|
Not Applicable
|
|
|
(Registrant’s
telephone number, including area code)
|
(Former
name, former address and former fiscal year,
if
changes since last report)
|
|
Large
accelerated filer
o
|
Accelerated
filer
o
|
Non-accelerated
filer
o
|
Smaller
reporting company
x
|
|
PART
I – FINANCIAL INFORMATION
|
|
|
Item
1. Financial Statements (Unaudited)
|
4
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition
and Results of Operations
|
21
|
|
Item
3. Quantitative and Qualitative Disclosures about Market
Risk
|
28
|
|
Item
4T.Controls and Procedures
|
28
|
|
PART
II – OTHER INFORMATION
|
|
|
Item
1. Legal Proceedings
|
28
|
|
Item
1A. Risk Factors
|
28
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
28
|
|
Item
3. Defaults Upon Senior Securities
|
28
|
|
Item
5. Other Information
|
28
|
|
Item
6. Exhibits
|
28
|
|
Unaudited
|
||||||||
|
March
31,
|
December
31,
|
|||||||
|
ASSETS
|
2010
|
2009
|
||||||
|
Cash
and due from banks
|
$ | 55,068,317 | $ | 38,202,205 | ||||
|
Securities
available for sale
|
150,520,500 | 124,415,318 | ||||||
|
Securities
held to maturity
|
129,150 | 135,246 | ||||||
|
Federal
Home Loan Bank stock, at cost
|
2,322,900 | 2,229,200 | ||||||
|
Loans,
net of allowance for loan losses of
|
||||||||
|
$6,760,484
at March 31, 2010
|
||||||||
|
and
$5,905,054 at December 31, 2009
|
319,187,929 | 330,787,382 | ||||||
|
Bank
premises and equipment, net
|
7,783,678 | 8,098,059 | ||||||
|
Accrued
interest receivable
|
1,981,123 | 1,520,699 | ||||||
|
Goodwill
and amortizable intangibles
|
2,575,753 | 2,579,211 | ||||||
|
Foreclosed
assets
|
8,240,322 | 10,327,297 | ||||||
|
Other
assets
|
14,254,948 | 14,109,769 | ||||||
|
Total
Assets
|
$ | 562,064,620 | $ | 532,404,386 | ||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
|
Deposits:
|
||||||||
|
Noninterest-bearing
demand deposits
|
$ | 46,844,104 | $ | 41,971,956 | ||||
|
Interest-bearing
demand deposits
|
38,594,782 | 26,533,329 | ||||||
|
Savings
deposits and money market accounts
|
31,191,149 | 31,029,587 | ||||||
|
Time
deposits of $100,000 or more
|
115,386,130 | 91,064,094 | ||||||
|
Time
deposits of less than $100,000
|
197,181,620 | 214,143,147 | ||||||
|
Total
deposits
|
429,197,785 | 404,742,113 | ||||||
|
Federal
funds purchased and securities sold under
|
||||||||
|
agreements
to repurchase
|
29,956,284 | 26,321,885 | ||||||
|
Federal
Home Loan Bank advances and other borrowings
|
72,300,000 | 72,350,000 | ||||||
|
Accrued
interest payable
|
387,987 | 351,360 | ||||||
|
Other
liabilities
|
1,639,667 | 801,549 | ||||||
|
Total
Liabilities
|
533,481,723 | 504,566,907 | ||||||
|
Stockholders'
Equity:
|
||||||||
|
Preferred
stock - no par value; 2,000,000 shares
|
||||||||
|
authorized;
no shares issued
|
- | - | ||||||
|
Common
stock - $l.00 par value; 10,000,000 shares authorized;
|
||||||||
|
6,709,199
issued in 2010 and 2009;
|
||||||||
|
6,500,396
outstanding in 2010 and 2009
|
6,500,396 | 6,500,396 | ||||||
|
Additional
paid-in capital
|
21,181,339 | 21,162,686 | ||||||
|
Retained
earnings
|
768,641 | 424,854 | ||||||
|
Accumulated
other comprehensive income
|
132,521 | (250,457 | ) | |||||
|
Total
Stockholders' Equity
|
28,582,897 | 27,837,479 | ||||||
|
Total
Liabilities and Stockholders' Equity
|
$ | 562,064,620 | $ | 532,404,386 | ||||
|
Unaudited
|
||||||||
|
Three
months ended
|
||||||||
|
March
31
|
||||||||
|
2010
|
2009
|
|||||||
|
INTEREST
INCOME
|
||||||||
|
Loans,
including fees
|
$ | 5,948,246 | $ | 6,442,106 | ||||
|
Investment
securities
|
1,129,279 | 396,958 | ||||||
|
Federal
funds sold & other earning assets
|
23,661 | 25,051 | ||||||
|
Total
interest income
|
7,101,186 | 6,864,115 | ||||||
|
INTEREST
EXPENSE
|
||||||||
|
Time
deposits of $100,000 or more
|
546,026 | 529,176 | ||||||
|
Other
deposits
|
1,235,724 | 1,581,615 | ||||||
|
Federal
funds purchased and securities
|
||||||||
|
sold
under agreements to repurchase
|
35,415 | 54,049 | ||||||
|
Federal
Home Loan Bank advances and other borrowings
|
779,197 | 705,836 | ||||||
|
Total
interest expense
|
2,596,362 | 2,870,676 | ||||||
|
Net
interest income before provision for loan losses
|
4,504,824 | 3,993,439 | ||||||
|
Provision
for loan losses
|
1,015,000 | 5,725,000 | ||||||
|
Net
interest income / (loss) after the provision for loan
losses
|
3,489,824 | (1,731,561 | ) | |||||
|
NONINTEREST
INCOME
|
||||||||
|
Customer
service fee
|
341,914 | 408,143 | ||||||
|
Other
noninterest income
|
30,922 | 28,174 | ||||||
|
Net
losses from sale of loans and other assets
|
(52,691 | ) | (173,203 | ) | ||||
|
Total
noninterest income
|
320,145 | 263,114 | ||||||
|
NONINTEREST
EXPENSE
|
||||||||
|
Salaries
and employee benefits
|
1,633,344 | 1,856,560 | ||||||
|
Net
occupancy and equipment expense
|
355,183 | 406,700 | ||||||
|
Depository
insurance
|
247,337 | 61,726 | ||||||
|
Other
