Table of Contents

As filed with the Securities and Exchange Commission on March 12, 2021

Registration No. 333-[•]

 

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM S-1

REGISTRATION STATEMENT

UNDER

THE SECURITIES ACT OF 1933

 

 

TC BANCSHARES, INC.

(Exact name of registrant as specified in its articles of incorporation)

 

 

 

Georgia   6035   [Being Applied For]

(State or other jurisdiction of

incorporation or organization)

 

(Primary Standard Industrial

Classification Code Number)

 

(I.R.S. Employer

Identification No.)

131 South Dawson Street, Thomasville, Georgia 31792 (229) 226-3221

(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)

 

 

Gregory H. Eiford

President/Chief Executive Officer

TC Bancshares, Inc.

PO Box 1197

Thomasville, Georgia 31799

(229) 226-3221

(Name, address, including zip code, and telephone number, including area code, of agent for service)

 

 

Copies to:

Robert D. Klingler, Esq.
Bryan Cave Leighton Paisner LLP
1201 West Peachtree Street, NW, Suite 1400
Atlanta, Georgia 30309-3488
(404) 572-6600
  Ross Bevan, Esq.
Silver, Freedman, Taff & Tiernan LLP
3299 K Street, N.W., Suite 100
Washington, DC 20007
(202) 295-4500

 

 

Approximate Date of Commencement of Proposed Sale of the Securities to the Public: As soon as practicable after the effective date of this Registration Statement.

If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933 check the following box.  ☒

If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.  ❑

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.  ❑

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.  ❑

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer      Accelerated filer  
Non-accelerated filer      Smaller reporting company  
     Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act. ☐

 

 

CALCULATION OF REGISTRATION FEE

 

 

Title of each class of

securities to be registered

 

Amount

to be

registered

 

Proposed

maximum

offering price

per unit(1)

 

Proposed

maximum

aggregate

offering price(1)

 

Amount of

registration fee

Common Stock, $0.01 par value per share

  6,215,750   $10.00   $62,157,500  

$6,782.00

 

 

(1)

Estimated solely for the purposes of calculating the registration fee in accordance with Rule 457(o) of the Securities Act of 1933, as amended.

 

 

 


Table of Contents

The information in this preliminary prospectus is not complete and may be changed. We may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This preliminary prospectus is not an offer to sell these securities and it is not soliciting offers to buy these securities in any state or other jurisdiction where the offer or sale is not permitted.

SUBJECT TO COMPLETION, DATED MARCH 12, 2021

 

    

 

LOGO

 

     

TC Bancshares, Inc.

Up to 5,405,000 Shares of Common Stock

(Subject to increase to up to 6,215,750 shares)

 

 

TC Bancshares, Inc., a Georgia corporation and the proposed holding company for TC Federal Bank, is offering shares of its common stock for sale at $10.00 per share on a best efforts basis in connection with the conversion of TC Federal Bank from the mutual to stock form of organization. There is no established market for our common stock. We expect that our common stock will be traded on the Nasdaq Capital Market under the symbol “TCBC” upon conclusion of the stock offering. We are an “emerging growth company” as defined in the Jumpstart Our Business Startups Act of 2012.

We are first offering the shares of common stock in a “subscription offering” to eligible depositors and borrowers of TC Federal Bank and to our employee stock ownership plan. Depositors who had accounts with aggregate balances of at least $50 at the close of business on December 31, 2019 will have first priority to purchase shares of common stock of TC Bancshares, Inc. Shares of common stock not purchased in the subscription offering may be offered for sale to the general public in a “community offering.” To the extent any shares offered for sale are not purchased in the subscription or community offerings, they may be sold in a “syndicated offering” to be managed by Performance Trust Capital Partners, LLC. We must sell a minimum of 3,995,000 shares in order to complete the offering. We may sell up to 6,215,750 shares to reflect demand for the shares or changes in market conditions following the commencement of the offering, without resoliciting subscribers.

The minimum number of shares of common stock you may order is 25 shares. The maximum number of shares of common stock that can be ordered by any person in the offering, or persons exercising subscription rights through a single deposit account, is 30,000 shares, and no person together with an associate or group of persons acting in concert may purchase more than 40,000 shares.

The offering is scheduled to expire at 4:00 p.m., Eastern Time on [date], 2021. We may extend the expiration date without notice to you, until [date], 2021, or such later date as the Office of the Comptroller of the Currency may approve, which may not be beyond [date, year]. Once submitted, orders are irrevocable unless the offering is terminated or extended beyond [date], 2021, or the number of shares of common stock to be sold is increased to more than 6,215,750 shares or decreased to less than 3,995,000 shares. If the offering is extended beyond [date], 2021, all subscribers will be notified and given an opportunity to confirm, cancel or change their orders. If you do not respond to this notice, we will promptly return your funds with interest or cancel your deposit account withdrawal authorization. If the number of shares to be sold in the offering is increased to more than 6,215,750 shares or decreased to less than 3,995,000 shares, we will resolicit subscribers, and all funds delivered to us to purchase shares of common stock in the subscription and community offerings will be returned promptly with interest. Funds submitted for the purchase of shares in the offering will be held in a segregated account at TC Federal Bank and will earn interest at 0.05% per annum until completion or termination of the offering.

Performance Trust Capital Partners, LLC will use its best efforts to assist us in selling our common stock, but is not obligated to purchase any of the common stock that is being offered for sale. In addition, officers and directors may participate in the solicitation of offers to purchase common stock in reliance upon Rule 3a4-1 under the Securities Exchange Act of 1934, as amended. Subscribers will not pay any commissions on shares of common stock purchased in the offering.

 

 

OFFERING SUMMARY

Price: $10.00 per share

 

     Minimum      Midpoint      Maximum      Adjusted Maximum  

Number of shares

     3,995,000        4,700,000        5,405,000        6,215,750  

Gross offering proceeds

   $ 39,950,000      $ 47,000,000      $ 54,050,000      $ 62,157,500  

Estimated offering expenses, excluding selling agent fees and expenses

   $ 773,500      $ 773,500      $ 773,500      $ 773,500  

Estimated selling agent fees and expenses (1)

   $ 450,988      $ 532,063      $ 613,138      $ 706,369  

Estimated net proceeds (1)

   $ 38,725,512      $ 45,694,437      $ 52,663,362      $ 60,677,631  

Estimated net proceeds per share (1)

   $ 9.69      $ 9.72      $ 9.74      $ 9.76  

 

(1)

The figures shown assume that all shares are sold in the subscription and the community offering, and include reimbursable expenses but excludes stock information center fees and expenses which are payable to Performance Trust Capital Partners, LLC, which are included in estimated offering expenses. See “The Conversion and Offering-Plan of Distribution; Selling Agent and Underwriting Compensation” for a discussion of Performance Trust Capital Partners, LLC’s compensation for this offering and the compensation to be received by Performance Trust Capital Partners, LLC and the other broker-dealers who may participate in a syndicated offering. If all shares of common stock were sold in the syndicated offering, excluding shares expected to be purchased by our insiders and by our employee stock ownership plan, for which no selling agent fee will be paid, the maximum selling agent fees and expenses would be $2.0 million, $2.3 million, $2.7 million and $3.1 million at the minimum, midpoint, maximum and adjusted maximum levels of the offering, respectively.

 

 

This investment involves a degree of risk, including the possible loss of principal. Please read the “Risk Factors ” beginning on page 1.

These securities are not deposits or savings accounts and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other governmental agency. None of the Securities and Exchange Commission, the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, the Federal Deposit Insurance Corporation nor any state securities regulator has approved or disapproved of these securities or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 

 

Performance Trust Capital Partners, LLC

For assistance, please contact the Stock Information Center at [phone number].

The date of this prospectus is [prospectus date].

 


Table of Contents

LOGO


Table of Contents

TABLE OF CONTENTS

 

SUMMARY

     i  

RISK FACTORS

     1  

SELECTED FINANCIAL AND OTHER DATA

     14  

RECENT DEVELOPMENTS

     16  

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

     17  

HOW WE INTEND TO USE THE PROCEEDS FROM THE OFFERING

     19  

OUR POLICY REGARDING DIVIDENDS

     21  

MARKET FOR THE COMMON STOCK

     22  

HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

     23  

CAPITALIZATION

     24  

PRO FORMA DATA

     26  

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF TC FEDERAL BANK

     30  

BUSINESS OF TC BANCSHARES, INC.

     46  

BUSINESS OF TC FEDERAL BANK

     46  

TAXATION

     67  

SUPERVISION AND REGULATION

     69  

MANAGEMENT

     79  

SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS

     89  

THE CONVERSION AND OFFERING

     90  

RESTRICTIONS ON THE ACQUISITION OF TC BANCSHARES,  INC. AND TC FEDERAL BANK

     109  

DESCRIPTION OF CAPITAL STOCK OF TC BANCSHARES, INC.

     112  

TRANSFER AGENT AND REGISTRAR

     113  

LEGAL AND TAX MATTERS

     113  

EXPERTS

     113  

WHERE YOU CAN FIND MORE INFORMATION

     114  

REGISTRATION REQUIREMENTS

     114  

INDEX TO FINANCIAL STATEMENT OF TC FEDERAL BANK

     F-1  

 


Table of Contents

SUMMARY

The following summary explains material information regarding the mutual-to-stock conversion of TC Federal Bank and the related offering of TC Bancshares, Inc. common stock. The summary may not contain all the information that is important to you. For additional information, you should read this entire prospectus carefully, including the financial statements and the notes to the financial statements of TC Federal Bank. In certain circumstances, where appropriate, the terms “we, “us” and “our” refer collectively to TC Bancshares, Inc. and TC Federal Bank or to any of those entities individually, depending on the context.

The Companies

TC Bancshares, Inc.

TC Bancshares, Inc., a newly formed Georgia corporation, will own 100% of the common stock of TC Federal Bank following the completion of TC Federal Bank’s mutual-to-stock conversion. This offering is being made by TC Bancshares, Inc. TC Bancshares, Inc. was incorporated on March 5, 2021 and has not engaged in any business to date. TC Bancshares, Inc. will become the savings and loan holding company for TC Federal Bank by owning all of the outstanding shares of capital stock of TC Federal Bank, and will be regulated by the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”). Our executive office will be located at 131 South Dawson Street, Thomasville, Georgia 31792, and our telephone number will be (229) 226-3221. Our mailing address is PO Box 1197, Thomasville, Georgia 31799.

TC Federal Bank

TC Federal Bank is a federally chartered savings bank headquartered in Thomasville, Georgia. Thomas County Federal Savings & Loan Association was organized in 1934 and chartered in 1937 by the Federal Home Loan Bank Board as a mutual savings and loan association owned 100% by its depositors. Effective January 1, 2018, we amended our corporate name to TC Federal Bank. In addition, in 2019 the bank made the election to become a “covered savings association.” Upon conversion, TC Federal Bank will be a stock savings bank and wholly-owned subsidiary of TC Bancshares, Inc.

We conduct our business from our main office in Thomasville, Georgia, a branch office and a residential mortgage center in Tallahassee, Florida and a commercial loan production office (“LPO”) in Savannah, Georgia. Our primary market area currently consists of Thomas County, Georgia, Chatham County, Georgia, and Leon County, Florida, and the contiguous counties.    

At December 31, 2020, we had total assets of $349.9 million, total deposits of $294.1 million and equity of $39.9 million.

Our business consists primarily of taking deposits from the general public and investing those deposits, together with funds generated from operations, in one- to four-family residential real estate loans, commercial and multi-family residential real estate loans, commercial and industrial loans, construction and land development loans and consumer loans. We expect to continue to focus on originating commercial and multi-family residential real estate loans, commercial and industrial loans and construction loans. We also invest in securities, which have historically consisted primarily of mortgage-backed securities issued by U.S. government sponsored enterprises. In recent years, we have originated single-family owner-occupied loans for sale into the secondary market and for our own portfolio. We intend to continue this activity in the future in order to generate fee income. We offer a variety of deposit accounts, including savings accounts, money market accounts, checking accounts and certificates of deposit.

TC Federal Bank is subject to comprehensive regulation and examination by its primary federal regulator, the Office of the Comptroller of the Currency.

Our executive office is located at 131 South Dawson Street, Thomasville, Georgia 31792. Our mailing address is PO Box 1197, Thomasville, Georgia 31799, and our telephone number is (229) 226-3221. Our website address is www.tcfederal.com. Information on our website is not and should not be considered a part of this prospectus.



 

i


Table of Contents

Business Strategy

Our goal is to provide long-term value to our stockholders, customers, employees and the communities we serve by executing a prudent business strategy that produces increasing profitability. We believe there is a significant opportunity for a community-focused bank to provide a full range of financial services to commercial and retail customers in our market areas. The increased capital we will have after the completion of the offering will enable us to compete more effectively with other financial institutions.

Our current business strategy consists of the following:

 

   

Leverage the infrastructure of TC Federal Bank to create additional value for depositors, employees, customers and the communities in which TC Federal Bank operates. We seek to improve our operating efficiency as we optimize a new core processing system that was implemented in 2020 in order to enhance service features for both retail and business customers, and continue the process improvements implemented over the last two years. Our efficiency ratio has gradually improved from 95.2% for the year ended December 31, 2018, to 85.9% for the year ended December 31, 2019, before regressing slightly to 91.2% for the year ended December 31, 2020. The increase in 2020 in our efficiency ratio was directly related to the implementation costs associated with the new core processing system and the recognition of previously deferred conversion expenses, which also contributed to our decline in net income. Based on the personnel and systems now in place, we believe we can continue our trend of improving our operational efficiency, particularly as we are able to utilize the capital raised in this offering to grow assets and increase top line revenue. We foresee the opportunity to add both an additional branch in Tallahassee, Florida and to expand our presence in the Savannah, Georgia market.

 

   

Grow our loan portfolio prudently. We intend to continue to maintain a diversified portfolio of loans, with an emphasis on commercial and multi-family real estate loans and residential mortgage loans. We expect to be able to continue to grow our loan portfolio, having grown our outstanding loans $17.4 million, or 7.1%, from year-end 2019 through year-end 2020, and $9.7 million, or 4.1% from year-end 2018 through year-end 2019. We participated in the Paycheck Protection Program (“PPP”) in 2020. PPP loans represented the growth realized in the loan portfolio in 2020. The bank was able to quickly respond to the needs of customers in our market areas by extending $25.1 million in PPP loans. This has resulted in an increase in core deposit accounts for the bank as initially, the proceeds of the PPP loans were deposited with the bank. In addition, as the economy recovers from the pandemic, increased loan volume is expected from these new customers. The capital we are raising in the offering will provide additional support for continued loan growth throughout our market areas. We also intend to continue to grow our commercial lending activities through government sponsored loan programs, such as the Small Business Administration (“SBA”) and U.S. Department of Agriculture (“USDA”) loan programs. Through our residential mortgage office in Tallahassee, we will continue to seek to originate residential loans for our portfolio as well as for sale in the secondary market, using multiple correspondent relationships for the sale of residential mortgages on a servicing-released basis. Residential lending introduces new customer relationships to the bank and provides an opportunity for us to offer additional banking services to those clients.

 

   

Continue to increase core deposits. We seek to increase the proportion of the deposit base consisting of core deposits in order to provide a stable source of funds to support loan growth, at costs consistent with improving our interest rate spread and margin. Historically the bank relied heavily on certificates of deposit, but in recent years has been building a core deposit base. As part of our focus on commercial loan growth, our lenders are expected to source non-interest bearing business checking accounts from our borrowers. We have begun reducing deposit costs to market rates and placed greater emphasis on developing core deposits. As a result of these efforts and recognizing the impact of the government’s reaction to the COVID-19 pandemic, core



 

ii


Table of Contents
 

deposits increased by $42.3 million, or 25.6%, to $207.5 million at December 31, 2020 from $165.2 million at December 31, 2019. We recently redesigned our checking account products and the manner in which they are marketed. Management will continue to emphasize the growth of both retail and commercial core deposits.

 

   

Maintain Credit Standards while Growing. We believe strong asset quality is a critical key to our long-term financial success. Our strategy for credit risk management focuses on having an experienced team of credit professionals, well-defined policies and procedures, prudent loan underwriting criteria and active credit monitoring. Our non-performing assets to total assets ratio was 0.58% at December 31, 2020, 0.90% at December 31, 2019, and 0.55% at December 31, 2018. In anticipation of future growth as a result of the deployment of the capital raised in this offering, TC Federal Bank invested in the enhancement of our credit function by hiring additional experienced credit staff, implemented enhanced internal and external credit review processes, and implemented new technology for underwriting processing and credit analysis. We intend to maintain the high value of our credit culture, both in personnel as well as ancillary support systems, in order to be able to evaluate more complex loans and better manage credit risk, which will also support our intended loan growth, especially in the commercial loan market. During 2020 as a result of the pandemic, we reached a peak of 17.0% of loan customers by principal balance that sought a payment deferment. However, as of December 31, 2020, all customers had exited their loan deferment period, and no customers were deferring payments. To date, in spite of the pandemic, our loan portfolio continues to perform at a high level.

 

   

Supplement organic growth through opportunistic bank or branch acquisitions. We expect to consider acquisition opportunities that we believe would enhance the value of our franchise and yield potential financial benefits for our stockholders. The capital we are raising in the offering will provide us the opportunity to acquire other institutions and financial services businesses located within a reasonable proximity of our current market areas. We believe we are well positioned to take advantage of, and execute on, opportunities given the infrastructure improvements we have undertaken, including the upgrade of our core processing system and expanded management expertise.

 

   

Enhance the sales, marketing and service culture. We believe that loyalty is a key component of the success of community banks. We will continue to develop loyalty with our community and our customers. We will invest in customer and community relationships with the spirit of a servant’s heart and servant leadership. We expect to serve customers when and how they wish to be served within the boundaries of safe and sound risk management. Our technology was significantly enhanced during 2020, including an expansion of our digital banking capabilities, as a result of our core conversion upgrade and ancillary services. During 2021 and beyond, the bank will continue to optimize the system for greater internal efficiencies and customer interactions. We believe the core system will allow us to materially improve the customer experience and help us facilitate greater cross selling.

 

   

Expand our employee base to support future growth. The additional capital we will raise in the offering will provide us with the ability to opportunistically expand our employee base. We intend to continue to build depth and expertise as needed with increases in TC Federal Bank’s size and complexity. The potential to offer equity awards in the future following the offering will also allow us to be more competitive when hiring and retaining experienced banking personnel.

A full description of our products and services can be found under “Business of TC Federal Bank.”

The Conversion and Our Organizational Structure

We do not have stockholders in our current mutual form of ownership. Our depositors and borrowers as of November 20, 2019 whose borrowings remain outstanding currently have the right to vote on certain matters pertaining to TC Federal Bank, such as the election of directors and the proposed conversion. The mutual-to-stock conversion is a series of transactions by which we will reorganize our corporate structure from our current status as a



 

iii


Table of Contents

mutual savings bank to a federal stock savings bank, which will be a wholly owned subsidiary of the newly formed proposed holding company, TC Bancshares, Inc. This reorganization and conversion will be conducted pursuant to a plan of conversion, which we refer to as the plan of conversion. As part of the conversion, TC Bancshares, Inc. will offer for sale shares of its common stock in a subscription offering, and, if necessary, a community offering and syndicated offering. Upon the completion of the conversion and stock offering, TC Federal Bancshares, Inc. will be 100% owned by stockholders and TC Federal Bank will be a wholly owned subsidiary of TC Federal Bancshares, Inc. See “The Conversion and Offering.”

In connection with the conversion, we are offering shares of common stock of TC Bancshares, Inc. for sale in the offering. All investors will pay the same price per share in the offering. The $10.00 per share price was selected primarily because it is the price most commonly used in mutual-to-stock conversions and stock offerings. See “—Terms of the Offering.”

The primary reasons for our decision to convert into a stock form of ownership and conduct the offering are to establish an organizational structure that will enable us to:

 

   

increase our capital to support future growth and profitability, although we currently have capital well in excess of all applicable regulatory requirements;

 

   

compete more effectively in the financial services marketplace;

 

   

offer our depositors, employees, management and directors an equity ownership interest in TC Federal Bank, and thereby an economic interest in our future success;

 

   

attract and retain qualified personnel by establishing stock-based benefit plans; and

 

   

increase our flexibility to structure and finance the expansion of our operations, including potential acquisitions of other financial service businesses and establishing de novo branches and/or new loan production offices.

The conversion and the capital raised in the offering are expected to provide us with additional capital to support new loans and higher lending limits, support the growth of our banking franchise, provide an additional cushion against unforeseen risks and expand our asset and deposit base. The conversion and offering also will allow us to establish stock benefit plans for management and other employees that we believe will permit us to attract and retain qualified personnel.

The following chart shows our corporate structure following the conversion and offering:

 

LOGO

Terms of the Offering

We are offering between 3,995,000 and 5,405,000 shares of common stock of TC Bancshares, Inc. to eligible depositors and borrowers, our tax-qualified employee stock ownership plan and to the public to the extent shares remain available. The amount of capital we are raising in the offering is based on an appraisal of the pro forma market value of TC Bancshares, Inc. We may increase the maximum number of shares that we sell in the



 

iv


Table of Contents

offering by up to 15.0%, to 6,215,750 shares, as a result of demand for the shares of common stock in the offering or changes in market conditions, including those for financial institutions stocks. Subscription priorities have been established for the allocation of common stock to the extent the subscription offering is oversubscribed. See “The Conversion and Offering—Subscription Offering and Subscription Rights” for a description of allocation procedures in the event of an oversubscription.

Unless the pro forma market value of TC Bancshares, Inc. decreases below $40.0 million or increases above $62.2 million, or the offering is extended beyond [•] 2021, you will not have the opportunity to change or cancel your stock order. The offering price of the shares of common stock is $10.00 per share. All investors will pay the same $10.00 purchase price per share. Investors will not be charged a commission to purchase shares of common stock in the offering. Performance Trust Capital Partners, LLC, our financial advisor in connection with the conversion and offering, will use its best efforts to assist us in selling our shares of common stock, but Performance Trust Capital Partners, LLC is not obligated to purchase any shares in the offering.

Persons Who May Order Stock in the Offering

We are offering the shares of common stock of TC Bancshares, Inc. in a “subscription offering” in the following descending order of priority:

 

  (1)

depositors who had accounts at TC Federal Bank with aggregate balances of at least $50 at the close of business on December 31, 2019;

 

  (2)

our tax-qualified employee stock ownership plan;

 

  (3)

depositors who had accounts at TC Federal Bank with aggregate balances of at least $50 at the close of business on [Supplemental Eligibility Record Date]; and

 

  (4)

other depositors of TC Federal Bank as of the close of business on [Voting Record Date] and borrowers from TC Federal Bank as of November 20, 2019 who maintained such borrowings as of the close of business on [Voting Record Date].

Any shares of our common stock that remain unsold in the subscription offering will be offered for sale in a community offering that may commence concurrently with, during or promptly after, the subscription offering. The community offering must be completed within 45 days of the end of the subscription offering, unless extended with Office of the Comptroller of the Currency approval. Natural persons (including trusts of natural persons) residing in the Georgia Counties of Brooks, Colquitt, Grady, Mitchell and Thomas, and the Florida Counties of Gadsden, Jefferson, Leon and Wakulla will have a purchase preference in any community offering. Shares also may be offered to the general public. We also may offer shares of common stock not purchased in the subscription offering or the community offering through a syndicate of brokers in what is referred to as a syndicated offering managed by Performance Trust Capital Partners, LLC. We have the right to accept or reject, in our sole discretion, any orders received in the community offering or the syndicated offering.

To ensure proper allocation of stock, each eligible account holder or borrower must list on his or her stock order form all deposit accounts in which he or she had an ownership interest at December 31, 2019, [Supplemental Eligibility Record Date] or [Voting Record Date], as applicable, or any loan account as of November 20, 2019 that remained outstanding at [Voting Record Date]. Failure to list an account or providing incorrect information could result in the loss of all or part of a subscriber’s stock allocation. We will attempt to identify your ownership in all accounts, but cannot guarantee we will identify all accounts in which you had an ownership interest. Our interpretations of the terms and conditions of the stock issuance plan and of the acceptability of the order forms will be final.

If we receive orders for more shares than we are offering, we may not be able to fully or partially fill your order. Shares of common stock will be allocated first to categories in the subscription offering in accordance with our plan of conversion. A detailed description of share allocation procedures can be found in the section entitled “The Conversion and Offering—Subscription Offering and Subscription Rights.”



 

v


Table of Contents

How We Determined the Offering Range and the $10.00 Price Per Share

Our decision to offer between 3,995,000 shares and 5,405,000 shares, which is our offering range, is based on an independent appraisal of our pro forma market value prepared by Feldman Financial Advisors, Inc., a firm experienced in appraisals of financial institutions. Feldman Financial Advisors, Inc. is of the opinion that as of February 26, 2021, the estimated pro forma market value of the common stock of TC Bancshares, Inc. was $47.0 million. Based on applicable regulations, this market value forms the midpoint of a valuation range with a minimum of $40.0 million and a maximum of $54.1 million.

Our board of directors determined that the common stock should be sold at $10.00 per share. Therefore, based on the valuation range, the number of shares of TC Bancshares, Inc. common stock that will be sold in the offering will range from 3,995,000 shares to 5,405,000 shares. If demand for the shares or market conditions warrant, our appraised value can be increased by up to 15.0%, which would result in an appraised value of $62.2 million and an offering of 6,215,750 shares of common stock.

The appraisal is based in part on our financial condition and results of operations, the pro forma effect of the additional capital raised by the sale of shares of common stock in the offering, and an analysis of a peer group of 10 publicly traded savings and loan holding companies, bank holding companies or savings banks that Feldman Financial Advisors, Inc. considers comparable to TC Bancshares, Inc. on a pro forma basis. The appraisal peer group consists of the following companies, all of which are traded on the Nasdaq Stock Market. Total assets are as of December 31, 2020, unless noted otherwise.

 

Company Name

   Ticker
Symbol
   Headquarters    Total Assets  
               (In millions)  

CBM Bancorp, Inc.

   CBMB    Baltimore, MD    $ 232 (1) 

Cincinnati Bancorp, Inc.

   CNNB    Cincinnati, OH    $ 237  

Elmira Savings Bank

   ESBK    Elmira, NY    $ 645  

FFBW, Inc.

   FFBW    Brookfield, WI    $ 339  

HMN Financial, Inc.

   HMNF    Rochester, MN    $ 910  

Home Federal Bancorp, Inc. of Louisiana

   HFBL    Shreveport, LA    $ 535  

HV Bancorp, Inc.

   HVBC    Doylestown, PA    $ 862  

IF Bancorp, Inc.

   IROQ    Watseka, IL    $ 713  

Mid-Southern Bancorp, Inc.

   MSVB    Salem, IN    $ 235  

WVS Financial Corp.

   WVFC    Pittsburgh, PA    $ 317  

 

(1)

As of September 30, 2020.

The independent appraisal will be updated before we complete the conversion and offering. If the pro forma market value of the common stock at that time is either below $40.0 million or above $62.2 million, then TC Bancshares, Inc., after consulting with the Office of the Comptroller of the Currency, may terminate the plan of conversion and return all funds promptly with interest; extend or hold a new subscription or community offering, or both; establish a new offering range and commence a resolicitation of subscribers; or take such other actions as may be permitted by the Office of the Comptroller of the Currency and the Securities and Exchange Commission. If we resolicit subscribers in this instance, then all funds delivered to us to purchase shares of common stock in the subscription and community offerings will be returned promptly with interest.

Two measures investors use to analyze an issuer’s stock are the ratio of the offering price to the issuer’s book value and the ratio of the offering price to the issuer’s annual net income. Feldman Financial Advisors, Inc. considered these ratios, among other factors, in preparing its independent appraisal. Book value is the same as total equity, and represents the difference between the issuer’s assets and liabilities. We had no intangible assets at December 31, 2020. Therefore, ratios that are presented related to book value are the same ratios that would be presented related to tangible book value.

The following table presents a summary of selected pricing ratios for TC Bancshares, Inc. (on a pro forma basis) as of and for the twelve months ended December 31, 2020, and for the peer group companies based on earnings and other information as of and for the latest twelve months ended December 31, 2020, with stock prices as



 

vi


Table of Contents

of February 26, 2021, as reflected in the Feldman Financial Advisors, Inc. appraisal report. Compared to the average pricing of the peer group, and based upon the information in the following table, our pro forma pricing ratios at the midpoint of the offering range indicated a discount of 35.7% on a price-to-book value basis, a discount of 37.3% on a price-to-tangible book value basis, and a premium of 61.0% on a price-to-earnings basis.

 

     Pro Forma
Price-to-Earnings
Multiple (1)
     Pro Forma
Price-to-Book
Value Ratio
    Pro Forma
Price-to-Tangible Book
Value Ratio
 

TC Bancshares, Inc. (on a pro forma basis, assuming completion of the offering)

       

Adjusted Maximum

     66.67      66.80     66.80

Maximum

     52.63      62.81     62.81

Midpoint

     41.67      58.82     58.82

Minimum

     33.33      54.14     54.14

Valuation of peer group companies as of February 26, 2021

       

Averages

     25.88      91.45     93.75

Medians

     13.19      90.20     97.18

 

(1)

Price-to-earnings multiples calculated by Feldman Financial Advisors, Inc. in the independent appraisal are based on an estimate of “core” or recurring earnings. These ratios are different than those presented in “Pro Forma Data.”

The pro forma calculations for TC Bancshares, Inc. include the following assumptions:

 

   

8.0% of the shares sold would be purchased by an employee stock ownership plan, with the expense to be amortized over 20 years;

 

   

4.0% of the shares sold would be purchased by stock-based benefit plans, with the expense to be amortized over five years;

 

   

Options equal to 10.0% of the shares sold would be granted under stock-based benefit plans, with option expense of $2.69 per option, and with the expense to be amortized over five years; and

 

   

stock offering expenses would equal 2.78% of the stock offering amount at the midpoint of the offering range.

The independent appraisal does not indicate market value. Do not assume or expect that TC Bancshares, Inc.’s valuation as indicated above means that the common stock will trade at or above the $10.00 purchase price after the conversion and offering. Furthermore, the pricing ratios presented in the appraisal were used by Feldman Financial Advisors, Inc. to estimate our pro forma appraised value for regulatory purposes and not to compare the relative value of shares of our common stock with the value of the capital stock of the peer group. The value of the capital stock of a particular company may be affected by a number of factors such as financial performance, asset size and market location. Our stock price may trade below $10.00 per share, as the stock prices of certain mutual-to-stock conversions have decreased below the initial offering price. If you purchase shares of common stock, you may not be able to sell them at or above $10.00 per share. Before you make an investment decision, we urge you to carefully read this prospectus, including, but not limited to, the section entitled “Risk Factors” beginning on page 1.

For a more complete discussion of the amount of common stock we are offering for sale and the independent appraisal, see “The Conversion and Offering—Stock Pricing and Number of Shares to be Issued.”



 

vii


Table of Contents

How We Intend to Use the Proceeds from the Offering

We intend to invest at least 50% of the net proceeds from the stock offering in TC Federal Bank, fund the loan to our employee stock ownership plan to finance its purchase of shares of common stock in the stock offering and retain the remainder of the net proceeds from the offering at TC Bancshares, Inc. Therefore, assuming we sell 5,405,000 shares of common stock at the maximum of the offering range, and we have net proceeds of $52.7 million, we intend to invest $26.3 million in TC Federal Bank, loan $4.3 million to our employee stock ownership plan to fund its purchase of an amount of the common stock equal to up to 8.0% of our outstanding shares and retain the remaining $22.0 million of the net proceeds at TC Bancshares, Inc.

TC Bancshares, Inc. expects to invest a portion of the net proceeds of the offering, in part, to grow the bank. TC Bancshares, Inc. initially intends to invest the proceeds it retains in interest earning deposits and securities. TC Bancshares, Inc. may use a portion of the net proceeds to pay cash dividends, repurchase shares of our common stock in the future, although we are generally not permitted to do so during the first year following our conversion, and may use a portion of the net proceeds to finance the possible acquisition of other financial institutions or other financial service businesses. We may also use the net proceeds for other general corporate purposes. TC Federal Bank generally intends to use the proceeds it receives to support the origination of additional loans. It may also purchase securities as permitted under our investment policy, expand its banking franchise internally through de novo branching or establishing additional LPOs, or expand through acquisitions of other financial institutions, branch offices, or other financial service businesses.

Neither TC Federal Bank nor TC Bancshares, Inc. has any plans or agreements for any specific acquisition transactions at this time. See “How We Intend to Use the Proceeds from the Offering.”

Limits on the Amount of Common Stock You May Purchase

The minimum purchase is 25 shares of common stock. Generally, no individual, or individuals through a single account held jointly, may purchase more than $300,000 of common stock. If any of the following persons purchase shares of common stock, their purchases when combined with your purchases cannot exceed $400,000 of common stock:

 

   

Any person who is related by blood or marriage to you and who either lives in your home or who is a director or officer of TC Federal Bank;

 

   

Companies or other entities in which you are an officer or partner or have a 10% or greater beneficial ownership interest;

 

   

Trusts or other estates in which you have a substantial beneficial interest or as to which you serve as a trustee or in another fiduciary capacity; and

 

   

Other persons who may be your associates or persons acting in concert with you.

Persons having the same address and persons exercising subscription rights through qualifying accounts registered to the same address will be subject to this overall purchase limitation. We have the right to determine, in our sole discretion, whether prospective purchasers are associates or acting in concert.

Subject to regulatory approval, we may increase or decrease the purchase limitations in the offering at any time. A detailed discussion of the limitations on purchases of common stock by an individual and persons acting in concert is set forth under the caption “The Conversion and the Offering—Offering of Common Stock—Limitations on Purchase of Shares.”

We may, in our sole discretion and without further notice to or solicitation of subscribers or other prospective purchasers, increase the maximum purchase limitation to 9.9% of the number of shares sold in the offering, provided that the total number of shares purchased by persons, their associates and those persons with whom they are acting in concert, to the extent such purchases exceed 5.0% of the shares sold in the offering, shall not exceed, in the aggregate, 10.0% of the total number of the shares sold in the offering.



 

viii


Table of Contents

We expect that the employee stock ownership plan will purchase 8.0% of our outstanding shares. Subject to the approval of the Office of the Comptroller of the Currency, the employee stock ownership plan may purchase some or all of these shares in the open market following the completion of the offering. Our employee stock ownership plan purchases will range from 319,600 shares to 497,260 shares of common stock, respectively, at the minimum and adjusted maximum of the offering range.

How You May Purchase Shares of Common Stock in the Subscription and Community Offering

In the subscription offering and the community offering you may pay for your shares only by:

 

   

personal check, bank check or money order payable to TC Bancshares, Inc. (cash and third party checks will not be accepted); or

 

   

authorizing us to withdraw available funds (without any early withdrawal penalty) from your deposit account(s) maintained with TC Federal Bank, other than checking accounts or retirement accounts, including individual retirement accounts (“IRAs”).

TC Federal Bank is not permitted to knowingly lend funds for the purpose of purchasing shares of common stock in the offering. You may not pay by wire transfer, use a check drawn on a TC Federal Bank line of credit, or use a third-party check to pay for shares of common stock. Please do not submit cash.

You can subscribe for shares of common stock in the offering by delivering to the Stock Information Center a signed and completed original stock order form, together with full payment, before the expiration date of the subscription offering. You may submit your stock order form in one of three ways: by mail, using the reply envelope provided; by overnight courier to the address indicated on the stock order form; or by bringing your stock order form and payment to our Stock Information Center, which is located at TC Federal Bank’s main office located at 131 South Dawson Street, Thomasville, Georgia. The Stock Information Center will be open Monday through Friday, between 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will not be open on bank holidays. Once submitted, your order is irrevocable. We will not accept incomplete stock order forms, unsigned stock order forms, or copies or facsimiles of stock order forms. We note that subscribers should be aware of the current delays in the postal service system, and that subscriptions must be received by the Stock Information Center by the offering deadline. All order forms must be received (not postmarked) before 4:00 p.m., Eastern Time, on [__________ __], 2021. For orders paid for by check or money order, the funds must be available in the account. Funds received prior to the completion of the offering will be held in a segregated account at TC Federal Bank. Subscription funds will earn interest at 0.05% per annum, which is our current statement savings account rate. If the offering is terminated, we will promptly return your subscription funds with interest.

On the stock order form, you may not designate withdrawal from TC Federal Bank accounts with check-writing privileges; instead, please submit a check. If you request that we directly withdraw the funds from an account with check writing privileges, we reserve the right to interpret that as your authorization to treat those funds as if we had received a check for the designated amount, and we will immediately withdraw the amount from your checking account. You may not authorize direct withdrawal from a TC Federal Bank IRA or other retirement account. See “—Using Individual Retirement Account Funds to Purchase Shares of Common Stock in the Subscription and Community Offerings.”

Withdrawals from certificate of deposit accounts at TC Federal Bank for the purpose of purchasing common stock in the offering may be made without incurring an early withdrawal penalty. All funds authorized for withdrawal from deposit accounts with TC Federal Bank must be in the deposit accounts at the time the stock order form is received; no credit to purchase shares will be given for future interest to be earned on the funds in your deposit account or submitted for payment for the shares. However, funds will not be withdrawn from the accounts until the offering is completed and will continue to earn interest at the applicable deposit account rate until the completion of the offering. A hold will be placed on those funds when your stock order is received, making the designated funds unavailable to you. If a withdrawal results in a certificate of deposit account with a balance less than the applicable minimum balance requirement, the certificate of deposit will be canceled at the time of withdrawal without penalty, and the remaining balance will earn interest at 0.05% per annum thereafter, until such funds are withdrawn. After we receive an order, the order cannot be revoked or changed.



 

ix


Table of Contents

By signing the stock order form, you are acknowledging receipt of this prospectus and that the shares of our common stock are not deposits or savings accounts that are federally insured or otherwise guaranteed by TC Federal Bank, the Federal Deposit Insurance Corporation or any other government agency.

Using Individual Retirement Account Funds to Purchase Shares of Common Stock in the Subscription and Community Offerings

You may be able to subscribe for shares of common stock using funds in your IRA or other retirement account. If you wish to use some or all of the funds in your IRA or other retirement account held at TC Federal Bank, the applicable funds must be transferred to a self-directed account maintained by an independent custodian or trustee, such as a brokerage firm, before you place your stock order. If you do not have such an account, you will need to establish one. A one-time and/or annual administrative fee may be payable to the independent custodian or trustee. Because individual circumstances differ and the processing of retirement fund orders takes additional time, we recommend that you contact our Stock Information Center promptly, preferably at least two weeks before the [date], 2021 offering deadline, for assistance with purchases using funds in your IRA or other retirement account held at TC Federal Bank or elsewhere. Whether you may use such funds for the purchase of shares in the stock offering may depend on timing constraints and, possibly, limitations imposed by the institution where the funds are held.

For a complete description of how to use IRA funds to purchase shares in the stock offering, see “The Conversion and Offering—Procedure for Purchasing Shares in Subscription and Community Offerings—Using Individual Retirement Account Funds.”    

You May Not Sell or Transfer Your Subscription Rights

Applicable regulations prohibit you from selling, giving, or otherwise transferring your subscription rights. If you order shares of common stock in the subscription offering, you will be required to state that you are purchasing the shares of common stock for yourself and that you have no agreement or understanding to sell or transfer your subscription rights. We intend to take legal action, including reporting persons to federal or state regulatory agencies, against anyone who we believe has sold or given away his or her subscription rights. We will not accept your order if we have reason to believe that you have sold or transferred your subscription rights. On the stock order form, you cannot add the names of others for joint stock registration unless they are also named on the qualifying deposit or loan account, and you cannot delete names of others except in the case of certain orders placed through an IRA, Keogh, 401(k) or similar plan, and except in the event of the death of a named eligible depositor. In addition, the stock order form requires that you list all deposit or loan accounts, giving all names on each account and the account number at the applicable eligibility record date. Your failure to provide this information, or providing incomplete or incorrect information, may result in a loss of part or all of your share allocation, if there is an oversubscription. Eligible depositors or borrowers who enter into agreements to allow ineligible investors to participate in the subscription offering may be violating federal and state law and may be subject to civil enforcement actions or criminal prosecution.     

Deadline for Orders of Common Stock

The deadline for submitting orders to purchase shares of the common stock in the subscription and community offerings is 4:00 p.m., Eastern Time, on [date], 2021, unless we extend this deadline. If you wish to purchase shares of common stock, your properly completed and signed original stock order form, together with full payment for the shares, must be received (not postmarked) at the Stock Information Center by this time. Orders received after 4:00 p.m., Eastern Time, on [date], 2021 will be rejected unless the offering is extended.

Although we will make reasonable attempts to provide a prospectus and offering materials to holders of subscription rights, the subscription offering and all subscription rights will expire at 4:00 p.m., Eastern Time, on [date], 2021, whether or not we have been able to locate each person entitled to subscription rights.

See “The Conversion and Offering—Procedure for Purchasing Shares in Subscription and Community Offerings —Expiration Date” for a complete description of the deadline for purchasing shares in the stock offering.



 

x


Table of Contents

Once Submitted, Your Stock Purchase Order May Not Be Revoked Except Under Certain Circumstances

Funds that you use to purchase shares of our common stock in the offering will be held in a segregated account until the termination or completion of the offering, including any extension of the expiration date. Because completion of the conversion and offering is subject to the receipt of all required regulatory approvals, including an update of the independent appraisal, among other factors, there may be one or more delays in the completion of the conversion. Any orders that you submit to purchase shares of our common stock in the offering are irrevocable, and you will not have access to subscription funds unless the offering is terminated, or extended beyond [date], 2021, or the number of shares to be sold in the offering is increased to more than 6,215,750 shares or decreased to fewer than 3,995,000 shares.

Expiration of the Offering

The subscription offering will expire at 4:00 p.m., Eastern Time, on [date], 2021. We expect that the community offering, if one is conducted, would expire at the same time. We may extend this expiration date without notice to you until [date], 2021, or such later date as the applicable regulators may approve. If the subscription offering and/or community offerings are extended beyond [date], 2021, we will be required to resolicit subscriptions before proceeding with the offering. In such event, all subscribers will be afforded the opportunity to confirm, cancel or change their orders. If you choose to cancel your order or you do not respond to the resolicitation notice, your funds will be promptly returned to you with interest and deposit account withdrawal authorizations will be cancelled. All further extensions, in the aggregate, may not last beyond [date], 2023, which is two years after the special meeting of members of TC Federal Bank to be held on [date], 2021 to vote on the plan of conversion.

Possible Termination of the Offering

We may terminate the offering at any time prior to the special meeting of members of TC Federal Bank that is being called to vote on the conversion and offering, and at any time after member approval with applicable regulatory approval. If we terminate the offering, we will promptly return your funds, with interest at 0.05% per annum, and we will cancel deposit account withdrawal authorizations.

Steps We May Take If We Do Not Receive Orders for the Minimum Number of Shares

If we do not receive orders for at least 3,995,000 shares of common stock, we may take several steps in order to sell the minimum number of shares of common stock in the offering range. Specifically, we may (a) increase the purchase limitations, (b) seek regulatory approval to extend the offering beyond the [date], 2021 expiration date, and/or (c) reduce the valuation and offering range, provided that any such extension or reduction will require us to resolicit subscriptions received in the offering and provide subscribers with the opportunity to increase, decrease or cancel their subscriptions. If the offering is extended beyond [date], 2021, subscribers will have the right to confirm, cancel or change their orders. If the number of shares to be sold in the offering is increased to more than 6,215,750 shares or decreased to less than 3,995,000 shares, we will resolicit subscribers, and all funds delivered to us to purchase shares of common stock in the subscription and community offerings will be returned promptly with interest.

Market for the Common Stock

We have never issued capital stock and there is no established market for our common stock. We expect that our common stock will be traded on the on the Nasdaq Capital Market under the symbol “TCBC” upon conclusion of the stock offering. See “Market for the Common Stock.”

Our Dividend Policy

Following completion of the offering, our board of directors will have the authority to declare dividends on our shares of common stock, subject to statutory and regulatory requirements. However, no decision has been made with respect to the payment of dividends. In determining whether to pay a cash dividend and the amount of such cash dividend, the board of directors is expected to take into account a number of factors, including capital



 

xi


Table of Contents

requirements, our financial condition and results of operations, other uses of funds for the long-term value of stockholders, tax considerations, statutory and regulatory limitations and general economic conditions. Any payment and amount of any dividend payments will be subject to statutory and regulatory limitations, and will depend upon a number of factors, including the following: regulatory capital requirements; our financial condition and results of operations; our other uses of funds for the long-term value of stockholders; tax considerations; and general economic conditions. We cannot assure you that we will pay dividends in the future, or that any such dividends will not be reduced or eliminated in the future. See “Our Policy Regarding Dividends” for additional information regarding our dividend policy.

Possible Change in the Offering Range

Feldman Financial Advisors, Inc. will update its appraisal before we complete the offering. If, as a result of demand for the shares or changes in market conditions, Feldman Financial Advisors, Inc. determines that our pro forma market value has increased, we may sell up to 6,215,750 shares in the offering without further notice to you. If our pro forma market value at that time is either below $40.0 million or above $62.2 million, then, after consulting with the Office of the Comptroller of the Currency, we may:

 

   

terminate the stock offering, cancel deposit account withdrawal authorizations and promptly return all funds received in the offering with interest at 0.05% per annum;

 

   

set a new offering range; or

 

   

take such other actions as may be permitted by the Federal Reserve Board, the Financial Industry Regulatory Authority (“FINRA”) and the Securities and Exchange Commission.

If we set a new offering range, we will promptly return funds, with interest at 0.05% per annum for funds received in the offering, cancel deposit account withdrawal authorizations and commence a resolicitation. In connection with the resolicitation, we will notify subscribers of their right to place a new stock order for a specified period of time.

Our Officers, Directors and Employees Will Receive Additional Benefits and Compensation After the Conversion and Offering

In connection with the conversion, we are establishing an employee stock ownership plan, and, subject to stockholder approval, we intend to implement one or more stock-based benefit plans that will provide for grants of stock options and restricted stock.

Employee Stock Ownership Plan. The board of directors of TC Federal Bank has adopted an employee stock ownership plan, which will allocate shares of our common stock to eligible employees primarily based on their compensation. Our board of directors will, at the completion of the offering, ratify the loan to the employee stock ownership plan and the issuance of common stock to the employee stock ownership plan. It is expected that our employee stock ownership plan will purchase an amount of shares equal to 8.0% of our outstanding shares.

Stock-Based Benefit Plans. In addition to shares purchased by the employee stock ownership plan, we intend to adopt one or more stock-based benefit plans, which are designed to attract and retain qualified personnel in key positions and provide directors, officers and key employees with an ownership interest in TC Bancshares, Inc., which will be an incentive to contribute to our success, and reward key employees for their performance. The number of options granted and shares of restricted common stock awarded under stock-based benefit plans may not exceed 10.0% and 4.0%, respectively, of our total outstanding shares, provided that if TC Federal Bank’s tangible capital at the time of adoption of the stock-based benefits plan is less than 10% of its assets, then the amount of shares of restricted common stock may not exceed 3.0% of our outstanding shares. Under applicable regulations, the exercise price of options granted within one year of the completion of the offering must be equal to the then fair market value of the common stock on the date the options are granted.

Stock-based benefit plans will not be established sooner than six months after the stock offering, and if adopted within one year after the stock offering, the plans must be approved by a majority of the votes eligible to be cast by our stockholders. If stock-based benefit plans are established more than one year after the stock offering, they must be approved by a majority of votes cast by our stockholders. The following additional restrictions would apply to our stock-based benefit plans only if such plans are adopted within one year after the stock offering:



 

xii


Table of Contents
   

non-employee directors in the aggregate may not receive more than 30% of the options and shares of restricted common stock authorized under the plans;

 

   

no non-employee director may receive more than 5% of the options and shares of restricted common stock authorized under the plans;

 

   

no officer or employee may receive more than 25% of the options and shares of restricted common stock authorized under the plans;

 

   

options and shares of restricted common stock may not vest more rapidly than 20% per year, beginning on the first anniversary of stockholder approval of the plans; and

 

   

accelerated vesting is not permitted except for death, disability or upon a change in control of TC Federal Bank or TC Bancshares, Inc.

We have not determined whether we will present stock-based benefit plans for stockholder approval prior to or more than 12 months after the completion of the stock offering. In the event federal regulators change their regulations or policies regarding stock-based benefit plans, including any regulations or policies restricting the size of awards and vesting of benefits as described above, the restrictions described above may not be applicable.

We may obtain the shares needed for our stock-based benefit plans by issuing additional shares of common stock from authorized but unissued shares or through stock repurchases.

Equity Plan Expenses. The implementation of an employee stock ownership plan and one or more stock-based benefit plans will increase our future compensation costs, thereby reducing our earnings. For example, we will be required to recognize an expense each year under our employee stock ownership plan equal to the fair market value of the shares committed to be released for that year to the participating employees. Similarly, if we issue restricted stock awards under a stock-based benefit plan, we would be required to recognize an expense as the shares vest equal to their fair market value on the grant date. Finally, if we issue stock options, we would be required to recognize an expense as the options vest, equal to their estimated value on the grant date. See “Risk Factors—Risks Related to the Offering—Our stock-based benefit plans will increase our costs, which will reduce our income” and “Management—Benefits to be Considered Following Completion of the Stock Offering.”



 

xiii


Table of Contents

Benefits to Management. The following table summarizes the stock benefits that our officers, directors and employees may receive following the conversion and offering, and assuming that our employee stock ownership plan purchases 8.0% of our outstanding shares and that we implement one or more stock-based benefit plans granting options to purchase 10.0% of the total shares of common stock of TC Bancshares, Inc. issued in connection with the conversion and awarding shares of restricted common stock equal to 4.0% of the total shares of common stock of TC Bancshares, Inc. issued in connection with the conversion.

 

     Number of Shares to be Granted or Purchased           Value of Grants
(In thousands) (1)
 
     At
Minimum
of Offering
Range
     At
Adjusted
Maximum
of
Offering
Range
     As a
Percentage
of Common
Stock to be
Sold in the
Offering
    As a
Percentage
of Common
Stock to be
Outstanding
    Dilution
Resulting
From
Issuance of
Shares for
Stock-Based
Benefit Plans
    At
Minimum
of
Offering
Range
     At
Adjusted
Maximum
of Offering
Range
 

Employee stock ownership plan(1)

     319,600        497,260        8.00     8.00     0.00   $ 3,196      $ 4,973  

Restricted stock awards

     159,800        248,630        4.00       4.00       3.85       1,598        2,486  

Stock options

     399,500        621,575        10.00       10.00       9.09       1,075        1,672  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total

     878,900        1,367,465        22.00     22.00     12.28   $ 5,869      $ 9,131  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(1)

The fair value of stock options has been estimated at $2.69 per option using the Black-Scholes option pricing model with the following assumptions: a grant-date share price and option exercise price of $10.00; no dividend yield; expected option life of 10 years; risk free interest rate of 0.93%; and a volatility rate of 18.68% based on an index of publicly traded thrift institutions.

The actual value of the shares of restricted common stock awarded under stock-based benefit plans would be based on the price of TC Bancshares, Inc.’s common stock at the time the shares are awarded. The following table presents the total value of all shares of restricted common stock to be available for award and issuance under stock-based benefit plans, assuming receipt of stockholder approval and that the shares are awarded in a range of market prices from $8.00 per share to $14.00 per share.

 

Share Price     159,800 Shares
Awarded at Minimum
of Offering Range
    188,000 Shares
Awarded at Midpoint
of Offering Range
    216,200 Shares
Awarded at Maximum
of Offering Range
    248,630 Shares
Awarded at Adjusted
Maximum of Offering
Range
 
(In thousands, except share price information)  
$ 8.00     $ 1,278     $ 1,504     $ 1,730     $ 1,989  
$ 10.00     $ 1,598     $ 1,880     $ 2,162     $ 2,486  
$ 12.00     $ 1,918     $ 2,256     $ 2,594     $ 2,984  
$ 14.00     $ 2,237     $ 2,632     $ 3,027     $ 3,481  

The grant-date fair value of the options granted under the stock-based benefits plans would be based in part on the price of shares of TC Bancshares, Inc.’s common stock at the time the options are granted. The value will also depend on the various assumptions utilized in the option pricing model ultimately adopted. The following table presents the total estimated value of the options to be available for grant under the stock-based benefit plans, assuming receipt of stockholder approval, using a Black-Scholes option pricing model, and assuming the market price and exercise price for the stock options are equal and the range of market prices for the shares is $8.00 per share to $14.00 per share. The Black-Scholes option pricing model provides an estimate only of the fair value of the options, and the actual value of the options may differ significantly from the value set forth in this table.

 

Market/Exercise
Price
    Grant-Date Fair
Value Per Option
    399,500 Options at
Minimum of
Offering Range
    470,000 Options at
Midpoint of
Offering Range
    540,500 Options at
Maximum of
Offering Range
     621,575 Options at
Adjusted
Maximum of
Offering Range
 
(In thousands, except market/exercise price and fair value information)  
$ 8.00     $ 2.15     $ 859     $ 1,011     $ 1,162      $ 1,336  
$ 10.00     $ 2.69     $ 1,075     $ 1,264     $ 1,454      $ 1,672  
$ 12.00     $ 3.23     $ 1,290     $ 1,518     $ 1,746      $ 2,008  
$ 14.00     $ 3.77     $ 1,506     $ 1,772     $ 2,038      $ 2,343  


 

xiv


Table of Contents

Restrictions on the Acquisition of TC Bancshares, Inc. and TC Federal Bank

Federal regulations, as well as provisions contained in the respective charter, articles of incorporation and bylaws of TC Federal Bank and TC Bancshares, Inc., restrict the ability of any person, firm or entity to acquire TC Bancshares, Inc., TC Federal Bank, or their respective capital stock. These restrictions include the requirement that a potential acquirer of common stock obtain the prior approval of the Federal Reserve Board and/or the Office of the Comptroller of the Currency before acquiring in excess of 10% of the voting stock of TC Bancshares, Inc. or TC Federal Bank, as well as a provision in each of TC Bancshares, Inc.’s and TC Federal Bank’s respective articles of incorporation and charter that generally provides that for a period of three years from the closing of the offering, no person may directly or indirectly offer to acquire or acquire the beneficial ownership of more than 10% of any class of equity security of TC Bancshares, Inc. or TC Federal Bank held by any person, and, with respect to TC Federal Bank, other than TC Bancshares, Inc., and that any shares acquired in excess of this limit would not be entitled to be voted and would not be counted as voting stock in connection with any matters submitted to the stockholders for a vote.

For a period of three years following completion of the offering, Office of the Comptroller of the Currency regulations generally prohibit any person from acquiring or making an offer to acquire beneficial ownership of more than 10% of the stock of TC Bancshares, Inc. or TC Federal Bank without the Office of the Comptroller of the Currency’s prior approval.

Proposed Stock Purchases by Management

TC Bancshares, Inc.’s directors and executive officers and their associates are expected to purchase, for investment purposes, approximately [•] shares of common stock in the offering, which represents [•]% of the shares sold to the public and [•]% of the total shares to be outstanding after the offering, each at the minimum of the offering range, respectively. Like all of our eligible depositor and borrower purchasers, our directors and executive officers and their associates have subscription rights based on their deposits or borrowings and, in the event of an oversubscription, their orders will be subject to the allocation provisions set forth in our plan of conversion.    

The plan of conversion provides that the aggregate amount of shares acquired in the offering by our directors and executive officers (and their associates) may not exceed 29% of the outstanding shares held by any person except with the approval of federal regulators. We may seek approval from the federal regulators to allow purchases by our directors and executive officers (and their associates) to exceed the 29% limit to the extent needed to enable us to sell the minimum number of shares of common stock in the offering range.

Directors and executive officers will pay the same $10.00 per share price paid by all other persons who purchase shares in the offering. These shares will be counted in determining whether the minimum of the offering range is reached.

Conditions to Completing the Conversion and Offering

We cannot complete the conversion and offering unless:

 

   

we sell at least 3,995,000 shares, the minimum of the offering range;

 

   

the members of TC Federal Bank vote to approve the conversion and offering;

 

   

we receive final approval from the Federal Reserve Board to become a savings and loan holding company; and

 

   

we receive final approval from the Office of the Comptroller of the Currency to complete the conversion and offering.

Federal Reserve Board or Office of the Comptroller of the Currency approval does not constitute a recommendation or endorsement of an investment in our stock.



 

xv


Table of Contents

Delivery of Prospectus

To ensure that each person receives a prospectus at least 48 hours before the deadline for orders for common stock, we may not mail prospectuses any later than five days prior to such date or hand-deliver prospectuses later than two days prior to that date. Stock order forms may only be delivered if accompanied or preceded by a prospectus. We are not obligated to deliver a prospectus or stock order form by means other than U.S. mail.

We will make reasonable attempts to provide a prospectus and offering materials to holders of subscription rights. The subscription offering and all subscription rights will expire at 4:00 p.m., Eastern Time, on [date], 2021, whether or not we have been able to locate each person entitled to subscription rights.

Delivery of Shares of Common Stock

All shares of common stock sold will be issued in book entry form. Stock certificates will not be issued. A statement reflecting ownership of shares of common stock issued in the subscription and community offerings will be mailed by our transfer agent to the persons entitled thereto at the registration address noted by them on their stock order forms as soon as practicable following consummation of the stock offering. Shares of common stock sold in the syndicated offering may be delivered electronically through the services of The Depository Trust Company, subject to any necessary regulatory approval. We expect trading in the stock to begin on the day of completion of the stock offering or the next business day. Until a statement reflecting ownership of shares of common stock is available and delivered to purchasers, purchasers might not be able to sell the shares of common stock that they purchased, even though the common stock will have begun trading. Your ability to sell your shares of common stock before receiving your statement will depend on arrangements you may make with a brokerage firm.

Tax Consequences

TC Federal Bank and TC Bancshares, Inc. have received an opinion of counsel, Bryan Cave Leighton Paisner LLP, regarding the material federal and state income tax consequences of the conversion. As a general matter, the conversion will not be a taxable transaction to TC Federal Bank or TC Bancshares, Inc., nor will it result in taxable gain or loss to depositors, so long as the subscription rights to purchase shares of TC Bancshares, Inc. common stock do not have any value, as is expected. See the section of this prospectus entitled “Taxation” for additional information regarding taxes.

Emerging Growth Company Status

We qualify as an “emerging growth company” under the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”). For as long as we are an emerging growth company, we may choose to take advantage of exemptions from various reporting requirements applicable to other public companies but not to emerging growth companies. See “Risk Factors—Risks Related to the Offering—We are an emerging growth company, and any decision on our part to comply only with certain reduced reporting and disclosure requirements applicable to emerging growth companies could make our common stock less attractive to investors” and “Supervision and Regulation—Emerging Growth Company Status.”

An emerging growth company may elect to use the extended transition period to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies, but must make such election when the company is first required to file a registration statement. Such an election is irrevocable during the period a company is an emerging growth company. We have elected to use the extended transition period to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. Accordingly, our financial statements may not be comparable to the financial statements of public companies that comply with such new or revised accounting standards.



 

xvi


Table of Contents

How You May Obtain Additional Information Regarding the Conversion and Offering

If you have any questions regarding the conversion and offering, please call the Stock Information Center at [phone number], or visit the Stock Information Center, which is located at 131 South Dawson Street, Thomasville, Georgia. The Stock Information Center will be open Monday through Friday between 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will be closed on bank holidays.

 



 

xvii


Table of Contents

RISK FACTORS

 

You should consider carefully the following risk factors, in addition to all other information in this prospectus,

in evaluating an investment in our common stock.

Risks Related to Our Business

Risks Related to the COVID-19 Pandemic and the Associated Economic Slowdown.

The ongoing global COVID-19 outbreak could harm our business and results of operations, and such effects will depend on future developments, which are highly uncertain and are difficult to predict.

In March 2020, the World Health Organization declared the coronavirus to be a pandemic. Given the ongoing and dynamic nature of the circumstances, it is difficult to predict the impact of COVID-19 on our business and on our customers, and there is no guarantee that our efforts to address the adverse impacts of the coronavirus will be effective. Global health concerns relating to COVID-19 and related government actions taken to reduce the spread of the virus have been weighing on the macroeconomic environment, and the outbreak has significantly increased economic uncertainty and reduced economic activity. The impact to date has included periods of significant volatility in financial, commodities and other markets. This volatility, if it continues, could have an adverse impact on our customers, our borrowers and on our business, financial condition and results of operations. We may also incur additional costs to remedy damages caused by business disruptions.

Additionally, actions by U.S. federal, state and foreign governments to address the pandemic, including travel bans and school, business and entertainment venue closures, may also have a significant adverse effect on the markets in which we conduct our business. The extent of impacts resulting from the coronavirus pandemic and other events beyond our control and will depend on future developments, which are highly uncertain and cannot be predicted, including new information which may emerge concerning the severity of the coronavirus pandemic and actions taken to contain the coronavirus or its impact, among others.

A worsening of economic conditions in our market area could reduce demand for our products and services and/or result in increases in our level of nonperforming loans, which could adversely affect our operations, financial condition and earnings.

Local economic conditions have a significant impact on the ability of our borrowers to repay loans and the value of the collateral securing loans. A deterioration in economic conditions could have the following consequences, any of which could have a material adverse effect on our business, financial condition, liquidity and results of operations:

 

   

demand for our products and services may decline;

 

   

loan delinquencies, problem assets and foreclosures may increase;

 

   

collateral for loans, especially real estate, may decline in value, thereby reducing customers’ future borrowing power, and reducing the value of assets and collateral associated with existing loans; and

 

   

the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us.

 

1


Table of Contents

Moreover, a significant decline in general economic conditions caused by pandemics, inflation, recession, acts of terrorism, an outbreak of hostilities or other international or domestic calamities, unemployment or other factors beyond our control could further impact these local economic conditions and could further negatively affect the financial results of our banking operations. In addition, deflationary pressures, while possibly lowering our operating costs, could have a significant negative effect on our borrowers, especially our business borrowers, and the values of underlying collateral securing loans, which could negatively affect our financial performance.

Risks Related to Lending Activities.

We originate commercial and multi-family real estate, commercial and industrial, and construction and land development loans, which involve credit risks that could adversely affect our financial condition and results of operations.

At December 31, 2020, commercial real estate loans totaled $72.7 million, or 27.2% of our loan portfolio, commercial and industrial loans totaled $29.6 million, or 11.1% of our loan portfolio, construction and land development loans totaled $30.0 million, or 11.2% of our loan portfolio and multi-family loans totaled $15.1 million, or 5.7% of our loan portfolio. Given their larger balances and the complexity of the underlying collateral, commercial and multi-family real estate, construction and land development loans, and commercial and industrial loans generally have more risk than the one- to four-family residential real estate loans we originate. Because the repayment of commercial real estate and commercial and industrial loans depends on the successful management and operation of the borrower’s properties or related businesses, repayment of such loans can be affected by adverse conditions in the local real estate market or economy. Because construction and development loans rely on the demand for lots and housing, the ability of developers to repay loans can be impacted by the economy’s impact on consumers. A downturn in the real estate market or the local economy could adversely impact the value of properties securing the loan or the revenues from the borrower’s business, thereby increasing the risk of nonperforming loans. Further, unlike residential mortgage loans, commercial and industrial loans may be secured by collateral other than real estate, such as inventory and accounts receivable, the value of which may depreciate over time, may be more difficult to appraise and may be more susceptible to fluctuation in value at default. A downturn in the economy may also impact landlords’ ability to retain and find new tenants in non-owner-occupied real estate properties. In addition, the physical condition of non-owner-occupied properties may be below that of owner-occupied properties due to lax property maintenance standards, which have a negative impact on the value of the collateral properties. As our commercial and multi-family real estate and commercial and industrial loan portfolios increase, the corresponding risks and potential for losses from these loans may also increase.    

If our allowance for loan losses is not sufficient to cover actual loan losses, our earnings could decrease.

In originating loans, there is a substantial likelihood that we will experience credit losses. The risk of loss will vary with, among other things, general economic conditions, the type of loan, the creditworthiness of the borrower over the term of the loan, and, in the case of a collateralized loan, the quality of the collateral for the loan. We maintain an allowance for loan losses, which is established through a provision for loan losses that represents management’s best estimate of probable losses within the existing portfolio of loans. We make various assumptions and judgments about the collectability of our loan portfolio, including the creditworthiness of borrowers and the value of the real estate and other assets serving as collateral for the repayment of loans. In determining the adequacy of the allowance for loan losses, we rely on our experience and our evaluation of economic conditions. If our assumptions prove to be incorrect, our allowance for loan losses may not be sufficient to cover losses inherent in our loan portfolio and adjustment may be necessary to allow for different economic conditions or adverse developments in our loan portfolio. Consequently, a problem with one or more loans could require us to significantly increase the level of our provision for loan losses. In addition, federal regulators periodically review our allowance for loan losses and as a result of such reviews, we may have to adjust our allowance for loan losses or recognize further loan charge-offs. However, regulatory agencies are not directly involved in the process of establishing the allowance for loan losses, as the process is our responsibility and any adjustment of the allowance is the responsibility of management. Material additions to the allowance would materially decrease our net income.

The Financial Accounting Standards Board (“FASB”) adopted a new credit loss accounting standard applicable to all banks, savings banks, credit unions, and financial holding companies, regardless of size and will be effective for TC Federal Bank for our fiscal year beginning on January 1, 2023. The Current Expected Credit Loss

 

2


Table of Contents

(“CECL”) rules change the current method of providing allowances for loan and lease losses (“ALLL”), which we expect may require us to increase our allowance for loan losses, and to greatly increase the data we would need to collect and review to determine the appropriate level of the ALLL. Under CECL, the allowance for credit loss is an estimate of the expected credit losses on financial assets measured at amortized cost, which is measured using relevant information about past events, including historical credit loss experience on financial assets with similar risk characteristics, current conditions, and reasonable and supportable forecasts that affect the collectability of the remaining cash flows over the contractual term of the financial assets. CECL requires an allowance to be created upon the origination or acquisition of a financial asset measured at amortized cost. Any increase in our ALLL, or expenses incurred to determine the appropriate level of the ALLL, may have a material adverse effect on our financial condition and results of operations.

Risks Related to Our Business Strategy.

Our business strategy includes growth, and our financial condition and results of operations could be negatively affected if we fail to grow or fail to manage our growth effectively. Growing our operations could also cause our expenses to increase faster than our revenues.

Our business strategy includes growth in assets, deposits and the scale of our operations. Achieving such growth will require us to attract customers that currently bank at other financial institutions in our market area. Our ability to successfully grow will depend on a variety of factors, including our ability to attract and retain experienced bankers, the continued availability of desirable business opportunities, competition from other financial institutions in our market area and our ability to manage our growth. Growth opportunities may not be available or we may not be able to manage our growth successfully. If we do not manage our growth effectively, our financial condition and operating results could be negatively affected. Furthermore, there can be considerable costs involved in opening branches and expanding lending capacity that generally require a period of time to generate the necessary revenues to offset their costs, especially in areas in which we do not have an established presence. Accordingly, any such business expansion, if done without proper due diligence and consideration of unexpected outcomes, could be expected to negatively impact our earnings for some period of time until certain economies of scale are reached. Our expenses could be further increased if we encounter delays in the opening of new branches.

We depend on our management team to implement our business strategy and execute successful operations and we could be harmed by the loss of their services.

We are dependent upon the services of the members of our senior management team who direct our strategy and operations. Members of our senior management team, or lending personnel who possess expertise in our markets and key business relationships, could be difficult to replace. Our loss of these persons, or our inability to hire additional qualified personnel, could impact our ability to implement our business strategy and could have a material adverse effect on our results of operations and our ability to compete in our markets. We currently have a comprehensive succession plan in place for key members of our senior management team. See “Management.”

Risks Related to Interest Rates.

A continuation of the historically low interest rate environment and the possibility that we may access higher-cost funds to support our loan growth and operations may adversely affect our net interest income and profitability.

In recent years the Federal Reserve Board’s policy has been to maintain interest rates at historically low levels through its targeted federal funds rate and the purchase of mortgage-backed securities. Our ability to reduce our interest expense may be limited over time as we reach historically low rate levels, as the consumer may ultimately choose to seek higher-yielding investments elsewhere. Earnings could be adversely affected if the interest rates received on loans and investment securities fall more quickly than the interest rates paid on deposits and borrowings. Simultaneously, at current interest rate levels our interest-earning assets may continue to decrease and our interest expense may increase as we find it necessary to potentially access non-core funding sources or increase deposit rates to fund our operations. A continuation of a low interest rate environment or our increasing our cost of funds may adversely affect our net interest income, and therefore earnings, which would have an adverse effect on our profitability.

 

3


Table of Contents

Future changes in interest rates could reduce our profits and asset values.

Net income is the amount by which net interest income and non-interest income exceeds non-interest expense, provision for loan losses, and taxes. Net interest income makes up a majority of our income and is based on the difference between:

 

   

the interest income we earn on interest-earning assets, such as loans and securities; and

 

   

the interest expense we pay on interest-bearing liabilities, such as deposits and borrowings.

The rates we earn on our assets and the rates we pay on our liabilities are generally fixed for a contractual period of time. Like many savings institutions, our liabilities generally have shorter contractual maturities than our assets. This imbalance can create significant earnings volatility because market interest rates change over time. In a period of rising interest rates, the interest income we earn on our assets may not increase as rapidly as the interest we pay on our liabilities. In a period of declining interest rates, the interest income we earn on our assets may decrease more rapidly than the interest we pay on our liabilities, as borrowers prepay mortgage loans, and mortgage-backed securities and callable investment securities are called, requiring us to reinvest those cash flows at lower interest rates.

In addition, changes in interest rates can affect the average life of loans and mortgage-backed and related securities. A decline in interest rates results in increased prepayments of loans and mortgage-backed and related securities as borrowers refinance their debt to reduce their borrowing costs. This creates reinvestment risk, which is the risk that we may not be able to reinvest prepayments at rates that are comparable to the rates we earned on the prepaid loans or securities. Furthermore, an inverted interest rate yield curve, where short-term interest rates (which are usually the rates at which financial institutions borrow funds) are higher than long-term interest rates (which are usually the rates at which financial institutions lend funds for fixed-rate loans) can reduce a financial institution’s net interest margin and create financial risk for financial institutions who originate longer-term, fixed rate mortgage loans.

Any substantial, unexpected, prolonged change in market interest rates could have a material adverse effect on our financial condition, liquidity and results of operations. Changes in the level of interest rates also may negatively affect the value of our assets and ultimately affect our earnings.

Risks Related to Competitive Markets.

Strong competition within our market areas may limit our growth and profitability.

Competition in the banking and financial services industry is intense and we experience strong competition from many other financial institutions as well as financial technology companies (“fintechs”). In our market area, we compete with commercial banks, savings institutions, mortgage brokerage firms, credit unions, finance companies, mutual funds, insurance companies, and brokerage and investment banking firms and unregulated or less regulated non-banking entities, operating locally and elsewhere. Because technology and other changes have lowered barriers to entry and made it possible for non-banks to offer products and services traditionally provided by banks, we also compete with fintechs seeking to disrupt conventional banking markets. In particular, the activity of fintechs has grown significantly over recent years and is expected to continue to grow. Fintechs have and may continue to offer bank or bank-like products and a number of fintechs have applied for bank or industrial loan charters. In addition, other fintechs have partnered with existing banks to allow them to offer deposit products to their customers. Many of these competitors have substantially greater resources and higher lending limits than we have and offer certain services that we do not or cannot provide. In addition, some of our competitors offer loans with lower interest rates on more attractive terms than loans we offer. Competition also makes it increasingly difficult and costly to attract and retain qualified employees. Our profitability depends upon our continued ability to successfully compete in our market area. If we must raise interest rates paid on deposits or lower interest rates charged on our loans, our net interest margin and profitability could be adversely affected.

 

4


Table of Contents

The financial services industry could become even more competitive as a result of new legislative, regulatory and technological changes and continued consolidation. Banks, securities firms and insurance companies can merge under the umbrella of a financial holding company, which can offer virtually any type of financial service, including banking, securities underwriting, insurance (both agency and underwriting) and merchant banking. Also, technology has lowered barriers to entry and made it possible for non-banks to offer products and services traditionally provided by banks, such as automatic transfer and automatic payment systems. Many of our competitors have fewer regulatory constraints and may have lower cost structures. Additionally, due to their size, many competitors may be able to achieve economies of scale and, as a result, may offer a broader range of products and services as well as better pricing for those products and services than we can. We expect competition to increase in the future as a result of legislative, regulatory and technological changes and the continuing trend of consolidation in the financial services industry. For additional information see “Business of TC Federal Bank—Market Area” and “—Competition.”

Our asset size makes it more difficult for us to compete.

Our asset size makes it more difficult to compete with other financial institutions that are larger and can more easily afford to invest in the marketing and technologies needed to attract and retain customers. Our ability to diversify economic risks is limited by our own local markets and economies. Because our principal source of income is the net interest income we earn on our loans and investments after deducting interest paid on deposits and other sources of funds, our ability to generate the revenues needed to cover our expenses and finance such investments is limited by the size of our loan and investment portfolios. Accordingly, we are not always able to offer new products and services as quickly as our competitors. In addition, our smaller customer base may make it difficult to generate meaningful non-interest income from such activities as securities and insurance brokerage. Finally, compared to larger institution, we are disproportionately affected by the continually increasing costs of compliance with new banking and other regulations.

Risks Related to Laws and Regulations.

Changes in laws and regulations and the cost of regulatory compliance with new laws and regulations may adversely affect our operations and/or increase our costs of operations.

TC Federal Bank is subject to extensive regulation, supervision and examination by the Office of the Comptroller of the Currency, and TC Bancshares, Inc. will be subject to extensive regulation, supervision and examination by the Federal Reserve Board. Such supervision and regulation governs the activities in which an institution and its holding company may engage and are intended primarily for the protection of the federal deposit insurance fund and the depositors and borrowers of TC Federal Bank, rather than for our stockholders. Regulatory authorities have extensive discretion in their supervisory and enforcement activities, including the imposition of restrictions on our operations, the classification of our assets and determination of the level of our allowance for loan losses. These regulations, along with existing tax, accounting, securities, insurance and monetary laws, rules, standards, policies, and interpretations, control the methods by which financial institutions conduct business, implement strategic initiatives and tax compliance, and govern financial reporting and disclosures. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, legislation or supervisory action, may have a material impact on our operations. Further, changes in accounting standards can be both difficult to predict and involve judgment and discretion in their interpretation by us and our independent accounting firms. These changes could materially impact, potentially even retroactively, how we report our financial condition and results of operations.

The Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) has significantly changed the regulation of banks and savings institutions and affects the lending, deposit, investment, trading and operating activities of financial institutions and their holding companies. The Dodd-Frank Act requires various federal agencies to adopt a broad range of new implementing rules and regulations, and to prepare numerous studies and reports for Congress. The federal agencies have been given significant discretion in drafting the implementing rules and regulations, many of which are not in final form. As a result, we cannot at this time predict the full extent to which the Dodd-Frank Act will impact our business, operations or financial condition. However, compliance with the Dodd-Frank Act and its implementing regulations and policies has already resulted in changes to our business and operations, as well as additional costs, and has diverted management’s time from other business activities, all of which have adversely affected our financial condition and results of operations.

 

5


Table of Contents

Uncertainty exists with regard to regulation of holding companies of covered savings associations.

Effective July 1, 2019, TC Federal Bank qualified as a “covered savings association” and elected to hold such status. On May 24, 2019, the Office of the Comptroller of the Currency issued a final rule and outlined nature and powers of a covered savings association as well as the applicable regulatory structure. Although as a covered savings association we are subject to the same reporting and regulatory requirements as a federal savings bank, neither the Office of the Comptroller of the Currency nor the Federal Reserve Board has released guidance on the regulation of covered savings association holding companies. TC Bancshares, Inc. will be the holding company of a covered savings association, and ambiguity remains on the ongoing treatment and regulation of such entities. Additionally, the Home Owners’ Loan Act was not amended to exempt subsidiary savings banks of federal stock holding companies from the qualified thrift lending requirements, and the Federal Reserve Board has provided no guidance on the issue. The Federal Reserve Board may require TC Bancshares, Inc. to register as a bank holding company, which could further alter the regulatory restrictions on their activities.

Non-compliance with the USA PATRIOT Act, Bank Secrecy Act, or other laws and regulations could result in fines or sanctions.

The USA PATRIOT and Bank Secrecy Acts require financial institutions to develop programs to prevent financial institutions from being used for money laundering and terrorist activities. If such activities are detected, financial institutions are obligated to file suspicious activity reports with the U.S. Treasury’s Office of Financial Crimes Enforcement Network. These rules require financial institutions to establish procedures for identifying and verifying the identity of customers seeking to open new financial accounts. Failure to comply with these regulations could result in fines or sanctions, including restrictions on conducting acquisitions or establishing new branches. The policies and procedures we have adopted that are designed to assist in compliance with these laws and regulations may not be effective in preventing violations of these laws and regulations.

We have become subject to more stringent capital requirements, which may adversely impact our return on equity, require us to raise additional capital, or limit our ability to pay dividends or repurchase shares.

Federal regulations establish minimum capital requirements for insured depository institutions, including minimum risk-based capital and leverage ratios and define what constitutes “capital” for calculating these ratios. The minimum capital requirements are: (1) a common equity Tier 1 capital ratio of 4.5%; (2) a Tier 1 to risk-based assets capital ratio of 6%; (3) a total capital ratio of 8%; and (4) a Tier 1 leverage ratio of 4%. The regulations also require unrealized gains and losses on certain “available-for-sale” securities holdings to be included for calculating regulatory capital requirements unless a one-time opt out is exercised. We elected to exercise our one-time option to opt out of the requirement to include certain “available-for-sale” securities holdings for calculating our regulatory capital ratios. The regulations also establish a “capital conservation buffer” of 2.5%, resulting in the following minimum ratios: (1) a common equity Tier 1 capital ratio of 7.0%, (2) a Tier 1 to risk-based assets capital ratio of 8.5%, and (3) a total capital ratio of 10.5%. An institution will be subject to limitations on paying dividends, repurchasing its shares, and paying discretionary bonuses, if its capital levels fall below the buffer amount.

The federal banking agencies proposed a rule to establish for institutions with assets of less than $10 billion that meet other specified criteria a “community bank leverage ratio” (the ratio of a bank’s tangible equity capital to average total consolidated assets) of 9% that such institutions may elect to utilize in lieu of the generally applicable leverage and risk-based capital requirements under the Basel Committee on Banking Supervision (“Basel III”). A “qualifying community bank” with capital exceeding 9% will be considered compliant with all applicable regulatory capital and leverage requirements, including the requirement to be “well capitalized.” The rule was adopted in final form, effective January 1, 2020. The CARES Act lowered the community bank leverage ratio to 8%, with federal regulation making the reduced ratio effective April 23, 2020. Another rule was issued to transition back to the 9% community bank leverage ratio by increasing the ratio to 8.5% for calendar year 2021 and to 9% thereafter.

We have analyzed the effects of these new capital requirements, and we believe that TC Federal Bank meets all of these new requirements, including the full 2.5% capital conservation buffer. Furthermore, TC Federal Bank runs an annual stress test on its loan portfolio to determine its ability to maintain the full capital conservation buffer in the event of heightened loan losses similar or greater than those experienced by banking peers in the Great Recession. See “Supervision and Regulation—Federal Banking Regulation—Capital Requirements.”

 

6


Table of Contents

Risks Related to Operational Matters.

We face significant operational risks because the financial services business involves a high volume of transactions and increased reliance on technology, including risk of loss related to cyber-security breaches.

We operate in diverse markets and rely on the ability of our employees and systems to process a high number of transactions and to collect, process, transmit and store significant amounts of confidential information regarding our customers, employees and others and concerning our own business, operations, plans and strategies. Operational risk is the risk of loss resulting from our operations, including but not limited to, the risk of fraud by employees or persons outside our company, the execution of unauthorized transactions by employees, errors relating to transaction processing and technology, systems failures or interruptions, breaches of our internal control systems and compliance requirements, and business continuation and disaster recovery. Insurance coverage may not be available for such losses, or where available, such losses may exceed insurance limits. This risk of loss also includes the potential legal actions that could arise as a result of operational deficiencies or as a result of non-compliance with applicable regulatory standards or customer attrition due to potential negative publicity. In addition, we outsource some of our data processing to certain third-party providers. If these third-party providers encounter difficulties, including as a result of cyber-attacks or information security breaches, or if we have difficulty communicating with them, our ability to adequately process and account for transactions could be affected, and our business operations could be adversely affected.

In the event of a breakdown in our internal control systems, improper operation of systems or improper employee actions, disruptions or failures in the physical infrastructure or operating systems that support our business and customers, or a breach of our security systems, including if confidential or proprietary information were to be mishandled, misused or lost, we could suffer financial loss, customer attrition, the inability of our customers to transact business with us, violations of applicable privacy and other laws, regulatory fines, penalties or intervention, reputational damage, reimbursement or other compensation costs, and/or additional compliance costs, any of which could materially adversely affect our results of operations or financial condition.

The cost of additional finance and accounting systems, procedures and controls in order to satisfy our new public company reporting requirements will increase our expenses.

As a result of the completion of this offering, we will become a public reporting company. We expect that the obligations of being a public company, including the substantial public reporting obligations, will require significant expenditures and place additional demands on our management team. We have made, and will continue to make, changes to our internal controls and procedures for financial reporting and accounting systems to meet our reporting obligations as a stand-alone public company. However, the measures we take may not be sufficient to satisfy our obligations as a public company. Section 404 of the Sarbanes-Oxley Act of 2002 (the “Sarbanes Oxley Act”) requires annual management assessments of the effectiveness of our internal control over financial reporting, starting with the second annual report that we would expect to file with the Securities and Exchange Commission. Any failure to achieve and maintain an effective internal control environment could have a material adverse effect on our business and stock price. In addition, we may need to hire additional compliance, accounting and financial staff with appropriate public company experience and technical knowledge, and we may not be able to do so in a timely fashion. As a result, we may need to rely on outside consultants to provide these services for us until qualified personnel are hired. These obligations will increase our operating expenses and could divert our management’s attention from our operations.

Risks Related to Accounting Matters.

Changes in accounting standards could affect reported earnings.

The bodies responsible for establishing accounting standards, including the Financial Accounting Standards Board, the Securities and Exchange Commission and other regulatory bodies, periodically change the financial accounting and reporting guidance that governs the preparation of our financial statements. These changes can be hard to predict and can materially impact how we record and report our financial condition and results of operations. In some cases, we could be required to apply new or revised guidance retroactively.

 

7


Table of Contents

Changes in management’s estimates and assumptions may have a material impact on our consolidated financial statements and our financial condition or operating results.

In preparing this prospectus as well as periodic reports we will be required to file under the Securities Exchange Act of 1934, including our consolidated financial statements, our management is and will be required under applicable rules and regulations to make estimates and assumptions as of a specified date. These estimates and assumptions are based on management’s best estimates and experience as of that date and are subject to substantial risk and uncertainty. Materially different results may occur as circumstances change and additional information becomes known. The Areas requiring significant estimates and assumptions by management include our evaluation of the adequacy of our allowance for loan losses and our determinations with respect to amounts owed for income taxes. The uncertainty surrounding the lasting effects of the COVID-19 pandemic may negatively impact results, and our management team’s assumptions may not account for such effects.

We have a significant amount of net operating losses that we may not be able to utilize.

During the great recession, we generated significant net operating losses and unrealized tax losses (collectively, “NOLs”). As of December 31, 2020, we had an estimated federal NOL carryforward of $8.6 million and an estimated state NOL carryforward of $8.9 million, and recognized a deferred tax asset of $2.2 million related to NOL carryforwards. These NOLs generally may be carried forward for a 20-year period to offset future taxable income and reduce our federal and state income tax liability, respectively. Our federal and state NOL carry-forwards begin to expire in 2031 unless previously utilized.

As a result of our conversion from mutual to stock form of ownership and our contemporaneous stock offering, it is possible that we would incur an “ownership change” under Section 382 of the Internal Revenue Code (“Section 382”). An ownership change will occur if after the conversion, the persons who are considered “owners” of TC Federal Bank before the conversion own less than 50% of our holding company’s stock immediately after the conversion. In addition, an ownership change will occur if, over a rolling three-year period, the percentage of the common stock of TC Bancshares, Inc. owned by shareholders holding 5% or more of our common stock has increased by more than 50% over the lowest percentage of common stock owned by such shareholders during the three-year period. In general, if a company incurs an ownership change under Section 382, the company’s ability to utilize an NOL carryforward to offset its taxable income becomes limited to a certain amount per year. This limitation is computed by multiplying the company’s fair market value immediately before the ownership change by a rate equal to the long-term tax-exempt rate for the month in which the ownership change occurs.

If we are unable to fully utilize the NOL carryforwards to reduce our taxable income prior to their expiration, either because of insufficient taxable income or a limitation imposed under Section 382, we will need to write off any remaining deferred tax asset and will incur additional income tax liability, which would adversely affect our results of operations.

Other Risks related to Our Business.

Legal and regulatory proceedings and related matters could adversely affect us.

We have been and may in the future become involved in legal and regulatory proceedings. We consider most of the proceedings to be in the normal course of our business or typical for the industry; however, it is inherently difficult to assess the outcome of these matters, and we may not prevail in any proceedings or litigation. There could be substantial cost and management diversion in such litigation and proceedings, and any adverse determination could have a materially adverse effect on our business, brand or image, or our financial condition and results of our operations.

We are subject to environmental liability risk associated with lending activities or properties we own.

A significant portion of our loan portfolio is secured by real estate, and we could become subject to environmental liabilities with respect to one or more of these properties, or with respect to properties that we own in operating our business. During the ordinary course of business, we may foreclose on and take title to properties securing defaulted loans. In doing so, there is a risk that hazardous or toxic substances could be found on these

 

8


Table of Contents

properties. If hazardous conditions or toxic substances are found on these properties, we may be liable for remediation costs, as well as for personal injury and property damage, civil fines and criminal penalties regardless of when the hazardous conditions or toxic substances first affected any particular property. Environmental laws may require us to incur substantial expenses to address unknown liabilities and may materially reduce the affected property’s value or limit our ability to use or sell the affected property. In addition, future laws or more stringent interpretations or enforcement policies with respect to existing laws may increase our exposure to environmental liability. Our policies, which require us to perform appropriate environmental due diligence when originating loans secured by certain types of commercial properties, may not be sufficient to detect all potential environmental hazards, particularly at the point of foreclosure, if necessary. The remediation costs and any other financial liabilities associated with an environmental hazard could have a material adverse effect on us.

Natural disasters, acts of terrorism and other external events could harm our business.

Natural disasters can disrupt our operations, result in damage to our properties, reduce or destroy the value of the collateral for our loans and negatively affect the economies in which we operate, which could have a material adverse effect on our results of operations and financial condition. A significant natural disaster, such as a hurricane, pandemic, tornado, earthquake, fire or flood, could have a material adverse impact on our ability to conduct business, and our insurance coverage may be insufficient to compensate for losses that may occur. Acts of terrorism, war, civil unrest, violence, pandemics or human error could cause disruptions to our business or the economy as a whole. While we have established and regularly test disaster recovery procedures, the occurrence of any such event could have a material adverse effect on our business, operations and financial condition.

We are a community bank and our ability to maintain our reputation is critical to the success of our business and the failure to do so may materially adversely affect our performance.

We are a community bank, and our reputation is one of the most valuable components of our business. A key component of our business strategy is to rely on our reputation for customer service and knowledge of local markets to expand our presence by capturing new business opportunities from existing and prospective customers in our market area and contiguous areas. As such, we strive to conduct our business in a manner that enhances our reputation. This is done, in part, by recruiting, hiring and retaining employees who share our core values of being an integral part of the communities we serve, delivering superior service to our customers and caring about our customers and associates. If our reputation is negatively affected, by the actions of our employees, by our inability to conduct our operations in a manner that is appealing to current or prospective customers, or otherwise, our business and, therefore, our operating results may be materially adversely affected.

We may be required to transition from the use of LIBOR interest rate index in the future.

Certain of our investment securities are currently indexed to LIBOR to calculate the loan interest rate. The continued availability of the LIBOR index is not guaranteed after 2021. We cannot predict whether and to what extent banks will continue to provide LIBOR submissions to the administrator of LIBOR or whether any additional reforms to LIBOR may be enacted. At this time, no consensus exists as to what rate or rates may become acceptable alternatives to LIBOR (with the exception of overnight repurchase agreements, which are expected to be based on the Secured Overnight Financing Rate, or SOFR). The language in our LIBOR-based contracts and financial instruments has developed over time and may have various events that trigger when a successor rate to the designated rate would be selected. If a trigger is satisfied, contracts and financial instruments may give the calculation agent discretion over the substitute index or indices for the calculation of interest rates to be selected.

Risks Related to the Offering

The future price of our common stock may be less than the purchase price in the stock offering.

If you purchase shares of common stock in the offering, you may not be able to sell them later at or above the $10.00 purchase price in the offering. In many cases, shares of common stock issued by newly converted savings institutions or stock holding companies have traded below the initial offering price. The aggregate purchase price of the shares of common stock sold in the offering will be based on an independent appraisal. The independent

 

9


Table of Contents

appraisal is not intended, and should not be construed, as a recommendation of any kind as to the advisability of purchasing shares of common stock in the offering. The independent appraisal is based on certain estimates, assumptions and projections, all of which are subject to change from time to time. After the shares begin trading, the trading price of our common stock will be determined by the marketplace, and may be influenced by many factors, including prevailing interest rates, the overall performance of the economy, changes in federal tax laws, new regulations, investor perceptions of TC Bancshares, Inc. and the outlook for the financial services industry in general. Price fluctuations in our common stock may be unrelated to our operating performance.

The capital we raise in the stock offering may negatively impact our return on equity until we can fully implement our business plan. This could negatively affect the trading price of our shares of common stock.

Net income divided by average equity, known as “return on equity,” is a ratio many investors use to compare the performance of a financial institution to its peers. We expect our return on equity to remain relatively low until we are able to implement our business plan and leverage the additional capital we receive from the stock offering. Although we anticipate increasing net interest income using proceeds of the stock offering, our return on equity will be reduced by the capital raised in the stock offering, higher expenses from the costs of being a public company, and added expenses associated with our employee stock ownership plan and the stock-based benefit plans we intend to adopt. Until we can implement our business plan and increase our net interest income through investment of the proceeds of the offering, we expect our return on equity to remain relatively low compared to our peer group, which may reduce the value of our shares.    

We have broad discretion in using the proceeds of the stock offering. Our failure to effectively deploy the net proceeds of the offering may have an adverse effect on our financial performance and the value of our common stock.

We intend to invest between $19.4 million and $22.8 million of the net proceeds of the offering in TC Federal Bank. We also expect to use a portion of the net proceeds we retain to fund a loan for the purchase of shares of common stock in the offering by the employee stock ownership plan. We may use the remaining net proceeds to invest in short-term and other investments, repurchase shares of common stock, pay dividends, or for other general corporate purposes. TC Federal Bank intends to use the net proceeds it receives to fund new loans, enhance existing products and services, invest in securities, expand its banking franchise, or for other general corporate purposes. However, with the exception of the loan to the employee stock ownership plan, we have not allocated specific amounts of the net proceeds for any of these purposes, and we will have significant flexibility in determining the amount of the net proceeds we apply to different uses and the timing of such applications. Also, certain of these uses, such as any potential acquisition, paying dividends and repurchasing common stock, may require the approval of or non-objection from the Office of the Comptroller of the Currency or Federal Reserve Board. We have not established a timetable for investing the net proceeds, and, accordingly, we may not invest the net proceeds at the time that is most beneficial to TC Bancshares, Inc., TC Federal Bank or the stockholders. For additional information see “How We Intend To Use The Proceeds From The Offering.”

There may be a limited trading market in our common stock, which would hinder your ability to sell our common stock and may lower the market price of the stock.

We have never issued capital stock and there is no established market for our common stock. We expect that our common stock will be quoted on the traded on the on the Nasdaq Capital Market under the symbol “TCBC” upon conclusion of the stock offering, subject to completion of the stock offering and compliance with certain conditions, including having 300 “round lot” stockholders (more than 100 shares) and at least three companies making a market for our common stock. The development of an active trading market depends on the existence of willing buyers and sellers, the presence of which is not within our control, or that of any market maker. The number of active buyers and sellers of the shares of common stock at any particular time may be limited. Under such circumstances, you could have difficulty selling your shares of common stock on short notice, and, therefore, you should not view the shares of common stock as a short-term investment. In addition, our public “float,” which is the total number of our outstanding shares less the shares held by our employee stock ownership plan and our directors and executive officers, is likely to be quite limited. As a result, it is unlikely that an active trading market for the common stock will develop or that, if it develops, it will continue. If you purchase shares of common stock, you

 

10


Table of Contents

may not be able to sell them at or above $10.00 per share. Purchasers of common stock in this stock offering should have long-term investment intent and should recognize that there will be a limited trading market in the common stock. This may make it difficult to sell the common stock after the stock offering and may have an adverse impact on the price at which the common stock can be sold.

Our stock-based benefit plans will increase our costs, which will reduce our income.

We anticipate that our employee stock ownership plan will purchase up to 8.0% of the shares of common stock sold in the stock offering with funds borrowed from TC Bancshares, Inc. We will record annual employee stock ownership plan expense equal to the fair value of shares of common stock committed to be released to employees, which is estimated to be between (after tax) $125,000 at the minimum of the offering range and $195,000 at the adjusted maximum of the offering range assuming a price of $10.00 per share. If shares of common stock appreciate in value over time, compensation expense relating to the employee stock ownership plan will increase.

We also intend to adopt one or more stock-based benefit plans after the stock offering that would award participants (at no cost to them) shares of our common stock and/or options to purchase shares of our common stock. The number of shares reserved for awards of restricted stock or grants of stock options under any initial stock-based benefit plan may not exceed 4.0% and 10.0%, respectively, of the total shares sold in the offering, if these plans are adopted within 12 months after the completion of the conversion. We may reserve shares of common stock for stock awards and stock options in excess of these amounts, provided the stock-based benefit plan is adopted more than one year following the stock offering.

The shares of restricted common stock granted under the stock-based benefit plans will be expensed by us over their vesting period based on the fair market value of the shares on the date they are awarded. If the shares of restricted common stock to be granted under the stock-based benefit plans are repurchased in the open market (rather than issued directly from authorized but unissued shares by TC Bancshares, Inc.) and cost the same as the purchase price in the offering, the reduction to stockholders’ equity due to the plan would be between $1.6 million at the minimum of the offering range and $2.5 million at the adjusted maximum of the offering range. To the extent we repurchase shares of common stock in the open market to fund the grants of shares of restricted common stock under the plan, and the price of such shares exceeds the offering price of $10.00 per share, the reduction to stockholders’ equity would exceed the range described above. Conversely, to the extent the price of such shares is below the offering price of $10.00 per share, the reduction to stockholders’ equity would be less than the range described above.

We will generally recognize as an expense in our income statement the grant-date fair value of stock options as such options vest. When we record an expense related to the grant of options using the fair value method, we will incur significant compensation and benefits expense. As discussed in the “Pro Forma Data” and based on certain assumptions discussed therein, we estimate this annual expense would be approximately $239,000 assuming on an after-tax basis, assuming we sell 4.7 million shares in the offering.

The implementation of one or more stock-based benefit plans may dilute your ownership interest.

We intend to adopt one or more stock-based benefit plans following the conversion and offering. The stock-based benefit plans will be funded through either open market purchases, if permitted, or from the issuance of authorized but unissued shares. Public stockholders would experience a reduction in ownership interest totaling 14.0% in the event newly issued shares are used to fund stock options and stock awards in an amount equal to 10.0% and 4.0%, respectively, of the total shares issued in the conversion and offering.