operating expense
|
1,080,617 | 967,757 | ||||||
|
Total
noninterest expense
|
3,316,481 | 3,292,743 | ||||||
|
Income
/ (loss) before provision for income taxes
|
493,488 | (4,761,190 | ) | |||||
|
Provision
/ (benefit) for income taxes
|
149,701 | (1,849,687 | ) | |||||
|
NET
INCOME / (LOSS)
|
$ | 343,787 | $ | (2,911,503 | ) | |||
|
EARNINGS
/ (LOSS) PER COMMON SHARE
|
||||||||
|
Basic
net income / ( loss) per common share
|
$ | 0.05 | $ | (0.45 | ) | |||
|
Diluted
net income / (loss) per common share
|
$ | 0.05 | $ | (0.45 | ) | |||
|
DIVIDENDS
DECLARED PER COMMON SHARE
|
$ | - | $ | 0.07 | ||||
|
Additional
|
Other
|
Total
|
||||||||||||||||||||||
|
Comprehensive
|
Common
|
Paid-in
|
Retained
|
Comprehensive
|
Stockholders'
|
|||||||||||||||||||
|
Income
|
Stock
|
Capital
|
Earnings
|
Income
|
Equity
|
|||||||||||||||||||
|
BALANCE,
December 31, 2009
|
$ | 6,500,396 | $ | 21,162,686 | $ | 424,854 | $ | (250,457 | ) | $ | 27,837,479 | |||||||||||||
|
Employee
compensation stock
|
- | 18,653 | - | - | 18,653 | |||||||||||||||||||
|
option
expense
|
||||||||||||||||||||||||
|
Comprehensive
income:
|
||||||||||||||||||||||||
|
Net
income
|
$ | 343,787 | - | - | 343,787 | - | 343,787 | |||||||||||||||||
|
Other
comprehensive income, net of tax:
|
||||||||||||||||||||||||
|
Unrealized
holding gains (losses) on
|
||||||||||||||||||||||||
|
securities
available for sale, net of
|
||||||||||||||||||||||||
|
reclassification
adjustment
|
382,978 | - | - | - | 382,978 | 382,978 | ||||||||||||||||||
|
Total
comprehensive income
|
$ | 726,765 | ||||||||||||||||||||||
|
BALANCE,
March 31, 2010
|
$ | 6,500,396 | $ | 21,181,339 | $ | 768,641 | $ | 132,521 | $ | 28,582,897 | ||||||||||||||
|
Unaudited
|
||||||||
|
Three
months ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net
income / (loss)
|
$ | 343,787 | $ | (2,911,503 | ) | |||
|
Adjustments
to reconcile net income / (loss) to net cash
|
||||||||
|
provided
by operating activities:
|
||||||||
|
Depreciation
and amortization
|
127,676 | 161,338 | ||||||
|
Provision
for loan losses
|
1,015,000 | 5,725,000 | ||||||
|
Stock
compensation expense
|
18,653 | 54,698 | ||||||
|
Net
loss on sales of loans and other assets
|
52,691 | 173,203 | ||||||
|
Deferred
income taxes
|
138,882 | 500,857 | ||||||
|
Changes
in other operating assets and liabilities:
|
||||||||
|
Net
change in loans held for sale
|
359,000 | (756,250 | ) | |||||
|
Accrued
interest receivable
|
(460,424 | ) | (99,464 | ) | ||||
|
Accrued
interest payable
|
36,627 | 195,487 | ||||||
|
Other
assets and liabilities
|
532,781 | (2,945,769 | ) | |||||
|
Net
cash provided by operating activities
|
2,164,673 | 97,597 | ||||||
|
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Proceeds
from security transactions:
|
||||||||
|
Securities
available for sale
|
14,324,849 | 3,082,889 | ||||||
|
Securities
held to maturity
|
5,590 | 6,866 | ||||||
|
Purchase
of securities available for sale
|
(39,859,220 | ) | (9,532,841 | ) | ||||
|
Purchase
of Federal Home Loan Bank stock
|
(93,700 | ) | (41,700 | ) | ||||
|
Loan
originations and principal collections, net
|
9,785,667 | 7,402,822 | ||||||
|
Purchase
of bank premises and equipment
|
(24,612 | ) | (48,261 | ) | ||||
|
Sale
of bank premises and equipment
|
46,107 | - | ||||||
|
Proceeds
from sale of other real estate and other assets
|
2,476,687 | 273,658 | ||||||
|
Net
cash provided by (used in) investing activities
|
(13,338,632 | ) | 1,143,433 | |||||
|
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Net
increase in deposits
|
24,455,672 | 23,308,470 | ||||||
|
Net
increase (decrease) in federal funds purchased and
|
||||||||
|
securities
sold under agreements to repurchase
|
3,634,399 | (12,192,999 | ) | |||||
|
Net
proceeds from (payments on) Federal Home Loan Bank
|
||||||||
|
advances
and other borrowings
|
(50,000 | ) | 1,100,000 | |||||
|
Payment
of dividends
|
- | (442,380 | ) | |||||
|
Net
cash provided by financing activities
|
28,040,071 | 11,773,091 | ||||||
|
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
16,866,112 | 13,014,121 | ||||||
|
CASH
AND CASH EQUIVALENTS, beginning of period
|
38,202,205 | 21,897,390 | ||||||
|
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 55,068,317 | $ | 34,911,511 | ||||
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
|
Cash
paid during the period for interest
|
$ | 2,559,735 | $ | 2,675,189 | ||||
|
Cash
paid during the period for taxes
|
- | - | ||||||
|
NONCASH
INVESTING AND FINANCING ACTIVITIES
|
||||||||
|
Acquisition
of real estate through foreclosure
|
$ | 460,000 | $ | 405,000 | ||||
|
(1)
|
The
amounts of significant transfers in and/or out of Level 1 and Level 2 fair
value measurements and the reasons for the transfers;
and
|
|
(2)
|
A
reconciliation of the activities in Level 3 fair value measurements on a
gross basis.