The corporate governance provisions in our articles of incorporation and bylaws may prevent or impede the holders of a minority of our common stock from obtaining representation on our board of directors and may also prevent or impede a change in control.

 

11


Table of Contents

Provisions in our articles of incorporation and bylaws may prevent or impede holders of a minority of our common stock from obtaining representation on our board of directors. For example, our board of directors will be divided into three classes with staggered three-year terms. A classified board makes it more difficult for stockholders to change a majority of the directors because it generally takes at least two annual elections of directors for this to occur. Second, our articles of incorporation provides that there will not be cumulative voting by stockholders for the election of our directors. Also, we have the ability to issue preferred stock with voting rights to third parties who may be friendly to our board of directors.

In addition, a section in each of TC Bancshares, Inc.’s and TC Federal Bank’s articles of incorporation and charter, respectively will generally provide that, for a period of three years from the closing of the offering, no person may directly or indirectly offer to acquire or acquire the beneficial ownership of more than 10% of any class of equity security of TC Bancshares, Inc. or TC Federal Bank held by any person other than TC Bancshares, Inc., and that any shares acquired in excess of this limit would not be entitled to be voted and would not be counted as voting stock in connection with any matters submitted to the stockholders for a vote.

Under Federal Reserve Board regulations no person may directly or indirectly acquire or offer to acquire beneficial ownership of more than 10% of our common stock without prior approval of the Federal Reserve Board. Under federal law, subject to certain exemptions, a person, entity or group must notify the Federal Reserve Board before acquiring control of a savings and loan holding company. Acquisition of 10% or more of any class of voting stock of a savings and loan holding company creates a rebuttable presumption that the acquirer “controls” the holding company. Also, a savings and loan holding company must obtain the prior approval of the Federal Reserve Board before, among other things, acquiring direct or indirect ownership or control of more than 5% of any class of voting shares of any bank, including TC Federal Bank.

Our management team has limited experience managing a public company, and regulatory compliance may divert its attention from the day-to-day management of our business.

Our management team has limited experience managing a publicly-traded company or complying with the increasingly complex laws pertaining to public companies. Our management team may not successfully or efficiently manage our transition into a public company, which will be subject to significant regulatory oversight and reporting obligations under federal securities laws. In particular, these new obligations will require substantial attention from our management and may divert their attention away from the day-to-day management of our business, which could materially and adversely impact our business operations.

You may not receive dividends on our common stock.

Holders of our common stock are only entitled to receive dividends as our board of directors may declare out of funds legally available for such payments. The declaration and payment of future cash dividends will be subject to, among other things, regulatory restrictions, our then current and projected consolidated operating results, financial condition, tax considerations, future growth plans, general economic conditions, and other factors our board of directors deems relevant. See “Supervision and Regulation—Federal Banking Regulation—Capital Requirements”; “—Capital Distributions”; and “—Holding Company Regulation”

TC Bancshares, Inc. will depend primarily upon the proceeds it retains from the offering as well as earnings of TC Federal Bank to provide funds to pay dividends on our common stock. The payment of dividends by TC Federal Bank also is subject to certain regulatory restrictions. Federal law generally prohibits a depository institution from making any capital distributions (including payment of a dividend) to its parent holding company if the depository institution would thereafter be or continue to be undercapitalized, and dividends by a depository institution are subject to additional limitations.

As a result, any payment of dividends in the future by TC Bancshares, Inc. will depend, in large part, on TC Federal Bank’s ability to satisfy these regulatory restrictions and its earnings, capital requirements, financial condition and other factors.

You may not be able to sell your shares of common stock until you have received a statement reflecting ownership of shares, which will affect your ability to take advantage of changes in the stock price immediately following the offering.

 

12


Table of Contents

A statement reflecting ownership of shares of common stock purchased in the offering may not be delivered for several days after the completion of the offering and the commencement of trading in the common stock. Your ability to sell the shares of common stock before receiving your ownership statement will depend on arrangements you may make with a brokerage firm, and you may not be able to sell your shares of common stock until you have received your ownership statement. As a result, you may not be able to take advantage of fluctuations in the price of the common stock immediately following the offering.

We are an emerging growth company, and any decision on our part to comply only with certain reduced reporting and disclosure requirements applicable to emerging growth companies could make our common stock less attractive to investors.

We are an emerging growth company, and, for as long as we continue to be an emerging growth company, we may choose to take advantage of exemptions from various reporting requirements applicable to other public companies but not to “emerging growth companies,” including, but not limited to, reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved. As an emerging growth company, we also will not be subject to Section 404(b) of the Sarbanes-Oxley Act of 2002, which would require that our independent auditors review and attest as to the effectiveness of our internal control over financial reporting. We have also elected to use the extended transition period to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. Accordingly, our financial statements may not be comparable to the financial statements of public companies that comply with such new or revised accounting standards.

We could remain an “emerging growth company” for up to five years, or until the earliest of (a) the last day of the first fiscal year in which our total annual gross revenues amount to $1.07 billion or more, (b) the date that we become a “large accelerated filer” as defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended, which would occur if the market value of our common stock that is held by non-affiliates exceeds $700 million as of the last business day of our most recently completed second fiscal quarter, or (c) the date on which we have issued more than $1.0 billion in non-convertible debt during the preceding three-year period.

As a result, our stockholders may not have access to certain information they may deem important, and investors may find our common stock less attractive if we choose to rely on these exemptions. This could result in a less active trading market for our common stock and the price of our common stock may be more volatile.

You may not revoke your decision to purchase TC Bancshares common stock in the subscription or community offerings after you send us your order.

Funds submitted or automatic withdrawals authorized in connection with the purchase of shares of common stock in the subscription and community offerings will be held by us until the completion or termination of the conversion and offering, including any extension of the expiration date and consummation of a syndicated offering. Because completion of the conversion and offering will be subject to regulatory approvals and an update of the independent appraisal prepared by Feldman Financial among other factors, there may be one or more delays in completing the conversion and offering. Orders submitted in the subscription and community offerings are irrevocable, and purchasers will have no access to their funds unless the offering is terminated, or extended beyond [extension date], or the number of shares to be sold in the offering is increased to more than shares 6,215,750 or decreased to fewer than 3,995,000 shares.

 

13


Table of Contents

SELECTED FINANCIAL AND OTHER DATA

The following tables set forth selected historical financial and other data for TC Federal Bank at the dates and for the periods indicated. It is only a summary and it should be read in conjunction with the business and financial information contained elsewhere in this prospectus, including the financial statements that appear starting on page F-1 of this prospectus. The information at December 31, 2020 and 2019 and for the years ended December 31, 2020 and 2019 is derived in part from the audited financial statements appearing in this prospectus. The information at December 31, 2018, 2017 and 2016 and for the years ended December 31, 2018, 2017 and 2016 is derived in part from audited financial statements not appearing in this prospectus.

 

     At December 31,  
     2020     2019      2018     2017     2016  
     (In thousands)  

Selected Financial Condition Data:

           

Total assets

   $ 349,927     $ 321,762      $ 297,178     $ 273,412     $ 246,271  

Cash and cash equivalents

     41,876       33,036        25,127       32,827       25,991  

Investment securities available-for-sale:(1)

     15,917       22,107        27,114       21,500       21,112  

Loans, net(2)

     262,356       244,971        235,233       210,109       197,378  

Bank-owned life insurance

     10,883       10,583        —         —         —    

Deposits

     294,100       273,604        250,348       224,096       201,365  

Total equity

     39,858       39,788        38,019       37,609       31,401  
     Years Ended December 31,  
     2020     2019      2018     2017     2016  
     (In thousands)  

Selected Operations Data:

           

Total interest income

   $ 13,088     $ 12,557    $  11,374     $ 9,712     $ 9,534  

Total interest expense

     2,365       3,102        2,110       1,428       1,273  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net interest income

     10,723       9,455        9,264       8,284       8,261  

Provision for loan losses

     780       0        (551     (1,860     184  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan losses

     9,943       9,455        9,815       10,144       8,077  

Non-interest income:

Service charges on deposits

     472       513        420       375       369  

Gain on sale of loans

     1,236       380        187       250       151  

Gain on sale of securities

     —         68        —         —         1  

Other

     323       299        —         2       37  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total non-interest income

     2,031       1,260        607       627       558  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Non-interest expenses:

           

Salaries and employee benefits

     6,444       5,327        5,499       5,546       4,569  

Occupancy and equipment

     754       658        629       796       658  

Data processing conversion costs

     1,132       0        0       0       0  

Other real estate loss/(gain) on sale and writedowns

     (13     10        (4     51       113  

Other

     3,309       3,146        3,271       2,587       2,123  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total non-interest expense

     11,626       9,141        9,395       8,980       7,463  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     348       1,574        1,027       1,791       1,172  

Provision for income taxes

     40       367        348       (4,295     40  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net income

   $ 308     $  1,207    $  679   $  6,086   $  1,132  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

(1)

There were no held-to-maturity securities at any of the dates presented.

(2) 

Net of allowances for loan losses and deferred loan fees. Amounts do not include loans-in-process which amounted to $15.1 million and $13.6 million at December 31, 2020 and 2019, respectively.

 

14


Table of Contents
     At or For the
Years Ended December 31,
 
     2020     2019     2018     2017     2016  

Selected Financial Ratios and Other Data:

          

Performance ratios(1):

          

Return on average assets (ratio of net income

to average total assets)

     0.09     0.39     0.24     2.37     0.46

Return on average equity (ratio of net income to average equity)

     0.76     3.06     1.80     18.44     3.69

Yield on interest-earning assets

     4.12     4.33     4.11     3.79     3.85

Rate paid on interesting-bearing liabilities

     0.89     1.25     0.92     0.68     0.62

Average interest rate spread:(2)

     3.23     3.08     3.19 %     3.11     3.23

Net interest margin(3)

     3.38     3.25     3.35     3.23     3.34

Operating expense to average total assets

     3.46     2.99     3.31     3.48     2.98

Average interest-earning assets to average

interest-bearing liabilities

     119.4     117.5     119.9     120.9     120.3

Efficiency ratio(4)

     91.2     85.9     95.2     100.8     84.5

Asset quality ratios:

          

Non-performing assets to total assets(5)

     0.59     0.90     0.55     0.76     0.80

Non-performing loans to total gross loans(5)

     0.74     1.04     0.54     0.80     0.70

Allowance for loan losses to non-performing loans(5)

     206.5     118.3     247.7     203.9     340.6

Allowance for loan losses to loans receivable, net

     1.53     1.23     1.33     1.62     2.40

Net recoveries (charge-offs) to average outstanding loans during the period

     0.09     (0.05 )%      0.12     0.23     (0.21 )% 

Capital ratios:

          

Common equity tier 1 capital (to risk weighted assets)

     16.47     17.60     17.74     18.37     17.47

Tier 1 leverage (core) capital (to adjusted tangible assets)

     11.73     12.60     12.99     14.13     13.61

Tier 1 risk-based capital (to risk weighted assets)

     16.47     17.60     17.74     18.37     17.47

Total risk-based capital (to risk weighted assets)

     17.72     18.86     19.00     19.63     18.74

Average equity to average assets

     12.06     12.91     13.28     12.86     12.39

Other data:

          

Number of full-service offices(6)

     2       2       2       2       1  

Full-time equivalent employees

     54       45       48       49       40  

 

(1)

With the exception of end of period ratios, all ratios are based on average monthly balances during the indicated periods.

(2)

Average interest rate spread represents the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities.

(3)

Net interest income divided by average interest-earning assets.

(4)

Total non-interest expense as a percentage of net interest income and total non-interest income.

(5)

Non-performing assets consist of non-performing loans and real estate owned. Non-performing loans consist of all loans 90 days or more past due (non-accrual loans) and loans in excess of 90 days delinquent and still accruing interest. It is our policy to cease accruing interest on all loans 90 days or more past due unless the loan is in the process of collection. Real estate owned consists of real estate acquired through foreclosure or by acceptance of a deed-in-lieu of foreclosure.

(6)

Since 2017, we have also had a commercial LPO and a residential mortgage center.

 

15


Table of Contents

RECENT DEVELOPMENTS

[NTD: to be included following receipt of March 31, 2021 numbers]

 

16


Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This prospectus contains forward-looking statements, which reflect our current opinions, expectations, beliefs, plans, objectives, assumptions or projections regarding, among other things, future events or future results, in contrast with statements that reflect historical facts. These statements are often, but not always, made through the use of conditional words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “assume,” “plan,” “seek,” “expect,” “will,” “may,” “should,” “indicate,” “would,” “believe,” “contemplate,” “continue,” “target” and words of similar meaning. These forward-looking statements include, but are not limited to:

 

   

statements of our goals, intentions and expectations;

 

   

statements regarding our business plans, prospects, growth and operating strategies;

 

   

statements regarding the quality of our loan and investment portfolios; and

 

   

estimates of our risks and future costs and benefits.

These forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. We are under no duty to and do not take any obligation to update any forward-looking statements after the date of this prospectus.

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

 

   

the effects of the COVID-19 pandemic on our business, customers, employees and third-party service providers;

 

   

general economic conditions, either nationally or in our market areas, that are worse than expected;

 

   

changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses, including after CECL implementation;

 

   

our ability to access cost-effective funding;

 

   

fluctuations in real estate values and both residential and commercial real estate market conditions;

 

   

demand for loans and deposits in our market area;

 

   

our ability to implement and change our business strategies;

 

   

competition among depository and other financial institutions;

 

   

inflation and changes in the interest rate environment that reduce our margins and yields, our mortgage banking revenues, the fair value of financial instruments or our level of loan originations, or increase the level of defaults, losses and prepayments on loans we have made and make;

 

   

adverse changes in the securities or secondary mortgage markets;

 

   

changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements, including as a result of Basel III and CECL implementation;

 

   

changes to statutes, regulations or regulatory policies or practices resulting from the COVID-19 pandemic;

 

   

our ability to comply with the extensive laws and regulations to which we are subject, including the laws for each jurisdiction where we operate;

 

17


Table of Contents
   

the impact of the Dodd-Frank Act and the implementing regulations;

 

   

changes in the quality or composition of our loan or investment portfolios;

 

   

changes in consumer spending and saving habits;

 

   

the effects of harsh weather conditions, including hurricanes, and man-made disasters;

 

   

technological changes that may be more difficult or expensive than expected;

 

   

the inability of third party providers to perform as expected;

 

   

the efficiency and effectiveness of our internal control environment;

 

   

our ability to manage market risk, credit risk, interest rate risk, liquidity risk and operational risk in the current economic environment;

 

   

the soundness of other financial institutions;

 

   

our ability to enter new markets successfully and capitalize on growth opportunities;

 

   

our ability to successfully integrate into our operations any assets, liabilities, customers, systems and management personnel we may acquire and our ability to realize related revenue synergies and cost savings within expected time frames, and any goodwill charges related thereto;

 

   

changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission or the Public Company Accounting Oversight Board;

 

   

our ability to retain key employees;

 

   

our management team’s ability to focus primarily on the operation of our business rather than diversion of management attention to responses to the COVID-19 pandemic;

 

   

our compensation expense associated with equity allocated or awarded to our employees; and

 

   

changes in the financial condition, results of operations or future prospects of issuers of securities that we own.

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this prospectus, including those discussed in the section entitled “Risk Factors” beginning on page 1. Accordingly, you are cautioned not to place undue reliance on these forward-looking statements. The forward-looking statements included in this prospectus are made only as of the date hereof. New factors emerge from time to time, and it is not possible for us to predict which will arise. We do not undertake, and specifically decline, any obligation to update any such statements or to publicly announce the results of any revisions to any of such statements to reflect future events or developments, except as required by law.

 

18


Table of Contents

HOW WE INTEND TO USE THE PROCEEDS FROM THE OFFERING

Although we will not be able to determine the amount of actual net proceeds we will receive from the sale of shares of common stock until the offering is completed, we anticipate that the net proceeds will be between $38.7 million and $52.7 million, or $60.7 million if the offering is increased by 15.0%, assuming in each case all shares are sold in the subscription offering and the community offering.

TC Bancshares, Inc. intends to distribute the net proceeds from the offering as follows:

 

     Based Upon the Sale at $10.00 Per Share of  
     3,995,000 Shares at
Minimum of Offering
Range
    4,700,000 Shares at
Midpoint of Offering
Range
    5,405,000 Shares at
Maximum of Offering
Range
    6,215,750 Shares at
Adjusted Maximum of
Offering Range (1)
 
     Amount      Percent
of Net
Proceeds
    Amount      Percent
of Net
Proceeds
    Amount      Percent
of Net
Proceeds
    Amount      Percent
of Net
Proceeds
 
     (Dollars in thousands)  

Offering proceeds

   $ 39,950        $ 47,000        $ 54,050        $ 62,158     

Less: offering expenses

     1,224          1,306          1,387          1,480     
  

 

 

      

 

 

      

 

 

      

 

 

    

Net offering proceeds

   $ 38,726        100.0   $ 45,694        100.0   $ 52,663        100.0   $ 60,678        100.0
  

 

 

      

 

 

      

 

 

      

 

 

    

Less:

                    

Proceeds contributed to TC Federal Bank

   $ 19,363        50.0   $ 22,847        50.0   $ 26,332        50.0   $ 30,339        50.0

Proceeds used for loan to employee stock ownership plan (2)

   $ 3,196        8.3   $ 3,760        8.2   $ 4,324        8.2   $ 4,973        8.2

Proceeds retained by TC Bancshares, Inc.

   $ 16,167        41.7   $ 19,087        41.8   $ 22,007        41.8   $ 25,366        41.8

 

(1) 

As adjusted to give effect to an increase in the number of shares, which could occur due to a 15% increase in the offering range to reflect demand for the shares or changes in market conditions following the commencement of the offering.

(2) 

The employee stock ownership plan will purchase 8.0% of our outstanding shares. The loan will be repaid principally through TC Federal Bank’s contributions to the employee stock ownership plan and dividends payable on common stock held by the employee stock ownership plan over the anticipated 20-year term of the loan. The interest rate for the employee stock ownership plan loan is expected to be equal to the prime rate, as published in The Wall Street Journal, on the closing date of the offering.

The net proceeds may vary because total expenses relating to the conversion and offering may be more or less than our estimates. For example, our expenses would increase if a syndicated offering were used to sell shares of common stock not purchased in the subscription offering and the community offering. See “The Conversion and Offering—Plan of Distribution; Selling Agent and Underwriting Compensation” for a discussion of fees to be paid in the event that shares are sold in a syndicated offering. Payments for shares made through withdrawals from existing deposit accounts will not result in the receipt of new funds for investment but will result in a reduction of TC Federal Bank’s deposits. TC Federal Bank will receive at least 50% of the net proceeds of the offering.

Use of Proceeds Retained by TC Bancshares, Inc.

TC Bancshares, Inc.:

 

   

intends to initially invest the proceeds that it retains in interest-earning deposits and in securities, including securities issued by the U. S. government and its agencies or government sponsored enterprises, mortgage-backed securities, and other securities as permitted by our investment policy. See “Business of TC Federal Bank—Investment Activities;”

 

   

may, in the future, use a portion of the proceeds that it retains to pay cash dividends or to repurchase shares of our common stock. See “Our Policy Regarding Dividends” for a discussion of our expected dividend policy following completion of the conversion. Under current federal regulations we may not repurchase shares of our common stock during the first year following the conversion and offering, except to fund stock-based benefit plans or when extraordinary circumstances exist with prior regulatory approval;

 

   

may, in the future, use a portion of the proceeds that it retains to finance acquisitions of financial institutions or other financial services businesses, or to expand through de novo branching, although no specific transactions are being considered at this time and no specific expansion is being considered at this time; and

 

19


Table of Contents
   

expects to use the proceeds that it retains from time to time for other general corporate purposes.

The use of the proceeds may change based on changes in interest rates, equity markets, laws and regulations affecting the financial services industry, our relative position in the financial services industry, the attractiveness of potential acquisitions to expand our operations, and overall market conditions.

Use of Proceeds Received by TC Federal Bank

TC Federal Bank:

 

   

intends to use a portion of the proceeds received to support additional commercial and multi-family real estate loans, residential mortgage loans and commercial and industrial loans and, to a lesser extent, other loans, in accordance with our business plan and lending guidelines. See “Business of TC Federal Bank—Lending Activities;”

 

   

may use a portion of the proceeds received to support new loan, deposit and other financial products and services if our board of directors determines that such products will help us compete more effectively in our market area or increase our financial performance;

 

   

may invest a portion of the proceeds received in securities issued by the U. S. government and its agencies or government sponsored enterprises, mortgage-backed securities, and other securities as permitted by our investment policy. See “Business of TC Federal Bank—Investment Activities;”

 

   

may, in the future, use a portion of the proceeds received to expand our retail banking franchise, by acquiring other financial institutions, branch offices or other financial services businesses, or establishing new branches or LPOs, although no specific transactions are being considered at this time; and

 

   

expects to use the proceeds received from time to time for other general corporate purposes.

The use of the proceeds may change based on changes in interest rates, equity markets, laws and regulations affecting the financial services industry, our relative position in the financial services industry, the attractiveness of potential acquisitions to expand our operations, and overall market conditions.

 

20


Table of Contents

OUR POLICY REGARDING DIVIDENDS

Following completion of the offering, our board of directors will have the authority to declare dividends on our shares of common stock, subject to statutory and regulatory requirements. However, no decision has been made with respect to the payment of dividends. In determining whether to pay a cash dividend and the amount of such cash dividend, the board of directors is expected to take into account a number of factors, including capital requirements, our financial condition and results of operations, other uses of funds for the long-term value of stockholders, tax considerations, statutory and regulatory limitations and general economic conditions. Any payment and amount of any dividend payments will be subject to statutory and regulatory limitations, and will depend upon a number of factors, including the following: regulatory capital requirements; our financial condition and results of operations; our other uses of funds for the long-term value of stockholders; tax considerations. We cannot assure you that we will pay dividends in the future, or that any such dividends will not be reduced or eliminated in the future.

The Federal Reserve Board has issued a policy statement providing that dividends should be paid only out of current earnings and only if our prospective rate of earnings retention is consistent with our capital needs, asset quality and overall financial condition. Regulatory guidance also provides for prior regulatory consultation with respect to capital distributions in certain circumstances such as where the holding company’s net income for the past four quarters, net of dividends previously paid over that period, is insufficient to fully fund the dividend or the holding company’s overall rate or earnings retention is inconsistent with its capital needs and overall financial condition. In addition, TC Federal Bank’s ability to pay dividends will be limited if it does not have the capital conservation buffer required by the new capital rules, which may limit our ability to pay dividends to stockholders. See “Supervision and Regulation—Federal Banking Regulation—Capital Requirements.” No assurances can be given that any dividends will be paid or that, if paid, will not be reduced or eliminated in the future. Special cash dividends, stock dividends or returns of capital, to the extent permitted by regulations and policies of the Federal Reserve Board and the Office of the Comptroller of the Currency, may be paid in addition to, or in lieu of, regular cash dividends.

We will file a consolidated federal tax return with TC Federal Bank. Accordingly, it is anticipated that any cash distributions that we make to our stockholders would be treated as cash dividends and not as a non-taxable return of capital for federal and state tax purposes. Additionally, pursuant to regulations of the Office of the Comptroller of the Currency, during the three-year period following the stock offering, we will not take any action to declare an extraordinary dividend to stockholders that would be treated by recipients as a tax-free return of capital for federal income tax purposes.

Pursuant to our articles of incorporation, we are authorized to issue preferred stock. If we issue preferred stock, the holders thereof may have a priority over the holders of our shares of common stock with respect to the payment of dividends. For a further discussion concerning the payment of dividends on our shares of common stock, see “Description of Capital Stock of TC Bancshares, Inc.—Common Stock.” Dividends we can declare and pay will depend, in part, upon receipt of dividends from TC Federal Bank, because initially we will have no source of income other than dividends from TC Federal Bank and earnings from the investment of the net proceeds from the sale of shares of common stock retained by TC Bancshares, Inc. and interest payments received in connection with the loan to the employee stock ownership plan. Regulations of the Federal Reserve Board and the Office of the Comptroller of the Currency impose limitations on “capital distributions” by savings institutions. See “Supervision and Regulation—Federal Banking Regulation—Capital Distributions.”

Any payment of dividends by TC Federal Bank to us that would be deemed to be drawn out of TC Federal Bank’s bad debt reserves, if any, would require a payment of taxes at the then-current tax rate by TC Federal Bank on the amount of earnings deemed to be removed from the reserves for such distribution. TC Federal Bank does not intend to make any distribution to us that would create such a federal tax liability. See “Taxation.”

 

21


Table of Contents

MARKET FOR THE COMMON STOCK

TC Bancshares, Inc. has never issued capital stock. TC Federal Bank, as a mutual institution, has never issued capital stock. Accordingly, there is no established market for our common stock. TC Bancshares, Inc. expects that its common stock will be traded on the Nasdaq Capital Market under the symbol “TCBC”

The development of an active trading market depends on the existence of willing buyers and sellers, the presence of which is not within our control, or that of any market maker. The number of active buyers and sellers of the shares of common stock at any particular time may be limited. Under such circumstances, you could have difficulty selling your shares of common stock on short notice, and, therefore, you should not view the shares of common stock as a short-term investment. Furthermore, we cannot assure you that, if you purchase shares of common stock, you will be able to sell them at or above $10.00 per share. Purchasers of common stock in this stock offering should have long-term investment intent and should recognize that there may be a limited trading market in the common stock. This may make it difficult to sell the common stock after the stock offering and may have an adverse impact on the price at which the common stock can be sold.

 

22


Table of Contents

HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

At December 31, 2020, TC Federal Bank exceeded all of the applicable regulatory capital requirements and was considered “well capitalized.” The table below sets forth the historical equity capital and regulatory capital of TC Federal Bank at December 31, 2020, and the pro forma equity capital and regulatory capital of TC Federal Bank after giving effect to the sale of shares of common stock at $10.00 per share. The table assumes the receipt by TC Federal Bank of 50% of the net proceeds. See “How We Intend to Use the Proceeds from the Offering.”

 

    TC Federal Bank
Historical at

December 31, 2020
    Pro Forma at December 31, 2020, Based Upon the Sale in the Offering of (1)  
    3,995,000 Shares     4,700,000 Shares     5,405,000 Shares     6,215,750 Shares (2)  
    Amount     Percent of
Assets (3)
    Amount     Percent of
Assets (3)
    Amount     Percent of
Assets (3)
    Amount     Percent of
Assets (3)
    Amount     Percent of
Assets (3)
 
    (Dollars in thousands)  

Equity

  $ 39,858       11.39   $ 54,427       14.80   $ 57,065       15.39   $ 59,704       15.96   $ 62,738       16.61

Tier 1 leverage capital

  $ 40,090       11.73   $ 54,660       15.20   $ 57,298       15.79   $ 59,937       16.38   $ 62,971       17.03

Tier 1 leverage capital requirement

    17,091       5.00       17,979       5.00       18,139       5.00       18,299       5.00       18,484       5.00  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Excess

  $ 22,999       6.73   $ 36,680       10.20   $ 39,158       10.79   $ 41,637       11.38   $ 44,486       12.03
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tier 1 risk-based capital (4)

  $ 40,090       16.46   $ 54,659       22.11   $ 57,297       23.12   $ 59,936       24.12   $ 62,970       25.27

Tier 1 risk-based requirement

    19,489       8.00       19,773       8.00       19,825       8.00       19,876       8.00       19,935       8.00  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Excess

  $ 20,601       8.46   $ 34,886       14.11   $ 37,472       15.12   $ 40,060       16.12   $ 43,035       17.27
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total risk-based capital (4)

  $ 43,148       17.71   $ 57,717       23.35   $ 60,355       24.36   $ 62,994       25.36   $ 66,028       26.50

Total risk-based requirement

    24,361       10.00       24,717       10.00       24,781       10.00       24,845       10.00       24,918       10.00  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Excess

  $ 18,787       7.71   $ 33,000       13.35   $ 35,574       14.36   $ 38,149       15.36   $ 41,110       16.50
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common equity tier 1 risk-based capital (4)

  $ 40,090       16.46   $ 54,659       22.11   $ 57,297       23.12   $ 59,936       24.12   $ 62,970       25.27

Common equity tier 1 risk-based requirement

    15,835       6.50       16,066       6.50       16,107       6.50       16,149       6.50       16,197       6.50  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Excess

  $ 24,255       9.96   $ 38,593       15.61   $ 41,190       16.62   $ 43,787       17.62   $ 46,773       18.77
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of capital infused into TC Federal Bank:

                   

Net offering proceeds

      $ 38,726       $ 45,694       $ 52,663       $ 60,678    
     

 

 

     

 

 

     

 

 

     

 

 

   

Proceeds to TC Federal Bank

      $ 19,363       $ 22,847       $ 26,332       $ 30,339    

Less: Common stock acquired by employee stock ownership plan

        (3,196       (3,760       (4,324       (4,973  

Less: Common stock acquired to fund stock-based benefit plans

        (1,598       (1,880       (2,162       (2,486  
     

 

 

     

 

 

     

 

 

     

 

 

   

Pro forma increase

      $ 14,569       $ 17,207       $ 19,846       $ 22,880    
     

 

 

     

 

 

     

 

 

     

 

 

   

 

(1)

Pro forma capital levels assume that the employee stock ownership plan purchases 8.0% of our total outstanding shares with funds we lend and that one or more stock-based benefit plans purchases 4.0% of our total outstanding shares to fund restricted stock awards under our stock-based benefit plans for restricted stock awards. Pro forma capital calculated under generally accepted accounting principles (“GAAP”) and regulatory capital have been reduced by the amount required to fund these plans. See “Management” for a discussion of the employee stock ownership plan.

(2)

As adjusted to give effect to an increase in the number of shares, which could occur due to a 15.0% increase in the offering range to reflect demand for the shares or changes in market conditions following the commencement of the offering.

(3)

Tier 1 leverage capital levels are shown as a percentage of total adjusted assets. Risk-based capital levels are shown as a percentage of risk-weighted assets.

(4)

Pro forma amounts and percentages assume net proceeds are invested in assets that carry a 20% risk weighting.

 

23


Table of Contents

CAPITALIZATION

The following table presents the historical capitalization of TC Federal Bank at December 31, 2020, and the pro forma consolidated capitalization of TC Bancshares, Inc. after giving effect to the offering, based upon the sale of the number of shares of common stock indicated in the table and the other assumptions set forth under “Pro Forma Data.”

 

     TC Federal
Bank Historical
Capitalization
at December 31,
2020
    Pro Forma Consolidated Capitalization at December 31,
2020 of

TC Bancshares, Inc.
Based Upon the Sale for $10.00 Per Share of
 
    3,995,000
Shares
    4,700,000
Shares
    5,405,000
Shares
    6,215,750
Shares (1)
 
     (Dollars in thousands)  

Deposits (2)

   $ 294,100     $ 294,100     $ 294,100     $ 294,100     $ 294,100  

Borrowings

     9,515       9,515       9,515       9,515       9,515  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits and borrowings

   $ 303,615     $ 303,615     $ 303,615     $ 303,615     $ 303,615  

Stockholders’ equity:

          

Preferred stock, $0.01 par value per share: 1,000,000 shares authorized (post offering); none to be issued

   $ —       $ —       $ —       $ —       $ —    

Common stock, $0.01 par value per share:

          

19,000,000 shares authorized (post offering); shares to be issued as reflected (3)

     —         40       47       54       62  

Additional paid-in capital (3)

     —         38,686       45,647       52,609       60,616  

Retained earnings (4)

     41,973       41,973       41,973       41,973       41,973  

Accumulated other comprehensive loss

     (2,115     (2,115     (2,115     (2,115     (2,115

Less:

          

Common stock acquired to fund employee stock ownership plan(5)

     —         (3,196     (3,760     (4,324     (4,973

Common stock acquired by stock-based benefit plans(6)

     —         (1,598     (1,880     (2,162     (2,486
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

   $ 39,858     $ 73,790     $ 79,912     $ 86,035     $ 93,077  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total tangible stockholders’ equity

   $ 39,858     $ 73,790     $ 79,912     $ 86,035     $ 93,077  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma shares outstanding:

          

Shares offered for sale

     —         3,995,000       4,700,000       5,405,000       6,215,750  

Total shares outstanding

     —         3,995,000       4,700,000       5,405,000       6,215,750  

Total stockholders’ equity as a percentage of pro forma total assets(7)

     11.39     19.22     20.49     21.72     23.09
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible stockholders’ equity as a percentage of pro forma tangible assets(7)

     11.39     19.22     20.49     21.72     23.09
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

(1) 

As adjusted to give effect to a 15.0% increase in the number of shares of common stock outstanding after the offering, which could occur due to an increase in the maximum of the independent valuation to reflect demand for the shares or changes in market conditions following the commencement of the offering.

(2) 

Does not reflect withdrawals from deposit accounts for the purchase of shares of common stock in the offering. Such withdrawals would reduce pro forma deposits by the amount of such withdrawals.

(3) 

The sum of the par value and additional paid-in capital equals the net offering proceeds. No effect has been given to the issuance of additional shares of common stock pursuant to stock options under one or more stock-based benefit plans that TC Bancshares, Inc. expects to adopt..

(4) 

The retained earnings of TC Federal Bank will be substantially restricted after the offering. See “Supervision and Regulation—Federal Banking Regulation—Capital Distributions.”

(5) 

Assumes that 8.0% of the shares of common stock outstanding following the conversion and offering will be purchased by the employee stock ownership plan at a price of $10.00 per share and that the funds used to acquire the employee stock ownership plan shares will be borrowed from TC Bancshares, Inc. The common stock acquired by the employee stock ownership plan is reflected as a reduction of stockholders’ equity. TC Federal Bank will provide the funds to repay the employee stock ownership plan loan. See “Management—Benefit Plans and Agreements.”

(footnotes continued on following page)

 

24


Table of Contents

(continued from previous page)

 

(6) 

Assumes that subsequent to the offering, 4.0% of the shares of common stock issued in the conversion and are purchased by TC Bancshares, Inc. for stock awards under one or more stock-based benefit plans in the open market. The shares of common stock to be purchased to fund restricted stock awards under our stock-based benefit plans are reflected as a reduction of stockholders’ equity. See “Pro Forma Data” and “Management.” The dollar amount of common stock to be purchased is based on the $10.00 per share offering price and represents unearned compensation. This amount does not reflect possible increases or decreases in the value of common stock relative to the offering price. TC Bancshares, Inc. will accrue compensation expense to reflect the vesting of shares pursuant to such stock-based benefit plans and will credit capital in an amount equal to the charge to expense. The stock-based benefit plans will not be implemented for at least six months after the conversion and offering and, if required under applicable regulations, until they have been approved by stockholders.

(7) 

Since TC Federal Bank has no intangible assets or goodwill, total stockholders’ equity and tangible stockholders’ equity are the same.

 

25


Table of Contents

PRO FORMA DATA

The following table summarizes historical data of TC Federal Bank and pro forma data of TC Bancshares, Inc. at and for the year ended December 31, 2020. This information is based on assumptions set forth below and in the tables and related footnotes, and should not be used as a basis for projections of market value of the shares of common stock following the conversion.

The net proceeds disclosed in the tables are based upon the following assumptions:

 

  (i)

all of the shares of common stock will be sold in the subscription and community offerings;

 

  (i)

our employee stock ownership plan will purchase 8.0% of the shares of common stock sold in the offering with a loan from TC Bancshares, Inc. The loan will be repaid in substantially equal payments of principal and interest (at the prime rate of interest, as published in The Wall Street Journal) over 20 years. Interest income that we earn on the loan will offset the interest paid by TC Federal Bank. The effect on earnings for the employee stock ownership plan is the cost of amortizing the loan over 20 years, net of historical expense for the period;

 

  (ii)

our directors, executive officers, and their associates will purchase 147,500 shares of common stock;

 

  (iii)

we will pay Performance Trust Capital Partners, LLC a fee equal to 1.25% of the aggregate dollar amount of common stock sold in the subscription and community offerings, excluding common stock sold to our employee stock ownership and to our directors, executive officers and employees and their immediate families; and

 

  (iv)

total expenses of the offering, other than the selling agent fees and expenses to be paid to Performance Trust Capital Partners, LLC and other broker-dealers, will be $773,500.

We calculated pro forma consolidated net income for the period as if the estimated net proceeds we received had been invested at the beginning of the period at an assumed interest rate of 0.36% (0.28% on an after-tax basis). This represents the yield on the five-year U.S. Treasury Note at December 31, 2020, which, in light of current market interest rates, we consider to reflect more accurately the pro forma reinvestment rate than the arithmetic average of the weighted average yield earned on our interest earning assets and the weighted average rate paid on our deposits, which is the reinvestment rate federal regulations require that we assume in presenting pro forma data.

We further believe that the reinvestment rate is factually supportable because:

 

   

the yield on the U.S. Treasury Note can be determined and/or estimated from third-party sources; and

 

   

we believe that U.S. Treasury securities are not subject to credit losses due to a U.S. Government guarantee of payment of principal and interest.

We calculated historical and pro forma per share amounts by dividing historical and pro forma amounts of consolidated net income and stockholders’ equity by the indicated number of shares of common stock. For pro forma earnings per share calculations, we adjusted these figures to give effect to the shares of common stock purchased by the employee stock ownership plan. We computed per share amounts as if the shares of common stock were outstanding at the beginning of the period, but we did not adjust per share historical or pro forma stockholders’ equity to reflect the earnings on the estimated net proceeds.

The pro forma data gives effect to the implementation of one or more stock-based benefit plans. We have assumed that, subject to receipt of stockholder approval, stock-based benefit plans will acquire for restricted stock awards a number of shares of common stock equal to 4.0% of our total outstanding shares of common stock at the same price for which they were sold in the stock offering. We have assumed that awards of common stock granted under such plans vest over a five-year period.

 

26


Table of Contents

We also have assumed that options will be granted under stock-based benefit plans to acquire shares of common stock equal to 10.0% of our total outstanding shares of common stock. In preparing the tables below, we assumed that stockholder approval was obtained, that the exercise price of the stock options and the market price of the stock at the date of grant were $10.00 per share and that the stock options had a term of ten years and vested over five years. We applied the Black-Scholes option pricing model to estimate a grant-date fair value of $2.69 for each option.

We may grant options and award shares of common stock under one or more stock-based benefit plans in excess of 10.0% and 4.0%, respectively, of the shares of common stock sold in the stock offering and that vest sooner than over a five-year period if the stock-based benefit plans are adopted more than one year following the completion of the stock offering.

As discussed under “How We Intend to Use the Proceeds from the Offering,” we intend to contribute 50% of the net proceeds from the stock offering to TC Federal Bank, and we will retain the remainder of the net proceeds from the stock offering. We will use a portion of the proceeds we retain to fund a loan to the employee stock ownership plan and retain the rest of the proceeds for future use.

The pro forma data does not give effect to:

 

   

withdrawals from deposit accounts to purchase shares of common stock in the stock offering;

 

   

our results of operations after the stock offering; or

 

   

changes in the market price of the shares of common stock after the stock offering.

The following pro forma data may not be representative of the financial effects of the offering at the date on which the offering actually occurs, and should not be taken as indicative of future results of operations. Pro forma consolidated stockholders’ equity represents the difference between the stated amounts of our assets and liabilities. The pro forma stockholders’ equity is not intended to represent the fair market value of the shares of common stock and may be different than the amounts that would be available for distribution to stockholders if we liquidated. Moreover, pro forma stockholders’ equity per share does not give effect to the liquidation account to be established in the conversion or, in the unlikely event of a liquidation of TC Federal Bank, to the tax effect of the recapture of the bad debt reserve. See “The Conversion and Offering – Liquidation Rights.”

 

     Minimum      Midpoint      Maximum      Adjusted
Maximum
 

Shares sold in offering

     3,995,000        4,700,000        5,405,000        6,215,750 (1) 

Offering price

   $ 10.00      $ 10.00      $ 10.00      $ 10.00  

Gross proceeds of the offering

   $ 39,950      $ 47,000      $ 54,050      $ 62,158  

Expenses

     (1,224      (1,306      (1,387      (1,480
  

 

 

    

 

 

    

 

 

    

 

 

 

Estimated net proceeds

     38,726        45,694        52,663        60,678  

Common stock acquired by ESOP

     (3,196      (3,760      (4,324      (4,973

Common stock acquired by stock-based benefit plans

     (1,598      (1,880      (2,162      (2,486
  

 

 

    

 

 

    

 

 

    

 

 

 

Estimated net proceeds as adjusted

   $ 33,932      $ 40,054      $ 46,177      $ 53,219  

Consolidated net income:

           

Historical

   $ 308      $ 308      $ 308      $ 308  

Income on adjusted net proceeds

     96        113        130        150  

Employee stock ownership plan(2)

     (125      (147      (170      (195

Shares granted under stock-based benefit plans(3)

     (251      (295      (339      (390

Options granted under stock-based benefit plans(4)

     (203      (239      (275      (316
  

 

 

    

 

 

    

 

 

    

 

 

 

Pro forma net income

     (175      (260      (346      (443
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share:

           

Historical

   $ 0.08      $ 0.07      $ 0.06      $ 0.05  

 

27


Table of Contents

Income on adjusted net proceeds

     0.03       0.03       0.03       0.03  

Employee stock ownership plan(2)

     (0.03     (0.03     (0.03     (0.03

Shares granted under stock-based benefit plans(3)

     (0.07     (0.07     (0.07     (0.07

Options granted under stock-based benefit plans(4)

     (0.06     (0.06     (0.06     (0.06
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma earnings per share(5)

     (0.05     (0.06     (0.07     (0.08
  

 

 

   

 

 

   

 

 

   

 

 

 

Offering price to pro forma earnings per share

     NM       NM       NM       NM  

No. of shares used in EPS calculations

     3,691,380       4,342,800       4,994,220       5,743,353  

Stockholders’ equity:

        

Historical

   $ 39,858     $ 39,858     $ 39,858     $ 39,858  

Estimated net proceeds

     38,726       45,694       52,663       60,678  

Common stock acquired by ESOP

     (3,196     (3,760     (4,324     (4,973

Common stock acquired by stock-based benefit plans

     (1,598     (1,880     (2,162     (2,486
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma stockholders’ equity(6)

   $ 73,790     $ 79,912     $ 86,035     $ 93,077  
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma tangible stockholders’ equity(6)

   $ 73,790     $ 79,912     $ 86,035     $ 93,077  
  

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity per share

        

Historical

   $ 9.98     $ 8.48     $ 7.38     $ 6.41  

Estimated net proceeds

     9.69       9.72       9.74       9.76  

Common stock acquired by ESOP

     (0.80     (0.80     (0.80     (0.80

Common stock acquired by stock-based benefit plans

     (0.40     (0.40     (0.40     (0.40
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma stockholders’ equity per share

   $ 18.47     $ 17.00     $ 15.92     $ 14.97  
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma tangible stockholders’ equity per share

   $ 18.47     $ 17.00     $ 15.92     $ 14.97  
  

 

 

   

 

 

   

 

 

   

 

 

 

Offering price as a percentage of pro forma stockholders’ equity per share

     54.14     58.82     62.81     66.80

Offering price as a percentage of pro forma tangible stockholders’ equity per share

     54.14     58.82     62.81     66.80

Number of shares outstanding for pro forma equity per share calculations

     3,995,000       4,700,000       5,405,000       6,215,750  

 

(1)

As adjusted to give effect to an increase in the number of shares, which could occur due to a 15% increase in the offering range to reflect demand for the shares or changes in market conditions following the commencement of the offering.

(2)

Assumes that 8.0% of the shares of common stock sold in the offering will be purchased by the employee stock ownership plan. For purposes of these tables, the funds used to acquire these shares are assumed to have been borrowed by the employee stock ownership plan from TC Bancshares, Inc. TC Federal Bank intends to make annual contributions to the employee stock ownership plan in an amount at least equal to the required principal and interest payments on the debt. TC Federal Bank’s total annual payments on the employee stock ownership plan debt are based upon 20 equal annual installments of principal and interest. Financial Accounting Standards Board Accounting Standards Codification (“ASC”) 718-40, “Compensation – Stock Compensation — Employee Stock Ownership Plans” (“ASC 718-40”) requires that an employer record compensation expense in an amount equal to the fair value of the shares committed to be released to employees. The pro forma adjustments assume that the employee stock ownership plan shares are allocated in equal annual installments based on the number of loan repayment installments assumed to be paid by TC Federal Bank, the fair value of the common stock remains equal to the subscription price and the employee stock ownership plan expense reflects an effective combined income tax rate of 21.6%. The unallocated employee stock ownership plan shares are reflected as a reduction of stockholders’ equity. No reinvestment is assumed on proceeds contributed to fund the employee stock ownership plan. The pro forma net income further assumes that 15,980, 18,800, 21,620 and 24,863 shares were committed to be released during the year ended December 31, 2020 at the minimum, midpoint, maximum, and adjusted maximum of the offering range, respectively, and in accordance with ASC 718-40, only the employee stock ownership plan shares committed to be released during the period were considered outstanding for net income per share calculations.

(3)

Assumes that one or more stock-based benefit plans purchase an aggregate number of shares of common stock equal to 4.0% of the shares to be sold in the offering. Stockholder approval of the plans and purchases by the plans may not occur earlier than six months after the completion of the conversion. The shares may be acquired directly from TC Bancshares, Inc. or through open market purchases. Shares in the stock-based benefit plan are assumed to vest over a period of five years. The funds to be used to purchase the shares will be provided by TC Bancshares, Inc. The table assumes that (i) the stock-based benefit plan acquires the shares through open market purchases at $10.00 per share, (ii) 20.0% of the amount contributed to the plan is amortized as an expense during the year ended December 31, 2020, and (iii) the plan expense reflects an effective combined income tax rate of 21.6%. Assuming stockholder approval of the stock-based benefit plans and that shares of common stock equal to 4.0% of the shares sold in the offering are awarded through the use of authorized but unissued shares of common stock, stockholders would have their ownership and voting interests diluted by approximately 3.85%.

(4)

Assumes that options are granted under one or more stock-based benefit plans to acquire an aggregate number of shares of common stock equal to 10.0% of the shares to be sold in the offering. Stockholder approval of the plans may not occur earlier than six months after the completion of the conversion. In calculating the pro forma effect of the stock-based benefit plans, it is assumed that the exercise price of the stock options and the trading price of the common stock at the date of grant were $10.00 per share, the estimated grant-date fair value determined using the Black-Scholes option pricing model was $2.69 for each option

 

28


Table of Contents
  and that the aggregate grant-date fair value of the stock options was amortized to expense on a straight-line basis over a five-year vesting period of the options using an effective combined income tax rate of 21.6%. The actual expense will be determined by the grant-date fair value of the options, which will depend on a number of factors, including the valuation assumptions used and the option pricing model ultimately adopted. Under the above assumptions, the adoption of the stock-based benefit plans will result in no additional shares under the treasury stock method for calculating earnings per share. There can be no assurance that the actual exercise price of the stock options will be equal to the $10.00 price per share. If a portion of the shares used to satisfy the exercise of options comes from authorized but unissued shares, our net income per share and stockholders’ equity per share would decrease. Assuming stockholder approval of the stock-based benefit plans and that all the shares of common stock used to cover the exercise of stock options equal to 10% of the shares sold in the offering are from authorized but unissued shares, stockholders would have their ownership and voting interests diluted by approximately 9.09%
(5)

Net income per share computations are determined by taking the number of shares assumed to be sold in the offering and the number of new shares assumed to be issued in exchange for publicly held shares and, in accordance with ASC 718-40, subtracting the employee stock ownership plan shares that have not been committed for release during the period. See footnote 2, above. The number of shares of common stock actually sold may be more or less than the assumed amounts.

(6)

The retained earnings of TC Federal Bank will be substantially restricted after the conversion. See “Our Dividend Policy,” “The Conversion and Offering – Liquidation Rights” and “Supervision and Regulation – Federal Banking Regulation – Capital Distributions.”

 

29


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS OF TC FEDERAL BANK

This discussion and analysis reflects our financial statements and other relevant statistical data, and is intended to enhance your understanding of our financial condition and results of operations. The information in this section has been derived from the financial statements, which appear beginning on page F-1 of this prospectus. You should read the information in this section in conjunction with the business and financial information regarding TC Federal Bank provided in this prospectus.

Overview

We are a federally chartered savings bank headquartered in Thomasville, Georgia that has served the banking needs of our customers since 1934. Our business consists primarily of taking deposits from the general public and investing those deposits, together with funds generated from operations, in one- to four-family residential real estate loans, commercial and multi-family residential real estate loans, commercial and industrial loans, construction and land development loans and consumer loans. At December 31, 2020, we had total assets of $349.9 million, total deposits of $294.1 million and total equity of $39.9 million. During 2019, we elected to be treated as a “covered savings association” which allows us to engage in the same activities as a national bank. See “Supervision and Regulation.” We are subject to comprehensive regulation and examination by our primary federal regulator, the Office of the Comptroller of the Currency.

We expect to continue to focus on originating one- to four-family residential real estate loans, commercial and multi-family residential real estate loans, commercial and industrial loans, construction and land development loans and consumer loans. We also invest in securities, which have historically consisted primarily of mortgage-backed securities issued by U.S. government sponsored enterprises. In recent years, we have originated single-family owner-occupied loans for sale into the secondary market and for our own portfolio. We intend to continue this activity in the future in order to generate fee income. We offer a variety of deposit accounts, including savings accounts, money market accounts, checking accounts and certificates of deposit.

Total assets increased $28.2 million, or 8.8%, to $349.9 million at December 31, 2020 from $321.8 million at December 31, 2019, primarily due to growth in our loan portfolio. Total net loans increased $17.4 million, or 7.1%, to $262.4 million at December 31, 2020 from $245.0 million at December 31, 2019, reflecting primarily increases in the commercial and industrial loan portfolio resulting from the origination of $25.1 million in Paycheck Protection Program (“PPP”) loans authorized under the CARES Act. In addition, bank owned life insurance policies of $10.3 million were purchased in 2019, and their subsequent increase in cash surrender value increased non-interest income $301,000 in 2020. Total liabilities increased $28.1 million or 10.0% to $310.1 million at December 31, 2020 from $282.0 million partially due to a $21.2 million increase in interest-bearing demand deposits, a $10.3 million increase in savings deposits and an increase of $6.7 million increase in Federal Home Loan Bank advances.

Net income decreased $900,000, or 74.5%, to $0.3 million for the year ended December 31, 2020, compared to $1.2 million for the year ended December 31, 2019. The decrease was primarily due to three non-recurring factors. The largest was the conversion of our outdated core data processing system. The core conversion resulted in an expense of $1.1 million in 2020. Second, due to the uncertainty in the economic environment created by the COVID-19 pandemic, we increased our loan loss provision by $780,000. Lastly, due to the pandemic, as well as concerns with regard to potential adverse tax ramifications if we proceeded with the planned mutual holding company reorganization, we decided to postpone our planned stock conversion. The delay of almost a year as well as the change in the structure resulted in the bank recognizing all costs accumulated to the date the conversion was delayed. This resulted in an expense of $507,000. Non-interest income increased $770,000, or 61.1% to $2.0 million, primarily due to expansion of the residential mortgage group that resulted in an increase in the gain on sale of mortgage loans.

As a general matter, our interest-bearing liabilities reprice or mature more quickly than our interest-earning assets, which can result in interest expense increasing more rapidly than increases in interest income as interest rates increase. Therefore, increases in interest rates may adversely affect our net interest income and net economic value, which in turn would likely have an adverse effect on our results of operations. As described in “—Management of

 

30


Table of Contents

Market Risk,” we expect that our net interest income and our net economic value would decrease as a result of an instantaneous increase in interest rates. To help manage interest rate risk, we promote core deposit products and we are continuing to diversify our loan portfolio by adding more commercial-related loans. We continued to increase our core checking accounts during 2020. Two factors played heavily into our success in this area, our change to the ‘simply free’ checking account program and additional commercial checking accounts resulting from assisting non-bank customers in obtaining PPP loans. See “—Management of Market Risk” and “Risk Factors—Risks Related to Our Business— Future changes in interest rates could reduce our profits and asset values.”

Business Strategy

Our goal is to provide long-term value to our shareholders, depositors, customers, employees and the communities we serve by executing a safe and sound business strategy that produces increasing earnings. We believe there is a significant opportunity for a community-focused bank to provide a full range of financial services to commercial and retail customers in our market areas, and the increased capital we will have after the completion of the offering will enable us to compete more effectively with other financial institutions.

Our current business strategy consists of the following:

 

   

Leverage the infrastructure of TC Federal Bank to create additional value for depositors, employees, customers and the communities in which TC Federal Bank operates. We seek to improve our operating efficiency as we optimize a new core processing system that was implemented in 2020 in order to enhance service features for both retail and business customers, and continue the process improvements implemented over the last two years. Our efficiency ratio has gradually improved from 95.2% for the year ended December 31, 2018, to 85.9% for the year ended December 31, 2019, before regressing slightly to 91.2% for the year ended December 31, 2020. The increase in 2020 in our efficiency ratio was directly related to the implementation costs associated with the new core processing system and the recognition of previously deferred conversion expenses, which also contributed to our decline in net income. Based on the personnel and systems now in place, we believe we can continue our trend of improving our operational efficiency, particularly as we are able to utilize the capital raised in this offering to grow assets and increase top line revenue. We foresee the opportunity to add both an additional branch in Tallahassee, Florida and to expand our presence in the Savannah, Georgia market.

We believe our existing infrastructure will support prudent growth in assets and deposits initially without additional infrastructure expenditures thereby allowing us to improve our net interest income and non-interest income without significant increases in our non-interest expense. Our commercial loan production office in Savannah and our residential mortgage office in Tallahassee were each opened in 2017 and each has the ability to support meaningful additional growth without requiring significant expansion. We also believe further growth is possible in both markets by expanding our presence. The bank’s core processing system conversion was completed in late 2020 which we believe improved the bank’s competitive position with constituencies that demand digital access to accounts for the movement of money through expanded capability made available in the new core processing system.

 

   

Grow our loan portfolio prudently. We intend to continue to maintain a diversified portfolio of loans, with an emphasis on commercial and multi-family real estate loans and residential mortgage loans. We expect to be able to continue to grow our loan portfolio, having grown our outstanding loans $17.4 million, or 7.1%, from year-end 2019 through year-end 2020, and $9.7 million, or 4.1% from year-end 2018 through year-end 2019. We participated in the PPP in 2020. PPP loans represented the growth realized in the loan portfolio in 2020. The bank was able to quickly respond to the needs of customers in our market areas by extending $25.1 million in PPP loans. This has resulted in an increase in core deposit accounts for the bank as initially, the proceeds of the PPP loans were deposited with the bank. In addition, as the economy recovers from the pandemic, increased loan volume is expected from these new customers. The capital we are raising in the offering will provide additional support for continued loan growth throughout our market areas. We also intend to continue to grow our commercial lending activities through

 

31


Table of Contents
 

government sponsored loan programs, such as the SBA and USDA loan programs. Through our residential mortgage office in Tallahassee, we will continue to seek to originate residential loans for our portfolio as well as for sale in the secondary market, using multiple correspondent relationships for the sale of residential mortgages on a servicing-released basis. Residential lending introduces new customer relationships to the bank and provides an opportunity for us to offer additional banking services to those clients.

For much of the bank’s existence as a federal savings bank, our loan portfolio focused on residential mortgage lending. However, in the first decade of the 2000’s, we expanded the loan product mix of the bank and have a diversified mix of one- to four-family residential real estate loans, commercial and multi-family real estate loans, commercial and industrial loans, construction and land development loans and consumer loans. As of December 31, 2020, 39.6% of our loan portfolio consisted of residential real estate loans, 32.8% were commercial and multi-family real estate loans, 11.2% were construction and land development loans, 11.1% were commercial and industrial loans, with the remaining 5.3% divided approximately equally between home equity loans and consumer loans. Although commercial and multi-family real estate loans decreased $7.4 million, or 7.7%, to $87.6 million at December 31, 2020 from $95.2 million at December 31, 2019, commercial and industrial loans increased $20.4 million, or 221.5%, to $29.6 million at December 31, 2020 from $9.3 million at December 31, 2019, as did construction and land development loans, increasing $6.6 million, or 27.9%, to $30.0 million at December 31, 2020 from $23.4 million at December 31, 2019.

 

   

Continue to increase core deposits. We seek to increase the proportion of the deposit base consisting of core deposits in order to provide a stable source of funds to support loan growth, at costs consistent with improving our interest rate spread and margin. Historically, the bank relied heavily on certificates of deposit but in recent years has been building a core deposit base. As part of our focus on commercial loan growth, our lenders are expected to source non-interest bearing business checking accounts from our borrowers. We have begun reducing deposit costs to market rates and placed greater emphasis on developing core deposits. As a result of these efforts and recognizing the impact of the government’s reaction to the COVID-19 pandemic, core deposits increased by $42.3 million, or 25.6%, to $207.5 million at December 31, 2020 from $165.2 million at December 31, 2019. We recently redesigned our checking account products and the manner in which they are marketed. Management will continue to emphasize the growth of both retail and commercial core deposits.

Core deposits also help us maintain loan-to-deposit ratios at levels consistent with regulatory expectations. We consider our core deposits to include checking accounts (both interest-bearing and non-interest bearing), savings accounts and money market deposit accounts. However, we will also explore utilizing non-core funding sources, such as CDARs and brokered deposits, and may use borrowings, as needed, to fund future loan growth and our operations.

 

   

Maintain Credit Standards while Growing. We believe strong asset quality is a critical key to our long-term financial success. Our strategy for credit risk management focuses on having an experienced team of credit professionals, well-defined policies and procedures, prudent loan underwriting criteria and active credit monitoring. Our non-performing assets to total assets ratio was 0.58% at December 31, 2020, 0.90% at December 31, 2019, and 0.55% at December 31, 2018. In anticipation of future growth as a result of the deployment of the capital raised in this offering, TC Federal Bank invested in the enhancement of our credit function by hiring additional experienced credit staff, implemented enhanced internal and external credit review processes, and implemented new technology for underwriting processing and credit analysis. We intend to maintain the high value of our credit culture, both in personnel as well as ancillary support systems, in order to be able to evaluate more complex loans and better manage credit risk, which will also support our intended loan growth, especially in the commercial loan market. During 2020 as a result of the pandemic, we reached a peak of 17.0% of loan customers by principal balance that sought a payment deferment. However, as of December 31, 2020, all customers had exited their loan deferment period, and no customers were deferring payments. To date, in spite of the pandemic, our loan portfolio continues to perform at a high level.

 

32


Table of Contents
   

Supplement organic growth through opportunistic bank or branch acquisitions. We expect to consider acquisition opportunities that we believe would enhance the value of our franchise and yield potential financial benefits for our stockholders. The capital we are raising in the offering will provide us the opportunity to acquire other institutions and financial services businesses located within a reasonable proximity of our current market areas. We believe we are well positioned to take advantage of, and execute on, opportunities given the infrastructure improvements we have undertaken, including the upgrade of our core processing system and expanded management expertise.

 

   

Enhance the sales, marketing and service culture. We believe that loyalty is a key component of the success of community banks. We will continue to develop loyalty with our community and our customers. We will invest in customer and community relationships with the spirit of a servant’s heart and servant leadership. We expect to serve customers when and how they wish to be served within the boundaries of safe and sound risk management. Our technology was significantly enhanced during 2020, including an expansion of our digital banking capabilities, as a result of our core conversion upgrade and ancillary services. During 2021 and beyond, the bank will continue to optimize the system for greater internal efficiencies and customer interactions. We believe the core system will allow us to materially improve the customer experience and help us facilitate greater cross selling.

 

   

Expand our employee base to support future growth. The additional capital we will raise in the offering will provide us with the ability to opportunistically expand our employee base. We intend to continue to build depth and expertise as needed with increases in TC Federal Bank’s size and complexity. The potential to offer equity awards in the future following the offering will also allow us to be more competitive when hiring and retaining experienced banking personnel.

COVID-19 Pandemic

The COVID-19 pandemic has already had a significant impact on our operating results, and we believe it will continue to have an impact for at least the remainder of the year ending December 31, 2021. We expect the short- and long-term economic consequences of COVID-19 to our customers to be significant, and that the continuing health safety concerns relating to the ongoing pandemic will change the way we conduct our business and interact with our customers.

 

   

Starting in March 2020, we realized the impact of the pandemic and economic shut down would have an immediate impact on selected segments of our customers. We did not automatically downgrade borrowers that requested a deferral. However, if the borrower requested a deferral that extended beyond the initial three months granted, we considered downgrades based on the trend in revenues. During the year, we downgraded to substandard $4.5 million in loans that were placed on deferral, and combined with our other lending activity during the year ended December 31, 2020, these adjustments resulted in a provision for loan losses of $780,000, compared to no provision for loan losses for the year ended December 31, 2019.

 

   

In addition, starting in March 2020, we modified the terms of loans with customers impacted by the COVID-19-pandemic to permit payment deferral. Through the end of December 31, 2020, these deferrals have affected a total of $46.9 million of loans, including $4.0 million of construction loans, $1.9 million of commercial and industrial loans, $7.9 million of owner-occupied commercial real estate loans and $19.0 million of non-owner-occupied commercial real estate loans. These deferrals are intended to provide customers with temporary relief. At year end, none of the loans with modification were still on modified terms. We believe these actions provided our customers with the best chance to meet their longer-term obligations and for us to work with those who will not be able to meet their obligations or default on their loans.

 

33


Table of Contents
   

Starting in April 2020, we worked with our customers to help them understand the Paycheck Protection Program of the CARES Act. The PPP generally provides eligible employers with funds to pay payroll costs (including benefits) and interest on mortgages, rent and utilities, and the PPP loan may be forgiven to the extent the loan proceeds are applied to eligible expenditures during a specified measurement period. Funds are provided in the form of loans that will generally be fully forgiven when used for permissible expenditures, subject to certain reductions based on certain decreases in the employer’s full-time equivalent employees or salary and wages during the measurement period. To the extent not forgiven, a PPP loan is intended to be 100% guaranteed by the SBA and will have a term of two years (or five years if the PPP loan is made after June 4, 2020) and carry an interest rate of 1%. Payment of principal, interest and fees on PPP loans is deferred until the amount to be forgiven is finalized, in general. The bank was paid a processing fee by the SBA on PPP loan originations ranging from 1% to 5% of the amount of the loan, based on the size of the loans. As of December 31, 2020, the bank had recorded approximately $478,000 in PPP-related SBA fees and is accreting these fees into interest income over the estimated life of the applicable loans. If a PPP loan is forgiven or paid off before maturity, the remaining unearned fee is recognized into income at that time. As of December 31, 2020, the bank has recognized approximately $218,000 in PPP-related SBA fees through accretion. The majority of the remaining unearned fees are expected to be recognized as the PPP loans are either forgiven or paid off.

 

   

During March 2020, the Federal Reserve reduced the federal funds rate by .50% as an initial response to the COVID-19 pandemic. Later in March 2020, the Federal Reserve reduced the target range for the federal funds rate to between 0.0% and 0.25%, compared to the previous target of between 1.00% and 1.25%. These rate reductions, combined with the decline of longer-term interest rates, reduced our net interest income to lower levels during 2020, and potentially beyond, compared to what we experienced for the year ended December 31, 2019. In 2020, the PPP fee income was recorded as interest income, which will partially offset the decline in interest income due to rate reductions. After the PPP loans have been fully paid off or forgiven, we would expect lower levels of interest income going forward if market rates of interest remain at low levels.

Additional impacts expected from the COVID-19 pandemic include:

 

   

During 2020, we anticipated a reduction in fees as we waived certain fees for our customers affected by the pandemic. In addition, we expected higher loan workout costs and expenses related to recovery activities. To date, higher loan workout costs have not been encountered.

 

   

Although we saw higher loans and deposits in the third and fourth quarters of 2020, we are less certain about the longer-term impact of COVID-19 on our organic loan and deposit growth.

 

   

Due to the pandemic, we migrated much of our staff to working remotely beginning in March 2020. After making significant facility changes to add to the safety of the work environment during a pandemic, the bank staff returned to in-person work during the month of June.

Anticipated Increase in Noninterest Expense

In 2021, following the completion of the conversion and stock offering, our noninterest expense is expected to increase in the third and fourth quarters because of the increased costs associated with operating as a public company, and the increased compensation expenses associated with the purchase of shares of common stock by our employee stock ownership plan and the possible implementation of one or more stock-based benefit plans, if approved by our stockholders, no earlier than six months after the completion of the conversion and stock offering. For further information, see “Summary—Our Officers, Directors and Employees Will Receive Additional Benefits and Compensation After the Conversion and Offering;” “Risk Factors—Risks Related to the Offering—Our stock-based benefit plans will increase our costs, which will reduce our income;” and “Management—Benefits to be Considered Following Completion of the Stock Offering.”

 

34


Table of Contents

Summary of Significant Accounting Policies

The discussion and analysis of the financial condition and results of operations are based on our financial statements, which are prepared in conformity with U.S. generally accepted accounting principles (“GAAP”). The preparation of these financial statements requires management to make estimates and assumptions affecting the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and the reported amounts of income and expenses. We consider the accounting policies discussed below to be significant accounting policies. The estimates and assumptions that we use are based on historical experience and various other factors and are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could have a material impact on the carrying value of our assets and liabilities and our results of operations.

As an “emerging growth company” we may delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. We intend to take advantage of the benefits of this extended transition period. Accordingly, our financial statements may not be comparable to companies that comply with such new or revised accounting standards.

In 2020, COVID-19 spread into a worldwide pandemic. The pandemic may impact various parts of the bank’s future operations and financial results, including additional allowance for loan loss provisions. Management believes the bank is taking appropriate actions to mitigate the negative impact. However, the full impact of COVID-19 on the allowance for loan losses as of December 31, 2020 cannot be reasonably estimated, as these events are still developing.

The following represent our significant accounting policies:

Allowance for Loan Losses. The allowance for loan losses is a reserve for estimated credit losses on individually evaluated loans determined to be impaired as well as estimated credit losses inherent in the loan portfolio. Actual credit losses, net of recoveries, are deducted from the allowance for loan losses. Loans are charged off when the Asset Quality Committee (which consists of Board and management members) believes that the collectability of the principal is unlikely. Subsequent recoveries, if any, are credited to the allowance for loan losses. A provision for loan losses, which is a charge against earnings, is recorded to bring the allowance for loan losses to a level that, in the Asset Quality Committee’s judgment, is adequate to absorb probable losses in the loan portfolio. The Asset Quality Committee’s evaluation process used to determine the appropriateness of the allowance for loan losses is subject to the use of estimates, assumptions, and judgment. The evaluation process involves gathering and interpreting many qualitative and quantitative factors which could affect probable credit losses. Because interpretation and analysis involve judgment, current economic or business conditions can change, and future events are inherently difficult to predict, the anticipated amount of estimated loan losses and therefore the appropriateness of the allowance for loan losses could change significantly.

The allocation methodology applied by TC Federal Bank is designed to assess the appropriateness of the allowance for loan losses and includes allocations for specifically identified impaired loans and loss factor allocations for all remaining loans, with a component primarily based on historical loss rates and a component primarily based on other qualitative factors. The methodology includes evaluation and consideration of several factors, such as, but not limited to, an ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, the fair value of underlying collateral, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses. While the Asset Quality Committee uses the best information available to make its evaluation, future adjustments to the allowance may be necessary if there are significant changes in economic conditions or circumstances underlying the collectability of loans. Because each of the criteria used is subject to change, the allocation of the allowance for loan losses is made for analytical purposes and is not necessarily indicative of the trend of future loan losses in any particular loan category. The total allowance is available to absorb losses from any segment of the loan portfolio. The Asset Quality Committee believes the allowance for loan losses is appropriate at December 31, 2020. The allowance analysis is reviewed by the Asset Quality Committee on a no less than quarterly basis in compliance with regulatory requirements. In addition, various regulatory agencies and TC Federal Bank’s external auditors, periodically review the allowance for loan losses. As a result of such reviews, we may have to adjust our allowance for loan losses.

 

35


Table of Contents

However, regulatory agencies are not directly involved in the process of establishing the allowance for loan losses as the process is the responsibility of TC Federal Bank and any increase or decrease in the allowance is the responsibility of the Asset Quality Committee.

Income Taxes. The assessment of income tax assets and liabilities involves the use of estimates, assumptions, interpretation, and judgment concerning certain accounting pronouncements and federal and state tax codes. There can be no assurance that future events, such as court decisions or positions of federal and state taxing authorities, will not differ from management’s current assessment, the impact of which could be significant to the results of operations and reported earnings.

TC Federal Bank files a federal and a state income tax return. Amounts provided for income tax expense are based on income reported for financial statement purposes and do not necessarily represent amounts currently payable under tax laws. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax law rates applicable to the periods in which the differences are expected to affect taxable income. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income tax expense. Valuation allowances are established when it is more likely than not that a portion of the full amount of the deferred tax asset will not be realized. In assessing the ability to realize deferred tax assets, management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies. TC Federal Bank may also recognize a liability for unrecognized tax benefits from uncertain tax positions. Unrecognized tax benefits represent the differences between a tax position taken or expected to be taken in a tax return and the benefit recognized and measured in the financial statements. Penalties related to unrecognized tax benefits are classified as income tax expense.

Comparison of Financial Condition at December 31, 2020 and 2019

Total assets increased $28.2 million, or 8.8%, to $349.9 million at December 31, 2020 from $321.8 million at December 31, 2019. The increase was principally due to increases of $17.4 million in net loans held for investment and $17.6 million in cash and cash equivalents, partially offset by a $6.2 million decrease in securities.    

Cash and cash equivalents, and certificates of deposit with other banks, increased $14.5 million, or 43.9%, to $47.5 million at December 31, 2020 from $33.0 million at December 31, 2019. The increase resulted from an increase in deposits, partially offset by loan originations.

Loans, including loans held for sale, increased $18.9 million, or 7.6%, to $267.5 million at December 31, 2020 from $248.7 million at December 31, 2019. Construction and land development loans increased $6.6 million to $30.0 million at December 31, 2020 from $23.4 million at December 31, 2019, while commercial and multi-family real estate loans decreased $7.4 million, or 7.7%, to $87.9 million at December 31, 2020 from $95.2 million at December 31, 2019, and commercial and industrial loans increased $20.4 million, or 221.5%, to $29.6 million, of which $17.9 million were PPP loans, at December 31, 2020 from $9.3 million at December 31, 2019. We have recently increased our focus on commercial lending, including construction lending, and our construction lending has benefitted from the opening of our LPO in Savannah, Georgia in 2017. One- to four- family residential real estate loans remained the largest loan category, however, balances of such loans held for investment decreased from $109.6 million at December 31, 2019 to $105.8 million at December 31, 2020. This represents a decrease of 3.5%. As a percentage of the net loan portfolio, residential real estate loans fell from 44.1% at December 31, 2019 to 39.5% at December 31, 2020.

Investment securities, all of which are available-for-sale, and other investments decreased $5.9 million, or 26.1% to $16.6 million at December 31, 2020 from $22.5 million at December 31, 2019. Investment securities available-for-sale decreased $6.2 million or 28.0% to $15.9 million at December 31, 2020 from $22.1 million at December 31, 2019. We have invested excess cash in higher-yielding loans instead of lower-yielding securities as we have been able to grow our loan portfolio.

In 2018, in connection with adopting supplemental executive retirement plans (“SERPs”) for certain of our officers as a result of freezing our deferred benefit pension plan, we purchased single premium bank owned life insurance to fund the benefit obligations created by the SERPs. The cash surrender value of these policies was approximately $10.9 million as of December 31, 2020. We also recorded a liability for the present value of the SERP obligations of approximately $491,000.

 

 

36


Table of Contents

Total deposits increased $20.5 million, or 7.5%, to $294.1 million at December 31, 2020 from $273.6 million at December 31, 2019. The increase was primarily due to increases in money market and interest-bearing checking accounts and certificates of deposit, none of which we believe was related to the federal government COVID-19 stimulus relief issued to some of our depositors. Money market accounts increased $212,000, or 0.2%, to $89.7 million at December 31, 2020 from $89.5 million at December 31, 2019. Interest-bearing checking accounts increased $38.8 million, or 17.0%, to $56.8 million at December 31, 2020 from $18.0 million at December 31, 2019. Certificates of deposit decreased $21.8 million, or 20.1% to $86.6 million at December 31, 2020 from $108.4 million at December 31, 2019 as we consciously took steps to reduce our use of this funding source. In addition, non-interest bearing checking accounts increased $10.7 million, or 59.5%, to $28.8 million at December 31, 2020, from $18.0 million at December 31, 2019. Additionally, savings accounts increased $10.3 million, or 47.0%, to $32.3 million at December 31, 2020 from $22.0 million at December 31, 2019. We have been able to fund loan growth from excess cash as well as cash generated from other deposit products.

Federal Home Loan Bank advances increased $6.7 million, or 139.3% to $9.5 million at December 31, 2020 from $2.8 million as two advances were obtained in April 2020 due to concern about potential liquidity as the pandemic’s effects on the economy intensified.

Total equity increased $70,000, or 0.2%, to $39.9 million at December 31, 2020 from $39.8 million at December 31, 2019. The growth was due to net income of $307,000 partially offset by an increase in other comprehensive loss, primarily due to an increase in post-retirement benefit obligations of $569,000.

 

37


Table of Contents

Average Balances, Interest and Average Yields/Cost

The following tables set forth for the periods indicated, information regarding average balances of assets and liabilities as well as the total dollar amounts of interest income from average interest-earning assets and interest expense on average interest-bearing liabilities, resultant yields, interest rate spread, net interest margin (otherwise known as net yield on interest-earning assets), and the ratio of average interest-earning assets to average interest-bearing liabilities. Average balances have been calculated using monthly balances. Management does not believe that the monthly averages differ significantly from what the daily averages would be. Non-accruing loans have been included in the table as loans carrying a zero yield. Loan fees are included in interest income on loans and are not material. No tax-equivalent yield adjustments have been made, as the effects would be immaterial.

 

     Years Ended December 31,  
     2020     2019     2018  
     Average
Balance
Outstanding
    Interest
Earned/
Paid
     Average
Yield/
Rate
    Average
Balance
Outstanding
    Interest
Earned/
Paid
     Average
Yield/
Rate
    Average
Balance
Outstanding
    Interest
Earned/
Paid
     Average
Yield/
Rate
 
     (Dollars in thousands)  

Interest-earning assets:

                     

Loans receivable(1)

   $ 268,245     $ 12,376        4.61   $ 242,594     $ 11,389        4.69   $ 224,567     $ 10,263        4.57

Securities available for sale

     19,878       416        2.09     23,327       688        2.95     23,647       727        3.07

Interest-earning deposits

     28,589       264        0.92     24,283       454        1.87     27,976       358        1.28

Other interest-earning assets

     692       32        4.62     395       25        6.33     393       26        6.62
  

 

 

   

 

 

      

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

     317,404       13,088        4.12     290,599       12,556        4.33     276,583       11,374        4.11

Non-interest-earning assets

     18,731            15,193            7,863       
  

 

 

        

 

 

        

 

 

      

Total assets

   $ 336,135          $ 305,792          $ 284,446       
  

 

 

        

 

 

        

 

 

      

Interest-bearing liabilities:

                     

Savings and money market accounts

   $ 115,777       724        0.63   $ 104,820       1,042        0.99   $ 100,229       796        0.79

Interest-bearing checking accounts

     42,661       31        0,07     34,813       85        0.24     29,915       54        0.18

Certificate accounts

     98,065       1,504        1.53     104,672       1,902        1.82     94,754       1,174        1.24
  

 

 

   

 

 

      

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing deposits

     256,503       2,259        0.88     244,305       3,029        1.24     224,898       2,024        0.90

Borrowings

     9,313       106        1.14     2,907       72        2.48     3,298       86        2.61
  

 

 

   

 

 

      

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     265,816       2.365        0.89     247,212       3,101        1.25     228,196       2,110        0.92
  

 

 

   

 

 

      

 

 

   

 

 

      

 

 

   

 

 

    

Non-interest-bearing liabilities

     29,783            19,101            18,476       
  

 

 

        

 

 

        

 

 

      

Total liabilities

     295,599            266,313            246,672       

Total equity

     40,536            39,479            37,774       
  

 

 

        

 

 

        

 

 

      

Total liabilities and equity

   $ 336,135          $ 305,792          $ 284,446       
  

 

 

        

 

 

        

 

 

      

Net interest income

     $ 10,723          $ 9,455          $ 9,264     
    

 

 

        

 

 

        

 

 

    

Net earning assets

   $ 51,588          $ 43,387          $ 48,387       
  

 

 

        

 

 

        

 

 

      

Net interest rate spread(2)

          3.23          3.08          3.19

Net interest margin(3)

          3.38          3.25          3.35

Average interest-earning assets to average interest-bearing liabilities

     119.41          117.55          121.20.     

 

(1) 

Includes loans held for sale.

(2) 

Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.

(3) 

Net interest margin represents net interest income divided by average total interest-earning assets.

 

38


Table of Contents

Rate/Volume Analysis

The following schedule presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the changes related to outstanding balances and that due to the changes in interest rates. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (i) changes in volume (i.e., changes in volume multiplied by old rate) and (ii) changes in rate (i.e., changes in rate multiplied by old volume). For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately to the change due to volume and the change due to rate.

 

     Years Ended
December 31,
 
   2020 vs. 2019     2019 vs. 2018  
     Increase/
(decrease)
due to
    Total
increase/
    Increase/
(decrease)
due to
    Total
increase/
 
     Volume     Rate     (decrease)     Volume     Rate     (decrease)  
     (In thousands)  

Interest-earning assets:

            

Loans receivable

   $ 1,204     $ (218   $ 987     $ 823     $ 303     $ 1,126  

Securities available for sale

     (102     (170     (272     (10     (29     (39

Interest-earning deposits

     80       (269     (190     (47     143       96  

Other interest-earning assets

     19       (12     7       —         (1     (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-earning assets

     1,202       (670     531       766       416       1,182  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest-bearing liabilities:

            

Savings and money market accounts

     109       (427     (318     36       210       246  

Interest-bearing checking accounts

     19       (73     (54     9       22       31  

Certificate accounts

     (120     (278     (398     123       605       728  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing deposits

     8       (778     (770     168       837       1,005  

Borrowings

     159       (125     34       (10     (4     (14
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

     167       (903     (736     158       833       991  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Change in net interest income

   $ 1,035       233     $ 1,268     $ 608       (417   $ 191  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comparison of Operating Results for the Years Ended December 31, 2020 and 2019

General. Net income decreased $900,000, or 74.5%, to $0.3 million for the year ended December 31, 2020, compared to $1.2 million for the year ended December 31, 2019. The decrease was due to an increase in provision expense and non-interest expense, as described in more detail below.

Interest Income. Interest income increased $531,000, or 4.2%, to $13.1 million for the year ended December 31, 2020 from $12.6 million for the year ended December 31, 2019. The increase was due primarily to a $987,000, or 8.7%, increase in interest income on loans, which is our primary source of interest income. Our average balance of loans, including loans held for sale, increased $25.7 million, or 10.6%, to $268.2 million for the year ended December 31, 2020 from $242.6 million for the year ended December 31, 2019. The increase in average balance resulted from our recent increased focus on commercial lending, including commercial construction lending. Our average yield on loans decreased 8 basis points to 4.61% for the year ended December 31, 2020 from 4.69% for the year ended December 31, 2019, as higher-yielding loans have been repaid or refinanced and replaced with lower-yielding loans and there were more originations at lower yielding loans, reflecting the current interest rate environment.

 

39


Table of Contents

Interest income on interest-earning deposits decreased $190,000, or 38.3%, to $264,000 for the year ended December 31, 2020 from $454,000 for the year ended December 31, 2019. The average yield we earned on interest-earning deposits decreased 95 basis points to 0.92% for the year ended December 31, 2020 from 1.87% for the year ended December 31, 2019, reflecting lower market interest rates. Our average balance of interest-earning deposits increased $4.3 million, or 17.7%, to $28.6 million for the year ended December 31, 2020 from $24.3 million for the year ended December 31, 2019, which partially offset the decline in the average yield. Our average balance of securities available for sale decreased $3.4 million, or 14.8%, to $19.9 million for the year ended December 31, 2020 from $23.3 million for the year ended December 31, 2019. Interest income on securities available for sale decreased $272,000 due to the decline in securities and an 86 basis point decline in the average yield we earned on securities available for sale to 2.09% for the year ended December 31, 2020 from 2.95% for the year ended December 31, 2019, again reflecting lower market interest rates.

Interest Expense. Interest expense decreased $736,000, or 23.8%, to $2.4 million for the year ended December 31, 2020 compared to $3.1 million for the year ended December 31, 2019, due primarily to a decrease in interest expense on deposits. Specifically, interest expense on certificates of deposit decreased $398,000 or 21.0%, to $1.5 million for the year ended December 31, 2020 from $1.9 million for the year ended December 31, 2019 reflecting the effect of the decline in market rates of interest. This decrease resulted from decreases in both the average balance of certificates of deposit and the average rate we paid on them. The average balance of certificates of deposit decreased $6.6 million, or 6.3%, to $98.1 million for the year ended December 31, 2020 from $104.7 million for the year ended December 31, 2019, and the average rate we paid on certificates of deposit decreased 29 basis points to 1.53% for the year ended December 31, 2020 from 1.82% for the year ended December 31, 2019.

Interest expense on savings and money market accounts decreased $318,000, or 30.5% to $724,000 for the year ended December 31, 2020 from $1.0 million for the year ended December 31, 2019. This decrease resulted from the decline in the average rate we paid on savings and money market accounts partially offset by an increase in the average balances of savings and money market accounts. The average balance of savings and money market accounts increased $11.0 million, or 10.5%, to $115.8 million for the year ended December 31, 2020 from $104.8 million for the year ended December 31, 2019, and the average rate we paid on savings and money market accounts decreased 36 basis points to 0.63% for the year ended December 31, 2020 from 0.99% for the year ended December 31, 2019, reflecting lower market interest rates. The increase in the average balance of savings and money market accounts reflected in part, our customers’ response to the pandemic. Interest expense on interest-bearing checking accounts decreased $54,000, or 64.0%, to $31,000 at December 31, 2020 from $85,000 at December 31, 2019, reflecting lower market interest rates.

Net Interest Income. Net interest income increased $1.3 million, or 13.4%, to $10.7 million for the year ended December 31, 2020 from $9.5 million for the year ended December 31, 2019, primarily as a result of a higher balance of net interest-earning assets and, to a lesser extent, a higher net interest margin. Our average net interest-earning assets increased by $8.6 million, or 20.0%, to $51.6 million for the year ended December 31, 2020 from $43.0 million for the year ended December 31, 2019, due primarily to a $25.6 million increase in the average balances of our loan portfolio, partially offset primarily by a $21.2 million increase in our interest-bearing deposits. Our net interest rate spread increased by 16 basis points to 3.23% for the year ended December 31, 2020 from 3.07% for the year ended December 31, 2019. Our net interest margin increased by 12 basis points to 3.38% for the year ended December 31, 2020 from 3.26% for the year ended December 31, 2019, reflecting primarily the increase in the average balance of interest-earning assets combined with the greater reduction in our cost of funds as compared to our yield on interest-earning assets.

Provision for Loan Losses. Provisions for loan losses are charged to operations to establish an allowance for loan losses at a level necessary to absorb known and inherent losses in our loan portfolio that are both probable and reasonably estimable at the date of the financial statements. In evaluating the level of the allowance for loan losses, management analyzes several qualitative loan portfolio risk factors including, but not limited to, management’s ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, the fair value of underlying collateral, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses. See “—Summary of Significant Accounting Policies” and “Business of TC Federal Bank—Allowance for Loan Losses” for additional information.

 

40


Table of Contents

Our allowance for loan losses was $4.1 million at December 31, 2020 compared to $3.1 million at December 31, 2019. The allowance for loan losses to total net loans increased to 1.5% at December 31, 2020 from 1.2% at December 31, 2019, and the allowance for loan losses to non-performing loans increased to 206.5% at December 31, 2020 from 118.3% at December 31, 2019. We increased the portion of the allowance for loan losses allocated to commercial real estate loans due to potential loan losses from the ongoing effects of the pandemic, in the absence of other factors, would result in an increase in the allowance for loan losses as we apply historical loss ratios to newly originated loans. We modestly increased the portion of the allowance for loan losses allocated to construction and land development loans despite an increase in this portion of the loan portfolio, as we have a low loss history with respect to construction and land development loans.

To the best of our knowledge, we have recorded all loan losses that are both probable and reasonable to estimate at December 31, 2020. However, future changes in the factors described above, including, but not limited to, actual loss experience with respect to our loan portfolio, could result in material increases in our provision for loan losses. In addition, the Office of the Comptroller of the Currency, as an integral part of its examination process, will periodically review our allowance for loan losses, and as a result of such reviews, we may have to adjust our allowance for loan losses. However, regulatory agencies are not directly involved in establishing the allowance for loan losses as the process is our responsibility and any increase or decrease in the allowance is the responsibility of management.

Non-interest Income. Non-interest income information is as follows. 

 

     Years Ended
December 31,
     Change  
     2020      2019      Amount      Percent  
     (Dollars in thousands)  

Service charges on deposit accounts

   $ 472      $ 513      $ (41      (8.0 %) 

Gain on sale of loans

     1,236        380        856        225.3

Gain on sale of securities

     —          67        (67      (100.0 %) 

Other

     323        300        23        7.7
  

 

 

    

 

 

    

 

 

    

Total non-interest income

   $ 2,031      $ 1,260      $ 771        61.2
  

 

 

    

 

 

    

 

 

    

In 2020, non-interest income increased approximately $771,000 from 2019, or a 61.2% increase from the previous year. This increase is primarily due to the sale of $65.9 million of residential mortgage loans during 2020 that generated $1.2 million in gain on sale of loans income compared to $380,000 for 2019.

Non-interest Expense. Non-interest expense information is as follows. 

 

     Years Ended
December 31,
     Change  
     2020      2019      Amount      Percent  
     (Dollars in thousands)  

Salaries and employee benefits

   $ 6,444      $ 5,327      $ 1,117        21.0

Occupancy and equipment

     754        658        96        14.6

Advertising

     253        282        (29      (10.3 %) 

Audit and examination

     436        318        118        37.1

Checking account related expenses

     338        313        25        8.0

Consulting & advisory fees

     200        490        (290      (59.2 %) 

Data processing conversion costs

     1,132        —          1,132     

Data processing fees

     393        356        37        10.4

Director fees

     253        195        58        29.7

Legal

     404        143        261        182.5

Other real estate loss/(gain) on sale and writedowns

     (13      10        (23      (230.0 %) 

Other

     1,032        1,049        (17      1.6
  

 

 

    

 

 

    

 

 

    

Total non-interest expense

   $ 11,626      $ 9,141      $ 2,485        27.2
  

 

 

    

 

 

    

 

 

    

 

41


Table of Contents

Overall, our non-interest expenses in 2020 increased $2.5 million from 2019, or a 27.2% increase, primarily due to expenses related to the completion of our core processing system conversion of $1.1 million and the required recognition of our stock offering expenses of $507,000 which were primarily legal expenses, as a result of the delay in proceeding and changing the form of the conversion to a standard mutual-to-stock conversion from a mutual holding company reorganization. Salaries and employee benefits expense increased primarily due to the increased variable compensation paid to the mortgage lenders as a result of increased mortgage loan closings. Our audit and examination expense increased to $436,000 or 37.1% from 2019 to 2020.

In connection with the delay of our stock offering in 2020, our legal fees increased 182.5% which was partially offset by a decrease in our consulting and advisory fees by 59.2%. Had the stock offering proceeded in 2020 as originally planned, most of these fees would have been instead treated as offering expenses and deducted from the gross proceeds. Occupancy and equipment expense also increased in part due to these investments we made in new technology and services in order to increase operational efficiencies and provide product and service enhancement, which also resulted in an increase in data processing fees in connection with the conversion, which were up 10.4% in 2020 from 2019.

Income Tax Expense. We incurred income tax expense of $40,000 and $367,000 for the years ended December 31, 2020 and 2019, respectively, resulting in effective rates of 11.4% and 23.3%, respectively. The decrease in tax expense and change in the effective tax rate resulted from a $1.2 million, or 77.9%, decrease in pre-tax income to $347,000 for the year ended December 31, 2020 from $1.6 million for the year ended December 31, 2019.

Management of Market Risk

General. Our most significant form of market risk is interest rate risk because, as a financial institution, the majority of our assets and liabilities are sensitive to changes in interest rates. Therefore, a principal part of our operations is to manage interest rate risk and limit the exposure of our financial condition and results of operations to changes in market interest rates. Our Asset/Liability Management Committee is responsible for evaluating the interest rate risk inherent in our assets and liabilities, for determining the level of risk that is appropriate, given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the policy and guidelines approved by our board of directors. We currently utilize a third-party modeling program, prepared on a quarterly basis, to evaluate our sensitivity to changing interest rates, given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the board of directors.

We have sought to manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates. We have implemented the following strategies to manage our interest rate risk:

 

   

growing the loan portfolio, with a focus on commercial real estate and commercial and industrial loans, in accordance with TC Federal Bank’s risk appetite, while operating in a safe and sound manner;

 

   

increasing the diversification of our loan portfolio; and

 

   

growing our level of core deposits.

By following these strategies, we believe that we are better positioned to react in increased in market interest rates. Beginning in the calendar year 2020, we introduced adjustable-rate, one- to four-family residential real estate loans (in addition to our existing home equity loans and lines of credit, which are originated with adjustable interest rates), and we expect to increase our investment securities portfolio, with an average maturity of less than 15 years. In addition, we generally only originate fixed-rate residential mortgage loans for sale into the secondary mortgage market.

Net Interest Income. We analyze our sensitivity to changes in interest rates through an interest rate risk model, developed by a third-party provider. Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans and securities, and the interest we pay on our interest-bearing liabilities, such as deposits and borrowings. We estimate what our net interest income would be for a 12-month period. We then calculate what the net interest income would be for the same period under the assumptions that the United States Treasury yield curve increases instantly by up to 400 basis points or decreases instantly by up to 200 basis points, in 100 point increments, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve. A basis point equals one-hundredth of one percent, and 100 basis points equals one percent. An increase in interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the “Change in Interest Rates” column below.

 

42


Table of Contents

The table below sets forth, as of December 31, 2020, the calculation of the estimated changes in our net interest income that would result from the designated immediate changes in the United States Treasury yield curve.

 

Change in Interest Rates

(basis points) (1)

   Net Interest Income
Year 1 Forecast
     Year 1 Change
from Level
 
(Dollars in thousands)  

+400

   $ (1,285      (11.75 )% 

+300

     (756      (6.92 )% 

+200

     (654      (5.98 )% 

+100

     (413      (3.78 )% 

Level

     —          —    

-100

     (78      (0.71 )% 

-200

     (78      (0.71 )% 

 

(1) 

Assumes an immediate uniform change in interest rates at all maturities.

Economic Value of Equity. We also compute amounts by which the net present value of our assets and liabilities (economic value of equity or “EVE”) would change in the event of a range of assumed changes in market interest rates. This model uses a discounted cash flow analysis and an option-based pricing approach to measure the interest rate sensitivity of net portfolio value. The model estimates the economic value of each type of asset, liability and off-balance sheet contract under the assumptions under the assumptions that the United States Treasury yield curve increases or decreases instantaneously by 200 basis point increments, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve.

The tables below set forth, as of December 31, 2020, the estimated changes in our economic value of equity, or EVE, that would result from the designated instantaneous changes in market interest rates. Computations of prospective effects of hypothetical interest rate changes are based on numerous assumptions including relative levels of market interest rates, loan prepayments and deposit decay, and should not be relied upon as indicative of actual results.

 

            Estimated Increase (Decrease) in EVE     EVE as a Percentage of Present
value of Assets(3)
 

Basis Point (“bp”) Change in Interest Rates(1)

   Estimated EVE(2)      Amount     Percent     EVE
Ratio(4)
    Increase
(Decrease)
(Basis Points)
 
     (Dollars in thousands)              

+400

   $ 40,813      $ 11,478       39.13     12.37     419  

+300

     41,634        12,299       41.93       12.33       415  

+200

     40,390        11,055       37.69       11.70       352  

+100

     36,538        7,203       24.55       10.37       219  

Level

     29,335        —         —         8.18       —    

-100

     16,388        (12,947     (44.13     4.56       (362

-200

     14,110        (15,225     (51.90     3.92       (426

 

(1) 

Assumes an instantaneous uniform change in interest rates at all maturities.

(2) 

EVE is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.

(3) 

Present value of assets represents the discounted value of incoming cash flows on interest-earning assets.

(4) 

EVE Ratio represents EVE divided by the present value of assets.

The table above indicates that at December 31, 2020, in the event of an instantaneous parallel 200 basis point increase in interest rates, we would experience a 37.69% increase in economic value of equity, and in the event of an instantaneous 200 basis point decrease in interest rates, we would experience a 51.90% decrease in economic value of equity. At December 31, 2019, in the event of an instantaneous parallel 200 basis point increase in interest rates, we would experience a 4.35% decrease in economic value of equity, and in the event of an instantaneous 200 basis point decrease in interest rates, we would experience a 42.17% decrease in economic value of equity.

 

 

43


Table of Contents

Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements. Modeling changes require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the net interest income and economic value of equity tables presented assume that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the net interest income and EVE tables provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on net interest income and EVE and will differ from actual results. Furthermore, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates. Additionally, certain assets have features that restrict changes in interest rates both on a short-term basis and over the life of the asset.

Interest rate risk calculations also may not reflect the fair values of financial instruments. For example, decreases in market interest rates can increase the fair values of our loans, deposits and borrowings.

Liquidity and Capital Resources. Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures. Our primary sources of funds are deposits, principal and interest payments on loans and securities, proceeds from the sale of loans, and proceeds from maturities of securities. We also have the ability to borrow from the Federal Home Loan Bank of Atlanta. At December 31, 2020, we had $19.2 million in borrowing capacity with the Federal Home Loan Bank of Atlanta, and had $9.5 million outstanding as of December 31, 2020. In addition, we have $18.3 million in unsecured federal funds lines of credit through our correspondent banks and $9.9 million secured borrowing capacity through the Federal Reserve Bank of Atlanta. No amounts were outstanding on these lines of credit at December 31, 2020.

While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions, and competition. Our most liquid assets are cash and short-term investments including interest-bearing demand deposits. The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period.

Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities. Net cash used in operating activities was $647,644 and $516,670 for the years ended December 31, 2020 and 2019, respectively. Net cash used in investing activities, which consists primarily of disbursements for loan originations and the purchase of securities, offset by principal collections on loans, proceeds from the sale of securities and proceeds from maturing securities and pay downs on mortgage-backed securities, was $8.9 million and $11.0 million for the years ended December 31, 2020 and 2019, respectively. Net cash provided by financing activities, consisting primarily of activity in deposit accounts, was $27.2 million and $23.1 million for the years ended December 31, 2020 and 2019, respectively.

We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis. We anticipate that we will have sufficient funds to meet our current funding commitments. Based on our deposit retention experience and current pricing strategy, we anticipate that a significant portion of maturing time deposits will be retained.

At December 31, 2020, we exceeded all of our regulatory capital requirements, and we were categorized as well capitalized at December 31, 2020 and 2019. Management is not aware of any conditions or events since the most recent notification that would change our category. See “Historical and Pro Forma Regulatory Capital Compliance.”