|
|
Three
Months Ended March 31,
|
||||||||
|
Basic
earnings / (loss) per share calculation:
|
2010
|
2009
|
||||||
|
Numerator:
Net income / (loss) available to common shareholders
|
$ | 343,787 | $ | (2,911,503 | ) | |||
|
Denominator:
Weighted avg. common shares outstanding
|
6,500,396 | 6,500,396 | ||||||
|
Effect
of dilutive stock options
|
- | - | ||||||
|
Diluted
shares
|
6,500,396 | 6,500,396 | ||||||
|
Basic
earnings / (loss) per share
|
$ | 0.05 | $ | (0.45 | ) | |||
|
Diluted
earnings / (loss) per share
|
$ | 0.05 | $ | (0.45 | ) | |||
|
Weighted-
|
|||||||||||||
|
Average
|
|||||||||||||
|
Weighted
|
Contractual
|
||||||||||||
|
Average
|
Remaining
|
Aggregate
|
|||||||||||
|
Exercisable
|
Term
|
Intrinsic
|
|||||||||||
|
Number
|
Price
|
(in
years)
|
Value
|
||||||||||
|
Outstanding
at December 31, 2009
|
799,675 | $ | 6.18 |
4.5
Years
|
$ | - | |||||||
|
Granted
|
- | - | |||||||||||
|
Exercised
|
- | - | |||||||||||
|
Forfeited
|
265,600 | 6.88 | |||||||||||
|
Outstanding
at March 31, 2010
|
534,075 | $ | 5.82 |
4.8
Years
|
$ | - | |||||||
|
Options
exercisable at March 31, 2010
|
389,955 | $ | 5.97 | ||||||||||
|
Weighted-
|
|||||||||||||
|
Average
|
|||||||||||||
|
Weighted
|
Contractual
|
||||||||||||
|
Average
|
Remaining
|
Aggregate
|
|||||||||||
|
Exercisable
|
Term
|
Intrinsic
|
|||||||||||
|
Number
|
Price
|
(in
years)
|
Value
|
||||||||||
|
Outstanding
at December 31, 2009
|
100,250 | $ | 9.42 |
6.7
Years
|
$ | - | |||||||
|
Granted
|
- | - | |||||||||||
|
Exercised
|
- | - | |||||||||||
|
Forfeited
|
- | - | |||||||||||
|
Outstanding
at March 31, 2010
|
100,250 | $ | 9.42 |
6.4
Years
|
$ | - | |||||||
|
Options
exercisable at March 31, 2010
|
91,025 | $ | 10.01 | ||||||||||
|
March
31, 2010
|
||||||||||||||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
Debt
securities available-for-sale:
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
U.S.
Treasury securities
|
$ | 4,994,538 | $ | - | $ | - | $ | 4,994,538 | ||||||||
|
U.S.
Government agencies
|
4,705,136 | 17,515 | - | 4,722,651 | ||||||||||||
|
State
and municipal securities
|
20,136,443 | 314,480 | (104,451 | ) | 20,346,472 | |||||||||||
|
Mortgage-backed
securities:
|
||||||||||||||||
|
Residential
mortgage
|
||||||||||||||||
|
guaranteed
by GNMA
|
74,481,986 | 412,717 | (277,229 | ) | 74,617,474 | |||||||||||
|
Collateralized
mortgage
|
||||||||||||||||
|
obligations
issued or
|
||||||||||||||||
|
guaranteed
by U.S.
|
||||||||||||||||
|
Government
agencies or
|
||||||||||||||||
|
sponsored
agencies
|
45,809,050 | 81,306 | (208,832 | ) | 45,681,524 | |||||||||||
|
Other
|
161,371 | - | (3,530 | ) | 157,841 | |||||||||||
| $ | 150,288,524 | $ | 826,018 | $ | (594,042 | ) | $ | 150,520,500 | ||||||||
|
Debt
securities held to maturity:
|
||||||||||||||||
|
Mortgage-backed
securities:
|
||||||||||||||||
|
Residential
mortgage
|
||||||||||||||||
|
guaranteed
by GNMA
|
$ | 129,150 | $ | 3,010 | $ | - | $ | 132,160 | ||||||||
|
December
31, 2009
|
||||||||||||||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
Debt
securities available-for-sale:
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
U.S.
Government agencies
|
$ | 4,772,461 | $ | 4,703 | $ | (3,144 | ) | $ | 4,774,020 | |||||||
|
State
and municipal securities
|
16,660,518 | 268,343 | (173,221 | ) | 16,755,640 | |||||||||||
|
Mortgage-backed
securities:
|
||||||||||||||||
|
Residential
mortgage
|
||||||||||||||||
|
guaranteed
by GNMA
|
53,207,225 | 217,897 | (698,355 | ) | 52,726,767 | |||||||||||
|
Collateralized
mortgage
|
||||||||||||||||
|
obligations
issued or
|
||||||||||||||||
|
guaranteed
by U.S.
|
||||||||||||||||
|
Government
agencies or
|
||||||||||||||||
|
sponsored
agencies
|
49,956,882 | 77,852 | (74,286 | ) | 49,960,448 | |||||||||||
|
Other
|
203,961 | - | (5,518 | ) | 198,443 | |||||||||||
| $ | 124,801,047 | $ | 568,795 | $ | (954,524 | ) | $ | 124,415,318 | ||||||||
|
Debt
securities held to maturity:
|
||||||||||||||||
|
Mortgage-backed
securities:
|
||||||||||||||||
|
Residential
mortgage
|
||||||||||||||||
|
guaranteed
by GNMA
|
$ | 135,246 | $ | 1,193 | $ | (377 | ) | $ | 136,062 | |||||||
|
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
|
5,593,771 | 5,617,391 | - | - | ||||||||||||
|
Due
from five years to ten years
|
4,253,219 | 4,344,099 | - | - | ||||||||||||
|
Due
after ten years
|
19,989,127 | 20,102,171 | - | - | ||||||||||||
| 29,836,117 | 30,063,661 | - | - | |||||||||||||
|
Mortgage-backed
securities
|
120,452,407 | 120,456,839 | 129,150 | 132,160 | ||||||||||||
| $ | 150,288,524 | $ | 150,520,500 | $ | 129,150 | $ | 132,160 | |||||||||
|
As
of March 31, 2010
|
||||||||||||||||||||||||
|
Less
than 12 Months
|
12
Months or Greater
|
Total
|
||||||||||||||||||||||
|
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
|
Debt
securities available for sale:
|
||||||||||||||||||||||||
|
State
and municipal securities
|
$ | 7,854,543 | $ | (101,058 | ) | $ | 220,141 | $ | (3,393 | ) | $ | 8,074,684 | $ | (104,451 | ) | |||||||||
|
Mortgage-backed
securities:
|
||||||||||||||||||||||||
|
Residential
mortgage
|
||||||||||||||||||||||||
|
guaranteed
by GNMA
|
36,247,874 | (277,229 | ) | - | - | 36,247,874 | (277,229 | ) | ||||||||||||||||
|
Collateralized
mortgage
|
||||||||||||||||||||||||
|
obligations
issued or
|
||||||||||||||||||||||||
|
guaranteed
by U.S.
|
||||||||||||||||||||||||
|
Government
agencies
|
||||||||||||||||||||||||
|
or
sponsored agencies
|
23,413,710 | (208,832 | ) | - | - | 23,413,710 | (208,832 | ) | ||||||||||||||||
|
Other
|
- | - | 157,841 | (3,530 | ) | 157,841 | (3,530 | ) | ||||||||||||||||
| $ | 67,516,127 | $ | (587,119 | ) | $ | 377,982 | $ | (6,923 | ) | $ | 67,894,109 | $ | (594,042 | ) | ||||||||||
|
As
of December 31, 2009
|
||||||||||||||||||||||||
|
Less
than 12 Months
|
12
Months or Greater
|
Total
|
||||||||||||||||||||||
|
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
|
Debt
securities available for sale:
|
||||||||||||||||||||||||
|
U.S.
Governmental agencies
|
$ | 971,400 | $ | (3,144 | ) | $ | - | $ | - | $ | 971,400 | $ | (3,144 | ) | ||||||||||
|
State
and municipal securities
|
8,222,297 | (159,907 | ) | 734,848 | (13,314 | ) | 8,957,145 | (173,221 | ) | |||||||||||||||
|
Mortgage-backed
securities:
|
||||||||||||||||||||||||
|
Residential
mortgage
|
||||||||||||||||||||||||
|
guaranteed
by GNMA
|
40,492,722 | (698,343 | ) | 5,516 | (12 | ) | 40,498,238 | (698,355 | ) | |||||||||||||||
|
Collateralized
mortgage
|
||||||||||||||||||||||||
|
obligations
issued or
|
||||||||||||||||||||||||
|
guaranteed
by U.S.
|
||||||||||||||||||||||||
|
Government
agencies
|
||||||||||||||||||||||||
|
or
sponsored agencies
|
22,538,122 | (74,286 | ) | - | - | 22,538,122 | (74,286 | ) | ||||||||||||||||
|
Other
|
- | - | 198,443 | (5,518 | ) | 198,443 | (5,518 | ) | ||||||||||||||||
| $ | 72,224,541 | $ | (935,680 | ) | $ | 938,807 | $ | (18,844 | ) | $ | 73,163,348 | $ | (954,524 | ) | ||||||||||
|
Debt
securities held to maturity:
|
||||||||||||||||||||||||
|
Mortgage-backed
securities:
|
||||||||||||||||||||||||
|
Residential
mortgage
|
||||||||||||||||||||||||
|
guaranteed
by GNMA
|
$ | 48,767 | $ | (70 | ) | $ | 25,594 | $ | (307 | ) | $ | 74,361 | $ | (377 | ) | |||||||||
|
March
31, 2010
|
December
31, 2009
|
|||||||||||||||
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
|
Non-residential
real estate
|
||||||||||||||||
|
Owner
occupied
|
$ | 76,016 | 23.3 | % | $ | 77,350 | 23.0 | % | ||||||||
|
Non-owner
occupied
|
74,690 | 22.9 | % | 75,960 | 22.6 | % | ||||||||||
|
Multi-family
real estate
|
13,172 | 4.1 | % | 12,770 | 3.8 | % | ||||||||||
|
Construction
|
6,318 | 1.9 | % | 7,197 | 2.1 | % | ||||||||||
|
Commercial
land and lot development
|
33,121 | 10.2 | % | 39,767 | 11.8 | % | ||||||||||
|
Total
non-residential real estate
|
203,317 | 62.4 | % | 213,044 | 63.3 | % | ||||||||||
|
Residential
real estate
|
||||||||||||||||
|
Owner-occupied
1-4 family
|
48,351 | 14.8 | % | 47,733 | 14.2 | % | ||||||||||
|
Home
equity lines
|
10,073 | 3.1 | % | 10,473 | 3.1 | % | ||||||||||
|
Total
residential real estate
|
58,424 | 17.9 | % | 58,206 | 17.3 | % | ||||||||||
|
Total
real estate loans
|
261,741 | 80.3 | % | 271,250 | 80.6 | % | ||||||||||
|
Commercial
|
54,814 | 16.8 | % | 58,476 | 17.4 | % | ||||||||||
|
Agricultural
and other
|
6,013 | 1.9 | % | 2,828 | 0.8 | % | ||||||||||
|
Consumer
|
3,380 | 1.0 | % | 4,138 | 1.2 | % | ||||||||||
|
Total
loans, net of unearned fees
|
$ | 325,948 | 100.0 | % | $ | 336,692 | 100.0 | % | ||||||||
|
March
31,
|
December
31,
|
|||||||
|
2010
|
2009
|
|||||||
|
Balance,
beginning of period
|
$ | 5,905 | $ | 9,618 | ||||
|
Loans
charged-off
|
(225 | ) | (19,096 | ) | ||||
|
Recoveries
of loans previously charged-off
|
65 | 484 | ||||||
|
Provision
for loan losses
|
1,015 | 14,899 | ||||||
|
Balance,
end of period
|
$ | 6,760 | $ | 5,905 | ||||
|
Commitments
to extend credit
|
$
42.2 million
|
|
Standby
letters of credit
|
$ 3.7
million
|
|
Quoted
Prices in
|
Significant
|
Significant
|
||||||||||||||
|
Active
Markets
|
Other
|
Other
|
||||||||||||||
|
Balance
as of
|
for
Identical
|
Observable
|
Unobservable
|
|||||||||||||
|
March
31,
|
Assets
|
Inputs
|
Inputs
|
|||||||||||||
|
2010
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
|||||||||||||
|
Debt
securities available for sale:
|
||||||||||||||||
|
U.S.