 

44


Table of Contents

Off-Balance Sheet Arrangements and Aggregate Contractual Obligations

Commitments. As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans we make. At December 31, 2020, we had outstanding commitments to originate loans of $30.3 million. We anticipate that we will have sufficient funds available to meet our current lending commitments. Certificates of deposit that are scheduled to mature in less than one year from December 31, 2020 totaled $33.9 million. As a result of the current interest rate environment, a significant portion of funds have moved from certificate accounts to money market accounts, which provides the customer more flexibility and liquidity. The bank reduced both certificates of deposit and money market account rates accordingly. Management expects that a substantial portion of the maturing certificates of deposit will be renewed. If a substantial portion of these deposits is not retained, we may utilize Federal Home Loan Bank advances or raise interest rates on deposits to attract new deposits, which may result in higher levels of interest expense.

Contractual Obligations. In the ordinary course of our operations, we enter into certain contractual obligations. Such obligations include data processing services, operating leases for premises and equipment, agreements with respect to borrowed funds and deposit liabilities.

Recent Accounting Pronouncements

Please refer to Note 1 to the Financial Statements for the years ended December 31, 2020 and 2019 beginning on page F-1 for a description of recent accounting pronouncements that may affect our financial condition and results of operations.

Impact of Inflation and Changing Price

The financial statements and related data presented herein have been prepared in accordance with U.S. GAAP which requires the measurement of financial position and operating results in terms of historical dollars without considering changes in the relative purchasing power of money over time due to inflation. The primary impact of inflation on our operations is reflected in increased operating costs. Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates, generally, have a more significant impact on a financial institution’s performance than does inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.

 

45


Table of Contents

BUSINESS OF TC BANCSHARES, INC.

We have not engaged in any business to date. Upon completion of the conversion and offering, we will own all of the issued and outstanding common stock of TC Federal Bank. We intend to retain up to 50% of the net proceeds from the offering. A portion of the net proceeds we retain will be used to make a loan to fund the purchase of shares of our common stock by the TC Federal Bank employee stock ownership plan. We intend to invest our capital as discussed in “How We Intend to Use the Proceeds from the Offering.”

In the future, TC Bancshares, Inc., as the holding company of TC Federal Bank, will be authorized to pursue other business activities permitted by applicable laws and regulations for savings and loan holding companies, which may include the acquisition of banking and financial services companies. At the present time, we have no plans for any mergers or acquisitions, or other diversification of the activities of TC Bancshares, Inc.

Our cash flow will depend on earnings from the investment of the net proceeds we retain, and any dividends received from TC Federal Bank. Initially, TC Bancshares, Inc. will neither own nor lease any property, but will instead use the premises, equipment and furniture of TC Federal Bank. At the present time, we intend to employ only persons who are officers of TC Federal Bank to serve as officers of TC Bancshares, Inc. We will also use the support staff of TC Federal Bank from time to time. These persons will not be separately compensated by TC Bancshares, Inc. TC Bancshares, Inc. may hire additional employees, as appropriate, to the extent it expands its business in the future.

BUSINESS OF TC FEDERAL BANK

General

Thomas County Federal Savings & Loan Association was organized in 1934 and chartered in 1937 by the Federal Home Loan Bank Board as a mutual savings and loan association owned 100% by its depositors. Effective January 1, 2018, we amended our corporate name to TC Federal Bank. We conduct our business from our main office in Thomasville, Georgia, a branch office and a residential mortgage center in Tallahassee, Florida and a commercial LPO in Savannah, Georgia. The bank provides a variety of services to individual and commercial customers in its market area. Our Savannah LPO has accounted for a significant portion of loan production and provided a loan portfolio of $48.8 million as of December 31, 2020.

Our primary deposit products are personal checking accounts, business checking accounts, savings accounts, money market accounts and certificates of deposit. Our lending products include single-family residential loans, home equity lines of credit, consumer loans, commercial and multi-family residential real estate loans, commercial and industrial loans, construction loans, land development loans and SBA/USDA guaranteed loans. We are primarily regulated by the Office of the Comptroller of the Currency and our deposits are insured by the Federal Deposit Insurance Corporation (“FDIC”). We undergo periodic examinations by the Office of the Comptroller of the Currency.

Our executive office is located at 131 South Dawson Street, Thomasville, Georgia 31792, and our telephone number at this address is (229) 226-3221. Our mailing address is PO Box 1197, Thomasville, Georgia 31799. Our website address is www.tcfederal.com. Information on our website should not be considered a part of this prospectus.

Market Area

Our headquarters is located in Thomasville, Georgia, which is approximately 35 miles north of Tallahassee, 225 miles south of Atlanta, and 225 miles southwest of Savannah. We primarily serve retail and small business customers located in and around Thomasville, Georgia as well as Tallahassee, Florida and Savannah, Georgia, through our branch network, a commercial LPO located in Savannah, Georgia, and a residential mortgage center in Tallahassee, Florida. Executive management considers our primary markets to be demographically and socioeconomically attractive.

 

46


Table of Contents

Thomasville was founded in 1825, and serves as the county seat of Thomas County, Georgia. Thomasville is known for its award-winning downtown and preserved historical charm. The city of Thomasville deems itself the “City of Roses” as it plays host to an annual Rose Festival. In 2019, the most recent estimate available, Thomas County had an estimated total population of 44,451. The largest employers in Thomas County are the Archbold Medical Center, the Thomas County School System and the Thomasville City School System. Thomasville is home to Flowers Foods (NYSE: FLO), the second largest baking company in the nation, and Archbold Medical Center, a four hospital, three nursing home health system with state-of-the-art facilities. Thomasville’s economy focuses on healthcare and educational services, but also has significant manufacturing, retail and tourism industries.

Tallahassee is the capital city of Florida and is the county seat of Leon County, Florida. Established as the capital in 1824, Tallahassee is home to museums, parks, and universities, including Florida State University, Florida A&M University, and Tallahassee Community College which collectively have approximately 80,000 students. In 2019, the most recent estimate available, Leon County had an estimated total population of 293,582. The largest employers in Leon County are the State of Florida, Florida State University and Tallahassee Memorial Healthcare, Inc. The greater Tallahassee area has the fastest growing economy per capita in Florida. Government and educational services are the central focus of Tallahassee’s economy, although professional, scientific and technical services, drawing on the highly educated population, play an important role as well.

Savannah is the oldest city in the state of Georgia and is the county seat of Chatham County, Georgia. Savannah is an important industrial center and significant seaport. The Savannah Historical District is a popular tourism destination. In 2019, the most recent estimate available, Chatham County had an estimated total population of 289,430. The largest employers in Chatham County are Gulfstream Aerospace Corporation, Memorial Health University Medical Center and Savannah-Chatham County Board of Education. Savannah’s diverse economy consists of tourist attractions and retail shops, jet manufacturer Gulfstream Aerospace Corporation, a major seaport an army airbase, and health and educational services. The port of Savannah is home to the largest single-terminal container facility of its kind in North America and is the third fastest growing port in the nation.

We believe that we have developed products and services that will meet the financial needs of our current and future customer base; however, we plan, and believe it is necessary, to expand the range of products and services that we offer to be more competitive in our market area. Marketing strategies focus on the depth of our knowledge of local consumer and small business markets, as well as expanding relationships with current customers and reaching out to develop new, profitable business relationships.

Competition

We face competition within our market areas both in making loans and attracting deposits. Our market area has a concentration of financial institutions that include large money center and regional banks, community banks and credit unions. We also face competition from savings institutions, mortgage banking firms, consumer finance companies and credit unions and, with respect to deposits, from money market funds, brokerage firms, mutual funds and insurance companies. As of June 30, 2020 (the most recent date for which data is available), our market share of deposits represented approximately 14% of Federal Deposit Insurance Corporation-insured deposits in Thomas County, ranking us third in market share of deposits out of six institutions operating in the county. TC Federal Bank’s deposit market share in Leon County is less than 1%, reflecting Leon Count’s much more competitive environment.

Lending Activities

General. Since the early 2000’s, the bank has sought a diversified loan portfolio. The bank grants loans and extensions of credit to individuals and a variety of small businesses in its market areas. The bank’s loan portfolio generally consists of one- to four-family residential real estate loans, commercial and multi-family real estate loans, construction and land development loans, commercial and industrial loans and consumer loans.

 

47


Table of Contents

Loan Portfolio Composition. The following table presents information concerning the composition of our loan portfolio in dollar amounts and in percentages (before deductions for deferred fees and discounts and allowances for losses) as of the dates indicated.

 

     At December 31,  
     2020     2019     2018     2017     2016  
     Amount      Percent     Amount      Percent     Amount      Percent     Amount      Percent     Amount      Percent  
     (Dollars in thousands)  

Real estate loans:

                         

Residential

   $ 105,837        39.6   $ 109,604        44.1   $ 115,601        48.4   $ 99,131        46.3   $ 90,900        44.9

Home equity

     8,892        3.3     6,855        2.8     4,945        2.1     5,772        2.7     5,052        2.5 %

Multi-family

     15,141        5.7     17,074        6.9     17,056        7.1     10,294        4.8     10,112        5.0 %

Commercial

     72,718        27.2     78,151        31.4     73,385        30.7     60,662        28.4     69,724        34.4 %
       

 

 

                   

Construction and land development(*)

     29,983        11.2     23,428        9.4     18,214        7.6     29,199        13.7     21,744        10.7 %
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total real estate loans

     232,571        86.9     235,112        94.6   $ 229,201        95.9     205,058        95.9     197,532        97.5

Consumer loans(**):

     5,372        2.0     4,313        1.7     2,233        0.9     1,225        0.6     1,305        0.7 %

Commercial and industrial loans:

     29,600        11.1     9,235        3.7     7,502        3.1     7.669        3.5     3,712        1.8
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total loans(***)

     267,543        100     $ 248,660        100.0   $ 238,936        100.0     213,952        100.0     202,549        100.0
     

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Less:

                                                          

Deferred fees and discounts

     1,101          624          517          373          314     

Allowance for loan losses

     4,086          3,065          3,186          3,470          4,857     
  

 

 

      

 

 

      

 

 

      

 

 

      

 

 

    

Total loans receivable, net

     262,356        $ 244,971        $ 235,233      $ 210,109        $ 197,378     
  

 

 

      

 

 

      

 

 

      

 

 

      

 

 

    

 

(*) 

Excludes loans-in-process; at December 31, 2020 loans-in-process amounted to $15.1 million.

(**) 

In 2019, consists primarily of savings secured and personal loans.

(***)

Excludes loans held for sale.

 

48


Table of Contents

Contractual Maturities. The following table sets forth certain information at December 31, 2020 regarding the dollar amount of loans maturing in our portfolio based on their contractual terms to maturity, but does not include scheduled payments or potential prepayments. Loans with scheduled maturities are reported in the maturity category in which the payment is due. Demand loans with no stated maturity and overdrafts are reported in the “due one year or less” category. Loans that have adjustable rates are shown as amortizing to final maturity rather than when the interest rates are next subject to change. Loan balances do not include undisbursed loan proceeds, unearned discounts, unearned income and the allowance for loan losses.

 

     Real Estate  
     Residential      Home Equity      Multi-family      Commercial      Construction
and
Land
Development
     Consumer      Commercial and
Industrial
     Total  
     (In thousands)  

Amounts Due in:

                       

One year or less(1)

   $  5,195      $  60      $  3,286      $  1,607      $  4,780      $ 170      $  550      $  15,648  

More than one to five years

     21,832        —          7,214        33,104        12,700        729        21,928        97,507  

More than five to ten years

     13,919        1,470        1,464        21,776        6,099        4,463        6,228        55,419  

More than ten years

     64,892        7,362        3,176        16,231        6,404        10        894        98,969  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $  105,838      $  8,892    $  15,140      $  72,718    $  29,983      $  5,372      $  29,600      $  267,543  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Includes demand loans, loans having no stated maturity and overdraft loans.

The total amount of loans due after December 31, 2021 which have pre-determined or fixed interest rates is $81.0 million, while the total amount of loans due after this date which have floating or adjustable interest rates is $186.0 million. The following table shows the dollar amount of all loans as of December 31, 2020 contractually due after December 31, 2021, as shown in the table above, which have fixed interest rates or which have floating or adjustable interest rates.

 

     Due after December 31, 2021  
     Fixed-Rate      Floating or
Adjustable-Rate
     Total  
     (In thousands)  

Residential

   $ 40,246      $ 60,396      $ 100,643  

Home equity

     —          8,832        8,832  

Multi-family residential

     576        11,279        11,854  

Commercial real estate

     16,878        54,233        71,111  

Construction and land development

     12,271        12,932        25,203  

Commercial and industrial

     358        4,844        5,202  

Consumer

     2,204        26,846        29,050  
  

 

 

    

 

 

    

 

 

 

Total

   $ 72,533      $ 179,362      $ 251,895  
  

 

 

    

 

 

    

 

 

 

One- to Four-Family Residential Real Estate Lending. At December 31, 2020, we had $105.8 million of loans secured by one- to four-family real estate, representing 39.6 % of our total loan portfolio. Of the total $105.8 million of loans secured by one- to four-family real estate, $39.0 million of loans are secured by non-owner-occupied properties, with the remaining $66.8 million of loans secured by owner-occupied properties. Generally, non-owner-occupied loans are originated as balloon loans, generally five to seven years, with an amortization period up to 20 years. In recent years, we have also originated single-family owner-occupied loans for sale in the secondary market, and we intend to continue this activity to generate fee income. We currently generally only originate owner-occupied fixed-rate loans for sale into the secondary market.

 

49


Table of Contents

Our one- to four-family owner-occupied residential real estate loans are generally underwritten to internal guidelines and/or that of our investors. We generally follow documentation practices of Fannie Mae guidelines. The significant majority of our one- to four-family residential real estate loans are secured by properties located in our primary market area.

Our one-to-four family non-owner-occupied residential real estate loans are underwritten per internal guidelines. We consider a number of factors in originating non-owner-occupied residential real estate loans. We evaluate the qualifications and financial condition of the borrower, including credit history, profitability and expertise, as well as the value and condition of the property securing the loan. When evaluating the qualifications of the borrower, we consider the financial resources of the borrower and its related entities, the borrower’s experience in owning or managing similar property and the borrower’s payment history with us and other financial institutions. In evaluating the property securing the loan, the factors we consider include the net operating income of the mortgaged property before debt service and depreciation, the ratio of the loan amount to the appraised value of the mortgaged property, the debt service coverage ratio (the ratio of net operating income to debt service), and underlying leases. Personal guarantees are generally obtained from the principals of the asset owning entities.

We generally limit the loan-to-value ratios of our one- to four-family residential mortgage loans to 85% of the purchase price or appraised value, whichever is lower. In addition, we occasionally make one- to four-family residential mortgage loans with loan-to-value ratios in excess of 85% of the purchase price or appraised value, whichever is less, if the borrower obtains private mortgage insurance.

Our one- to four-family owner-occupied residential real estate loans typically have terms of up to 30 years. Our adjustable-rate loans typically have five to ten year fixed interest periods and then adjust annually tied to the one-year constant maturity U.S. treasury plus a margin with amortization terms of up to 30 years.

Our one-to-four family non-owner-occupied residential real estate loans typically have fixed rates and have balloon terms of five to seven years but with amortization schedules of up to 20 years.

We offer two different home equity lines of credit, one with an interest only option with a ten-year term and another with a 15-year term that requires a principal payment of 1% of the outstanding balance plus interest. These loans are limited primarily to borrowers’ personal primary residences and to those borrowers who reside within our primary market area with acceptable credit ratings. These loans can be secured either by a first or second lien position. At December 31, 2020, our home equity loans totaled $8.9 million, or 3.3% of gross loans.

We do not offer “interest only” mortgage loans on permanent one- to four-family residential real estate loans (where the borrower pays interest for an initial period, after which the loan converts to a fully amortizing loan). We also do not offer loans that provide for negative amortization of principal, such as “Option ARM” loans, where the borrower can pay less than the interest owed on the loan, resulting in an increased principal balance during the life of the loan. We do not offer “subprime loans” on one- to four-family residential real estate loans (i.e., generally loans to borrowers with credit scores less than 620).

Commercial and Multi-Family Real Estate Loans. Our commercial real estate loans are secured by office buildings, farms, retail and mixed-use properties, churches, warehouses and restaurants, substantially all located in our market areas. Our multi-family real estate loans are secured by apartments, mobile home parks or other multi-family properties, substantially all located in our market areas. At December 31, 2020, we had $72.7 million in commercial real estate loans, representing 27.2% of our total loan portfolio. In addition, we had $15.1 million of multi-family residential real estate loans. At December 31, 2020, our commercial real estate loans had an average principal balance of $627,000 and our multi-family loans had an average principal balance of $636,000.

Most of our commercial real estate loans are balloon loans with a five to seven year initial term and a 20-year amortization period, although we do originate loans that fully amortize over 20 years with certain financial covenants in the loan agreements that would trigger an event of default. The maximum loan-to-value ratio of our commercial real estate loans is generally 80%. All of our commercial real estate loans are subject to our underwriting procedures and guidelines. At December 31, 2020, our two largest commercial real estate loans were both for $3.0 million. The first loan is secured by an 811-unit mini-warehouse facility in Montgomery, Alabama. The second loan is secured by a strip center in Pooler, Georgia that is occupied by local tenants including a Dunkin

 

50


Table of Contents

Donut franchise and AT&T. This loan was originated for $3.6 million, and we sold a $620,000 participation to reduce our exposure to a single asset of $3.0 million. These loans were performing in accordance with their terms at December 31, 2020. Four years ago, we initiated a policy to manage concentration risk whereas we would limit our total exposure to a single piece of collateral property to $3.0 million and our exposure to a related entity aggregate debt of $5.0 million. There are a few legacy loans that exceed these current limits, and one loan has been originated that exceeded the limit to an individual property since implementation. This loan is an SBA 504 loan structure that results in a loan-to-value ratio of less than 55%.

We consider a number of factors in originating commercial real estate loans. We evaluate the qualifications and financial condition of the borrower, including credit history, profitability and expertise, as well as the value and condition of the property securing the loan. When evaluating the qualifications of the borrower, we consider the financial resources of the borrower and its related entities, the borrower’s experience in owning or managing similar property and the borrower’s payment history with us and other financial institutions. In evaluating the property securing the loan, the factors we consider include the net operating income of the mortgaged property before debt service and depreciation, the ratio of the loan amount to the appraised value of the mortgaged property, the debt service coverage ratio (the ratio of net operating income to debt service), and the composition of the tenants and underlying leases. The significant majority of our commercial real estate loans are appraised by outside independent appraisers approved by the board of directors, although we are only required to obtain independent appraisals on commercial real estate loans in amounts of $500,000 or greater if the property is income-producing property or $1,000,000 or greater if the property is owner-occupied. Personal guarantees are generally obtained from the principals of commercial real estate borrowers.

Construction and Land Development Loans. We make construction loans, primarily to individuals for the construction of their primary or secondary residences or commercial structures, as well as loans to contractors and builders of single-family homes. We also make a limited amount of land development loans to complement our construction lending activities, as such loans are generally secured by lots that will be used for residential development. Land development loans also include loans secured by land purchased for investment purposes. At December 31, 2020, our construction loans totaled $30.0 million, representing 11.2% of our total loan portfolio, and included $5.0 million of land development loans. At that date, we also had $15.1 million of construction loans in process. At December 31, 2020, $5.0 million of our single-family construction loans were to individuals and $4.6 million were to contractors and builders.

While we may originate loans to contractors and builders whether or not the collateral property underlying the loan is under contract for sale, we consider each project carefully in light of current residential real estate market conditions. We actively monitor the number of unsold homes in our construction loan portfolio and local housing markets to attempt to maintain an appropriate balance between home sales and new loan originations. We generally will limit the maximum number of speculative units (units that are not pre-sold) approved for each builder. We have attempted to attenuate the risk inherent in speculative construction lending by doing business with experienced small and mid-sized builders within our market area.

We also originate construction loans for commercial development projects, including retail buildings, churches, small industrial, hotels and office buildings. Most of our construction loans are interest-only loans that provide for the payment of interest during the construction phase, which is usually up to 12 months. At the end of the construction phase, the loan may convert to a permanent mortgage loan or the loan may be paid in full. Construction loans generally can be made with a maximum loan-to-value ratio of 80% of the estimated appraised market value upon completion of the project. Before making a commitment to fund a construction loan, we require an appraisal of the property by an independent licensed appraiser. We also require inspections of the property before disbursements of funds during the term of the construction loan.

At December 31, 2020, our largest construction and land development loan exposure to any one borrower was $3.25 million which related to a $10.5 million loan commitment. The remaining exposure of this loan will be paid out through the SBA 504 program in the amount of $4.0 million, and through another financial institution in the amount of $3.25 million as a participation. As of December 31, 2020, $8.5 million was outstanding on this loan. This loan was originated in 2019 and is secured by improved commercial owner-occupied property and contiguous out parcels. This loan was performing according to its terms at December 31, 2020.

 

51


Table of Contents

Commercial and Industrial Loans. We make commercial and industrial loans, primarily in our market area, to a variety of professionals, sole proprietorships and small businesses. These loans are generally secured by business assets, and we may support this collateral with junior liens on real property. At December 31, 2020, commercial and industrial loans were $29.6 million, or 11.1% of our gross loans held for investment. As part of our relationship driven focus, we encourage our commercial borrowers to maintain their primary deposit accounts with us, which enhances our interest rate spread and margin. This year, our commercial and industrial loan portfolio was inflated due to our participation in the PPP loan program. During 2020, the bank originated 307 PPP loans totaling $25.1 million. We began receiving SBA forgiveness payments towards the end of the year, and our PPP loan portfolio had been reduced to 254 loans totaling $17.9 million at December 31, 2020.

Commercial lending products include term loans and revolving lines of credit. Commercial loans and lines of credit are made with either adjustable or fixed rates of interest. Adjustable rates and fixed rates are based on the Wall Street Journal prime rate or the constant maturity treasury, plus a margin. We are focusing our efforts on experienced, growing small- to medium-sized, privately-held companies with solid historical financial performance and projected cash flow that operate in our market areas.

When making commercial and industrial loans, we consider the financial statements of the borrower and its related entities, our lending history with the borrower, the debt service capabilities and global cash flows of the borrower and other guarantors, the projected cash flows of the business and the value of the collateral, accounts receivable, inventory and equipment. Depending on the collateral used to secure the loans, commercial and industrial loans are made in amounts of up to 75% of the value of the collateral securing the loan. All of these loans are secured by assets of the respective borrowers.

Our largest commercial and industrial loan at December 31, 2020 totaled $4.2 million, was originated in December, 2020 to a development to fund a Qualified Opportunity Zone Fund and is secured by a bank deposit account. At December 31, 2020, this loan was performing in accordance with its terms.

Consumer Loans. We offer a limited range of consumer loans, principally to customers residing in our primary market areas with other relationships with us and with acceptable credit ratings. Our consumer loans generally consist of loans secured by deposit accounts, loans on new and used automobiles and unsecured personal loans. At December 31, 2020, consumer and other loans were $5.4 million, or 2.0% of gross loans held for investment.

Loan Underwriting Risks

Commercial Real Estate Loans. Loans secured by commercial real estate generally have larger balances and involve a greater degree of risk than one- to four-family residential real estate loans. The primary concern in commercial real estate lending is the borrower’s creditworthiness and the feasibility and cash flow potential of the project. Payments on loans secured by income properties often depend on successful operation and management of the properties. As a result, repayment of such loans may be subject to a greater extent than residential real estate loans, to adverse conditions in the real estate market or the economy. To monitor cash flows on income properties, we require borrowers and loan guarantors to provide annual financial statements on commercial real estate loans. In reaching a decision on whether to make a commercial real estate loan, we consider and review a global cash flow analysis of the borrower and consider the net operating income of the property, the borrower’s expertise, credit history and profitability and the value of the underlying property. We have generally required that the properties securing these real estate loans have an aggregate debt service ratio, including the guarantor’s cash flow and the borrower’s other projects, of at least 1.20x. An environmental phase one report is obtained when the possibility exists that hazardous materials may have existed on the site, or the site may have been impacted by adjoining properties that handled hazardous materials.

If we foreclose on a commercial real estate loan, the marketing and liquidation period to convert the real estate asset to cash can be lengthy with substantial holding costs. In addition, vacancies, deferred maintenance, repairs and market stigma can result in prospective buyers expecting sale price concessions to offset their real or perceived economic losses for the time it takes them to return the property to profitability. Depending on the individual circumstances, initial charge-offs and subsequent losses on commercial real estate loans can be unpredictable and substantial.

 

52


Table of Contents

Commercial and Industrial Loans. Unlike residential real estate loans, which generally are made on the basis of the borrower’s ability to make repayment from his or her employment or other income, and which are secured by real property whose value tends to be more easily ascertainable, commercial and industrial loans are of higher risk and typically are made on the basis of the borrower’s ability to make repayment from the cash flow of the borrower’s business and the collateral securing these loans may fluctuate in value. Our commercial and industrial loans are originated primarily based on the identified cash flow of the borrower and secondarily on the underlying collateral provided by the borrower. Most often, this collateral consists of accounts receivable, inventory or equipment, including rolling stock. Credit support provided by the borrower for most of these loans is based on the liquidation of the pledged collateral and enforcement of a personal guarantee, if any. Further, any collateral securing such loans may depreciate over time, may be difficult to appraise and may fluctuate in value. As a result, the availability of funds for the repayment of commercial and industrial loans may depend substantially on the success of the business itself.

Construction and Land Development Loans. Our construction loans are based upon estimates of costs and values associated with the completed project, along with the marketability of the completed project. Underwriting is focused on the borrower’s financial strength, credit history and demonstrated ability to produce a quality product and effectively market and manage their operations.

Construction lending involves additional risks when compared with permanent lending because funds are advanced upon the security of the project, which is of uncertain value prior to its completion. Because of the uncertainties inherent in estimating construction costs, as well as the market value of the completed project and the effects of governmental regulation of real property, it is relatively difficult to evaluate accurately the total funds required to complete a project and the related loan-to-value ratio. To mitigate this uncertainty, we generally require a third party inspection of the construction contracts or budgets on loans of over $1.0 million to assure reasonableness and ability to complete the project for the stated amount. In addition, generally during the term of a construction loan, interest may be funded by the borrower or disbursed from an interest reserve set aside from the construction loan budget. These loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project and the ability of the borrower to sell or lease the property or obtain permanent take-out financing, rather than the ability of the borrower or guarantor to repay principal and interest. If the appraised value of a completed project proves to be overstated, we may have inadequate security for the repayment of the loan upon completion of construction of the project and may incur a loss.

Balloon Loans. Although balloon mortgage loans may reduce to an extent our vulnerability to changes in market interest rates because they reprice at the end of the term, the ability of the borrower to renew or repay the loan and the marketability of the underlying collateral may be adversely affected if real estate values decline prior to the expiration of the term of the loan or in a rising interest rate environment.

Adjustable-Rate Loans. Adjustable-rate loans better offset the adverse effects of an increase in interest rates as compared to fixed-rate loans, an increased monthly payment required of adjustable-rate loan borrowers in a rising interest rate environment could cause an increase in delinquencies and defaults. The marketability of the underlying collateral also may be adversely affected in a high interest rate environment.

Consumer Loans. Consumer loans may entail greater risk than residential real estate loans, particularly in the case of consumer loans that are unsecured or secured by assets that depreciate rapidly, such as motor vehicles. Repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan and a small remaining deficiency often does not warrant further substantial collection efforts against the borrower. Consumer loan collections depend on the borrower’s continuing financial stability, and therefore are likely to be adversely affected by various factors, including job loss, divorce, illness or personal bankruptcy. Furthermore, the application of various federal and state laws, including federal and state bankruptcy and insolvency laws, may limit the amount that can be recovered on such loans.

 

53


Table of Contents

Originations, Purchases and Sales of Loans

Lending activities are conducted by our loan personnel operating at our main and branch office locations, our LPO and residential mortgage center. All loans originated by us are underwritten pursuant to our policies and procedures. We primarily originate hybrid ARM loans and fixed-rate balloon loans and, to a lesser extent, fully amortized fixed-rate loans. Our ability to originate hybrid ARM loans and fixed-rate balloon loans or fully amortized fixed-rate loans is dependent upon relative customer demand for such loans, which is affected by current and expected future levels of market interest rates. We originate real estate and other loans through our loan officers, marketing efforts, our customer base, walk-in customers and referrals from real estate brokers, builders and attorneys.

TC Federal Bank will continue to evaluate purchasing or selling participation interests in loans. We underwrite our participation interest in the loan that we are purchasing according to our own underwriting criteria and procedures. At December 31, 2020, we had $1.9 million of committed funds for loan participation interests that we purchased, all of which had been funded. At December 31, 2020 we had $20.4 million related to loans for which we had sold participations, with $17.9 million of that being funded.

The following table shows total loans (excluding loans held for sale) originated, purchased, sold and repaid during the periods indicated.

 

     Year Ended December 31,  
     2020      2019      2018  
     (In thousands)  

Loan originations:(1)

     

Residential

   $ 21,320      $ 16,551      $ 26,322  

Home equity

     2,496        1,017        502  

Multi-family residential

     2,177        4,141        6,962  

Commercial real estate

     17,539        13,418        18,312  

Construction and land development

     12,796        10,959        10,119  

Commercial and industrial

     29,845        5,164        5,592  

Consumer

     7,067        627        1,376  
  

 

 

    

 

 

    

 

 

 

Total loan originations

     93,240        51,877        69,185  

Loans purchased (2)

     1,500        4,735        3,749  
  

 

 

    

 

 

    

 

 

 

Total loans originated and acquired

     94,740        56,612        72,934  

Loans sold (3)

     5,425        3,483        350  

Loans transferred to real estate owned

     —          7        27  

Loan principal repayments

     70,432        43,078        47,403  
  

 

 

    

 

 

    

 

 

 

Total loans sold and principal repayments

     68,657        46,568        47,780  

Decrease due to other items, net (4)

     —          (320      (170
  

 

 

    

 

 

    

 

 

 

Net increase in loan portfolio

   $ 18,883      $ 9,724      $ 24,984  
  

 

 

    

 

 

    

 

 

 

 

(1)

Includes loan participations originated by TC Federal and sold to other lenders.

(2)

Participation interests in loans bought by TC Federal.

(3)

Participation interests in loans sold by TC Federal.

(4)

Other items consist of deferred fees and the allowance for loan losses. The December 31, 2019 balance consisted primarily of charged-off loans of $214,000.

In addition to originating loans for our own portfolio, we currently originate loans for sale to generate fee income. We sell residential loans through third-party loan servicers. At December 31, 2020, we held $2.9 million of loans for sale, and we sold $65.9 million of loans during the year ended December 31, 2020, all on a servicing-released basis, generating $1.2 million in fee income.

Loan Approval Procedures and Authority

Pursuant to federal law, the aggregate amount of loans that TC Federal Bank is permitted to make to any one borrower or a group of related borrowers is generally limited to 15% of TC Federal Bank’s unimpaired capital and surplus (25% if the amount in excess of 15% is secured by “readily marketable collateral” or 30% for certain residential development loans). At December 31, 2020, based on the 15% limitation, TC Federal Bank’s loans-to-one-borrower limit was approximately $6.6 million. On the same date, TC Federal Bank had a loan relationship with a developer in excess of this amount, but $4.2 million is secured by a deposit account at TC Federal Bank. This borrower’s total relationship was for $8.8 million. Multi-family properties secured $4.6 million of this total. These loans were performing in accordance with their terms as of December 31, 2020. Our loan-to-one borrower limitation will increase following the completion of the stock offering due to the additional capital TC Federal Bank will receive.

 

54


Table of Contents

Our lending is subject to written underwriting standards and origination procedures. Decisions on loan applications are made on the basis of detailed applications submitted by the prospective borrower, credit histories that we obtain, and property valuations (consistent with our appraisal policy) prepared by outside independent licensed appraisers approved by our board of directors as well as internal evaluations, where permitted by regulations. The loan applications are designed primarily to determine the borrower’s ability to repay the requested loan, and the more significant items on the application are verified through use of credit reports, bank statements and tax returns.

All loan approval amounts are based on the aggregate loans, including total balances of outstanding loans and the proposed loan to the individual borrower and any related entity. Each of our President/Chief Executive Officer and Chief Credit Officer have individual authorization to approve secured loans up to $750,000. These individuals can combine their authority to approve loans up to $1.5 million as long as the total relationship exposure does not exceed $3.0 million. Combined, our President/Chief Executive Officer, Chief Credit Officer and Senior Lending Officer can approve loans up to the legal lending limit of TC Federal Bank. The TC Federal Bank Board of Directors reviews credit decisions on a monthly basis.

Generally, we require title insurance or abstracts on our mortgage loans as well as fire and extended coverage casualty insurance in amounts at least equal to the principal amount of the loan or the value of improvements on the property, depending on the type of loan.

Delinquencies and Asset Quality

Delinquency Procedures. When a loan payment becomes 15 days past due, we contact the customer by mailing a late notice, and loan officers may contact their customers. If a loan payment becomes 30 days past due, we mail an additional late notice and a loan-specific letter written by a collection representative, and we also place telephone calls to the borrower. These loan collection efforts continue until a loan becomes 90 days past due, at which point we would refer the loan for foreclosure proceedings unless management determines that it is in the best interest of TC Federal Bank to work further with the borrower to arrange a workout plan. The foreclosure process would begin when a loan becomes 120 days delinquent. From time to time we may accept deeds in lieu of foreclosure.

Loans Past Due and Non-Performing Assets. Loans are reviewed on a regular basis. Management determines that a loan is impaired or non-performing when it is probable that at least a portion of the loan will not be collected in accordance with the original terms due to a deterioration in the financial condition of the borrower or the value of the underlying collateral if the loan is collateral dependent. When a loan is determined to be impaired, the measurement of the loan in the allowance for loan losses is based on present value of expected future cash flows, except that all collateral-dependent loans are measured for impairment based on the fair value of the collateral. Non-accrual loans are loans for which collectability is questionable and, therefore, interest on such loans will no longer be recognized on an accrual basis. All loans that become 90 days or more delinquent are placed on non-accrual status unless the loan is well secured and in the process of collection. When loans are placed on non-accrual status, unpaid accrued interest is fully reversed, and further payments are used to reduce the principal outstanding.

When we acquire real estate as a result of foreclosure, the real estate is classified as real estate owned. The real estate owned is recorded at the lower of carrying amount or fair value, less estimated costs to sell. Soon after acquisition, we order a new appraisal to determine the current market value of the property. Any excess of the recorded value of the loan satisfied over the market value of the property is charged against the allowance for loan losses, or, if the existing allowance is inadequate, charged to expense in the current period. After acquisition, all costs incurred in maintaining the property are expensed. Costs relating to the development and improvement of the property, however, are capitalized to the extent of estimated fair value less estimated costs to sell.

 

55


Table of Contents

A loan is classified as a troubled debt restructuring if, for economic or legal reasons related to the borrower’s financial difficulties, we grant a concession to the borrower that we would not otherwise consider. This usually includes a modification of loan terms, such as a reduction of the interest rate to below market terms, capitalizing past due interest or extending the maturity date and possibly a partial forgiveness of the principal amount due. Initially, such loans are on non-accrual. Interest income on restructured loans is accrued after the borrower demonstrates the ability to pay under the restructured terms through a sustained period of repayment performance, which is generally six consecutive months.

Delinquent Loans. The following table shows our delinquent loans and leases by the type of loan or lease and number of days delinquent as of December 31, 2020. The following table does not include loans placed on deferral during the pandemic pursuant to the CARES Act. Such loans are not deemed delinquent.

 

     Loans Delinquent For:  
     30-59 Days      60-89 Days      90 Days and Over      Total Loans Delinquent
30 Days or More
 
     Number      Amount      Number      Amount      Number      Amount      Number      Amount  
     (Dollars in thousands)  

Real estate loans:

                       

Residential

     1      $ 41        4      $ 84        4      $ 197        9      $ 322  

Home equity

     —          —          —          —          —          —          —          —    

Multi-family

     —          —          —          —          —          —          —          —    

Commercial

     —          —          —          —          1        1,339        1        1,339  

Construction and development

     —          —          —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total land loans

     1        41        4        84        5        1,536        10        1,661  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

     —          —          —          —          —          —          —          —    

Commercial and industrial

     2        151        —          —          —          —          2        151  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3      $ 192        4      $ 84        5      $ 1,536      12      $ 1,812  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

56


Table of Contents

Non-Performing Assets. The following table shows the amounts of non-performing assets (defined as non-accruing loans, accruing loans 90 days or more past due and real estate owned) at the dates indicated.

 

     December 31,  
   2020      2019      2018     2017     2016  
     (Dollars in thousands)  

Non-accruing loans:

            

Residential

   $ 624      $ 905        1,093     $ 1,581     $ 1,425  

Home equity

     —          4        20       14       —    

Multi-family

     —          —          —         —         —    

Commercial

     1,339        1,621        120       —         —    

Construction and land development

     —          15        53       66       1  

Commercial and industrial

     —          —          —         —         —    

Consumer

     —          —          —         41       —    
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total non-accruing loans

     1,963        2,545        1,286       1,702     1,426
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Accruing loans 90 days or more past due:

            

Residential

     16        46        —         —         —    

Home equity

     —          —          —         —         —    

Multi-family

     —          —          —         —         —    

Commercial

     —          —          —         —         —    

Construction

     —          —          —         —         —    

Commercial and industrial

     —          —          —         —         —    

Consumer

     —          —          —         —         —    
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total accruing loans 90 days or more past due

     16        46        —         —         —    
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total non-performing loans (1)

     1,979        2,591        1,286       1,702     1,426  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Real estate owned, net (2)

     81        358        351       384     552  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total non-performing assets

   $ 2,060      $ 2,949      $ 1,637     $ 2,086     $ 1 978  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total accruing troubled debt restructurings

   $ 319      $ 246      $ 314     $ 464   $ 505  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total non-performing loans as a percentage of loans, gross

     0.74        1.04        0.54     0.80     0.70
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total non-performing loans as a percentage of total assets

     0.57        0.81        0.43     0.62     0.58
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total non-performing assets as a percentage of total assets

     0.59        0.90        0.55     0.76     0.80
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

(1) 

Non-performing loans consist of non-accruing loans plus accruing loans 90 days or more past due.

(2) 

Real estate owned balances are shown net of related loss allowances.

For the year ended December 31, 2020, gross interest income which would have been recorded had the non-accruing loans been current in accordance with their original terms amounted to $145,000. The amount that was included in interest income on such loans during the period was $4,000.

The largest loan in non-accrual status is a professional medical/surgical center facility with a book value of $1.3 million. This loan originated in August 2016 for $2.7 million as an SBA 7(a) loan with a 75% guaranty. The borrower went into default in September 2019, abandoning the building and the medical and office equipment. The loan has been charged down by $1.1 million to the current market value of the building and equipment less sales costs. The liquidation strategy has been to obtain a summary judgment against the borrower for the full value of the loan and then to foreclose the property and liquidate. Upon liquidation, the bank will apply to the SBA for its guaranty. The initial court hearing is scheduled for March 2021.

Classified Assets. Federal regulations provide for the classification of loans and other assets, such as debt and equity securities considered by the Office of the Comptroller of the Currency to be of lesser quality, as “substandard,” “doubtful” or “loss.” An asset is considered “substandard” if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. “Substandard” assets include those characterized by the “distinct possibility” that the insured institution will sustain “some loss” if the deficiencies are not corrected. Assets classified as “doubtful” have all of the weaknesses inherent in those classified “substandard,” with the added characteristic that the weaknesses present make “collection or liquidation in full,” on the basis of currently existing facts, conditions, and values, “highly questionable and improbable.” Assets classified as “loss” are those considered “uncollectible” and of such little value that their continuance as assets without the establishment of a specific loss allowance is not warranted. Assets which do not currently expose the insured institution to sufficient risk to warrant classification in one of the aforementioned categories but possess weaknesses are designated as “special mention” by our management.

 

57


Table of Contents

When an insured institution classifies problem assets as either substandard or doubtful, it may establish general allowances in an amount deemed prudent by management to cover probable accrued losses. General allowances represent loss allowances which have been established to cover probable accrued losses associated with lending activities, but which, unlike specific allowances, have not been allocated to particular problem assets. When an insured institution classifies problem assets as “loss,” it is required either to establish a specific allowance for losses equal to 100% of that portion of the asset so classified or to charge-off such amount. An institution’s determination as to the classification of its assets and the amount of its valuation allowances is subject to review by the regulatory authorities, which may require the establishment of additional general or specific loss allowances.

In connection with the filing of our periodic reports with the Office of the Comptroller of the Currency and in accordance with our classification of assets policy, we regularly review the problem loans in our portfolio to determine whether any loans require classification in accordance with applicable regulations.

On the basis of this review of our assets, our classified and special mention assets at the dates indicated were as follows:

 

     At December 31,  
     2020      2019      2018  
     (In thousands)  

Watch and special mention

   $ 9,042      $ 2,421      $ 4,464  

Substandard

     6,836        4,324        3,959  

Doubtful

     —          —          —    

Loss

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Total classified and criticized assets

   $ 15,878      $ 6,745      $ 8,423  
  

 

 

    

 

 

    

 

 

 

 

58


Table of Contents

Allowance for Loan Losses

The allowance for loan losses is maintained at a level which, in management’s judgment, is adequate to absorb probable credit losses inherent in the loan portfolio. The amount of the allowance is based on management’s evaluation of the collectability of the loan portfolio, including the nature of the portfolio, credit concentrations, trends in historical loss experience, specific impaired loans, and economic conditions. Allowances for impaired loans are generally determined based on collateral values or the present value of estimated cash flows. Because of uncertainties associated with regional economic conditions, collateral values, and future cash flows on impaired loans, it is reasonably possible that management’s estimate of probable credit losses inherent in the loan portfolio and the related allowance may change materially in the near-term. The allowance is increased by a provision for loan losses, which is charged to expense and reduced by full and partial charge-offs, net of recoveries. Changes in the allowance relating to impaired loans are charged or credited to the provision for loan losses. The Asset Quality Committee’s periodic evaluation of the adequacy of the allowance is based on various factors, including, but not limited to, an ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, the fair value of underlying collateral, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses.

As an integral part of their examination process, the Office of the Comptroller of the Currency periodically reviews our allowance for loan losses, and as a result of such reviews, we may have to adjust our allowance for loan losses. However, regulatory agencies are not directly involved in the process for establishing the allowance for loan losses as the process is our responsibility and any increase or decrease in the allowance is the responsibility of the Asset Quality Committee.

The following table sets forth an analysis of our allowance for loan losses at the dates and for the periods indicated.

 

     2020     2019     2018     2017     2016  
     (Dollars in thousands)  

Balance at beginning of period:

   $ 3,065     $ 3,186   $ 3,470     $ 4,857     $ 5,085  

Charge-offs:

     —         —         —         —         —    

Real estate loans:

     —         —         —         —         —    

Residential

     (3     (15     (21     (113     (191

Home equity

     (1     —         —         (3     (24

Multi-family

       —         —         —         —    

Commercial

     (63     (199     —         —         (34
        

 

 

   

Construction and land development

     (1     —         (4       (128
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

     (68     (214     (25     (116     (377
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer loans

     —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial and industrial

     —         —         —         —         (401
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Charge offs

     (68     (214     (25     (116     (778
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Recoveries:

          

Real estate loans:

          

Residential

     123       21       186       16       59  

Home equity

     —         —         2       1       —    

Multi-family

           —         —         —         —    

Commercial

     —         —         2       441       155  

Construction and development

     32       38       38       57       80  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

     155       59       228       515       294  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer loans

     8       —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial and industrial

     146       34       63       74       72  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recoveries

     309       93       291       589       366  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     241       (121     266       473       (412

Additions (reductions) charged to operations

     780       —         (550     (1,860     184  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 4,086     $ 3,065     $ 3,186     $ 3,470   $ 4,857  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (charge-offs) recoveries during the period to average loans outstanding during the period

     0.09     (0.05 )%      0.12     0.23     (0.21 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance as a percentage of non-performing loans

     206.5     118.3     247.7     203.9     340.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance as a percentage of total loans, net (end of period)

     1.5     1.2     1.3     1.6     2.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

59


Table of Contents

Allocation of Allowance for Loan Losses. The following tables set forth the allowance for loan losses allocated by loan category and the percent of the loans in each category at the dates indicated. The allowance for loan losses allocated to each category is not necessarily indicative of future losses in any particular category and does not restrict the use of the allowance to absorb losses in other categories.

The following table summarizes the distribution of the allowance for loan losses by category at the dates indicated.

 

     At December 31,  
     2020     2019     2018     2017     2016  
     Amount      Percent of
loans in
each
category to
total loans
    Amount      Percent of
loans in
each
category to
total loans
    Amount      Percent of
loans in each
category to
total loans
    Amount      Percent of
loans in each
category to
total loans
    Amount      Percent of
loans in
each
category to
total loans
 
     (Dollars in thousands)  

Allocated at end of period to:

   $ 4,086             $ 3,186        $ 3,470        $ 4,857     

Real estate loans:

                         

Residential

     1,649        39.6       1,356        44.1       1,583        48.4       1,712        46.3       2,192        44.9  

Home equity

     —          3.3       97        2.8       68        2.1       100        2.7       122        2.5  

Multi-family

     325        5.6       293        6.9       275        7.1       298        4.8       281        5.0  

Commercial

     1,599        27.2       1,124        31.4       1,057        30.7       1,034        28.4       1,381        34.4  

Construction and land development

     404        11.2       194        9.4       202        7.6       325        13.6       655        10.7  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total real estate loans

     3,978        86.9       3,064        94.6       3,185        95.9       3,469        95.8       4,631        97.5  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Consumer loans

     1        2.0       1        1.7       1        1.0       1        0.6       1        0.7  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Commercial and industrial loans

     107        11.1       —          3.7       —          3.1       —          3.6       225        1.8  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 4,086        100.0   $ 3,065        100.0   $ 3,186        100.0   $ 3,470        100.0   $ 4,857        100
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

60


Table of Contents

Investment Activities

General. The goals of our investment policy are to provide liquidity, meet pledging requirements, generate a reasonable rate of return, and minimize risk. Subject to loan demand, the potential uses of our liquidity and our interest rate risk analysis, we will increase the balance of our investment securities portfolio when we have excess liquidity. We expect to initially invest a substantial portion of the proceeds of the offering in short-term and other investments, including U.S. government securities.

Our investment policy was adopted by the board of directors and is reviewed annually by the board of directors. All investment decisions are made by our Asset/Liability Management Committee, consisting of our President/Chief Executive Officer, Chief Credit Officer, Chief Financial Officer, members of the board of directors, and other members of senior management. The Chief Financial Officer provides an investment schedule detailing the investment portfolio which is reviewed at least monthly by the Asset/Liability Management Committee.

Our current investment policy permits, with certain limitations: investments in U.S. Treasury securities; securities issued by the U.S. government and its agencies or government sponsored enterprises including mortgage-backed securities and collateralized mortgage obligations (“CMOs”) issued by Fannie Mae, Ginnie Mae and Freddie Mac; corporate and municipal bonds; certificates of deposit in other financial institutions; federal funds and money market funds.

The table below sets forth information regarding the composition of our securities portfolio and other investments at the dates indicated. At December 31, 2020, our securities portfolio did not contain securities of any issuer with an aggregate book value in excess of 10% of our equity capital, excluding those issued by the United States Government or its agencies.

 

     At December 31,  
     2020      2019      2018  
     Book
Value
     Fair
Value
     Book
Value
     Fair
Value
     Book
Value
     Fair
Value
 
     (In thousands)  

Securities available for sale:

                 

U.S. government and federal agency

   $  —        $  —        $  —        $  —        $  —        $  —    

State and municipal obligations

     —          —          —                 —          —    

Government sponsored mortgage-backed
securities

     5,944        6,281        9,791        9,941        22,577        22,140  

CMOs

     8,966        9,135        9,766        9,650        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other

     500        501        2,500        2,517        5,009        4,974  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities

   $  15,410      $  15,917      $  22,057      $  22,108      $  28,186    $  27.714  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

61


Table of Contents

Portfolio Maturities and Yields. The composition and maturities of our investment portfolio at December 31, 2020 are indicated in the following table. Maturities are based on the final contractual payment date and do not reflect the effect of scheduled principal repayments, prepayments, or early redemptions that may occur. As of December 31, 2020, no securities were held to maturity.