Treasury securities
|
$ | 4,994,538 | $ | - | $ | 4,994,538 | $ | - | ||||||||
|
U.S.
Government agencies
|
4,722,651 | - | 4,722,651 | - | ||||||||||||
|
State
and municipal securities
|
20,346,472 | - | 20,346,472 | - | ||||||||||||
|
Mortgage-backed
securities:
|
||||||||||||||||
|
Residential
mortgage
|
||||||||||||||||
|
guaranteed
by GNMA
|
74,617,474 | - | 74,617,474 | - | ||||||||||||
|
Collateralized
mortgage
|
||||||||||||||||
|
obligations
issued or
|
||||||||||||||||
|
guaranteed
by U.S.
|
||||||||||||||||
|
Government
agencies or
|
||||||||||||||||
|
sponsored
agencies
|
45,681,524 | - | 45,681,524 | - | ||||||||||||
|
Other
|
157,841 | - | 157,841 | - | ||||||||||||
|
Total
securities
|
||||||||||||||||
|
available
for sale
|
$ | 150,520,500 | $ | - | $ | 150,520,500 | $ | - | ||||||||
|
Cash
surrender value of
|
||||||||||||||||
|
life
insurance
|
$ | 1,109,112 | $ | - | $ | 1,109,112 | $ | - | ||||||||
|
Quoted
Prices in
|
Significant
|
Significant
|
||||||||||||||
|
Active
Markets
|
Other
|
Other
|
||||||||||||||
|
Balance
as of
|
for
Identical
|
Observable
|
Unobservable
|
|||||||||||||
|
March
31,
|
Assets
|
Inputs
|
Inputs
|
|||||||||||||
|
2010
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
|||||||||||||
|
Impaired
loans
|
$ | 26,163,291 | $ | - | $ | 26,163,291 | $ | - | ||||||||
|
Foreclosed
assets
|
8,240,322 | - | 8,240,322 | - | ||||||||||||
|
March
31, 2010
|
December
31, 2009
|
|||||||||||||||
|
Carrying
|
Estimated
|
Carrying
|
Estimated
|
|||||||||||||
|
Amount
|
Fair
Value
|
Amount
|
Fair
Value
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash
and cash equivalents
|
$ | 55,068 | $ | 55,068 | $ | 38,202 | $ | 38,202 | ||||||||
|
Securities
|
150,650 | 150,653 | 124,551 | 124,551 | ||||||||||||
|
Federal
Home Loan Bank Stock
|
2,323 | 2,323 | 2,229 | 2,229 | ||||||||||||
|
Loans,
net
|
319,188 | 320,258 | 330,787 | 331,456 | ||||||||||||
|
Cash
surrender value of life insurance
|
1,109 | 1,109 | 1,101 | 1,101 | ||||||||||||
|
Accrued
interest receivable
|
1,981 | 1,981 | 1,521 | 1,521 | ||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Noninterest-bearing
demand deposits
|
46,844 | 46,844 | 41,972 | 41,972 | ||||||||||||
|
Interest-bearing
demand deposits
|
38,595 | 38,595 | 26,533 | 26,533 | ||||||||||||
|
Savings
deposits and money market accounts
|
31,191 | 31,191 | 31,030 | 31,030 | ||||||||||||
|
Time
deposits
|
312,568 | 315,818 | 305,207 | 307,596 | ||||||||||||
|
Federal
funds purchased and securities
|
||||||||||||||||
|
sold
under agreements to repurchase
|
29,956 | 29,956 | 26,322 | 26,322 | ||||||||||||
|
Federal
Home Loan Bank advances
|
||||||||||||||||
|
and
other borrowings
|
72,300 | 72,300 | 72,350 | 72,350 | ||||||||||||
|
Accrued
interest payable
|
388 | 388 | 351 | 351 | ||||||||||||
|
Unrecognized
financial instruments
|
||||||||||||||||
|
(net
of contract amount):
|
||||||||||||||||
|
Commitments
to extend credit
|
- | - | - | - | ||||||||||||
|
Letters
of credit
|
- | - | - | - | ||||||||||||
|
Lines
of credit
|
- | - | - | - | ||||||||||||
|
Three
Months Ended
|
||||||||
|
March
31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net
Income
|
$ | 343,787 | $ | (2,911,503 | ) | |||
|
Unrealized
holding gains (losses)
on
securities available for sale,
net
of reclassification
|
382,978 | 504,749 | ||||||
|
Comprehensive
income (loss)
|
$ | 726,765 | $ | (2,406,754 | ) | |||
|
Interest
Income / Expense and Yield / Rates
|
||||||||||||||||||||||||
|
Taxable
Equivalent Basis
|
Three
months ended
|
|||||||||||||||||||||||
|
March
31
|
||||||||||||||||||||||||
|
(Amounts
in thousands)
|
||||||||||||||||||||||||
|
Assets
|
2010
|
2009
|
||||||||||||||||||||||
|
Average
|
Income/
|
Yield/
|
Average
|
Income/
|
Yield/
|
|||||||||||||||||||
|
Earning
assets:
|
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
||||||||||||||||||
|
Loans,
net of unearned income
|
$ | 330,024 | $ | 5,948 | 7.31 | % | $ | 383,739 | $ | 6,442 | 6.81 | % | ||||||||||||
|
Investment
securities
|
134,834 | 1,129 | 3.62 | % | 53,082 | 414 | 3.62 | % | ||||||||||||||||
|
Other
earning assets
|
45,528 | 24 | 0.21 | % | 13,960 | 8 | 0.23 | % | ||||||||||||||||
|
Total
earning assets
|
510,386 | $ | 7,101 | 5.70 | % | 450,781 | $ | 6,864 | 6.23 | % | ||||||||||||||
|
Allowance
for loan losses
|
(5,993 | ) | (9,138 | ) | ||||||||||||||||||||
|
Cash
and other assets
|
29,919 | 28,419 | ||||||||||||||||||||||
|
TOTAL
ASSETS
|
$ | 534,312 | $ | 470,062 | ||||||||||||||||||||
|
Liabilities
and Shareholders' Equity
|
||||||||||||||||||||||||
|
Interest
bearing liabilities:
|
||||||||||||||||||||||||
|
Interest
bearing demand deposits
|
$ | 27,908 | $ | 30 | 0.44 | % | $ | 28,823 | $ | 26 | 0.37 | % | ||||||||||||
|
Savings
deposits
|
8,727 | 11 | 0.51 | % | 7,818 | 10 | 0.51 | % | ||||||||||||||||
|
MMDA's
|
23,718 | 57 | 0.97 | % | 33,056 | 80 | 0.98 | % | ||||||||||||||||
|
Time
deposits of $100,000 or more
|
103,578 | 546 | 2.14 | % | 59,628 | 529 | 3.60 | % | ||||||||||||||||
|
Time
deposits of $100,000 or less
|
203,456 | 1,138 | 2.27 | % | 165,618 | 1,466 | 3.59 | % | ||||||||||||||||
|
Federal
funds purchased and securities
|
||||||||||||||||||||||||
|
sold
under agreements to repurchase
|
23,637 | 35 | 0.61 | % | 24,550 | 54 | 0.89 | % | ||||||||||||||||
|
Federal
Home Loan Bank advances
|
||||||||||||||||||||||||
|
and
other borrowings
|
72,306 | 779 | 4.37 | % | 71,433 | 706 | 4.01 | % | ||||||||||||||||
|
Total
interest bearing liabilities
|
463,330 | 2,596 | 2.27 | % | 390,926 | 2,871 | 2.98 | % | ||||||||||||||||
|
Net
interest spread
|
$ | 4,505 | 3.43 | % | $ | 3,993 | 3.25 | % | ||||||||||||||||
|
Noninterest
bearing demand deposits
|
48,211 | 43,064 | ||||||||||||||||||||||
|
Accrued
expenses and other liabilities
|
(5,897 | ) | (854 | ) | ||||||||||||||||||||
|
Shareholders'
equity
|
28,668 | 36,926 | ||||||||||||||||||||||
|
TOTAL
LIABILITIES AND
SHAREHOLDERS'
EQUITY
|
$ | 534,312 | $ | 470,062 | ||||||||||||||||||||
|
Net
yield on earning assets
|
3.64 | % | 3.65 | % | ||||||||||||||||||||
|
Taxable
equivalent adjustment:
|
||||||||||||||||||||||||
|
Loans
|
0 | 0 | ||||||||||||||||||||||
|
Investment
securities
|
74 | 60 | ||||||||||||||||||||||
|
Total
adjustment
|
74 | 60 | ||||||||||||||||||||||
|
2010-2009
|
||||||||||||||||
|
Three
Months
|
Percent
|
Dollar
|
||||||||||||||
|
Ended
March 31,
|
Increase
|
Amount
|
||||||||||||||
|
2010
|
2009
|
(Decrease)
|
Change
|
|||||||||||||
|
Interest
income
|
$ | 7,101 | $ | 6,864 | 3.45 | % | $ | 237 | ||||||||
|
Interest
expense
|
2,596 | 2,871 | (9.58 | )% | (275 | ) | ||||||||||
|
Net
interest income before provision for loan losses
|
4,505 | 3,993 | 12.82 | % | 512 | |||||||||||
|
Provision
for loan losses
|
1,015 | 5,725 | (82.27 | )% | (4,710 | ) | ||||||||||
|
Net
interest income (loss) after provision for loan losses
|
3,490 | (1,732 | ) | 301.50 | % | 5,222 | ||||||||||
|
Total
noninterest income
|
320 | 263 | 21.67 | % | 57 | |||||||||||
|
Total
noninterest expense
|
3,316 | 3,293 | 0.70 | % | 23 | |||||||||||
|
Income
/ (loss) before provision for income taxes
|
494 | (4,762 | ) | 110.37 | % | 5,256 | ||||||||||
|
Provision
for income taxes
|
150 | (1,850 | ) | 108.11 | % | 2,000 | ||||||||||
|
Net
income / (loss)
|
$ | 344 | $ | (2,912 | ) | 111.81 | % | $ | 3,256 | |||||||
|
·
|
The
Bank’s net interest margin has been impacted by a change in the Bank’s
balance sheet mix. The change, implemented by management during
2009 and continuing in 2010, has reduced the Bank’s percentage of loans
relative to other assets in order to reduce its risk
profile. As of March 31, 2010, the Bank’s loan to asset ratio
was approximately 58% compared to approximately 63% as of December 31,
2009. This level is historically low for the Bank as well as
the banking industry. Normal loan to asset ratios for the
banking industry typically range from 65% to 75%. Management
expects that the Bank’s net interest margin will improve once the Bank is
able to return to a normal loan to asset
ratio.
|
|
·
|
The
Bank’s loan portfolio yield has increased to 7.31% for the three months
ended March 31, 2010 compared to 6.81% for the quarter ended March 31,
2009. This yield was assisted by an accounting adjustment to a
loan accrual in the amount of approximately $297,000. Excluding
the impact of this adjustment, the Bank’s loan portfolio yield for the
three months ended March 31, 2010 is 6.95%. The Bank has a
large number of its loan customers on interest rate floors which range
from 5% to 7%.
|
|
·
|
For
the three month periods ended March 31, 2010 and March 31, 2009, the
Bank’s investment portfolio resulted in a yield of 3.62%. The Bank
increased the amount of its investment portfolio from approximately $53
million as of March 31, 2009 to approximately $151 million as of March 31,
2010. The increase provided the Bank needed collateral to
guarantee access to funding. Presently, the Bank is using a
“bar-bell” investment strategy to optimize its interest rate yield
relative to its interest rate risk. Under the bar-bell
strategy, investments are comprised of securities with short and long term
durations combined to create an overall mid-range duration with a higher
rate of return. This strategy also incorporates an acquisition
strategy of purchasing securities with historically high spreads relative
to US Treasury such as twelve to twenty year tax free municipal bonds with
rates of return higher than similar US Treasury
bonds.