 

     One Year or Less     Over One Year to
Five Years
    Over Five to Ten Years     Over Ten Years     Total Securities  
     Amortized
Cost
     Weighted
Average
Yield
    Amortized
Cost
     Weighted
Average
Yield
    Amortized
Cost
     Weighted
Average
Yield
    Amortized
Cost
     Weighted
Average
Yield
    Amortized
Cost
     Weighted
Average
Yield
    Fair
Value
 
     (Dollars in thousands)  

Securities available for sale:

                           

U.S. government and federal agency

     —          —         —          —         —          —         —          —         —          —         —    

State and municipal obligations

     —          —         —          —         —          —         —          —         —          —         —    

Government sponsored mortgage-backed securities

          313        2.41     1,621        2.28     4,010        3.21     5,944        3.21     6,281  

Collateral Mortgage Obligations

          1,128        1.99     6,213        .68     1,625        0.50     8,966        0.81     9,135  

Other

   $ 500        3.06                    500        4.51     501  

U.S. government and federal agency

                           
  

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Total securities available for sale

   $ 500        3.06   $ 1,441        2.08   $ 7,834        1.01   $ 5,635        2.42   $ 15,410        1.70   $ 15,917  
  

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

 

62


Table of Contents

Sources of Funds

General. Deposits have traditionally been our primary source of funds for use in lending and investment activities. We also may use borrowings to supplement cash flow needs, lengthen the maturities of liabilities for interest rate risk purposes and to manage the cost of funds. In addition, we receive funds from scheduled loan payments, investment maturities and repayments, loan prepayments, retained earnings and income on earning assets. While scheduled loan payments and income on earning assets are relatively stable sources of funds, deposit inflows and outflows can vary widely and are influenced by prevailing interest rates, market conditions and levels of competition.

Deposits. Our deposits are generated primarily from our primary market area. Our primary deposit products are personal checking accounts, business checking accounts, savings accounts, money market accounts and certificates of deposit. Deposit account terms vary, with the principal differences being the minimum balance required, the amount of time the funds must remain on deposit and the interest rate. We have accepted minimal brokered deposits in recent periods.

Interest rates paid, maturity terms, service fees and withdrawal penalties are established on a periodic basis. Deposit rates and terms are based primarily on current operating strategies and market rates, liquidity requirements, rates paid by competitors and growth goals. We rely upon personalized customer service, long-standing relationships with customers, and the favorable image of TC Federal Bank in the community to attract and retain deposits. We also seek to obtain deposits from our commercial loan customers.

The flow of deposits is influenced significantly by general economic conditions, changes in money market and other prevailing interest rates and competition. The variety of deposit accounts offered allows us to be competitive in obtaining funds and responding to changes in consumer demand. Based on experience, we believe that our deposits are relatively stable. However, the ability to attract and maintain deposits and the rates paid on these deposits, has been and will continue to be significantly affected by market conditions.

The following table sets forth the dollar amount of savings deposits in the various types of deposits programs we offered at the dates indicated.

 

     At December 31,  
     2020     2019     2018  
     Amount      Percent
of Total
    Amount      Percent
of Total
    Amount      Percent
of Total
 
     (Dollars in thousands)  

Transaction and Savings Deposits:

               

Interest-bearing checking

   $ 56,800        19.3   $ 18,042        6.6   $ 16,217        6.4

Non-interest-bearing checking

     28,769        9.8       35,770        13.1       31,417        12.5  

Savings

     32,275        11.0       21,961        8.0       22,780        9.1  

Money market

     89,680        30.5       89,468        32.7       81,065        32.4  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total non-certificates

   $ 207,524        70.6   $ 165,241        60.4   $ 151,479        60.5
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Certificates:

               

0.00 – 1.00%

   $ 38,117        13.0   $ 2,966        1.1   $ 20,247        8.1

1.01 – 2.00%

     27,078        9.2       46,726        17.1       52,144        20.8  

2.01 – 3.00%

     21,306        7.2       57,773        21.1       26,256        10.5  

3.01 – 4.00%

     75        0.0       898        0.3       221        0.1  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total certificates

   $ 86,576        29.4   $ 108,363        39.6   $ 98,869        39.5
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total deposits

   $ 294,100        100.0   $ 273,604        100.0   $ 250,248        100.0
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

63


Table of Contents

The following table sets forth our total deposit activities for the periods indicated.

 

     Years Ended December 31,  
     2020     2019     2018  
     (Dollars in thousands)  

Beginning balance

   $ 273,604     $ 250,344     $ 224,096  

Net deposits

     18,443       20,479       24,450  
      

 

 

 

Interest credited

     2,053       2,781       1,798  
  

 

 

   

 

 

   

 

 

 

Ending balance

   $ 294,100     $ 273,604     $ 250,344  
  

 

 

   

 

 

   

 

 

 

Net increase

   $ 20,496     $ 23,260     $ 26,248  
  

 

 

   

 

 

   

 

 

 

Percent increase

     7.5     9.3     11.7
  

 

 

   

 

 

   

 

 

 

The following table sets forth the rate and maturity information of our time deposit certificates at December 31, 2020.

 

     0.00-
1.00%
    1.01-
2.00%
    2.01-
3.00%
    3.01-
4.00%
    Total     Percent
of Total
 

Certificate accounts maturing in year ending:

            

December 31, 2021

   $ 30,460     $ 20,370     $ 17,073     $ 75     $ 67,978       78.5

December 31, 2022

     5,280       5,276       1,796       —         12 351       14.3  

December 31, 2023

     958       1,000       2,116       —         4,075       4.7  

Thereafter

     1,419       432       321       —         2,172       2.5  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 38,117     $ 27,078     $ 21,306     $ 75     $ 86,576       100.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percent of total

     44.0     31.3     24.6     0.1     100.0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

The following table indicates the amount of our certificates of deposit in amounts greater than $100,000 as of December 31, 2020 by time remaining until maturity.

 

Maturity         

Three Months

or Less

     Over
Three to Six
Months
     Over
Six to Twelve
Months
     Over
Twelve
Months
     Total  
(In thousands)  
$ 11,415      $ 6,381      $ 16,067        $8,501      $ 42,364  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

64


Table of Contents

Borrowings. As of December 31, 2020, we had $19.2 million in credit available with the Federal Home Loan Bank of Atlanta. In addition to the Federal Home Loan Bank of Atlanta availability, we have three unsecured federal funds line of credit, in the aggregate amount of $18.3 million. No amount was outstanding on these lines of credit at or during the year ended December 31, 2020.

The following tables set forth information regarding our borrowing at the end of and during the periods indicated. The tables include both long- and short-term borrowings.

 

     At or For the Year Ended
December 31,
 
     2020     2019     2018  
     (Dollars in thousands)  

FHLB advances:

      

Average balance outstanding

   $ 9,667     $ 2,901     $ 3,177  

Maximum amount outstanding at any month-end during the period

   $ 12,769     $ 2,978     $ 3,803  

Balance outstanding at end of period

   $ 9,515     $ 2,825     $ 2,992  

Average interest rate during the period

     1.10     2.46     2.59

Weighted average interest rate at end of period

     0.86     2.41     2.47

 

65


Table of Contents

Properties

We currently conduct business from our main office, a full-service branch in Tallahassee, Florida, a commercial LPO in Savannah, Georgia and a residential mortgage center in Tallahassee, Florida. The following table sets forth the net book value of the land, building and leasehold improvements and certain other information with respect to our offices at December 31, 2020.

 

                   (In thousands)  

Main Office

131 South Dawson Street

Thomasville, Georgia 31799

     Owned        N/A      $  2.067      $  221,663

Tallahassee Branch

2915-501 Kerry Forest Parkway

Tallahassee, Florida 32309

     Owned        N/A      $ 1,355      $ 72,437  

Savannah commercial LPO

105 West Congress Street

Unit C

Savannah, Georgia 31401

     Leased        12/31/21      $ 21        N/A  

Residential Mortgage Center

2282 Killearn Center Boulevard, Suite B

Tallahassee, Florida 32308

     Leased        8/31/21        —          N/A  
        

 

 

    

 

 

 

Total

         $ 3,443      $ 294,100  
        

 

 

    

 

 

 

We believe that current facilities are adequate to meet our present and foreseeable needs, subject to possible future expansion.

Legal Proceedings

We are not involved in any pending legal proceedings as a defendant other than routine legal proceedings occurring in the ordinary course of business. At December 31, 2020, we were not involved in any legal proceedings the outcome of which would be material to our financial condition or results of operations.

Expense and Tax Allocation

TC Federal Bank will enter into an agreement with TC Bancshares, Inc. to provide it with certain administrative support services for compensation not less than the fair market value of the services provided. In addition, TC Federal Bank and TC Bancshares, Inc. will enter into an agreement to establish a method for allocating and for reimbursing the payment of their consolidated tax liability.

Personnel

As of February 28, 2021 we had 54 full-time employees. Our employees are not represented by any collective bargaining group. Management believes that we have good working relations with our employees.

 

66


Table of Contents

TAXATION

TC Federal Bank is, and TC Bancshares, Inc. will be, subject to federal and state income taxation in the same general manner as other corporations, with some exceptions discussed below. The following discussion of federal and state taxation is intended only to summarize material income tax matters and is not a comprehensive description of the tax rules applicable to TC Bancshares, Inc. and TC Federal Bank.

TC Federal Bank’s federal and state income tax returns have not been audited for the past five years.

Federal Taxation

Method of Accounting. For federal income tax purposes, TC Federal Bank currently reports its income and expenses on the accrual method of accounting and uses a tax year ending December 31. TC Bancshares, Inc. and TC Federal Bank will file a consolidated federal income tax return. The Small Business Protection Act of 1996 eliminated the use of the reserve method of accounting for income taxes on bad debt reserves by savings institutions. For taxable years beginning after 1995, TC Federal Bank has been subject to the same bad debt reserve rules as commercial banks. It currently utilizes the specific charge-off method under Section 582(a) of the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”).

Net Operating Loss Carryovers. Pursuant to the Coronavirus Aid, Relief and Economic Security (“CARES”) Act, net operating losses generated in tax years beginning after December 31, 2017 and before January 1, 2021 may be carried back five years or carried forward indefinitely, and may be used to offset up to 100% of taxable income in each taxable year. Net operating losses generated in tax years beginning after December 31, 2020 may not be carried back, but may be carried forward indefinitely and used to offset up to 80% of taxable income in each taxable year. At December 31, 2020, TC Federal Bank had $8.6 million of federal net operating loss carryforwards. The ability to utilize net operating loss carryforwards to offset taxable income realized in the future can also be limited by other provisions of the Internal Revenue Code. If, for example, TC Bancshares Inc. or TC Federal Bank were to experience an ownership change with respect to their stock (generally, a cumulative change of more than 50% in the ownership of a corporation’s stock over a three-year period) as a result of the conversion or issuances or transfers of stock in the future, their ability to utilize net operating loss carryforwards may be further limited. While TC Federal Bank does not believe that the conversion will result in an ownership change that would put a limitation on its ability to utilize net operating loss carryforwards, TC Federal Bank cannot provide any assurance that subsequent transfers or changes in the ownership of its stock or TC Bancshares Inc.’s stock will not result in limitations on its ability to utilize net operating losses.

Capital Loss Carryovers. A corporation cannot recognize capital losses in excess of capital gains generated. Generally, a financial institution may carry back capital losses to the preceding three taxable years and forward to the succeeding five taxable years. Any capital loss carryback or carryover is treated as a short-term capital loss for the year to which it is carried. As such, it is grouped with any other capital losses for the year to which carried and is used to offset any capital gains. Any undeducted loss remaining after the five-year carryover period is not deductible. At December 31, 2020, TC Federal Bank had no capital loss carryovers.

Corporate Dividends. TC Bancshares, Inc. will generally exclude from its income 100% of dividends received from TC Federal Bank as a member of the same affiliated group of corporations.

State Taxation

TC Federal Bank is treated as a financial institution under Georgia state income tax law. The state of Georgia subjects financial institutions to all state and local taxes in the same manner and to the same extent as other business corporations in Georgia. Additionally, depository financial institutions are subject to local business license taxes and a special occupation tax.

Consolidated Group Return. Georgia is not a unitary business state. Affiliated corporations that file a consolidated federal income tax return must file separate income tax returns unless they have prior approval or have been requested to file a consolidated return by the Commissioner of the Georgia Department of Revenue.

 

67


Table of Contents

Net Operating Loss Carryovers. Generally, Georgia law conforms to federal law with respect to the treatment of net operating losses. However, Georgia law does not conform to the changes made to the federal treatment of net operating losses pursuant to the CARES Act. Thus, Georgia net operating losses generated in tax years beginning after December 31, 2017 may not be carried back to any preceding taxable year, but may be carried forward indefinitely and used to offset up to 80% of Georgia taxable income in any taxable year. At December 31, 2020, TC Federal Bank had $8.6 million of Georgia net operating loss which can be carried forward.

Bank Tax Credit. All financial depositary institutions that conduct business or own property in Georgia are required to file a Georgia Financial Institutions Business Occupation Tax based on Georgia gross receipts. Any local license tax and state occupation tax paid a depository financial institution is credited dollar for dollar against any state corporate income tax liability of such institution for the tax year during which any such tax is paid. Any unused credits may be carried forward for five years. At December 31, 2020, TC Federal Bank had $232,000 of bank tax credits available.

 

68


Table of Contents

SUPERVISION AND REGULATION

General

As a federal savings bank, TC Federal Bank is subject to examination, supervision and regulation, primarily by the Office of the Comptroller of the Currency, and, secondarily, by the Federal Deposit Insurance Corporation (“FDIC”) as deposits insurer. Prior to July 21, 2011, the Office of Thrift Supervision was TC Federal Bank’s primary federal regulator. However, the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”), which is discussed further below, eliminated the Office of Thrift Supervision and transferred the Office of Thrift Supervision’s functions relating to federal savings banks, including rulemaking authority, to the Office of the Comptroller of the Currency, effective July 21, 2011. The federal system of supervision and regulation establishes a comprehensive framework of activities in which TC Federal Bank may engage and is intended primarily for the protection of depositors and the FDIC’s Deposit Insurance Fund.

TC Federal Bank is also regulated to a lesser extent by the Board of Governors of the Federal Reserve System, or the “Federal Reserve Board,” which governs the reserves to be maintained against deposits and other matters. In addition, TC Federal Bank is a member of and owns stock in the Federal Home Loan Bank of Atlanta, which is one of the 11 regional banks in the Federal Home Loan Bank System. TC Federal Bank’s relationship with its depositors and borrowers also is regulated to a great extent by federal law and, to a lesser extent, state law, including in matters concerning the ownership of deposit accounts and the form and content of TC Federal Bank’s loan documents.

TC Federal Bank has elected to operate as a “covered savings association” As a covered savings association, TC Federal Bank maintains its charter as a federal savings bank, but also has the power to engage in the same activities (including investment activities) as a national bank, subject to the same authorization, terms, and conditions as a national bank. Covered savings associations are subject to the federal savings association laws in the area of governance, consolidation, merger, dissolution, conservatorship and receivership. As a covered savings association, TC Federal Bank is not required to comply with the lending limits established by the Home Owners’ Loan Act that are applicable to federal savings associations.

As a savings and loan holding company, TC Bancshares, Inc. will be subject to examination and supervision by, and be required to file certain reports with, the Federal Reserve Board. The Office of Thrift Supervision’s functions relating to savings and loan holding companies were transferred to the Federal Reserve Board on July 21, 2011 pursuant to the Dodd-Frank Act regulatory restructuring. TC Bancshares, Inc. will also be subject to the rules and regulations of the Securities and Exchange Commission under the federal securities laws. The Federal Reserve Board has not introduced any corresponding regulations for treatment of holding companies of covered savings associations, so ambiguity remains regarding the ongoing treatment and regulation of such holding companies.

Set forth below are certain material regulatory requirements that are applicable to TC Federal Bank and TC Bancshares, Inc. This description of statutes and regulations is not intended to be a complete description of such statutes and regulations and their effects on TC Federal Bank and TC Bancshares, Inc. Any change in these laws or regulations, whether by Congress or the applicable regulatory agencies, could have a material adverse impact on TC Bancshares, Inc., TC Federal Bank and their operations.

Dodd-Frank Act

As noted above, the Dodd-Frank Act made significant changes to the regulatory structure for depository institutions and their holding companies. However, the Dodd-Frank Act’s changes go well beyond that and affect the lending, investments and other operations of all depository institutions. The Dodd-Frank Act required the Federal Reserve Board to set minimum capital levels for both bank holding companies and savings and loan holding companies that are as stringent as those required for the insured depository subsidiaries, and the components of Tier 1 capital for holding companies were restricted to capital instruments that were then currently considered to be Tier 1 capital for insured depository institutions. Subsequent regulations issued by the Federal Reserve Board generally exempted from these requirements bank and savings and loan holding companies of less than $3 billion of

 

69


Table of Contents

consolidated assets. The legislation also established a floor for capital of insured depository institutions that cannot be lower than the standards in effect upon passage, and directed the federal banking regulators to implement new leverage and capital requirements that take into account off-balance sheet activities and other risks, including risks relating to securitized products and derivatives. Additionally, the Dodd-Frank Act authorized the payment of interest on commercial checking accounts, effective July 21, 2011.

The Dodd-Frank Act created a new Consumer Financial Protection Bureau with broad powers to supervise and enforce consumer protection laws. The Consumer Financial Protection Bureau has broad rule-making authority for a wide range of consumer protection laws that apply to all banks and savings institutions such as TC Federal Bank, including the authority to prohibit “unfair, deceptive or abusive” acts and practices. The Consumer Financial Protection Bureau has examination and enforcement authority over all banks and savings institutions with more than $10 billion in assets. Banks and savings institutions with $10 billion or less in assets continue to be examined for compliance by their applicable bank regulators. The new legislation also weakened the federal preemption available for national banks and federal savings banks, and gave state attorneys general the ability to enforce applicable federal consumer protection laws.

The Dodd-Frank Act broadened the base for FDIC insurance assessments. Assessments are now based on the average consolidated total assets less tangible equity capital of a financial institution. The legislation also permanently increased the maximum amount of deposit insurance for banks, savings institutions and credit unions to $250,000 per depositor, retroactive to January 1, 2008. The Dodd-Frank Act increased stockholder influence over boards of directors by requiring publicly traded companies to give stockholders a non-binding vote on executive compensation and so-called “golden parachute” payments. The legislation also directed the Federal Reserve Board to promulgate rules prohibiting excessive compensation paid to bank holding company executives, regardless of whether the company is publicly traded. Further, the legislation required that originators of securitized loans retain a percentage of the risk for transferred loans, directed the Federal Reserve Board to regulate pricing of certain debit card interchange fees and contained a number of reforms related to mortgage origination.

Many provisions of the Dodd-Frank Act involve delayed effective dates and/or require implementing regulations. The implementation of the legislation is an ongoing process and the impact on operations cannot yet fully be assessed. However, there is a significant likelihood that the Dodd-Frank Act will result in an increased regulatory burden and compliance, operating and interest expense for TC Federal Bank and TC Bancshares, Inc.

Federal Banking Regulation

Business Activities. A federal savings bank derives its lending and investment powers from the Home Owners’ Loan Act, as amended, and applicable federal regulations. Under these laws and regulations, TC Federal Bank may invest in mortgage loans secured by residential and commercial real estate, commercial business and consumer loans, certain types of debt securities and certain other assets, subject to applicable limits. However, as a covered savings association, TC Federal Bank is not subject to the qualified thrift lender test and the lending restrictions under the Home Owners’ Loan Act. Covered savings associations such as TC Federal Bank have the power and authority to engage in the same activities as a national bank. Prior to TC Federal Bank’s election to become a covered savings association, TC Federal Bank had authority to establish, subject to specified investment limits, service corporation subsidiaries that may engage in certain activities not otherwise permissible for TC Federal Bank, including real estate investment and securities and insurance brokerage. Upon election to become a covered savings association, TC Federal Bank was required to divest or discontinue subsidiaries, assets or activities that are not permissible for national banks, and no divestitures were required.

Examinations and Assessments. TC Federal Bank is primarily supervised by the Office of the Comptroller of the Currency. TC Federal Bank is required to file reports with and is subject to periodic examination by the Office of the Comptroller of the Currency. TC Federal Bank is required to pay assessments to the Office of the Comptroller of the Currency to fund the agency’s operations.

Capital Requirements. Federal regulations require FDIC-insured depository institutions, including federal savings banks, to meet several minimum capital standards: a common equity Tier 1 capital to risk-based assets ratio, a Tier 1 capital to risk-based assets ratio, a total capital to risk-based assets and a Tier 1 capital to total assets leverage ratio. The existing capital requirements were effective January 1, 2015 and are the result of a final rule implementing regulatory amendments based on recommendations of the Basel Committee on Banking Supervision and certain requirements of the Dodd-Frank Act.

 

70


Table of Contents

The capital standards require the maintenance of common equity Tier 1 capital, Tier 1 capital and Total capital to risk-weighted assets of at least 4.5%, 6% and 8%, respectively. The regulations also establish a minimum required leverage ratio of at least 4% Tier 1 capital. Common equity Tier 1 capital is generally defined as common stockholders’ equity and retained earnings. Tier 1 capital is generally defined as common equity Tier 1 and Additional Tier 1 capital. Additional Tier 1 capital generally includes certain noncumulative perpetual preferred stock and related surplus and minority interests in equity accounts of consolidated subsidiaries. Total capital includes Tier 1 capital (common equity Tier 1 capital plus Additional Tier 1 capital) and Tier 2 capital. Tier 2 capital is comprised of capital instruments and related surplus meeting specified requirements, and may include cumulative preferred stock and long-term perpetual preferred stock, mandatory convertible securities, intermediate preferred stock and subordinated debt. Also included in Tier 2 capital is the allowance for loan and lease losses limited to a maximum of 1.25% of risk-weighted assets and, for institutions that have exercised an opt-out election regarding the treatment of accumulated other comprehensive income (“AOCI”), up to 45% of net unrealized gains on available-for-sale equity securities with readily determinable fair market values. Institutions that have not exercised the AOCI opt-out have AOCI incorporated into common equity Tier 1 capital (including unrealized gains and losses on available-for-sale-securities). Calculation of all types of regulatory capital is subject to deductions and adjustments specified in the regulations. TC Federal Bank exercised the AOCI opt-out.

In determining the amount of risk-weighted assets for purposes of calculating risk-based capital ratios, an institution’s assets, including certain off-balance sheet assets (e.g., recourse obligations, direct credit substitutes, residual interests), are multiplied by a risk weight factor assigned by the regulations based on the risk deemed inherent in the type of asset. Higher levels of capital are required for asset categories believed to present greater risk. For example, a risk weight of 0% is assigned to cash and U.S. government securities, a risk weight of 50% is generally assigned to prudently underwritten first lien one to four-family residential mortgages, a risk weight of 100% is assigned to commercial and consumer loans, a risk weight of 150% is assigned to certain past due loans and a risk weight of between 0% to 600% is assigned to permissible equity interests, depending on certain specified factors.

In addition to establishing the minimum regulatory capital requirements, effective January 1, 2019 the regulations limit capital distributions and certain discretionary bonus payments to management if the institution does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets above the amount necessary to meet its minimum risk-based capital requirements.

The FASB adopted a new credit loss accounting standard applicable to all banks, savings banks, credit unions, and financial holding companies, regardless of size and is effective for TC Federal Bank for our fiscal year beginning on January 1, 2023. The final rule allows for an optional three-year phase in of the day-one adverse effects on a bank’s regulatory capital. This Current Expected Credit Loss (“CECL”) standard requires financial institutions to determine periodic estimates of lifetime expected credit losses on loans, and recognize the expected credit losses as allowances for loan losses.

Federal regulations establish minimum capital requirements for insured depository institutions, including minimum risk-based capital and leverage ratios and define what constitutes “capital” for calculating these ratios. The minimum capital requirements are: (1) a common equity Tier 1 capital ratio of 4.5%; (2) a Tier 1 to risk-based assets capital ratio of 6%; (3) a total capital ratio of 8%; and (4) a Tier 1 leverage ratio of 4%. The regulations also require unrealized gains and losses on certain “available-for-sale” securities holdings to be included for calculating regulatory capital requirements unless a one-time opt out is exercised. We elected to exercise our one-time option to opt out of the requirement to include certain “available-for-sale” securities holdings for calculating our regulatory capital ratios. The regulations also establish a “capital conservation buffer” of 2.5%, resulting in the following minimum ratios: (1) a common equity Tier 1 capital ratio of 7.0%, (2) a Tier 1 to risk-based assets capital ratio of 8.5%, and (3) a total capital ratio of 10.5%. An institution will be subject to limitations on paying dividends, repurchasing its shares, and paying discretionary bonuses, if its capital levels fall below the buffer amount.

 

71


Table of Contents

The federal banking agencies proposed a rule to establish for institutions with assets of less than $10 billion that meet other specified criteria a “community bank leverage ratio” (the ratio of a bank’s tangible equity capital to average total consolidated assets) of 9% that such institutions may elect to utilize in lieu of the generally applicable leverage and risk-based capital requirements under the Basel Committee on Banking Supervision (“Basel III”). A “qualifying community bank” with capital exceeding 9% will be considered compliant with all applicable regulatory capital and leverage requirements, including the requirement to be “well capitalized.” The rule was adopted in final form, effective January 1, 2020. TC Federal Bank has not elected to use the community bank leverage ratio.

We have analyzed the effects of these new capital requirements, and at December 31, 2020, TC Federal Bank’s capital exceeded and we believe that TC Federal Bank meets all of these new requirements, including the full 2.5% capital conservation buffer. See “Historical and Pro Forma Regulatory Capital Compliance.”

Loans-to-One Borrower. Generally, a federal savings bank may not make a loan or extend credit to a single or related group of borrowers in excess of 15% of unimpaired capital and surplus. An additional amount may be lent, equal to 10% of unimpaired capital and surplus, if secured by “readily marketable collateral,” which generally includes certain financial instruments (but not real estate). As of December 31, 2020, TC Federal Bank was in compliance with the loans-to-one borrower limitations.

Standards for Safety and Soundness. Federal law requires each federal banking agency to prescribe certain standards for all insured depository institutions. These standards relate to, among other things, internal controls, information systems and audit systems, loan documentation, credit underwriting, interest rate risk exposure, asset growth, compensation and other operational and managerial standards as the agency deems appropriate. Interagency guidelines set forth the safety and soundness standards that the federal banking agencies use to identify and address problems at insured depository institutions before capital becomes impaired. If the appropriate federal banking agency determines that an institution fails to meet any standard prescribed by the guidelines, the agency may require the institution to submit to the agency an acceptable plan to achieve compliance with the standard. Failure to implement such a plan can result in further enforcement action, including the issuance of a cease and desist order or the imposition of civil money penalties.

Prompt Corrective Action Regulations. Under the federal Prompt Corrective Action statute, the Office of the Comptroller of the Currency is required to take supervisory actions against undercapitalized institutions under its jurisdiction, the severity of which depends upon the institution’s level of capital. An institution that has a total risk-based capital ratio of less than 8.0%, a Tier 1 risk-based capital ratio of less than 6.0%, a common equity Tier 1 ratio of less than 4.5% or a leverage ratio of less than 4% is considered to be “undercapitalized.” A savings institution that has total risk-based capital of less than 6.0%, a Tier 1 risk-based capital ratio of less than 4.0%, a common equity Tier 1 ratio of less than 3.0% or a leverage ratio that is less than 3.0% is considered to be “significantly undercapitalized.” A savings institution that has a tangible capital to assets ratio equal to or less than 2.0% is deemed to be “critically undercapitalized.”

Generally, the Office of the Comptroller of the Currency is required to appoint a receiver or conservator for a federal savings bank that becomes “critically undercapitalized” within specific time frames. The regulations also provide that a capital restoration plan must be filed with the Office of the Comptroller of the Currency within 45 days of the date that a federal savings bank is deemed to have received notice that it is “undercapitalized,” “significantly undercapitalized” or “critically undercapitalized.” Any holding company of a federal savings bank that is required to submit a capital restoration plan must guarantee performance under the plan in an amount of up to the lesser of 5.0% of the savings bank’s assets at the time it was deemed to be undercapitalized by the Office of the Comptroller of the Currency or the amount necessary to restore the savings bank to adequately capitalized status. This guarantee remains in place until the Office of the Comptroller of the Currency notifies the savings bank that it has maintained adequately capitalized status for each of four consecutive calendar quarters. Institutions that are undercapitalized become subject to certain mandatory measures such as restrictions on capital distributions and asset growth. The Office of the Comptroller of the Currency may also take any one of a number of discretionary supervisory actions against undercapitalized federal savings banks, including the issuance of a capital directive and the replacement of senior executive officers and directors.

At December 31, 2020, TC Federal Bank met the criteria for being considered “well capitalized,” which means that its total risk-based capital ratio exceeded 10%, its Tier 1 risk-based ratio exceeded 8.0%, its common equity Tier 1 ratio exceeded 6.5% and its leverage ratio exceeded 5.0%

 

72


Table of Contents

Qualified Thrift Lender Test. As a covered savings association, TC Federal Bank is not required to satisfy the qualified thrift lender, or “QTL,” test with which other federal savings banks would otherwise be required to comply. However, the Home Owners’ Loan Act does not address whether a subsidiary covered savings association of a savings and loan holding company is required to meet the QTL test or be subject to additional operating restrictions. If the QTL test were to apply to TC Federal Bank, the bank would be required maintain at least 65% of its “portfolio assets” in “qualified thrift investments” (primarily residential mortgages and related investments, including mortgage-backed securities) in at least nine months of every 12-month period under the QTL test. “Portfolio assets” generally means total assets of a savings bank, less the sum of specified liquid assets up to 20% of total assets, goodwill and other intangible assets, and the value of property used in the conduct of the savings bank’s business. Alternatively, TC Federal Bank would be able satisfy the QTL test by qualifying as a “domestic building and loan association” as defined in the Internal Revenue Code.

A savings bank that fails the qualified thrift lender test must operate under specified restrictions set forth in the Home Owners’ Loan Act. The Dodd-Frank Act made noncompliance with the QTL test subject to agency enforcement action for a violation of law. Although the QTL test may not be applicable to TC Federal Bank because of its covered savings association status, at December 31, 2020, TC Federal Bank satisfied the QTL test.

Capital Distributions. Federal regulations govern capital distributions by a federal savings bank, which include cash dividends, stock repurchases and other transactions charged to the savings bank’s capital account. A federal savings bank must file an application with the Office of the Comptroller of the Currency for approval of a capital distribution if:

 

   

the total capital distributions for the applicable calendar year exceed the sum of the savings bank’s net income for that year to date plus the savings bank’s retained net income for the preceding two years;

 

   

the savings bank would not be at least adequately capitalized following the distribution;

 

   

the distribution would violate any applicable statute, regulation, agreement or regulatory condition; or

 

   

the savings bank is not eligible for expedited treatment of its filings.

Even if an application is not otherwise required, every savings bank that is a subsidiary of a savings and loan holding company, such as TC Federal Bank, must file a notice with the Federal Reserve Board at least 30 days before the board of directors declares a dividend.

An application or notice related to a capital distribution may be disapproved if:

 

   

the federal savings bank would be undercapitalized following the distribution;

 

   

the proposed capital distribution raises safety and soundness concerns; or

 

   

the capital distribution would violate a prohibition contained in any statute, regulation or agreement.

In addition, the Federal Deposit Insurance Act provides that an insured depository institution shall not make any capital distribution if, after making such distribution, the institution would fail to meet any applicable regulatory capital requirement. A federal savings bank also may not make a capital distribution that would reduce its regulatory capital below the amount required for the liquidation account established in connection with its conversion to stock form.

Community Reinvestment Act and Fair Lending Laws. All federal savings banks have a responsibility under the Community Reinvestment Act and related regulations to help meet the credit needs of their communities, including low- and moderate-income borrowers. In connection with its examination of a federal savings bank, the Office of the Comptroller of the Currency is required to assess the federal savings bank’s record of compliance with the Community Reinvestment Act. A savings bank’s failure to comply with the provisions of the Community Reinvestment Act could, at a minimum, result in denial of certain corporate applications such as branches or mergers, or in restrictions on its activities. In addition, the Equal Credit Opportunity Act and the Fair Housing Act

 

73


Table of Contents

prohibit lenders from discriminating in their lending practices on the basis of characteristics specified in those statutes. The failure to comply with the Equal Credit Opportunity Act and the Fair Housing Act could result in enforcement actions by the Office of the Comptroller of the Currency, as well as other federal regulatory agencies and the Department of Justice.

In June 2020, the Office of the Comptroller of the Currency issued a final rule clarifying and expanding the activities that qualify for Community Reinvestment Act credit and, according to the agency, seeking to create a more consistent and objective method for evaluating Community Reinvestment Act performance. The final rule was effective October 1, 2020, but compliance with the revised requirements is not mandatory until January 1, 2024 for institutions of TC Federal Bank’s asset size.

The Community Reinvestment Act requires all institutions insured by the FDIC to publicly disclose their rating. TC Federal Bank received a “satisfactory” Community Reinvestment Act rating in its most recent federal examination.

Transactions with Related Parties. A federal savings bank’s authority to engage in transactions with its affiliates is limited by Sections 23A and 23B of the Federal Reserve Act and federal regulation. An affiliate is generally a company that controls, or is under common control with an insured depository institution such as TC Federal Bank. TC Bancshares, Inc. will be an affiliate of TC Federal Bank because of its control of TC Federal Bank. In general, transactions between an insured depository institution and its affiliates are subject to certain quantitative limits and collateral requirements. In addition, federal regulations prohibit a savings bank from lending to any of its affiliates that are engaged in activities that are not permissible for bank holding companies and from purchasing the securities of any affiliate, other than a subsidiary. Finally, transactions with affiliates must be consistent with safe and sound banking practices, not involve the purchase of low-quality assets and be on terms that are as favorable to the institution as comparable transactions with non-affiliates.

TC Federal Bank’s authority to extend credit to its directors, executive officers and 10% stockholders, as well as to entities controlled by such persons, is currently governed by the requirements of Sections 22(g) and 22(h) of the Federal Reserve Act and Regulation O of the Federal Reserve Board. Among other things, these provisions generally require that extensions of credit to insiders:

 

   

be made on terms that are substantially the same as, and follow credit underwriting procedures that are not less stringent than, those prevailing for comparable transactions with unaffiliated persons and that do not involve more than the normal risk of repayment or present other unfavorable features; and

 

   

not exceed certain limitations on the amount of credit extended to such persons, individually and in the aggregate, which limits are based, in part, on the amount of TC Federal Bank’s capital.

In addition, extensions of credit in excess of certain limits must be approved by TC Federal Bank’s board of directors. Extensions of credit to executive officers are subject to additional limits based on the type of extension involved.

Enforcement. The Office of the Comptroller of the Currency has primary enforcement responsibility over federal savings banks and has authority to bring enforcement action against all “institution-affiliated parties,” including directors, officers, stockholders, attorneys, appraisers and accountants who knowingly or recklessly participate in wrongful action likely to have an adverse effect on a federal savings bank. Formal enforcement action by the Office of the Comptroller of the Currency may range from the issuance of a capital directive or cease and desist order to removal of officers and/or directors of the institution to the appointment of a receiver or conservator. Civil penalties cover a wide range of violations and actions, and range up to $25,000 per day, unless a finding of reckless disregard is made, in which case penalties may be as high as $1.0 million per day. The FDIC also has the authority to terminate deposit insurance or recommend to the Office of the Comptroller of the Currency that enforcement action be taken with respect to a particular savings bank. If such action is not taken, the FDIC has authority to take the action under specified circumstances.

 

74


Table of Contents

Insurance of Deposit Accounts. The Deposit Insurance Fund of the FDIC insures deposits at FDIC insured financial institutions such as TC Federal Bank. Deposit accounts in TC Federal Bank are insured by the FDIC generally up to a maximum of $250,000 per separately insured depositor and up to a maximum of $250,000 for self-directed retirement accounts.

The FDIC charges insured depository institutions premiums to maintain the Deposit Insurance Fund. Under the FDIC’s risk-based assessment system, assessments for most institutions are now based on financial measures and supervisory ratings derived from statistical modeling estimating the probability of failure within three years and certain other factors. An institution’s rate depended upon the category to which it is assigned, and certain adjustments specified by FDIC regulations. Institutions deemed less risky pay lower FDIC assessments. FDIC assessments are based upon each insured institution’s total assets less tangible equity instead of deposits. Effective July 1, 2016, the FDIC adopted an assessment range (inclusive of possible adjustments) for most banks and savings banks of 1.5 basis points to 30 basis points.

The FDIC has authority to increase insurance assessments. Any significant increases would have an adverse effect on the operating expenses and results of operations of TC Federal Bank. Management cannot predict what assessment rates will be in the future.

Insurance of deposits may be terminated by the FDIC upon a finding that an institution has engaged in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition imposed by the FDIC. We do not currently know of any practice, condition or violation that may lead to termination of our deposit insurance.

Federal Home Loan Bank System. TC Federal Bank is a member of the Federal Home Loan Bank System, which consists of 11 regional Federal Home Loan Banks. The Federal Home Loan Bank System provides a central credit facility primarily for member institutions as well as other entities involved in home mortgage lending. As a member of the Federal Home Loan Bank of Atlanta, TC Federal Bank is required to acquire and hold shares of capital stock in the Federal Home Loan Bank. As of December 31, 2020, TC Federal Bank was in compliance with this requirement. While TC Federal Bank’s ability to borrow from the Federal Home Loan Bank of Atlanta provides an additional source of liquidity, TC Federal Bank has historically not used Federal Home Loan Bank advances to fund its operations.

Other Regulations

Interest and other charges collected or contracted for by TC Federal Bank are subject to state usury laws and federal laws concerning interest rates. TC Federal Bank’s operations are also subject to federal laws applicable to credit transactions, such as the:

 

   

Truth-In-Lending Act, governing disclosures of credit terms to consumer borrowers;

 

   

Home Mortgage Disclosure Act, requiring financial institutions to provide information to enable the public and public officials to determine whether a financial institution is fulfilling its obligation to help meet the housing needs of the community it serves;

 

   

Equal Credit Opportunity Act, prohibiting discrimination on the basis of race, creed or other prohibited factors in extending credit;

 

   

Fair Credit Reporting Act, governing the use and provision of information to credit reporting agencies;

 

   

Fair Debt Collection Act, governing the manner in which consumer debts may be collected by collection agencies;

 

   

Truth in Savings Act; and

 

   

rules and regulations of the various federal agencies charged with the responsibility of implementing such federal laws.

 

75


Table of Contents

The operations of TC Federal Bank also are subject to the:

 

   

Right to Financial Privacy Act, which imposes a duty to maintain confidentiality of consumer financial records and prescribes procedures for complying with administrative subpoenas of financial records;

 

   

Electronic Funds Transfer Act and Regulation E promulgated thereunder, which govern automatic deposits to and withdrawals from deposit accounts and customers’ rights and liabilities arising from the use of automated teller machines and other electronic banking services;

 

   

Check Clearing for the 21st Century Act (also known as “Check 21”), which gives “substitute checks,” such as digital check images and copies made from that image, the same legal standing as the original paper check;

 

   

The USA PATRIOT Act, which requires savings banks to, among other things, establish broadened anti-money laundering compliance programs, and due diligence policies and controls to ensure the detection and reporting of money laundering. Such required compliance programs are intended to supplement existing compliance requirements that also apply to financial institutions under the Bank Secrecy Act and the Office of Foreign Assets Control regulations; and

 

   

The Gramm-Leach-Bliley Act, which places limitations on the sharing of consumer financial information by financial institutions with unaffiliated third parties. Specifically, the Gramm-Leach-Bliley Act requires all financial institutions offering financial products or services to retail customers to provide such customers with the financial institution’s privacy policy and provide such customers the opportunity to “opt out” of the sharing of certain personal financial information with unaffiliated third parties.

Holding Company Regulation

General. TC Bancshares, Inc. will be a non-diversified savings and loan holding company within the meaning of the Home Owners’ Loan Act. As such, TC Bancshares, Inc. will be registered with the Federal Reserve Board and be subject to the regulation, examination, supervision and reporting requirements applicable to savings and loan holding companies. In addition, the Federal Reserve Board will have enforcement authority over TC Bancshares, Inc. and its non-savings institution subsidiaries. Among other things, this authority permits the Federal Reserve Board to restrict or prohibit activities that are determined to be a serious risk to the subsidiary savings institution. Little is known regarding the supervision and regulation of holding companies of covered savings associations because the adopting rules governing covered savings association does not address the issue and neither the Office of the Comptroller of the Currency nor the Federal Reserve Board has provided any guidance.

 

76


Table of Contents

Permissible Activities. Under present law, the business activities of TC Bancshares, Inc. is generally limited to those activities permissible for financial holding companies under Section 4(k) of the Bank Holding Company Act of 1956, as amended, provided certain conditions are met and financial holding company status is elected, or for multiple savings and loan holding companies. A financial holding company may engage in activities that are financial in nature, including underwriting equity securities and insurance as well as activities that are incidental to financial activities or complementary to a financial activity. TC Bancshares, Inc. has not elected financial holding company status.

Federal law prohibits a savings and loan holding company, including TC Bancshares, Inc. directly or indirectly, or through one or more subsidiaries, from acquiring more than 5.0% of another savings institution or savings and loan holding company, without prior Federal Reserve Board approval. In evaluating applications by holding companies to acquire savings institutions, the Federal Reserve Board considers factors such as the financial and managerial resources, future prospects of the company and institution involved, the effect of the acquisition on the risk to the Federal Deposit Insurance Fund, the convenience and needs of the community and competitive factors.

The Federal Reserve Board is prohibited from approving any acquisition that would result in a multiple savings and loan holding company controlling savings institutions in more than one state, subject to two exceptions:

 

   

the approval of interstate supervisory acquisitions by savings and loan holding companies; and

 

   

the acquisition of a savings institution in another state if the laws of the state of the target savings institution specifically permit such acquisition.

Capital. Savings and loan holding companies have historically not been subjected to consolidated regulatory capital requirements. The Dodd-Frank Act required the Federal Reserve Board to establish for all bank and savings and loan holding companies minimum consolidated capital requirements that are as stringent as those required for the insured depository subsidiaries. However, pursuant to legislation passed in December 2014, the Federal Reserve Board extended to savings and loan holding companies the applicability of the “Small Bank Holding Company” exception to its consolidated capital requirements. As a result, savings and loan holding companies with less than $3.0 billion in consolidated assets are generally not subject to the capital requirements unless otherwise advised by the Federal Reserve Board.

Source of Strength. The Dodd-Frank Act extended the “source of strength” doctrine to savings and loan holding companies. The Federal Reserve Board has issued regulations requiring that all savings and loan holding companies serve as a source of strength to their subsidiary depository institutions.

Dividends and Stock Repurchases. The Federal Reserve Board has issued a policy statement regarding the payment of dividends by holding companies. In general, the policy provides that dividends should be paid only out of current earnings and only if the prospective rate of earnings retention by the holding company appears consistent with the organization’s capital needs, asset quality and overall supervisory financial condition. Separate regulatory guidance provides for prior consultation with Federal Reserve Bank staff concerning dividends in certain circumstances such as where the company’s net income for the past four quarters, net of dividends previously paid over that period, is insufficient to fully fund the dividend or the company’s overall rate or earnings retention is inconsistent with the company’s capital needs and overall financial condition. The ability of a savings and loan holding company to pay dividends may be restricted if a subsidiary savings bank becomes undercapitalized. The regulatory guidance also states that a savings and loan holding company should inform Federal Reserve Bank supervisory staff prior to redeeming or repurchasing common stock or perpetual preferred stock if the savings and loan holding company is experiencing financial weaknesses or the repurchase or redemption would result in a net reduction, at the end of a quarter, in the amount of such equity instruments outstanding compared with the beginning of the quarter in which the redemption or repurchase occurred. These regulatory policies may affect the ability of TC Bancshares, Inc. to pay dividends, repurchase shares of common stock or otherwise engage in capital distributions.

 

77


Table of Contents

Acquisition. Under the Federal Change in Bank Control Act, a notice must be submitted to the Federal Reserve Board if any person (including a company), or group acting in concert, seeks to acquire direct or indirect “control” of a savings and loan holding company. Under certain circumstances, a change of control may occur, and prior notice is required, upon the acquisition of 10% or more of the company’s outstanding voting stock, unless the Federal Reserve Board has found that the acquisition will not result in control of the company. A change in control definitively occurs upon the acquisition of 25% or more of the company’s outstanding voting stock. Under the Change in Bank Control Act, the Federal Reserve Board generally has 60 days from the filing of a complete notice to act, taking into consideration certain factors, including the financial and managerial resources of the acquirer and the competitive effects of the acquisition.

Federal Securities Laws

TC Bancshares, Inc.’s common stock will be registered with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended. TC Bancshares, Inc. will be subject to the information, proxy solicitation, insider trading restrictions and other requirements under the Securities Exchange Act of 1934.

Emerging Growth Company Status

The Jumpstart Our Business Startups Act (the “JOBS Act”), which was enacted in April 2012, has made numerous changes to the federal securities laws to facilitate access to capital markets. Under the JOBS Act, a company with total annual gross revenues of less than $1.0 billion during its most recently completed fiscal year qualifies as an “emerging growth company.” TC Bancshares, Inc. qualifies as an emerging growth company under the JOBS Act.

An “emerging growth company” may choose not to hold stockholder votes to approve annual executive compensation (more frequently referred to as “say-on-pay” votes) or executive compensation payable in connection with a merger (more frequently referred to as “say-on-golden parachute” votes). An emerging growth company also is not subject to the requirement that its auditors attest to the effectiveness of the company’s internal control over financial reporting, and can provide scaled disclosure regarding executive compensation; however, TC Bancshares, Inc. will also not be subject to the auditor attestation requirement or additional executive compensation disclosure so long as it remains a “smaller reporting company” under Securities and Exchange Commission regulations. TC Bancshares, Inc. will remain a “smaller reporting company” so long as it has a less than $250 million in shares tradable by the public (excluding equity held by affiliates and insiders, referred to as a “public float”) or TC Bancshares has less than $100 million in annual revenues and less than $700 million in public float. Finally, an emerging growth company may elect to comply with new or amended accounting pronouncements in the same manner as a private company, but must make such election when the company is first required to file a registration statement. Such an election is irrevocable during the period a company is an emerging growth company. TC Bancshares, Inc. has elected to comply with new or amended accounting pronouncements in the same manner as a private company.

A company loses emerging growth company status on the earlier of: (i) the last day of the fiscal year of the company during which it had total annual gross revenues of $1.07 billion or more; (ii) the last day of the fiscal year of the issuer following the fifth anniversary of the date of the first sale of common equity securities of the company pursuant to an effective registration statement under the Securities Act of 1933; (iii) the date on which such company has, during the previous three-year period, issued more than $1.0 billion in non-convertible debt; or (iv) the date on which such company is deemed to be a “large accelerated filer” under Securities and Exchange Commission regulations (generally, at least $700 million of voting and non-voting equity held by non-affiliates).

 

78


Table of Contents

MANAGEMENT

Our Directors

The board of directors of TC Bancshares, Inc. will initially consist of eight members. Directors will serve three-year staggered terms so that approximately one-third of the directors will be elected at each annual meeting of stockholders. At the present time, each of our directors, other than our President/Chief Executive Officer Greg Eiford, and G. Matthew Brown, would be considered independent under the Nasdaq Stock Market corporate governance listing standards. See “—Board Independence” below.