|
|
2010-2009
|
||||||||||||||||
|
Three
months ended
|
Percent
|
Dollar
|
||||||||||||||
|
March
31,
|
Increase
|
Amount
|
||||||||||||||
|
2010
|
2009
|
(Decrease)
|
Change
|
|||||||||||||
|
Service
charges on deposit accounts
|
$ | 342 | $ | 408 | (16.18 | )% | $ | (66 | ) | |||||||
|
Net
gains / (losses) from sale of loans and other assets
|
(53 | ) | (173 | ) | 69.36 | % | 120 | |||||||||
|
Other
income
|
31 | 28 | 10.71 | % | 3 | |||||||||||
|
Total
noninterest income
|
$ | 320 | $ | 263 | 21.67 | % | $ | 57 | ||||||||
|
·
|
The
Bank realized approximately $94,000 of loss relating to the disposal of
other real estate during the first quarter of 2010. This amount
was slightly offset by gains resulting from the sale of secondary market
mortgage loans and rental income received from the Bank’s other real
estate. In the current economic environment, further losses
relating to the disposal of other real estate and repossessed assets are
possible.
|
|
2010-2009
|
||||||||||||||||
|
Three
months ended
|
Percent
|
Dollar
|
||||||||||||||
|
March
31,
|
Increase
|
Amount
|
||||||||||||||
|
2010
|
2009
|
(Decrease)
|
Change
|
|||||||||||||
|
Salaries
and employee benefits
|
$ | 1,633 | $ | 1,857 | (12.06 | )% | $ | (224 | ) | |||||||
|
Occupancy
and equipment expense
|
355 | 407 | (12.78 | )% | (52 | ) | ||||||||||
|
Depository
insurance
|
247 | 62 | 298.39 | % | 185 | |||||||||||
|
Other
operating expense
|
1,081 | 967 | 11.79 | % | 114 | |||||||||||
|
Total
noninterest expense
|
$ | 3,316 | $ | 3,293 | 0.70 | % | $ | 23 | ||||||||
|
·
|
During the first
quarter of 2010, the Bank paid approximately $247,000 in insurance
assessments to the Federal Deposit Insurance Corporation. The
amount paid represents an increase of approximately 298% over the same
time period in 2009.
|
|
·
|
As
of March 31 2010, Cornerstone had incurred the following expenses related
to other real estate: Other real estate expense, which includes
real estate taxes and maintenance, of approximately $88,000 and other real
estate legal expense of approximately
$19,000. Management expects these costs to continue throughout
2010 as property is transferred into other real estate, maintained by the
Bank for a period of time and finally
sold.
|
|
March
31, 2010
|
December
31, 2009
|
|||||||||||||||
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
|
Non-residential
real estate
|
||||||||||||||||
|
Owner
occupied
|
$ | 76,016 | 23.3 | % | $ | 77,350 | 23.0 | % | ||||||||
|
Non-owner
occupied
|
74,690 | 22.9 | % | 75,960 | 22.6 | % | ||||||||||
|
Multi-family
real estate
|
13,172 | 4.1 | % | 12,770 | 3.8 | % | ||||||||||
|
Construction
|
6,318 | 1.9 | % | 7,197 | 2.1 | % | ||||||||||
|
Commercial
land and lot development
|
33,121 | 10.2 | % | 39,767 | 11.8 | % | ||||||||||
|
Total
non-residential real estate
|
203,317 | 62.4 | % | 213,044 | 63.3 | % | ||||||||||
|
Residential
real estate
|
||||||||||||||||
|
Owner-occupied
1-4 family
|
48,351 | 14.8 | % | 47,733 | 14.2 | % | ||||||||||
|
Home
equity lines
|
10,073 | 3.1 | % | 10,473 | 3.1 | % | ||||||||||
|
Total
residential real estate
|
58,424 | 17.9 | % | 58,206 | 17.3 | % | ||||||||||
|
Total
real estate loans
|
261,741 | 80.3 | % | 271,050 | 80.6 | % | ||||||||||
|
Commercial
|
54,814 | 16.8 | % | 58,476 | 17.4 | % | ||||||||||
|
Agricultural
and other
|
6,013 | 1.9 | % | 2,828 | 0.8 | % | ||||||||||
|
Consumer
|
3,380 | 1.0 | % | 4,138 | 1.2 | % | ||||||||||
|
Total
loans, net of unearned fees
|
$ | 325,948 | 100.0 | % | $ | 336,692 | 100.0 | % | ||||||||
|
·
|
During the first
quarter of 2010, the Bank experienced a continued decline in loan
quality. However, the rate of decline appears to have decreased
when compared to pervious quarters. During the quarter,
management deemed several loans to be impaired which resulted in an
increase in provision expense. Currently, the Bank believes
that it has established an allowance for loan losses that adequately
accounts for the Bank’s identified loan impairment. However,
additional provision to the loan loss allowance may be needed in future
quarters if the Bank’s loan portfolio continues to
deteriorate.
|
|
March
31,
|
December
31,
|
|||||||
|
2010
|
2009
|
|||||||
|
Balance,
beginning of period
|
$ | 5,905 | $ | 9,618 | ||||
|
Loans
charged-off
|
(225 | ) | (19,096 | ) | ||||
|
Recoveries
of loans previously charged-off
|
65 | 484 | ||||||
|
Provision
for loan losses
|
1,015 | 14,899 | ||||||
|
Balance,
end of period
|
$ | 6,760 | $ | 5,905 | ||||
|
Total
loans
|
$ | 325,948 | $ | 336,692 | ||||
|
Ratio
of allowance for loan losses to loans
|
||||||||
|
outstanding
at the end of the period
|
2.07 | % | 1.75 | % | ||||
|
Ratio
of net charge-offs to total loans
|
||||||||
|
outstanding
for the period
|
0.05 | % | 5.53 | % | ||||
|
March
31, 2010
|
December
31, 2009
|
|||||||
|
Impaired
loans without a valuation allowance
|
$ | 7,350,998 | $ | 7,138,077 | ||||
|
Impaired
loans with a valuation allowance
|
29,586,398 | 23,956,594 | ||||||
|
Total
impaired loans
|
$ | 36,937,396 | $ | 31,094,671 | ||||
|
Valuation
allowance related to impaired loans
|
$ | 3,423,107 | $ | 2,145,383 | ||||
|
Loans
past due over 90 days still on accrual
|
$ | - | $ | - | ||||
|
Loans
on nonaccrual
|
8,468,319 | 7,359,542 | ||||||
|
Total
nonperforming loans
|
$ | 8,468,319 | $ | 7,359,542 | ||||
|
Three
Months
|
||||||||
|
Ended
|
Year
Ended
|
|||||||
|
March
31, 2010
|
December
31, 2009
|
|||||||
|
Average
investment in impaired loans
|
$ | 34,016,034 | $ | 28,555,483 | ||||
|
Interest
income recognized on impaired loans
|
$ | 806,787 | $ | 2,900,652 | ||||
|
·
|
The
Bank’s loan portfolio has experienced a general deterioration in loan
quality as the Chattanooga, Tennessee MSA endures the current economic
recession. The number and dollar amount of impaired loans
increased during the first quarter of 2010 as the Bank continued to
systematically review its loan portfolio to proactively identify possible
impaired loans. Management anticipates that its loan asset
quality will not improve until the economy recovers from the current
economic recession.