The following table states our directors’ names, their ages as of December 31, 2020, and the calendar years when they began serving as directors of TC Federal Bank:

 

Directors

  

Position

   Age      Director
Since
     Current Term
to Expire
 

G. Matthew Brown

   Director      69        2019        2022  

James R. Clanton, Jr.

   Director      75        1999        2023  

Peter (“Trey”) A. DeSantis, III

   Director      48        2019        2023  

Charles M. Dixon

   Director      58        2014        2022  

Gregory H. Eiford

   President/Chief Executive Officer & Director      50        2021        2021  

Jefferson L. Johnson

   Director      58        2007        2022  

Fred E. Murphy, IV

   Director      57        2007        2021  

Fortson T. Rumble

   Director      60        2011        2023  

Stephanie B. Tillman

   Chairman of the Board      50        2010        2022  

The business experience for the past five years of each of our directors is set forth below. The biographies also contain information regarding the person’s experience, qualifications, attributes or skills that caused the board of directors to determine that the person should serve as a director. Unless otherwise indicated, directors have held their positions for the past five years.

G. Matthew Brown is the former Chief Executive Officer of TC Federal Bank, having retired on December 31, 2020 after serving in that capacity since July 2018 and having joined TC Federal Bank in March of 2017. Mr. Brown now provides consulting work to TC Federal Bank and sits on the board of directors. Mr. Brown has over 40 years of experience in serving financial institutions, including more than 20 years of executive officer leadership service to depository institutions and 20 years of board member service on financial institutions’ boards. Prior to serving in the Chief Executive Officer role in 2018, Mr. Brown served as Executive Vice President and Tallassee Market President for TC Federal Bank since March 2017. From April 2015 through March 2017, Mr. Brown served as the Tallahassee Market President for Tallahassee State Bank, a division of Synovus. From December 2012 through April 2015, Mr. Brown served as the Market President for Tallahassee, Florida for Centennial Bank. Mr. Brown’s extensive experience includes a prior savings bank to stock conversion, denovo charter filing, commercial bank and savings and loan management and bank workouts. Mr. Brown has been involved in many community activities. He previously served as the Chairman of the Board of the Greater Tallahassee Chamber of Commerce and Chairman of the Community Foundation of North Florida. He has also served on the boards of the Florida Bankers Association and the Florida School of Banking. The Board of Directors believes that the board benefits from Mr. Brown’s extensive experience with financial institutions, including a prior to mutual to stock conversion, executive leadership, vision, and community and industry connections. Mr. Brown graduated from Florida State University with a B. S. in Social Sciences and an M.S. in Public Administration. He is also a graduate of Georgia’s School of Executive Development and the University of Texas’ Graduate School of Community Bank Management.

James R. Clanton, Jr. is an existing director of TC Federal Bank, but is expected to retire in connection with this year’s annual meeting of members pursuant to the bank’s mandatory retirement bylaw for directors, and therefore will not be appointed to the board of directors of TC Bancshares, Inc. Dr. Clanton is a lifelong Thomasville, Georgia resident and is a 1969 graduate from the University of Georgia of Veterinary Medicine. He is a second-generation Veterinarian and practiced veterinary medicine and managed his veterinary practice for over 45

 

79


Table of Contents

years until his retirement in 2005. Dr. Clanton has served on the TC Federal Bank board of directors for twenty years, including service on a variety of board committees. Dr. Clanton is active in the local Kiwanis Club. He is a Sunday School teacher and a member of First Newark Baptist Church. Dr. Clanton has conducted business with TC Federal Bank since 1970. The Board of Directors and the executive management team sincerely thank Dr. Clanton for his dedication and service to the bank.

Peter (“Trey”) A. DeSantis, III has been a partner of the commercial real estate brokerage and property management firm, TLG Real Estate Services, PLLC (based in Tallahassee, Florida) since 2005. Mr. DeSantis is a licensed Real Estate Salesperson in Georgia and Florida. Prior to joining TLG Real Estate Services, PLLC, Mr. DeSantis worked as an attorney in both Georgia and Florida and maintains his bar license in both states. Mr. DeSantis’s career experience as an attorney and partner in a commercial real estate brokerage firm includes risk management, strategic planning and commercial real estate. Mr. DeSantis spent his youth in Thomasville Georgia and currently resides in Tallahassee, Florida. Mr. DeSantis previously served on the Tallahassee Advisory Board for a high-performance regional bank. Mr. DeSantis serves on the Asset Quality Committee and Information Technology Steering Committee. The Board of Directors believes that the board benefits from Mr. DeSantis’ real estate brokerage and management experience in North Florida and South Georgia and related connections.

Charles M. Dixon is the current President of Dixon Pest Services, Inc. which operates out of Thomasville, Georgia and provides pest control services in Alabama, Georgia Florida and South Carolina. Mr. Dixon is a licensed Associate Certified Entomologist and is the recipient of the PCT Syngenta Class of 2007 Leadership Award. Mr. Dixon also owns D.P.S. Holdings of Thomasville, LLC, a real estate investment and holding company. Mr. Dixon previously served as the President of the Georgia Pest Control Association, and was a board member and Commercial Committee Correspondent for the National Pest Management Association. In 2015, Mr. Dixon attended Office of the Comptroller of the Currency Bank Director Training in Denver, Colorado. Mr. Dixon has served in various roles for the Rotary Club of Thomasville, Thomas University and First United Methodist Church of Thomasville. Mr. Dixon previously served on a Thomasville commercial bank’s Advisory Board. The Board of Directors believes the board benefits from Mr. Dixon’s experience as a small business owner as well as his ties with the Thomasville, Georgia market.

Gregory H. Eiford, age 50, is the President/Chief Executive Officer of TC Federal Bank effective January 1, 2021 following the retirement of G. Matthew Brown. Mr. Eiford was named our President and Senior Lending Officer in August 2019, having previously served as Executive Vice President and Thomasville Market President since 2017 and Senior Lender since 2010. Mr. Eiford has been employed with TC Federal Bank since October 2008. Mr. Eiford has been instrumental in managing numerous projects related to the bank’s transition to a community bank platform. Prior to being employed with TC Federal Bank, Mr. Eiford owned and operated E & E Homes, a residential home builder, from 2004 through 2008 and Rayann’s Christian Book Stores from 2002 through 2008, both in Thomasville, Georgia. Mr. Eiford is a graduate of The Georgia Institute of Technology and the Stonier School of Banking. He serves on the Board of Directors of the Thomasville Chamber of Commerce and is Past President of Thomasville’s Habitat for Humanity, Brookwood School Athletic Boosters and is the past Deacon and Vice Chairman of First Baptist Church of Thomasville. Mr. Eiford recently began serving on the Georgia Bankers Association Community Bankers Committee. He remains actively involved with the Brookwood School and First Baptist Church of Thomasville.

Jefferson L. Johnson has 30 years of experience as a Certified Public Accountant (CPA) and is the co-owner of the CPA firm Guy, Johnson & Rayburn, P.C. Mr. Johnson’s 30 years of experience as an accountant includes working with businesses and individuals as well as auditing financials. Mr. Johnson has served on the board of a Thomasville Women’s Shelter and is a member of First Baptist Church of Thomasville, Georgia. The Board of Directors believes the board benefits from Mr. Johnson’s experiences as a certified public accountant and small business owner. Mr. Johnson serves as Vice Chairman of the Board and Chairman of the Audit Committee.

Fred E. Murphy, IV is the President and Managing Director of MMHP Investment Advisors, an investment firm based in Thomasville, Georgia. Mr. Murphy is a Chartered Financial Analyst Charterholder and previously maintained his Series 7, Series 63 and Series 65 licenses. Prior to founding MMHP Investment Advisors, Mr. Murphy worked as a portfolio manager and analyst with the State of Florida Retirement system in Tallahassee, Florida, and with Capital Management Associates in New York City. Mr. Murphy’s nearly 35 years of experience in the capital management industry includes overseeing the supervision of portfolios and supervised personnel. Mr.

 

80


Table of Contents

Murphy serves as Chairman of the bank’s Asset and Liability Committee and is a member of the Audit Committee and of the Pension Review Committee. He received his degree in Finance at Auburn University. The Board of Directors believes the board benefits from Mr. Murphy’s investment management, operational and compliance experience as well as his ties with the Thomasville, Georgia market.

Fortson T. Rumble is the former President of Rumble’s, Inc., an office supply and services company, prior to the company’s sale in 2018. Since the sale of Rumble’s, Inc. Mr. Rumble works as a consultant for Rumbles Document Solutions, LLC and is a partner in ER FR Enterprisers, a real estate holding company. Mr. Rumble serves as Chairman of the Board of Thomas University in Thomasville Georgia and serves on the Board of Directors of The Archbold Hospital Foundation. The Board of Directors believes that the board benefits from Mr. Rumble’s experience as a small business owner and related connections.

Stephanie B. Tillman is the Chief Legal Officer of Flowers Foods, Inc. (NYSE: FLO) a publicly-traded producer of fresh bakery products. Ms. Tillman was appointed Chief Legal Officer on January 1, 2020 and prior to that served as Vice President, Chief Compliance Officer and Deputy General Counsel of Flowers Foods, Inc. She is also the secretary of the company and serves as assistant secretary of the various subsidiaries of the company. She is licensed to practice law in the state of Georgia and has done so for approximately 25 years. In addition to her law degree, Ms. Tillman also earned her Master of Business Administration and holds a Bachelor of Science in Education. She is vice president and co-owner of Litespot Enterprises, LLC, a rental property management business established in 2005. Ms. Tillman serves on the board of directors of the Partnership for Inclusive Innovation, a public-private partnership launched in 2020 to lead a coordinated statewide effort to position the State of Georgia as the technology capital of the East Coast. The Board of Directors believes that the board benefits from Ms. Tillman’s experience as general counsel to a NYSE publicly-traded company, her experience with mergers and acquisitions, SEC reporting, and her ties with the Thomasville, Georgia market.

Executive Officers who are Not Directors

The following sets forth information regarding our executive officers who are not directors. Age information is as of December 31, 2020. The executive officers of TC Bancshares, Inc. and TC Federal Bank are elected annually.

Noel A. Ellis, age 60, was named our Executive Vice President and Chief Credit Officer in August 2016, and has served in those positions since August 2016. Ellis served as Chief Credit Officer of Capital City Bank, Tallahassee, Florida from 1998 to 2007. Prior to joining TC Federal Bank, from 2007 through 2014, Mr. Ellis served as the Chief Credit Officer of The Coastal Bank in Savannah, Georgia. Following the sale of The Coastal Bank to Ameris Bank, Mr. Ellis served from 2014 through 2016 as Senior Vice President and Regional Credit Officer for Ameris Bank in Savannah, Georgia. He has served in the credit function at financial institutions since 1988. Mr. Elllis is a Graduate of Stonier School of Banking and Delta State University with a degree in Accounting. He earned his CPA license (inactive). Mr. Ellis’s broad credit experience with larger, more sophisticated institutions has led to the transformation of the TC Federal credit culture in recent years. He was instrumental in establishing the Savannah LPO. Mr. Ellis is a member of the Thomasville Rotary Club and volunteers with programs for youth.

Linda K. Palmer, age 65, was named our Executive Vice President and Chief Financial Officer in May 2019. She has previously served in a variety of leadership positions in community banks in her nearly thirty plus year career in community banking. From April 2014 through October 2018, Ms. Palmer served as Senior Vice President and Chief Financial Officer of Farmers & Merchants Bank. Following the sale of Farmers & Merchants Bank to The First, a national banking association, Ms. Palmer continued employment with The First as an accounting officer from November 2018 through May 2019.

Nathan L. Higdon, age 46, was named Executive Vice President/Senior Lender in January 2021, having previously served as a Tallahassee Market President for TC Federal Bank since his hiring in June of 2012. Prior to Mr. Higdon’s work with the bank, he served as the Vice President of Operations for Ira Higdon Grocery Company, managing wholesale grocery distribution operations. Mr. Higdon currently serves on the Tallahassee Chamber of Commerce Board, is on the board of directors of the Fellowship of Christian Athletes, and is the acting Chairman of the Board of the Alfred B. McClay School Alumni Association. Mr. Higdon obtained his degree from Louisiana State University and attended the Stonier School of Banking.

 

81


Table of Contents

Board Independence

The board of directors has determined that each of our directors, with the exception of President/Chief Executive Officer Eiford and Director Brown, is “independent” as defined in the listing standards of the Nasdaq Stock Market. Mr. Eiford and Mr. Brown are not considered independent because of their service as an executive officer of TC Federal Bank. In determining the independence of our directors, the board of directors considered relationships between TC Federal Bank and our directors that are not required to be reported under “—Transactions With Certain Related Persons,” below, consisting of deposit accounts that our directors maintain at TC Federal Bank.

Involvement in Certain Legal Proceedings

In August 2012, Premier Bank Holding Company filed a voluntary petition for relief under the provisions of Chapter 11 of the U.S. Bankruptcy Code to facilitate the sale of Premier Bank to Home Bancshares, Inc. At the time of such filing, Mr. Brown was serving as President and Chief Executive Officer and Ms. Palmer was serving as Executive Vice President and Chief Financial Officer of Premier Bank Holding Company. Mr. Brown served as President and Chief Executive Officer of Premier Bank and Premier Bank Holding Company from April 2000 through December 2012. Ms. Palmer joined Premier Bank in 2001, and served as Executive Vice President and Chief Financial Officer from December 2004 through December 2012. In 2012, the Bankruptcy Court approved the sale of Premier Bank to Home Bancshares, Inc., at which time Premier Bank was merged with and into Centennial Bank. In 2013, the Bankruptcy Court approved the conversion of the petition to a filing under Chapter 7, an independent trustee was appointed, and the dissolution of Premier Bank Holding Company was completed under Bankruptcy Court review and supervision with no finding of personal liability against the directors or officers of Premier Bank Holding Company.

Transactions With Certain Related Persons     

The Audit Committee is responsible for reviewing and approving related party transactions. Additionally, it is responsible for reviewing the procedures used to identify related parties and any transactions with related parties. Pursuant to SEC regulations, we are required to disclose any transaction, or any transaction that is currently proposed, in which we were or are a participant, where the amount involved exceeds $120,000, and any related person has or will have a direct (or indirect) material interest.

Laquan Brunner, the sister of the chair of the board of directors, Stephanie Tillman, is the Chief Information Officer of the bank. Ms. Brunner was hired in this position in December 2020 at an annual total compensation of approximately $120,000.

Since December 31, 2020, other than described above, and except for loans to executive officers made in the ordinary course of business that were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable loans with persons not related to TC Federal Bank and for which management believes neither involve more than the normal risk of collection nor present other unfavorable features, we and our subsidiaries have not had any transaction or series of transactions, or business relationships, nor are any such transactions or relationships proposed, in which the amount involved exceeds $120,000 and in which our directors or executive officers have a direct or indirect material interest.

Meetings and Committees of the Board of Directors

We conduct business through meetings of our board of directors and its committees, including audit and compensation committees. During the year ended December 31, 2020, the board of directors of TC Federal Bank met 14 times. TC Federal Bank’s audit committee has been chaired by Director Johnson, with Directors Tillman, Murphy and Dixon also serving on the committee. TC Federal Bank’s compensation committee has been chaired by Director Rumble, with Directors Dixon and Clanton also serving on the committee. TC Federal Bank has also historically appointed an ad hoc committee to consider director nominations from time to time.

 

82


Table of Contents

It is expected that the board of directors of TC Bancshares, Inc. will establish a standing audit, compensation and nominating committees, which will each operate under a written charter, which will govern the committee’s composition, responsibilities and operations. It is further anticipated that the audit, compensation and nominating committees will all be comprised of independent directors in accordance with Nasdaq corporate governance requirements.

Corporate Governance Policies and Procedures

In addition to establishing committees of our board of directors, TC Bancshares, Inc. will adopt several policies to govern the activities of both TC Bancshares, Inc. and TC Federal Bank, including corporate governance policies and a code of business conduct and ethics. The corporate governance policies are expected to involve such matters as the following:

 

   

the composition, responsibilities and operation of our board of directors;

 

   

the establishment and operation of board committees, including audit, nominating and corporate governance and compensation committees;

 

   

convening executive sessions of independent directors; and

 

   

our board of directors’ interaction with management and third parties.

The code of business conduct and ethics, which is expected to apply to all employees and directors, will address conflicts of interest, the treatment of confidential information, general employee conduct and compliance with applicable laws, rules and regulations. In addition, the code of business conduct and ethics will be designed to deter wrongdoing and to promote honest and ethical conduct, the avoidance of conflicts of interest, full and accurate disclosure and compliance with all applicable laws, rules and regulations.

Executive Compensation

Summary Compensation Table. The table below summarizes the total compensation paid to or earned by the bank’s principal executive officer during 2020, and to the bank’s two other most highly compensated executive officers for the year ended December 31, 2020. As previously disclosed, Mr. Brown retired as our Chief Executive Officer, effective December 31, 2020, and Mr. Eiford was promoted to Chief Executive Officer and President, effective January 1, 2021. Each individual listed in the table below is referred to as a “named executive officer.”

 

Name and Principal Position

   Year      Salary
($)
     Bonus
($)(1)
     All Other
Compensation
($)(2)
     Total
($)
 

G. Matthew Brown,
Chief Executive Officer (3)

     2020        260,000        53,324        20,850        334,174  

Gregory H. Eiford,
President, Senior Lending Officer (4)

     2020        220,000        37,698        29,469        287,167  

Noel A. Ellis,
Executive Vice President, Chief Credit Officer

     2020        204,594        25,668        16,120        246,382  

 

(1) 

Reflects a cash bonus granted to all staff (approximately $300) and bonus paid pursuant to the TC Federal Officer Incentive Program.

(2) 

All Other Compensation as reported in this column includes: 401(k) discretionary profit sharing contributions, 401(k) company match contributions, and other perquisites and personal benefits each less than $10,000 individually (auto allowances, club memberships and phone allowances). The amounts of All Other Compensation for 2020 are detailed in the table below. Employee directors do not receive any additional compensation for service as a director.

 

83


Table of Contents

Name

   401(k) Profit
Sharing
Contribution
($)
     401(k)
Match
($)
     Other Perquisites and Personal Benefits
Less Than $10,000 Individually

($)
     Total All Other
Compensation

($)
 

Brown

     2,850        11,400        6,600        20,850  

Eiford

     2,802        11,209        15,458        29,469  

Ellis

     2,144        8,576        5,400        16,120  

 

(3) 

Mr. Brown retired as Chief Executive Officer, effective December 31, 2020.

(4) 

Mr. Eiford was promoted to President and Chief Executive Officer, effective January 1, 2021.

Employment Agreements. TC Federal Bank has entered into employment agreements with Messrs. Eiford and Ellis. Following the closing of the stock offering, we may amend the employment agreements to reflect the formation of TC Bancshares, Inc.

The employment agreement with Mr. Eiford has a term of three years and the employment agreement with Mr. Ellis has a term of two years, optional one-year renewals thereafter. The current terms of the employment agreements expire on January 1, 2024 (in the case of Mr. Eiford) and August 1, 2021 (in the case of Mr. Ellis).

Under the employment agreements, the current annual base salaries for Messrs. Eiford and Ellis are $250,000 and $204,594, respectively. The Compensation Committee will review each executive officer’s base salary at least annually to determine whether an increase is appropriate. In addition to base salary, the executive officers are entitled to participate in bonus and incentive programs and other benefit plans available to management employees and will be reimbursed for all reasonable business expenses incurred. Mr. Eiford is entitled to reimbursements for regular membership dues to a single country club and a monthly automobile allowance. Mr. Ellis is entitled either to reimbursements for regular membership dues to a single country club or a monthly automobile allowance.

Under the employment agreements, if the bank terminates the executive’s employment for “cause,” as that term is defined in the employment agreements, the executive will not receive any compensation or benefits after the termination date other than compensation and benefits that have accrued or vested through the date of the termination. If the bank terminates the executive’s employment without cause or if the executive terminates employment for “good reason,” as that term is defined in the employment agreements, the executive will be entitled to severance payments paid over the next 12 months in an aggregate amount equal to their base salary. If the termination of employment occurs during the term of the employment agreement but following a change in control, Mr. Eiford will be entitled to an additional severance payout equal to two times the sum of current base salary and average bonus paid during the prior three years immediately preceding the change in control in a lump sum payment, and Mr. Ellis will be entitled in lieu of any other benefit, a payment equal to one times current base salary in a lump sum payment.

The employment agreements also contain confidentiality and proprietary information protections in favor of TC Federal Bank as well as certain post-employment obligations (non-competition and non-solicitation) that may apply for 12 months following a termination of employment depending on the nature of the termination.

Consulting Agreement. TC Federal Bank has entered into a consulting agreement with Mr. Brown. In connection with Mr. Brown’s retirement effective December 31, 2020, the bank and Mr. Brown replaced Mr. Brown’s employment agreement with a new consulting agreement. Pursuant to the terms of the consulting agreement, through December 31, 2021, Mr. Brown has agreed to serve as a consultant and provide services to the bank as reasonably requested from time to time by the Chief Executive Officer or board of directors. Under the terms of the consulting agreement, the bank will pay Mr. Brown $75,000, payable in equal monthly installments. If the bank terminates Mr. Brown’s consulting agreement without “cause,” as that term is defined in the consulting agreement, Mr. Brown will be entitled to receive, in a lump sum payment, any remaining payments owed under the terms of the agreement. The consulting agreement also contains confidentiality and proprietary information protections in favor of TC Federal Bank as well as certain post-service obligations (non-competition and non-solicitation) that may apply for 12 months following a termination of Mr. Brown’s service on the board of TC Federal Bank.

 

84


Table of Contents

TC Federal Officer Incentive Program. TC Federal Bank maintains the TC Federal Officer Incentive Program as an annual bonus plan to focus officers on achieving and possibly exceeding the bank’s annual performance objectives consistent with safe and sound operations of the bank. Under the Officer Incentive Program, the Compensation Committee retains full discretion to set the final bonus amount. The Compensation Committee seeks to recognize achievement of annual financial targets based upon the bank’s budget, setting performance targets at levels that are determined to be reasonable and achievable. In setting the named executive officers’ awards, the Compensation Committee considered a number of financial metrics, including net income, deposits (volume and accounts), and the bank’s efficiency ratio, as well as more subjective components, including the achievement of individual achievement goals.

Based on the above performance measures and the Compensation Committee’s assessment of individual performance, the 2020 cash incentive payments were awarded as follows relative to the 2020 target value:

 

Name

   Opportunity as
Percentage of
Salary
    2020 Total
Payout
Percentage
    Calculated
Incentive
Program
Payment
    2020 Officer
Incentive
Program
Payout
 

G. Matthew Brown

     30     68     20.4   $ 53,040  

Gregory H. Eiford

     25     68     17.0   $ 37,400  

Noel A. Ellis

     20     62     12.4   $ 25,370  

In light of Mr. Eiford’s promotion to chief executive officer in 2021, his opportunity as a percentage of salary under the Officer Incentive Program is expected to increase to 30%.

Supplemental Executive Retirement Plans. TC Federal Bank has entered into supplemental executive retirement agreements (each a “SERP”) with each of the named executive officers, whereby a specified annual benefit ($60,000 for Mr. Brown, $100,000 for Mr. Eiford, and $50,000 for Mr. Ellis) is payable monthly upon a normal retirement for a period of 10 years. Each SERP is a nonqualified deferred compensation arrangement that conditions payment of the full normal retirement benefit upon an officer’s attaining normal retirement age while in the service of the bank. Mr. Brown and Mr. Eiford are currently fully vested in their respective SERP agreements, while the SERP for Mr. Ellis will vest in five equal annual installments commencing in August, 2022. Each SERP provides (i) a lump sum early termination benefit in an amount equal to the product of the accrued balance and the executive’s vesting percentage and (ii) a lump sum benefit upon permanent disability or a termination in connection with a change in control in an amount equal to the executive’s accrued balance. In the event an executive is terminated for cause (as defined in the SERP), the executive will forfeit any and all benefits to which the executive would otherwise be entitled to receive under the SERP. In the event an executive dies prior to the occurrence of an event triggering a benefit, then no benefits shall be paid under the SERP; in the event an executive dies while the SERP is being paid out, the executive’s beneficiary shall receive a lump sum payment of any remaining accrual balance. As of December 31, 2020, the present value of the vested accrued benefit were as follows: Mr. Brown, $190,702; Mr. Eiford, $34,589; and Mr. Ellis, $0). The SERP constitutes an unfunded, unsecured promise by TC Federal Bank to make payments in the future.

Split Dollar Life Insurance Agreements. TC Federal Bank has entered into split dollar life insurance agreements with each of the named executive officers, pursuant to which each executive is entitled to designate for a beneficiary, in the event such executive dies prior to triggering payment under such executive’s SERP, an amount equal to the executive’s present value of remaining obligations under such executive’s SERP determined as of the executive’s death.

Frozen Defined Benefit Plan. TC Federal Bank sponsors a tax-qualified defined benefit retirement plan. Effective March 31, 2019, eligibility for the plan was frozen so that no employee who was not then a participant in the plan could later become a participant and to freeze benefit accruals for all existing participants. For existing participants, the plan provides for retirement payments based on a formula using a participant’s years of creditable service and highest three years of annual compensation. Mr. Brown is entitled to a $7,438 annual benefit, Mr. Eiford is entitled to a $25,919 annual benefit upon retirement at age 65, and Mr. Ellis will vest in a $7,827 annual benefit upon retirement at age 65 on August 1, 2021.

 

85


Table of Contents

401(k) Plan. TC Federal Bank maintains the TC Federal Bank 401(k) Profit Sharing Plan, a tax-qualified defined contribution plan for eligible employees (the “401(k) Plan”). The named executive officers are eligible to participate in the 401(k) Plan just like other employees. An employee must complete one month of service to be eligible to participate in the 401(k) Plan.

Under the 401(k) Plan a participant may elect to defer, on a pre-tax basis, the maximum amount as permitted by the Internal Revenue Code. For 2021, the salary deferral contribution limit is $19,500, provided, however, that a participant at least age 50 may contribute an additional $6,500 to the 401(k) Plan for a total of $26,000. In addition to salary deferral contributions, TC Federal Bank makes matching contributions equal to 100% of the first 3% of pay a participant contributes to the 401(k) Plan as salary deferrals and 50% of the next 2% of such pay. TC Federal may also make discretionary profit sharing contributions to the 401(k) Plan to participants who satisfy applicable service requirements for the applicable plan year. TC Federal Bank made both matching and profit sharing contributions to the 401(k) Plan for the plan year ended December 31, 2020. A participant is always 100% vested in his or her salary deferral contributions and matching contributions. Profit sharing contributions vest on a graduated basis after six years of a participant’s service with TC Federal Bank. As a general rule, unless the participant elects otherwise, the participant’s account balance will be distributed in a lump sum as soon as practicable following the participant’s termination of employment. Expense recognized in connection with the 401(k) Plan totaled approximately $201,000 for the fiscal year ended December 31, 2020.

Employee Stock Ownership Plan. In connection with the conversion, we intend to adopt an employee stock ownership plan for eligible employees. The named executive officers will be eligible to participate in the employee stock ownership plan as eligible employees. Eligible employees will begin participation in the employee stock ownership plan as early as the effective date of the conversion. Following the conversion, the normal eligibility rules will provide for bi-annual entry dates following an eligible employee’s completion of one year of service and attainment of age 21. Participants who were employed by TC Federal Bank immediately prior to the offering will receive credit for eligibility purposes for years of service prior to adoption of the employee stock ownership plan.

The employee stock ownership plan trustee is expected to purchase, on behalf of the employee stock ownership plan, 8.0% of the total number of shares of TC Bancshares, Inc. common stock outstanding. We anticipate that the employee stock ownership plan will fund its stock purchase with a loan from TC Bancshares, Inc. equal to the aggregate purchase price of the common stock. The loan will be repaid principally through TC Federal Bank’s contributions to the employee stock ownership plan and any dividends payable on common stock held by the employee stock ownership plan over the anticipated 20-year term of the loan. The interest rate for the employee stock ownership plan loan is expected to equal the prime rate, as published in The Wall Street Journal, on the closing date of the offering. See “Pro Forma Data.”

The trustee will hold the shares purchased by the employee stock ownership plan in an unallocated suspense account, and shares will be released from the suspense account on a pro-rata basis as the loan is repaid. The trustee will allocate the shares released among participants on the basis of each participant’s proportional share of eligible compensation relative to all participants. A participant will be 0% vested in his or her account balance until completing three years of service. Participants who were employed by TC Federal Bank immediately prior to the offering will receive credit for vesting purposes for years of service prior to adoption of the employee stock ownership plan. Participants also will become fully vested prior to completion of three years of service upon normal retirement, death or disability, a change in control, or termination of the employee stock ownership plan. As a general rule, participants may elect to have distributions from the employee stock ownership plan be made or commence upon the participant’s termination of employment, subject to certain restrictions and limitations provided by the terms of the plan. The employee stock ownership plan reallocates any unvested shares forfeited upon termination of employment among the remaining participants.

The employee stock ownership plan will permit participants to direct the trustee as to how to vote the shares of common stock allocated to their accounts. The trustee will vote unallocated shares and allocated shares for which participants do not timely provide instructions on any matter in the same ratio as those shares for which participants provide timely instructions, subject to fulfillment of the trustee’s fiduciary responsibilities.

 

86


Table of Contents

Under applicable accounting requirements, TC Federal Bank will record a compensation expense for the employee stock ownership plan at the fair market value of the shares as they are committed to be released from the unallocated suspense account to participants’ accounts, which may be more or less than the original issue price. The compensation expense resulting from the release of the common stock from the suspense account and allocation to plan participants will result in a corresponding reduction in the earnings of TC Bancshares, Inc.

Director Fees

Directors earn an annual retainer of $15,000, and our chairman receives an additional chairman fee of $10,000 per year and our vice chairman receives an additional vice chairman fee of $4,0000. Directors currently receive fees of $750 per board meeting and $200 per meeting for committee meetings. Chairmen of committees receive an additional fee of $200 per meeting, except for the audit committee chair, who receives an additional fee of $500 per meeting. The following table sets forth for the year ended December 31, 2020 certain information as to the total remuneration TC Federal Bank paid to its directors. Mr. Brown, as an inside director, did not receive fees for his service on the Board of Directors.

 

Name

   Fees Earned or
Paid in Cash

($)
     All Other
Compensation
($)
     Total
($)
 

G. Matthew Brown

     —          —          —    

James R. Clayton

     27,600        —          27,600  

Peter A. DeSantis, III

     29,000        —          29,000  

Charles M. Dixon

     27,350        —          27,350  

Jefferson L. Johnson

     33,750        —          33,750  

Fred E. Murphy, IV

     28,400        —          28,400  

Fortson T. Rumble

     29,100        —          29,100  

Stephanie B. Tillman

     35,883        —          35,883  

Each person who will serve as a director of TC Bancshares, Inc. will also serve as a director of TC Federal Bank and will initially earn a monthly fee only in his or her capacity as a board or committee member of TC Federal Bank. Upon completion of the conversion, additional director fees may be paid for TC Bancshares, Inc. director meetings although no such determination has been made at this time.

Non-Employee Director Retirement Plan

Prior to 2020, TC Federal Bank had a practice of paying directors who retire at or after age 70 with at least 15 years of service a monthly benefit of $875 for life. In 2020, the board of directors decided to freeze the practice so that no director joining the board of directors after November 1, 2019 would be eligible for this post-retirement benefit. In addition, the board of directors decided to formalize and modify the practice. As formalized, the Non-Employee Director Retirement Plan will continue unchanged the current payments to retired directors and to any existing director who, as of November 1, 2019, had attained at least the age of 70 while serving on the board of directors with at least fifteen 15 years of service. With respect to all other existing directors, the Plan limits payment of the monthly benefit to a period of no more than 10 years. Existing directors will qualify for the modified post-retirement benefit if they retire at or after age 65 with at least 10 years of service. The Plan further provides for an actuarially equivalent lump sum payout of unpaid amounts in the event of a change in control of TC Bancshares, Inc. As of December 31, 2020, we had a total post-retirement defined benefit obligation of $610,000.

Benefits to be Considered Following Completion of the Stock Offering

Following the stock offering, we intend to adopt one or more new stock-based benefit plans that will provide for grants of stock options and awards of shares of restricted common stock. In accordance with applicable regulations, we anticipate that the plan will authorize a number of stock options and a number of shares of restricted common stock, not to exceed 10.0% and 3.0%, respectively, of the shares issued in the offering, provided however that the number of shares of restricted common stock may be increased to 4.0% if TC Bancshares, Inc. has a tangible capital of at least 10% at the time of implementation of the plans. These limitations may not apply if the plans are implemented more than one year after the conversion and offering, subject to any then applicable regulatory approvals.

 

87


Table of Contents

The stock-based benefit plans will not be established sooner than six months after the stock offering and, if adopted within one year after the stock offering, the plans must be approved by a majority of the votes eligible to be cast by our stockholders. If stock-based benefit plans are established more than one year after the stock offering, they must be approved by a majority of votes cast by our stockholders.

Certain additional restrictions would apply to our stock-based benefit plan(s) if adopted within one year after the stock offering, including:

 

   

non-employee directors in the aggregate may not receive more than 30% of the options and shares of restricted common stock authorized under the plan(s);

 

   

any non-employee director may not receive more than 5% of the options and restricted stock awards authorized under the plan(s);

 

   

any officer or employee may not receive more than 25% of the options and restricted stock awards authorized under the plan(s);

 

   

the options and shares of restricted common stock may not vest more rapidly than 20% per year, beginning on the first anniversary of stockholder approval of the plan(s); and

 

   

accelerated vesting is not permitted except for death, disability or upon a change in control of TC Bancshares, Inc. or TC Federal Bank.

We have not yet determined whether we will present stock-based benefit plans for stockholder approval within one year following the completion of the reorganization or whether we will present plans for stockholder approval more than one year after the completion of the conversion. In the event of changes in applicable regulations or policies regarding stock-based benefit plans, including any regulations or policies restricting the size of awards and vesting of benefits as described above, the restrictions described above may not be applicable.

We may obtain the shares needed for our stock-based benefit plans by issuing additional shares of common stock from authorized but unissued shares or through stock repurchases.

 

88


Table of Contents

SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS

The following table sets forth information regarding intended common stock subscriptions by each of our directors and executive officers and their associates, and by all directors, officers and their associates as a group. However, there can be no assurance that any such person or group will purchase any specific number of shares of our common stock. In the event the individual maximum purchase limitation is increased, persons subscribing for the maximum amount may increase their purchase order. Directors and officers will purchase shares of common stock at the same $10.00 purchase price per share and on the same terms as other purchasers in the offering. This table excludes shares of common stock to be purchased by the employee stock ownership plan, as well as any stock awards or stock option grants that may be made no earlier than six months after the completion of the offering. Purchases by directors, officers and their associates will be included in determining whether the required minimum number of shares has been subscribed for in the offering. The shares being acquired by the directors, executive officers and their associates are being acquired for investment purposes, and not with a view towards resale. Our directors and executive officers will be subject to the same minimum purchase requirements and purchase limitations as other participants in the offering set forth under “The Conversion and Offering—Limitations on Purchase of Shares.”    

 

Name and Title

   Number of
Shares(1)
     Aggregate
Purchase
Price(1)
     Percent of
Outstanding
Shares at
Minimum of
Offering Range(2)
 

Brown, Director

     2,000      $ 20,000        *  

Clanton, Director

     10,000        100,000        *  

DeSantis, Director

     7,500        75,000        *  

Dixon, Director

     2,000        20,000        *  

Eiford, Chief Executive Officer, President, Director

     10,000        100,000        *  

Ellis, Executive Vice President and Chief Credit Officer

     2,000        20,000        *  

Higdon, Executive Vice President

     20,000        200,000        *  

Johnson, Director

     10,000        100,000        *  

Murphy, Director

     10,000        100,000        *  

Palmer, Executive Vice President and Chief Financial Officer

     5,000        50,000        *  

Rumble, Director

     20,000        200,000        *  

Tillman, Director

     10,000        100,000        *  
  

 

 

    

 

 

    

All directors and executive officers as a group (12 persons)

     108,500      $ 1,085,000        2.7
  

 

 

    

 

 

    

 

 

 

 

*

Less than 1.0%.

(1) 

Includes purchases by the named individual’s spouse and other relatives of the named individual living in the same household. Other than as set forth above, the named individuals are not aware of any other purchases by a person who or entity that would be considered an associate of the named individuals under the plan of conversion.

(2) 

At the adjusted maximum of the offering range, directors and executive officers would own 2.7% of our outstanding shares of common stock.

 

89


Table of Contents

THE CONVERSION AND OFFERING

The board of directors of TC Federal Savings Bank has approved the plan of conversion. The plan of conversion must also be approved by TC Federal Bank’s members (depositors and certain borrowers). A special meeting of members has been called for this purpose. We have filed an application for conversion with respect to the conversion and stock offering with the Office of the Comptroller of the Currency, and have filed a savings and loan holding company application with the Federal Reserve Board. The final approvals of the Office of the Comptroller of the Currency and the Federal Reserve Board are required before we can consummate the conversion and stock offering. Any approval by the Office of the Comptroller of the Currency or the Federal Reserve Board does not constitute a recommendation or endorsement of the plan of conversion.

General

On March 5, 2021 the board of directors of TC Federal Bank unanimously adopted the plan of conversion. Pursuant to the plan of conversion, TC Federal Bank will convert from the mutual form of organization to the stock form of organization. In connection with the conversion, TC Federal Bank has organized a new Georgia savings and loan holding company, TC Bancshares, Inc., which will sell shares of common stock to the public in this offering. When the conversion and offering are completed, all of the outstanding capital stock of TC Federal Bank will be owned by TC Bancshares, Inc., and all of the common stock of TC Bancshares, Inc. will be owned by shareholders.

Pursuant to the plan of conversion, we will offer shares of common stock for sale in the subscription offering to our eligible account holders, our tax-qualified employee stock ownership plan, supplemental eligible account holders and other members. To the extent shares remain available for sale, we may offer common stock for sale in a community offering to members of the general public, with a preference given to natural (including trusts of natural persons) residing in the Georgia Counties of Brooks, Colquitt, Grady, Mitchell and Thomas, and the Florida Counties of Gadsden, Jefferson, Leon and Wakulla.

We have the right to accept or reject, in whole or in part, any orders to purchase shares of the common stock received in the community offering. The community offering may begin concurrently with, during or promptly after the subscription offering and must be completed within 45 days after the completion of the subscription offering unless otherwise extended by the Office of the Comptroller of the Currency. We also may offer for sale shares of common stock not purchased in the subscription or community offerings through a syndicated offering in which Performance Trust Capital Partners, LLC will be sole manager See “—Community Offering” and “—Syndicated Offering.”

We intend to retain between $16.2 million and $22.0 million of the net proceeds of the offering (or $25.4 million at the adjusted maximum of the offering range) and to invest between $19.4 million and $26.3 million of the net proceeds in TC Federal Bank (or $30.3 million at the adjusted maximum of the offering range). The offering will be consummated only upon the issuance of at least the minimum number of shares of our common stock offered pursuant to the plan of conversion.

We determined the number of shares of common stock to be offered in the offering based upon an independent valuation of the estimated pro forma market value of TC Bancshares, Inc. All shares of common stock to be sold in the offering will be sold at $10.00 per share. Investors will not be charged a commission to purchase shares of common stock. The independent valuation will be updated and the final number of the shares of common stock to be issued in the offering will be determined at the completion of the offering. See “—Stock Pricing and Number of Shares to be Issued” for more information as to the determination of the estimated pro forma market value of the common stock.

The following is a brief summary of the plan of conversion and is qualified in its entirety by reference to the provisions of the plan of conversion. The plan of conversion should be consulted for further information about the conversion and offering. A copy of the plan of conversion is available for inspection at each office of TC Federal Bank. The plan of conversion is also filed as an exhibit to TC Federal Bank’s application for conversion, of which this prospectus is a part, copies of which may be obtained from the Office of the Comptroller of the Currency. The plan of conversion is also filed as an exhibit to the registration statement we have filed with the Securities and Exchange Commission, of which this prospectus is a part, copies of which may be obtained from the Securities and Exchange Commission or online at the Securities and Exchange Commission’s website, www.sec.gov. See “Where You Can Find Additional Information.”

 

90


Table of Contents

Prior Plan

The board of directors of TC Federal Bank previously adopted in February 2020 a Plan of Reorganization from a Mutual Saving Bank to a Mutual Holding Company and Stock Issuance Plan pursuant to which TC Federal Bank would have reorganized into the mutual holding company form of organization. During the process of preparing to conduct the mutual holding company reorganization, it was determined that if TC Federal Bank proceeded with the mutual holding company formation as structured in accordance with applicable law and regulation, there was a material risk of loss or significant curtailment of TC Federal Bank’s ability to utilize its deferred tax assets, in particular, its net operating loss carryforwards. While this analysis was underway, the coronavirus (COVID-19) was declared to be a pandemic. The COVID-19 pandemic caused significant economic dislocation in the United States as many state and local governments ordered non-essential businesses to close and residents to shelter in place at home. This resulted in, among other things, an unprecedented slow-down in economic activity as well as declines in value of the stock markets and in particular, the values of bank stocks. As a result, the board of directors determined to delay proceeding with plan to reorganize into the mutual holding company form of structure until (i) a final determination was made with regard the effect of the mutual holding company reorganization on TC Federal Bank’s deferred tax assets and (ii) the COVID-19 pandemic situation was clearer and the stock markets had stabilized. During the intervening several months, the board of directors continued to review and assess the situation as well as whether reorganizing into the mutual holding company form of structure Plan was the most appropriate course of action to pursue. Upon further reflection and in consideration of the adverse financial and tax consequences of pursuing the mutual holding company reorganization as required to be structured as well as in view of TC Federal Bank’s strategic direction, the board of directors concluded that a standard mutual-to-stock conversion was the more appropriate structure to pursue rather than the mutual holding company formation. The plan of mutual holding company reorganization was neither presented to nor approved by either the Office of the Comptroller of the Currency or the Federal Reserve Board or by TC Federal Bank’s members. In light of the foregoing determination, the board of directors determined to terminate the plan of mutual holding company reorganization and adopt the plan of conversion.

Reasons for the Conversion

The primary purpose of the conversion is to establish a holding company and to convert TC Federal Bank to the stock form of ownership in order to compete and expand more effectively in the financial services marketplace. The stock form of ownership is the corporate form used by commercial banks, most major businesses and a large number of savings institutions. The conversion also will enable customers, employees, management and directors to have an equity ownership interest in our company. Management believes that this will enhance the long-term growth and performance of TC Federal Bank and TC Bancshares, Inc. by enabling us to attract and retain qualified employees who have a direct interest in our financial success and that customer ownership may enhance our connection with our customers. The conversion will permit us to issue and sell capital stock, which is a source of capital not available to mutual savings institutions. The conversion also will give us greater flexibility to structure and finance the expansion of our operations and increase our capital to support future growth and profitability, including the potential acquisition of other financial institutions, and to diversify into other financial services, to the extent permissible by applicable law and regulation. Although there are no current arrangements, understandings or agreements regarding any such opportunities, we will be in a position after the conversion, subject to regulatory limitations and our financial condition, to take advantage of any such opportunities that may arise, and to compete more effectively in the financial services marketplace. The conversion and the capital raised in the offering are expected to increase our lending capacity by providing us with additional capital to support new loans and higher lending limits, support the growth of our banking franchise, provide an additional cushion against unforeseen risk and expand our asset base. Lastly, the conversion will enable us to better manage our capital by providing broader investment opportunities through the holding company structure and by enabling us to repurchase our common stock as market conditions permit.

 

91


Table of Contents

Approvals Required

The affirmative vote of a majority of the total outstanding votes eligible to be cast by the members (depositors and certain borrowers) of TC Federal Bank, represented in person or by proxy, is required to approve the plan of conversion. A special meeting of members to consider and vote upon the plan of conversion has been called for [________ __], 2021. We have filed an application for conversion with respect to the conversion and stock offering with the Office of the Comptroller of the Currency. Such application, which includes the plan of conversion, must be approved by the Office of the Comptroller of the Currency. Approval of our holding company application by the Federal Reserve Board also must be obtained. We cannot consummate the conversion and offering without receiving these approvals and non-objections and satisfying the conditions contained in them.

Effects of Conversion on Depositors and Borrowers

Continuity. While the conversion is being accomplished, our normal business of accepting deposits and making loans will continue without interruption. After the conversion, we will continue to offer existing services to depositors, borrowers and other customers. The directors serving TC Federal Bank at the time of the conversion will be the directors of TC Federal Bank and of TC Bancshares, Inc. after the conversion. The officers of TC Federal Bank at the time of the conversion will retain their positions after the conversion.

Effect on Deposit Accounts. Pursuant to the plan of conversion, each depositor of TC Federal Bank at the time of the conversion will automatically continue as a depositor after the conversion, and the deposit balance, interest rate and other terms of such deposit accounts will not change as a result of the conversion. Each such account will be insured by the Federal Deposit Insurance Corporation, without interruption, to the same extent as before the conversion. Depositors will continue to hold their existing certificates and other evidences of their accounts.

Effect on Loans. No loan outstanding from TC Federal Bank will be affected by the conversion, and the amount, interest rate, maturity and security for each loan will remain as it was contractually fixed before the conversion.

Effect on Voting Rights of Members. All of our depositors and certain borrowers are members of and have voting rights in TC Federal Bank as to all matters requiring membership action. Upon completion of the conversion, TC Federal Bank will cease to have members and former members will no longer have voting rights. Upon completion of the conversion, all voting rights in TC Federal Bank will be vested in TC Bancshares, Inc. as the sole shareholder of TC Federal Bank. The shareholders of TC Bancshares, Inc. will possess exclusive voting rights with respect to TC Bancshares, Inc. common stock.

Tax Effects. We have received opinions of counsel and our tax advisors with regard to the federal and state income tax consequences of the conversion to the effect that the conversion will not be taxable for federal or Georgia income tax purposes to TC Federal Bank or its depositors. See “—Material Income Tax Consequences.”

Effect on Liquidation Rights. Each depositor of TC Federal Bank has both a deposit account in TC Federal Bank and a pro rata ownership interest in the net worth of TC Federal Bank based upon the deposit balance in his or her account. This ownership interest is tied to the depositor’s account and has no tangible market value separate from the deposit account. This interest may only be realized upon a complete liquidation of TC Federal Bank. Any depositor who opens a deposit account obtains a pro rata ownership interest in TC Federal Bank without any additional payment beyond the amount of the deposit. A depositor who reduces or closes his or her account receives a portion or all, respectively, of the balance in the deposit account but nothing for his or her ownership interest in the net worth of TC Federal Bank, which is lost to the extent that the balance in the account is reduced or closed. Consequently, depositors in a mutual savings bank normally have no way of realizing the value of their ownership interest, which has realizable value only in the unlikely event that the institution is completely liquidated. If this occurs, the depositors of record at that time, as owners, would share pro rata in any residual surplus and reserves of TC Federal Bank after other claims, including claims of depositors to the amounts of their deposits, are paid.

 

92


Table of Contents

In the unlikely event that TC Federal Bank were to liquidate after the conversion, all claims of creditors, including those of depositors, also would be paid first, followed by distribution of a “liquidation account” to depositors at December 31, 2019 and [________ __], 2021, who continue to maintain their deposit accounts at the date of liquidation, with any assets remaining thereafter distributed to TC Bancshares, Inc. as the holder of TC Federal Bank’s capital stock. See “—Liquidation Rights.”

Stock Pricing and Number of Shares to be Issued

The plan of conversion and applicable regulations require that the aggregate purchase price of the common stock sold in the offering must be based on the appraised pro forma market value of the common stock, as determined by an independent valuation. We have retained Feldman Financial Advisors, Inc. to prepare an independent valuation. For its services in preparing the valuation appraisal, Feldman Financial Advisors, Inc. will receive a fee of $20,000, as well as payment for reimbursable expenses and an additional $7,500 for each updated valuation prepared. We have paid Feldman Financial Advisors, Inc. no other fees during the previous three years except $47,500 in connection with the initial appraisal services performed in connection with the initial plan to effect a mutual holding company reorganization.