|
|
March
31,
|
December
31,
|
|||||||
|
2010
|
2009
|
|||||||
|
Non-accrual
loans
|
$ | 8,468 | $ | 7,360 | ||||
|
Repossessed
assets
|
473 | 217 | ||||||
|
Foreclosed
properties
|
8,241 | 10,327 | ||||||
|
Total
non-performing assets
|
$ | 17,182 | $ | 17,904 | ||||
|
Total
loans outstanding
|
$ | 325,948 | $ | 336,692 | ||||
|
Allowance
for loan losses
|
6,760 | 5,905 | ||||||
|
Ratio
of nonperforming assets to total loans
|
||||||||
|
outstanding
at the end of the period
|
5.27 | % | 5.32 | % | ||||
|
Ratio
of nonperforming assets to total allowance
|
||||||||
|
for
loan losses at the end of the period
|
254.17 | % | 303.20 | % | ||||
|
·
|
As
of March 31, 2010, the Bank’s non accrual loans increased slightly as the
Bank progressed through the collection cycle on several
loans. Management believes the overall amount of non-performing
assets will remain constant throughout 2010 as the Bank deals with its
remaining weak credits.
|
|
March
31, 2010
|
December
31, 2009
|
|||||||||||||||
|
Core
funding:
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||
|
Noninterest
bearing demand deposits
|
$ | 46,844 | 8.9 | % | $ | 41,972 | 8.4 | % | ||||||||
|
Interest
bearing demand deposits
|
38,595 | 7.3 | % | 26,533 | 5.3 | % | ||||||||||
|
Savings
& money market accounts
|
31,191 | 5.9 | % | 31,030 | 6.2 | % | ||||||||||
|
Time
deposits under $100,000
|
197,182 | 37.5 | % | 214,143 | 43.0 | % | ||||||||||
|
Total
core funding
|
313,812 | 59.6 | % | 313,678 | 62.9 | % | ||||||||||
|
Non-core
funding:
|
||||||||||||||||
|
Brokered
deposits
|
$ | - | - | $ | 5,852 | 1.2 | % | |||||||||
|
Time
deposit accounts greater than $100,000
|
115,386 | 21.9 | % | 85,212 | 17.1 | % | ||||||||||
|
Fed
funds purchased and securities
|
||||||||||||||||
|
sold
under agreements to repurchase
|
29,956 | 5.7 | % | 26,322 | 5.3 | % | ||||||||||
|
Federal
Home Loan Bank advances
|
67,000 | 12.8 | % | 67,000 | 13.5 | % | ||||||||||
|
Total
non-core funding
|
212,342 | 40.4 | % | 184,386 | 37.1 | % | ||||||||||
|
Total
|
$ | 526,154 | 100.0 | % | $ | 498,064 | 100.0 | % | ||||||||
|
·
|
Federal funds
purchased are lines of credit established with other financial
institutions that allow the Bank to meet short term
funding requirements. These lines can be used as frequently as
daily with large variations in balances depending upon the Bank’s
immediate funding requirements. As of March 31, 2010, the Bank
had established $9 million in available federal funds
lines.
|
|
·
|
Federal Home Loan
Bank of Cincinnati (the “FHLB”) borrowings are secured by certain
qualifying residential mortgage loans and, pursuant to a blanket lien, all
qualifying commercial mortgage loans. The FHLB is further
secured, as of March 31, 2010, by approximately $60 million in securities
that have been pledged. Management believes that FHLB
borrowings provide an additional source of funding at lower interest rates
than alternative sources. The borrowings are
structured as either term loans with call and put options after a stated
conversion date or an overnight borrowing
arrangement.
|
|
·
|
Cornerstone’s
stockholders’ equity increased $0.8 million during the first quarter of
2010. The increase in equity can be primarily attributed to
Cornerstone’s first quarter 2010 earnings of approximately $344,000 and an
unrealized gain on securities available for sale of approximately
$383,000. Following is a summary of the Bank’s capital ratios
as of March 31, 2010:
|
|
·
|
Cornerstone had
total outstanding borrowings of $5.3 million from Silverton Bridge Bank as
of March 31, 2010. Cornerstone is currently seeking a waiver
from Silverton Bridge Bank for its covenant violations as of March 31,
2010.
|
|
·
|
Gap
analysis is a technique of asset-liability management that can be used to
assess interest rate risk or liquidity risk. The Bank has developed a gap
analysis to assist the ALCO committee in its decision
making. The analysis provides the committee information
regarding the interest rate-sensitivity of the Bank. The
interest rate-sensitivity is the difference between the interest-earning
assets and interest-bearing liabilities scheduled to mature or reprice
within a stated time period. The gap is considered
positive when the amount of interest rate-sensitive assets exceeds the
amount of interest rate-sensitive liabilities. Conversely, the
gap is considered negative when the amount of
interest rate-sensitive liabilities exceeds the amount of
interest rate-sensitive assets. The gap position coupled with
interest rate movements will result in either an increase
or decrease in net interest income depending upon the Bank’s position and
the nature of the movement.
|
|
Exhibit
Number
|
Description
|
||
|
31
|
Certifications
under Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
|
32
|
Certifications
under Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
| Cornerstone Bancshares, Inc. | |||
|
Date: May
13, 2010
|
|
/s/ Nathaniel F. Hughes | |
| Nathaniel F. Hughes, | |||
|
President
and Chief Executive Officer
(principal
executive officer)
|
|||
| Date: May 13, 2010 | /s/ Gary W. Petty, Jr. | ||
| Gary W. Petty, Jr. | |||
|
Senior
Vice President and Chief Financial Officer
(principal
financial officer and accounting officer)
|
|||
|
Exhibit
Number
|
Description
|
|
|
31
|
Certifications
under Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32
|
Certifications
under Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|