We are not affiliated with Feldman Financial Advisors, Inc., and neither we nor Feldman Financial Advisors, Inc. has an economic interest in, or is held in common with, the other. Feldman Financial Advisors, Inc. represents and warrants that it is not aware of any fact or circumstance that would cause it not to be “independent” within the meaning of the conversion regulations or the applicable regulatory valuation guidelines or otherwise prohibit or restrict in anyway Feldman Financial Advisors, Inc. from serving in the role of our independent appraiser.    

We have agreed to indemnify Feldman Financial Advisors, Inc. and its employees and affiliates against specified losses, including any losses in connection with claims under the federal securities laws, arising out of its services as independent appraiser, except where such liability results from Feldman Financial Advisors, Inc.’s bad faith or negligence.

The independent valuation was prepared by Feldman Financial Advisors, Inc. in reliance upon the information contained in this prospectus, including the consolidated financial statements of TC Federal Bank. Feldman Financial Advisors, Inc. also considered the following factors, among others:

 

   

the present results and financial condition of TC Federal Bank and the projected consolidated results and financial condition of TC Bancshares, Inc.;

 

   

the economic and demographic conditions in TC Federal Bank’s existing market area;

 

   

certain historical, financial and other information relating to TC Federal Bank;

 

   

a comparative evaluation of the operating and financial characteristics of TC Federal Bank with those of other publicly traded savings institutions;

 

   

the effect of the offering on our equity and earnings potential;

 

   

the proposed dividend policy of TC Bancshares, Inc.; and

 

   

the trading market for securities of comparable institutions and general conditions in the market for such securities.

The independent valuation is also based on an analysis of a peer group of publicly traded savings and loan holding companies, bank holding companies or savings banks that Feldman Financial Advisors, Inc. considered comparable to TC Bancshares, Inc. under regulatory guidelines applicable to the independent valuation. Under these guidelines, a minimum of ten peer group companies are selected from the universe of all publicly-traded financial institutions with relatively comparable resources, strategies and financial and other operating characteristics. Such companies must also be traded on an exchange (such as Nasdaq or the New York Stock Exchange). The peer group companies selected for TC Bancshares, Inc. also consisted of fully-converted stock institutions that were not subject to an actual or rumored acquisition and that had been in fully-converted form for at least one year. In addition, Feldman Financial Advisors, Inc. limited the peer group companies to the following selection criteria: total assets of less than $1.0 billion, positive earnings, tangible equity-to-tangible assets ratios of greater than 4.5%, and non-performing assets-to-total assets ratios of less than 2.0%.

 

93


Table of Contents

The independent valuation considered the pro forma effect of the offering. Consistent with regulatory appraisal guidelines, the appraisal applied three primary methodologies: (i) the pro forma price-to-book value approach applied to both reported book value and tangible book value; (ii) the pro forma price-to-earnings approach applied to reported and core earnings; and (iii) the pro forma price-to-assets approach. The market value ratios applied in the three methodologies were based on the current market valuations of the peer group companies. Feldman Financial Advisors, Inc. placed the greatest emphasis on the price-to-earnings and price-to-book approaches in estimating pro forma market value. Feldman Financial Advisors, Inc. did not consider a pro forma price-to-assets approach to be as meaningful in preparing the appraisal, as this approach is more meaningful when a company has low equity or earnings. The price-to-assets approach is less meaningful for a company like us, as we have equity in excess of regulatory capital requirements and positive reported and core earnings.

In applying each of the valuation methods, Feldman Financial Advisors, Inc. considered adjustments to the pro forma market value based on a comparison of TC Bancshares, Inc. with the peer group. Feldman Financial Advisors, Inc. made downward adjustments for earnings prospects and for marketing of the issue. Feldman Financial Advisors, Inc. made no adjustments for financial condition, market area, management, dividend payments, liquidity of the issue, subscription interest, and effect of banking regulations and regulatory reform. The downward adjustment for earnings prospects took into consideration our less favorable efficiency ratio and lower profitability ratios relative to the peer group measures. The downward adjustment for marketing of the issue took into consideration the volatile stock market conditions in both the overall market and the market for bank and thrift stocks and the heightened uncertainty associated with the new issue market in the prevailing stock market environment, including the new issue market for TC Bancshares, Inc.

Included in Feldman Financial Advisors, Inc.’s independent valuation were certain assumptions as to the pro forma earnings of TC Bancshares, Inc. after the offering used in determining the appraised value. These assumptions included estimated expenses, an assumed after-tax rate of return of 0.28% at December 31, 2020 on the net offering proceeds and purchases in the open market of common stock by the stock-based benefit plan at the $10.00 per share purchase price. See “Pro Forma Data” for additional information concerning assumptions included in the independent valuation and used in preparing pro forma data. The use of different assumptions may yield different results.

The independent valuation states that at February 26, 2021, the estimated pro forma market value of TC Bancshares, Inc. was $47.0 million. Based on applicable regulations, this market value forms the midpoint of a range with a minimum of $40.0 million and a maximum of $24.1 million. The aggregate offering price of the shares will be equal to the valuation range multiplied by the offering price of $10.00 per share. The number of shares offered will be equal to the aggregate offering price of the shares divided by the $10.00 price per share. Based on the valuation range and the $10.00 offering price per share, the minimum of the offering range is 3,995,000 shares, the midpoint of the offering range is 4,700,000 shares and the maximum of the offering range is 5,405,000 shares.

Following commencement of the subscription offering, the maximum of the valuation range may be increased by up to 15%, or up to $62.2 million, without resoliciting subscribers, which will result in a corresponding increase of up to 15% in the maximum of the offering range, to up to 6,215,750 shares, to reflect changes in the market and financial conditions or demand for the shares. We will not decrease the minimum of the valuation range and the minimum of the offering range without a resolicitation of subscribers. The offering price of $10.00 per share will remain fixed. See “—Additional Limitations on Common Stock Purchases” as to the method of distribution of additional shares to be issued upon an increase in the offering range to up to 6,215,750 shares.

The board of directors of TC Federal Bank reviewed the independent valuation and, in particular, considered the following:

 

   

TC Federal Bank’s financial condition and results of operations;

 

   

a comparison of financial performance ratios of TC Federal Bank to those of other financial institutions of similar size; and

 

94


Table of Contents
   

market conditions generally and in particular for financial institutions.

All of these factors are set forth in the independent valuation. The board of directors also reviewed the methodology and the assumptions used by Feldman Financial Advisors, Inc. to prepare the independent valuation and believes that such assumptions were reasonable. The offering range may be amended with the approval of the Office of the Comptroller of the Currency as a result of subsequent developments in the financial condition of TC Federal Bank or market conditions generally. If the independent valuation is updated to amend the pro forma market value of TC Bancshares, Inc. to less than $40.0 million or to more than $62.2 million, the appraisal will be filed with the Securities and Exchange Commission by a post-effective amendment to TC Bancshares, Inc.’s registration statement.

The following table presents a summary of selected pricing ratios for TC Bancshares, Inc. (on a pro forma basis) at and for the twelve months ended December 31, 2020, and for the peer group companies based on earnings and other information at and for the latest twelve months ended December 31, 2020, with stock prices at February 26, 2021, as reflected in the appraisal report. Compared to the average pricing of the peer group, and based upon the information in the following table, our pro forma pricing ratios at the midpoint of the offering range indicated a discount of 35.7% on a price-to-book value basis, a discount of 37.3% on a price-to-tangible book value basis and a premium of 61.0% on a price-to-earnings basis. Our board of directors, in reviewing and approving the appraisal, considered the range of price-to-earnings multiples and the range of price-to-book value and price-to-tangible book value ratios at the different amounts of shares to be sold in the offering. The appraisal did not consider one valuation approach to be more important than the other. The estimated appraised value and the resulting premium/discount took into consideration the potential financial effect of the conversion and offering.

 

     Pro Forma
Price-to-Earnings
Multiple (1)
     Pro Forma
Price-to-Book
Value Ratio
    Pro Forma
Price-to-Tangible Book
Value Ratio
 

TC Bancshares, Inc. (on a pro forma basis, assuming completion of the offering)

       

Adjusted Maximum

     66.67x        66.80     66.80

Maximum

     52.63x        62.81     62.81

Midpoint

     41.67x        58.82     58.82

Minimum

     33.33x        54.14     54.14

Valuation of peer group companies as of February 26, 2021

       

Averages

     25.88x        91.45     93.75

Medians

     13.19x        90.20     97.18

 

(1)

Price-to-earnings multiples calculated by Feldman Financial Advisors, Inc. in the independent appraisal are based on an estimate of “core” or recurring earnings. These ratios are different than those presented in “Pro Forma Data.”

The independent valuation is not intended, and must not be construed, as a recommendation of any kind as to the advisability of purchasing our shares of common stock. Feldman Financial Advisors, Inc. did not independently verify our consolidated financial statements and other information that we provided to them, nor did Feldman Financial Advisors, Inc. independently value our assets or liabilities. The independent valuation considers TC Federal Bank as a going concern and should not be considered as an indication of the liquidation value of TC Federal Bank. Moreover, because the valuation is necessarily based upon estimates and projections of a number of matters, all of which may change from time to time, no assurance can be given that persons purchasing our common stock in the offering will thereafter be able to sell their shares at prices at or above the $10.00 price per share.

If the update to the independent valuation at the conclusion of the offering results in an increase in the maximum of the valuation range to more than $62.2 million and a corresponding increase in the offering range to more than 6,215,750 shares, or a decrease in the minimum of the valuation range to less than $40.0 million and a corresponding decrease in the offering range to less than 3,995,000 shares, then we will promptly return with interest at 0.05% per annum all funds previously delivered to us to purchase shares of common stock in the subscription and community offerings and cancel deposit account withdrawal authorizations and, after consulting

 

95


Table of Contents

with the Office of the Comptroller of the Currency, we may terminate the plan of conversion. Alternatively, we may establish a new offering range, extend the offering period and commence a resolicitation of purchasers or take other actions as permitted by the Office of the Comptroller of the Currency in order to complete the offering. If we extend the offering and conduct a resolicitation due to a change in the independent valuation, we will notify subscribers of the extension of time and of the rights of subscribers to place a new stock order for a specified period of time. Any single offering extension will not exceed 90 days and aggregate extensions may not conclude beyond ___________ __, 2023, which is two years after the date of the special meeting of members called to consider and approve the plan of conversion.

An increase in the number of shares to be issued in the offering would decrease both a subscriber’s ownership interest and TC Bancshares, Inc.’s pro forma earnings and shareholders’ equity on a per share basis while increasing shareholders’ equity on an aggregate basis. A decrease in the number of shares to be issued in the offering would increase both a subscriber’s ownership interest and TC Bancshares, Inc.’s pro forma earnings and shareholders’ equity on a per share basis, while decreasing shareholders’ equity on an aggregate basis.

A copy of the independent valuation report of Feldman Financial Advisors, Inc., together with the detailed memorandum setting forth the method and assumptions used in the appraisal report, is filed as an exhibit to each of the documents specified under “Where You Can Find Additional Information.”

Subscription Offering and Subscription Rights

According to the plan of conversion, rights to subscribe for shares of common stock in the subscription offering have been granted in the following descending order of priority. The filling of all subscriptions that we receive will depend on the availability of common stock after satisfaction of all subscriptions of all persons having prior rights in the subscription offering and on the purchase and ownership limitations set forth in the plan of conversion and as described below under “—Additional Limitations on Common Stock Purchases.”

Priority 1: Eligible Account Holders. Each depositor of TC Federal Bank with aggregate deposit account balances of $50.00 or more (a “Qualifying Deposit”) at the close of business on December 31, 2019 (an “Eligible Account Holder”) will receive, without payment, nontransferable subscription rights to purchase, subject to the overall purchase limitations, up to the greater of $300,000 (30,000 shares) of our common stock, 0.10% of the total number of shares of common stock issued in the offering, or 15 times the product of the number of subscription shares offered multiplied by a fraction of which the numerator is the aggregate Qualifying Deposit account balances of the Eligible Account Holder and the denominator is the aggregate Qualifying Deposit account balances of all Eligible Account Holders, subject to the overall purchase limitations. See “—Additional Limitations on Common Stock Purchases.” If there are not sufficient shares available to satisfy all subscriptions, shares will first be allocated so as to permit each Eligible Account Holder to purchase a number of shares sufficient to make his or her total allocation equal to the lesser of 100 shares or the number of shares for which he or she subscribed. Thereafter, any remaining unallocated shares will be allocated to each remaining Eligible Account Holder whose subscription remains unfilled in same the proportion that the amount of his or her Qualifying Deposit bears to the total amount of Qualifying Deposits of all subscribing Eligible Account Holders whose subscriptions remain unfilled. If an amount so allocated exceeds the amount subscribed for by any one or more Eligible Account Holders, the excess shall be reallocated among those Eligible Account Holders whose subscriptions are not fully satisfied until all available shares have been allocated.

To ensure proper allocation of our shares of common stock, each Eligible Account Holder must list on his or her stock order form all deposit accounts in which he or she has an ownership interest on December 31, 2019. If there is an oversubscription, failure to list an account could result in fewer shares being allocated than if all accounts had been disclosed. If there is an oversubscription, the subscription rights of Eligible Account Holders who are also directors or officers of TC Federal Bank or who are associates of such persons will be subordinated to the subscription rights of other Eligible Account Holders to the extent attributable to their increased deposits in the 12 months preceding December 31, 2019.

Priority 2: Tax-Qualified Plans. Our tax-qualified employee stock ownership plan, will receive, without payment, nontransferable subscription rights to purchase in the aggregate up to 8.0% of the shares of common stock sold in the offering. If market conditions warrant, in the judgment of its trustees, the employee stock ownership plan may instead elect to purchase shares in the open market following the completion of the offering, subject to the approval of the Office of the Comptroller of the Currency.

 

96


Table of Contents

Priority 3: Supplemental Eligible Account Holders. To the extent that there are sufficient shares of common stock remaining after satisfaction of subscriptions by Eligible Account Holders and by our employee stock ownership plan, each depositor of TC Federal Bank (other than directors and officers of TC Federal Bank, and their associates) with a Qualifying Deposit at the close of business on ____________ __, 2021, who is not an Eligible Account Holder (a “Supplemental Eligible Account Holder”) will receive, without payment, nontransferable subscription rights to purchase, subject to the overall purchase limitations, up to the greater of $300,000 (30,000 shares) of our common stock, 0.10% of the total number of shares of common stock issued in the offering, or 15 times the product of the number of subscription shares offered multiplied by a fraction of which the numerator is the aggregate Qualifying Deposit account balances of the Supplemental Eligible Account Holder and the denominator is the aggregate Qualifying Deposit account balances of all Supplemental Eligible Account Holders, subject to the overall purchase limitations. See “—Additional Limitations on Common Stock Purchases.” If there are not sufficient shares available to satisfy all subscriptions, shares will first be allocated so as to permit each Supplemental Eligible Account Holder to purchase a number of shares sufficient to make his or her total allocation equal to the lesser of 100 shares or the number of shares for which he or she subscribed. Thereafter, any remaining unallocated shares will be allocated to each remaining Supplemental Eligible Account Holder whose subscription remains unfilled in same the proportion that the amount of his or her Qualifying Deposit bears to the total amount of Qualifying Deposits of all subscribing Supplemental Eligible Account Holders whose subscriptions remain unfilled. If an amount so allocated exceeds the amount subscribed for by any one or more Supplemental Eligible Account Holders, the excess shall be reallocated among those Supplemental Eligible Account Holders whose subscriptions are not fully satisfied until all available shares have been allocated.

To ensure proper allocation of our shares of common stock, each Supplemental Eligible Account Holder must list on his or her stock order form all deposit accounts in which he or she has an ownership interest on __________ __, 2021. If there is an oversubscription, failure to list an account could result in fewer shares being allocated than if all accounts had been disclosed.

Priority 4: Other Members. To the extent that there are shares of common stock remaining after satisfaction of subscriptions by Eligible Account Holders, our tax-qualified employee benefit plan, and Supplemental Eligible Account Holders, each depositor on the voting record date of _______ __, 2021 who is not an Eligible Account Holder or Supplemental Eligible Account Holder and each borrower of TC Federal Bank as of November 20, 2019 whose loan remained outstanding as of the close of business on the voting record date (“Other Members”) will receive, without payment therefor, nontransferable subscription rights to purchase up to the greater of $300,000 (30,000 shares) of our common stock or 0.10% of the total number of shares of common stock issued in the offering, subject to the overall purchase limitations. See “ – Limitations on Common Stock Purchases.” If there are not sufficient shares available to satisfy all subscriptions, available shares will be allocated so as to permit each Other Member to purchase a number of shares sufficient to make his or her total allocation equal to the lesser of 100 shares of common stock or the number of shares for which he or she subscribed. Thereafter, unallocated shares will be allocated to each Other Member on an equal number of shares basis per order until all orders have been filled or the remaining shares have been allocated, provided that no fractional shares shall be issued.

To ensure proper allocation of common stock, each Other Member must list on the stock order form all deposit accounts in which he or she had an ownership interest at ________ __, 2021. In the event of oversubscription, failure to list an account, or including incomplete or incorrect information, could result in fewer shares being allocated than if all accounts had been disclosed.

Expiration Date. The subscription offering will expire at 4:00 p.m., Eastern Time, on _________ __, 2021, unless extended by us for up to 45 days or such additional periods with the approval of the Office of the Comptroller of the Currency. Subscription rights will expire whether or not each eligible depositor can be located. We may decide to extend the expiration date of the subscription offering for any reason, whether or not subscriptions have been received for shares at the minimum, midpoint, maximum or adjusted maximum of the offering range. Subscription rights which have not been exercised before the expiration date will become void.

 

97


Table of Contents

We will not execute orders until at least the minimum number of shares of common stock has been sold in the offering. If at least 3,995,000 shares have not been sold in the offering by ___________ __, 2021 and the Office of the Comptroller of the Currency has not consented to an extension, all funds delivered to us to purchase shares of common stock in the offering will be returned promptly, with interest at 0.05% per annum for funds received in the subscription and community offerings, and all deposit account withdrawal authorizations will be canceled. If an extension beyond _________ __, 2021 is necessary and granted by the Office of the Comptroller of the Currency, we will resolicit purchasers in the offering as described under “—Procedure for Purchasing Shares in Subscription and Community Offerings—Expiration Date.”

Community Offering

To the extent that shares of common stock remain available for purchase after satisfaction of all subscriptions by Eligible Account Holders and Other Members, our tax-qualified employee stock benefit plan, Supplemental Eligible Account Holders, we will offer shares pursuant to the plan of conversion to members of the general public in a community offering. Shares will be offered in the community offering with the following preferences:

 

   

Natural persons and trusts or natural persons residing in the Georgia Counties of Brooks, Colquitt, Grady, Mitchell and Thomas, and the Florida Counties of Gadsden, Jefferson, Leon and Wakulla; and

 

   

Other members of the general public.

Subscribers in the community offering may purchase up to $300,000 (30,000 shares) of common stock, subject to the overall purchase limitations. See “—Additional Limitations on Common Stock Purchases.” The opportunity to purchase shares of common stock in the community offering category is subject to our right, in our sole discretion, to accept or reject any such orders in whole or in part either at the time of receipt of an order or as soon as practicable following the expiration date of the offering.

If we do not have sufficient shares of common stock available to fill the orders of natural persons (including trusts of natural persons) residing in the Georgia Counties of Brooks, Colquitt, Grady, Mitchell and Thomas, and the Florida Counties of Gadsden, Jefferson, Leon and Wakulla (“Preferred Subscribers”), we will allocate the available shares among those persons in a manner that permits each of them, to the extent possible, to purchase the lesser of 100 shares or the number of shares subscribed for by such person. Thereafter, unallocated shares will be allocated among the Preferred Subscribers whose orders remain unsatisfied in the same proportion that the unfilled subscription of each bears to the total unfilled subscriptions of all Preferred Subscribers whose subscription remains unsatisfied. If there are any shares remaining, shares will be allocated to other members of the general public who subscribe in the community offering applying the same allocation described above for Preferred Subscribers. In connection with the allocation process, orders received for shares of common stock in the community offering will first be filled up to a maximum of 2% of the shares sold in the offering, and thereafter any remaining shares will be allocated on an equal number of shares basis per order until all shares have been allocated.

The term “residing” or “resident” as used in this prospectus with respect to the Georgia Counties of Brooks, Colquitt, Grady, Mitchell and Thomas, and the Florida Counties of Gadsden, Jefferson, Leon and Wakulla means any person who occupies a dwelling within the local community, has a present intent to remain within the local community for a period of time, and manifests the genuineness of that intent by establishing an ongoing physical presence within the local community together with an indication that such presence within the local community is something other than merely transitory in nature. We may utilize deposit or loan records or other evidence provided to us to determine whether a person is a resident. In all cases, however, the determination shall be in our sole discretion.

Expiration Date. The community offering may begin concurrently with, during or promptly after the subscription offering, and is currently expected to terminate at the same time as the subscription offering, and must terminate no more than 45 days following the subscription offering, unless extended with the approval of the Office of the Comptroller of the Currency. We may decide to extend the community offering for any reason and are not required to give purchasers notice of any such extension unless such period extends beyond __________ __, 2021, in which event we will resolicit purchasers.

 

98


Table of Contents

Syndicated Offering

If feasible, our board of directors may decide to offer for sale shares of common stock not subscribed for or purchased in the subscription and community offerings in a syndicated offering, subject to such terms, conditions and procedures as we may determine, subject to any approvals required from the Office of the Comptroller of the Currency in a manner that will achieve a wide distribution of our shares of common stock.

If a syndicated offering or firm commitment offering is held, Performance Trust Capital Partners, LLC will serve as sole manager. If shares of common stock are sold in a syndicated offering, we will pay fees of 5.5% of the aggregate amount of common stock sold in the syndicated offering to Performance Trust Capital Partners, LLC. and any other broker-dealers included in the syndicated offering. Neither Performance Trust Capital Partners, LLC nor any registered broker-dealer will have any obligation to take or purchase any shares of the common stock in the syndicated offering; however, Performance Trust Capital Partners, LLC has agreed to use its best efforts in the sale of shares in any syndicated offering. The shares of common stock will be sold at the same price per share ($10.00 per share) that the shares are sold in the subscription offering and the community offering.

If there is a syndicated offering, it is currently expected that investors would follow the same general procedures applicable to purchasing shares in the subscription and community offerings (the use of order forms and the submission of funds directly to TC Bancshares, Inc. for the payment of the purchase price of the shares ordered) except that payment must be in immediately available funds (bank checks, money orders, deposit account withdrawals from accounts at TC Federal Bank or wire transfers). See “—Procedure for Purchasing Shares in Subscription and Community Offerings.” “Sweep” arrangements and delivery versus payment settlement will only be used in a syndicated offering to the extent consistent with Rules 10b-9 and 15c2-4 under the Securities Exchange Act of 1934 and then-existing guidance and interpretations thereof of the Securities and Exchange Commission regarding the conduct of “min/max” offerings.

If for any reason we cannot undertake a syndicated offering of shares of common stock not purchased in the subscription and community offerings, or if there are an insignificant number of shares remaining unsold after such offerings, we will try to make other arrangements for the sale of unsubscribed shares. The Office of the Comptroller of the Currency and the Financial Industry Regulatory Authority must approve any such arrangements.

Additional Limitations on Common Stock Purchases

The plan of conversion includes the following additional limitations on the number of shares of common stock that may be purchased in the offering:

 

   

No individual, or group of individuals exercising subscription rights through a single qualifying deposit account held jointly, may purchase more than $300,000 (30,000 shares) in the offering;

 

   

Except for the employee stock ownership plan, no person or entity, together with associates or persons acting in concert with such person or entity, may purchase more than $400,000 (40,000 shares) of common stock in all categories of the offering combined;

 

   

Tax qualified employee benefit plans, including our employee stock ownership plan, may purchase in the aggregate up to 10.0% of the shares of common stock sold in the offering, including shares issued upon an increase in the offering range of up to 15.0%;

 

   

No person may purchase fewer than 25 shares of common stock, to the extent those shares are available for purchase; and

 

   

The aggregate number of shares of common stock that may be purchased in all categories of the offering by officers and directors of TC Bancshares, Inc. and TC Federal Bank and their associates may not exceed 29% of the total shares sold in the offering.

 

99


Table of Contents

Depending upon market or financial conditions, our board of directors, with regulatory approval and without further approval of the depositors of TC Federal Bank, may decrease or increase the purchase limitations. If a purchase limitation is increased, subscribers in the subscription offering who ordered the maximum amount of shares of common stock and who indicated on their stock order forms a desire to be resolicited in the event of an increase will be given the opportunity to increase their orders up to the then applicable revised limit. The effect of this type of resolicitation will be an increase in the number of shares of common stock owned by persons who choose to increase their orders. If the maximum purchase limitation is increased to 5% of the shares sold in the offering, such limitation may be further increased to 9.99%, provided that orders for shares of common stock exceeding 5% of the shares sold in the offering may not exceed in the aggregate 10% of the total shares sold in the offering.

If there is an increase in the offering range to up to 6,215,750 shares of common stock, shares will be allocated in the following order of priority according to the plan of conversion:

 

  (i)

to fill the subscriptions of our tax-qualified employee benefit plans, specifically our employee stock ownership plan, for up to 8.0% of the total number of shares of common stock sold in the offering;

 

  (ii)

if there is an oversubscription at the Eligible Account Holder level, to fill unfilled subscriptions of these subscribers according to their respective priorities;

 

  (iii)

if there is an oversubscription at the Supplemental Eligible Account Holder level, to fill unfilled subscriptions of these subscribers according to their respective priorities;

 

  (iv)

if there is an oversubscription at the other members level, to fill unfilled subscriptions of these subscribers according to their respective priorities; and

 

  (v)

to fill unfilled subscriptions in the community offering, with preference given first to natural persons and trusts of natural persons residing in the Georgia Counties of Brooks, Colquitt, Grady, Mitchell and Thomas, and the Florida Counties of Gadsden, Jefferson, Leon and Wakulla, and then to members of the general public.

The term “associate” of a person means:

 

   

any corporation or organization (other than TC Federal Bank, TC Bancshares, Inc. or a majority-owned subsidiary of any of those entities) of which the person is a senior officer, partner or, directly or indirectly, 10% beneficial shareholder;

 

   

any trust or other estate in which the person has a substantial beneficial interest or serves as a trustee or in a similar fiduciary capacity; and

 

   

any relative or spouse of such person, or any relative of such spouse, who either has the same home as the person or who is a director, trustee or officer of TC Federal Bank or TC Bancshares, Inc.

As used above, the term “acting in concert” means:

 

   

knowing participation in a joint activity or interdependent conscious parallel action towards a common goal whether or not pursuant to an express agreement; or

 

   

a combination or pooling of voting or other interests in the securities of an issuer for a common purpose pursuant to any contract, understanding, relationship, agreement or other arrangement, whether written or otherwise. A person or company that acts in concert with another person or company (“other party”) shall also be deemed to be acting in concert with any person or company who is also acting in concert with that other party, except that any tax-qualified employee plan will not be deemed to be acting in concert with its trustee or a person who serves in a similar capacity solely for the purpose of determining whether stock held by the trustee and stock held by the plan will be aggregated. When persons act together for such purpose, their group is deemed to have acquired their stock.

 

100


Table of Contents

The determination of whether a group is acting in concert shall be made solely by us and may be based on any evidence upon which we choose to rely, including, without limitation, joint account relationships or the fact that such persons have filed joint Schedules 13D or 13G with the Securities and Exchange Commission with respect to other companies. Persons with the same address, whether or not related, and persons exercising subscription rights through qualifying deposit accounts registered to the same address will be deemed to be acting in concert unless we determine otherwise. Directors of TC Bancshares, Inc. and TC Federal Bank are not treated as associates of each other solely because of their membership on the boards of directors.

Common stock purchased in the offering will be freely transferable except for shares purchased by directors and certain officers of TC Bancshares, Inc. or TC Federal Bank and except as described below. Any purchases made by any associate of TC Bancshares, Inc. or TC Federal Bank for the explicit purpose of meeting the minimum number of shares of common stock required to be sold in order to complete the offering shall be made for investment purposes only and not with a view toward redistribution. In addition, under Financial Industry Regulatory Authority guidelines, members of the Financial Industry Regulatory Authority and their associates are subject to certain restrictions on transfer of securities purchased according to subscription rights and to certain reporting requirements upon purchase of these securities. For a further discussion of limitations on purchases of our shares of common stock at the time of offering and thereafter, see “—Certain Restrictions on Purchase or Transfer of Our Shares After the Offering” and “Restrictions on Acquisition of TC Bancshares, Inc.”

Plan of Distribution; Selling Agent and Underwriting Compensation

Subscription and Community Offerings. To assist in the marketing of our shares of common stock in the subscription and community offerings, we have retained Performance Trust Capital Partners, LLC, which is a broker-dealer registered with the Financial Industry Regulatory Authority. Performance Trust Capital Partners, LLC will assist us on a best efforts basis in the subscription and community offerings by:

 

   

consulting as to the marketing implications of the plan of conversion;

 

   

reviewing with the boards the financial impact of the offering on us, based upon the independent appraiser’s appraisal of the common stock;

 

   

reviewing all offering documents, including the prospectus, stock order forms and related marketing materials;

 

   

assisting us in the design and implementation of a marketing strategy for the offering;

 

   

assisting our management in scheduling and preparing for meetings with potential investors and/or other broker-dealers in connection with the offering; and

 

   

providing such other general advice and assistance as may be requested to promote the successful completion of the offering.

For its services as financial advisor, Performance Trust Capital Partners, LLC will receive a selling agent fee of 1.25% of the aggregate dollar amount of all shares of common stock sold in the subscription and community offerings. No fee will be paid on any shares purchased by our directors, officers or employees or members of their immediate families (whether directly or through a personal trust), or on shares purchased by any employee benefit plan or trust established for the benefit of our directors, officers and employees. Performance Trust Capital Partners, LLC has also received an advance payment of $25,000 for services as the marketing agent, which will be credited against the service fee.

Syndicated Offering. If shares of common stock are sold in a syndicated offering, we will pay fees of 5.5% of the aggregate dollar amount of common stock sold in the syndicated offering to Performance Trust Capital Partners, LLC and any other broker-dealers included in the syndicated offering. Any such offering will be on a best efforts basis, and Performance Trust Capital Partners, LLC will serve as sole book-running manager in such an offering. All fees payable with respect to a syndicated offering will be in addition to fees payable with respect to the subscription and community offerings.

 

101


Table of Contents

Expenses. Performance Trust Capital Partners, LLC will be reimbursed for reasonable out-of-pocket expenses, not to exceed $10,000, and fees and expenses of its legal counsel not to exceed $125,000. The expenses may be increased in the event we conduct a syndicated offering. Under such circumstances, Performance Trust Capital Partners, LLC may be reimbursed for total additional reasonable expenses and legal fees and expenses not to exceed $150,000 in the aggregate. Performance Trust Capital Partners, LLC will reimburse any amounts paid or advanced by us in excess of their actual reasonable out-of-pocket accountable expenses. If the plan of conversion is terminated or if Performance Trust Capital Partners, LLC’s engagement is terminated according to the provisions of the agency agreement, Performance Trust Capital Partners, LLC will only receive reimbursement of its reasonable out-of-pocket expenses.

No opinion. Performance Trust Capital Partners, LLC has not prepared any report or opinion constituting a recommendation or advice to us or to persons who subscribe for stock, nor has it prepared an opinion as to the fairness to us of the purchase price or the terms of the stock to be sold. Performance Trust Capital Partners, LLC expresses no opinion as to the prices at which the shares of common stock to be issued may trade.

Stock Information Center Management

We have also engaged Performance Trust Capital Partners, LLC to manage our Stock Information Center in connection with the offering. In this role, Performance Trust Capital Partners, LLC will assist us in the offering as follows:

 

   

coordinating vote solicitation and the special meeting of members;

 

   

design stock order forms;

 

   

organize and supervise the Stock Information Center; and

 

   

employee training.

For these services, Performance Trust Capital Partners, LLC will receive a fee of $20,000, $10,000 of which is non-refundable and has already been paid (the remainder to be paid upon mailing of the offering materials), plus reimbursement of expenses not to exceed $15,000. The fee can be increased by $5,000 in the event of any unusual or additional items or duplication of service required as a result of a material change in applicable regulations or the plan of conversion, or a material delay or other similar events.

Indemnity

We will indemnify Performance Trust Capital Partners, LLC against liabilities and expenses, including legal fees, incurred in connection with certain claims or litigation arising out of or based upon untrue statements or omissions contained in the offering materials for the common stock, including liabilities under the Securities Act of 1933, as well as certain other claims and litigation arising out of Performance Trust Capital Partners, LLC’s engagement with respect to the offering.

Solicitation of Offers by Officers and Directors

Some of our directors and executive officers may participate in the solicitation of offers to purchase common stock in the subscription and community offerings. These persons will be reimbursed for their reasonable out-of-pocket expenses incurred in connection with the solicitation, which out-of-pocket expenses, if any, are expected to be insignificant. Other regular employees of TC Federal Bank may assist in the offering, but only in ministerial capacities, and may provide clerical work in effecting a sales transaction. No offers or sales may be made by tellers or at the teller counters. Investment-related questions of prospective purchasers will be directed to executive officers or registered representatives of Performance Trust Capital Partners, LLC Our other employees have been instructed not to solicit offers to purchase shares of common stock or provide advice regarding the purchase of common stock. We will rely on Rule 3a4-1 under the Securities Exchange Act of 1934, and sales of common stock will be conducted within the requirements of Rule 3a4-1, so as to permit officers, directors and employees to participate in the sale of common stock. None of our officers, directors or employees will be compensated in connection with their participation in the offering. Performance Trust Capital Partners, LLC will solicit orders and conduct sales of the common stock of TC Bancshares, Inc. in states in which our directors and executive officers are not permitted to offer and sell our shares of common stock.

 

102


Table of Contents

Procedure for Purchasing Shares in Subscription and Community Offerings

Expiration Date. The subscription and community offerings will expire at 4:00 p.m., Eastern Time, on ______ __, 2021, unless we extend one or both for up to 45 days, with the approval of the Office of the Comptroller of the Currency. This extension may be approved by us, in our sole discretion, without notice to purchasers in the offering. Any extension of the subscription and/or community offering beyond __________ __, 2021 would require the Office of the Comptroller of the Currency’s approval. If the offering is so extended, all subscribers will be notified and given an opportunity to confirm, change or cancel their orders. If you do not respond to this notice, we will promptly return your funds with interest at 0.05% per annum or cancel your deposit account withdrawal authorization. If the offering range is decreased below the minimum of the offering range or is increased above the adjusted maximum of the offering range, all subscribers’ stock orders will be cancelled, their deposit account withdrawal authorizations will be cancelled, and funds submitted to us will be returned promptly, with interest at 0.05% per annum for funds received in the subscription and community offerings. We will then resolicit the subscribers, giving them an opportunity to place a new stock order for a period of time.

To ensure that each purchaser in the subscription and community offerings receives a prospectus at least 48 hours before the expiration of the offering in accordance with Rule 15c2-8 of the Securities Exchange Act of 1934, we may not mail a prospectus any later than five days prior to the expiration date or hand deliver a prospectus any later than two days prior to that date. We are not obligated to deliver a prospectus or stock order form by means other than U.S. Mail. Execution of a stock order form will confirm receipt of delivery of a prospectus in accordance with Rule 15c2-8. Stock order forms will be distributed only if preceded or accompanied by a prospectus.

We reserve the right in our sole discretion to terminate the offering at any time and for any reason (subject to any required regulatory approvals), in which case we will cancel any deposit account withdrawal authorizations and promptly return all funds submitted, with interest at 0.05% per annum from the date of receipt as described above.

Use of Order Forms in the Subscription and Community Offerings. In order to purchase shares of common stock in the subscription and community offerings, you must properly complete an original stock order form and remit full payment. We are not required to accept orders submitted on photocopied or facsimiled order forms. We note that subscribers should be aware of the current delays in the postal service system, and that subscriptions must be received by the Stock Information Center. All order forms must be received (not postmarked) before 4:00 p.m., Eastern Time, on __________ __, 2021. We are not required to accept order forms that are not received by that time, are not signed or are otherwise executed defectively or are received without full payment or without appropriate deposit account withdrawal instructions. We are not required to notify subscribers of incomplete or improperly executed order forms, and we have the right to waive or permit the correction of incomplete or improperly executed order forms. We do not represent, however, that we will do so and we have no affirmative duty to notify any prospective subscriber of any such defects. You may submit your order form and payment by mail to the Stock Information Center using the stock order return envelope provided, or by overnight delivery to our Stock Information Center, which will be located at TC Federal Bank’s main office, located at 131 South Dawson Street, Thomasville, Georgia. You may also hand-deliver stock order forms to the Stock Information Center. Hand-delivered stock order forms will only be accepted at this location. We will not accept stock order forms at our other banking offices. Please do not mail stock order forms to TC Federal Bank’s other offices.

Once tendered, an order form cannot be modified or revoked without our consent. We reserve the absolute right, in our sole discretion, to reject orders received in the community offering, in whole or in part, at the time of receipt or at any time before completion of the offering. If you are ordering shares in the subscription offering, you must represent that you are purchasing shares for your own account and that you have no agreement or understanding with any person for the sale or transfer of the shares. We have the right to reject any order submitted in the offering by a person who we believe is making false representations or who we otherwise believe, either alone or acting in concert with others, is violating, evading, circumventing, or intends to violate, evade or circumvent the terms and conditions of the plan of conversion. Our interpretation of the terms and conditions of the plan of conversion and of the acceptability of the order forms will be final.

 

103


Table of Contents

By signing the order form, you will be acknowledging that the common stock is not a deposit or savings account and is not federally insured or otherwise guaranteed by TC Federal Bank, the Federal Deposit Insurance Corporation or any other government agency, and that you received a copy of this prospectus. However, signing the order form will not result in you waiving your rights under the Securities Act of 1933 or the Securities Exchange Act of 1934.

Payment for Shares. Payment for all shares of common stock must accompany all completed order forms for the purchase to be valid. Payment for shares in the subscription and community offerings may be made by:

 

  (i)

personal check, bank check or money order, made payable to TC Bancshares, Inc.; or

 

  (ii)

authorization of withdrawal of available funds from your TC Federal Bank deposit accounts.

Appropriate means for designating withdrawals from deposit accounts at TC Federal Bank are provided on the order form. The funds designated must be available in the account(s) at the time the order form is received. A hold will be placed on these funds, making them unavailable to the depositor. Funds authorized for withdrawal will continue to earn interest within the account at the contractual rate until the offering is completed, at which time the designated withdrawal will be made. Interest penalties for early withdrawal applicable to certificate accounts will not apply to withdrawals authorized for the purchase of shares of common stock; however, if a withdrawal results in a certificate account with a balance less than the applicable minimum balance requirement, the certificate will be canceled at the time of withdrawal without penalty and the remaining balance will earn interest at the current statement savings account rate after the withdrawal. In the case of payments made by personal check, these funds must be available in the account(s). Checks and money orders received in the subscription and community offerings will be immediately cashed and placed in a segregated account at TC Federal Bank and will earn interest at 0.05% per annum from the date payment is processed until the offering is completed or terminated.

You may not remit TC Federal Bank line of credit checks or any type of third-party checks (including those payable to you and endorsed over to TC Bancshares, Inc.). You may not designate on your stock order form direct withdrawal from a retirement account held at TC Federal Bank. See “—Using Individual Retirement Account Funds.” If permitted by the Office of the Comptroller of the Currency, if we resolicit large purchasers, as described above in “—Additional Limitations on Common Stock Purchases,” such purchasers who wish to increase their purchases will not be able to use personal checks to pay for the additional shares, but instead must pay for the additional shares using immediately available funds. We will not accept wire transfers except set forth below.

Once we receive your executed stock order form, it may not be modified, amended or rescinded without our consent, unless the offering is not completed by ____________ __, 2021. If the subscription and community offerings are extended past ____________ __, 2021, all subscribers will be notified and given an opportunity to confirm, change or cancel their orders. If you do not respond to this notice, we will promptly return your funds with interest at 0.05% per annum or cancel your deposit account withdrawal authorization. We may resolicit purchasers for a specified period of time.

Office of the Comptroller of the Currency regulations prohibit TC Federal Bank from lending funds or extending credit to any persons to purchase shares of common stock in the offering. Purchasers may seek financing from banks or institutions unaffiliated with TC Federal Bank in order to finance the purchase of TC Bancshares, Inc. common stock.

We shall have the right, in our sole discretion, to permit institutional investors to submit irrevocable orders together with the legally binding commitment for payment and to thereafter pay for the shares of common stock for which they subscribe in the community offering at any time before 48 hours before the completion of the offering. This payment may be made by wire transfer.

If our employee stock ownership plan purchases shares in the offering, it will not be required to pay for such shares until completion of the offering, provided that there is a loan commitment from an unrelated financial institution or TC Bancshares, Inc. to lend to the employee stock ownership plan the necessary amount to fund the purchase.

 

104


Table of Contents

Using Individual Retirement Account Funds. If you are interested in using funds in your individual retirement account or other retirement account to purchase shares of common stock, you must do so through a self-directed retirement account. By regulation, TC Federal Bank’s retirement accounts are not self-directed, so they cannot be invested in our shares of common stock. Therefore, if you wish to use funds that are currently in a retirement account held at TC Federal Bank, you may not designate on the order form that you wish funds to be withdrawn from the account for the purchase of common stock. The funds you wish to use for the purchase of common stock will instead have to be transferred to an independent trustee or custodian, such as a brokerage firm, offering self-directed retirement accounts. The purchase must be made through that account. If you do not have such an account, you will need to establish one before placing a stock order. A one-time and/or annual administrative fee may be payable to the independent trustee or custodian. There will be no early withdrawal or Internal Revenue Service interest penalties for these transfers. Individuals interested in using funds in an individual retirement account or any other retirement account, whether held at TC Federal Bank or elsewhere, to purchase shares of common stock should contact our Stock Information Center for guidance as soon as possible, preferably at least two weeks before the _____________ __, 2021 offering deadline. Processing such transactions takes additional time, and whether such funds can be used may depend on limitations imposed by the institutions where such funds are currently held. We cannot guarantee that you will be able to use such funds.

Delivery of Shares of Common Stock. All shares of common stock sold will be issued in book entry form. Stock certificates will not be issued. A statement reflecting ownership of shares of common stock issued in the subscription and community offerings will be mailed by our transfer agent to the persons entitled thereto at the registration address noted by them on their stock order forms as soon as practicable following consummation of the offering. We expect trading in the stock to begin on the day of completion of the offering or the next business day. Until a statement reflecting ownership of shares of common stock is available and delivered to purchasers, purchasers might not be able to sell the shares of common stock that they ordered, even though the shares of common stock will have begun trading. Your ability to sell the shares of common stock before receiving your statement will depend on arrangements you may make with a brokerage firm.

Other Restrictions. Notwithstanding any other provision of the plan of conversion, no person is entitled to purchase any shares of common stock to the extent the purchase would be illegal under any federal or state law or regulation, including state “blue sky” regulations, or would violate regulations or policies of the Financial Industry Regulatory Authority, particularly those regarding free riding and withholding. We may ask for an acceptable legal opinion from any purchaser as to the legality of his or her purchase and we may refuse to honor any purchase order if an opinion is not timely furnished. In addition, we are not required to offer shares of common stock to any person who resides in a foreign country, or in a State of the United States with respect to which any of the following apply:

 

  (i)

a small number of persons otherwise eligible to subscribe for shares under the plan of conversion reside in such state;

 

  (ii)

the offer or sale of shares of common stock to such persons would require us or our employees to register, under the securities laws of such state, as a broker or dealer or to register or otherwise qualify our securities for sale in such state; or

 

  (iii)

such registration or qualification would be impracticable for reasons of cost or otherwise.

Restrictions on Transfer of Subscription Rights and Shares

Applicable banking regulations prohibit any person with subscription rights, including the Eligible Account Holder, Supplemental Eligible Account Holders and Other Members, from transferring or entering into any agreement or understanding to transfer the legal or beneficial ownership of the subscription rights issued under the plan of conversion or the shares of common stock to be issued upon their exercise. These rights may be exercised only by the person to whom they are granted and only for his or her account. When registering your stock purchase on the order form, you cannot add the name(s) of others for joint stock registration unless they are also named on the qualifying deposit account, and you cannot delete names of others except for certain orders placed through an IRA, Keogh, 401(k) or similar plan and for the death of the named eligible depositor. Doing so may jeopardize your subscription rights. Each person exercising subscription rights will be required to certify that he or she is purchasing shares solely for his or her own account and that he or she has no agreement or understanding regarding the sale or transfer of such shares. The regulations also prohibit any person from offering or making an announcement of an offer or intent to make an offer to purchase subscription rights or shares of common stock to be issued upon their exercise before completion of the offering.

 

105


Table of Contents

We will pursue any and all legal and equitable remedies if we become aware of the transfer of subscription rights, and we will not honor orders that we believe involve the transfer of subscription rights.

Stock Information Center

Our banking office personnel may not, by law, assist with investment-related questions about the offering. If you have any questions regarding the offering, please call our Stock Information Center. The telephone number is [(____) ___-____]. The Stock Information Center is open Monday through Friday between 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will be closed on weekends and bank holidays.

Liquidation Rights

In the unlikely event of a complete liquidation of TC Federal Bank before the conversion, all claims of creditors of TC Federal Bank, including those of its depositors (to the extent of their deposit balances), would be paid first, with any remaining assets distributed to TC Federal Bank’s depositors. In the unlikely event that TC Federal Bank were to liquidate after the conversion, all claims of creditors, including those of depositors, would be paid first, followed by distribution of the “liquidation account” to certain depositors, with any assets remaining thereafter distributed to TC Bancshares, Inc. as the sole holder of TC Federal Bank capital stock.

The plan of conversion provides for the establishment, upon the completion of the conversion, of a special “liquidation account” for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders in an amount equal to the total equity of TC Federal Bank at the date of its latest balance sheet contained in this prospectus. The purpose of the liquidation account is to provide Eligible Account Holders and Supplemental Eligible Account Holders who maintain their deposit accounts with TC Federal Bank after the conversion with a liquidation interest in the unlikely event of the complete liquidation of TC Federal Bank after the conversion. Each Eligible Account Holder and Supplemental Eligible Account Holder that continues to maintain his or her deposit account at TC Federal Bank would be entitled, on a complete liquidation of TC Federal Bank after the conversion, to an interest in the liquidation account before any payment to the shareholders of TC Bancshares, Inc. Each Eligible Account Holder would have an initial interest in the liquidation account for each deposit account, including savings accounts, transaction accounts such as negotiable order of withdrawal accounts, money market deposit accounts, and certificates of deposit, with a balance of $50 or more held in TC Federal Bank on December 31, 2019. Each Eligible Account Holder would have a pro rata interest in the total liquidation account for each such deposit account, based on the proportion that the balance of each such deposit account on December 31, 2019 bears to the balance of all such deposit accounts in TC Federal Bank on such date. Each Supplemental Eligible Account Holder would have an initial interest in the liquidation account for each deposit account, including savings accounts, transaction accounts such as money market deposit accounts and certificates of deposit, with a balance of $50 or more held in TC Federal Bank on _____________ __, 2021. Each Supplemental Eligible Account Holder would have a pro rata interest in the total liquidation account for each such deposit account, based on the proportion that the balance of each such deposit account on ____________ __, 2021 bears to the balance of all such deposit accounts in TC Federal Bank on such date.

If, however, on any December 31, annual closing date commencing on or after the effective date of the conversion, the amount in any such deposit account is less than the amount in the deposit account on December 31, 2019 or ___________ __, 2021, respectively, or any other annual closing date, then the interest in the liquidation account relating to such deposit account would be reduced from time to time by the proportion of any such reduction, and such interest will cease to exist if such deposit account is closed. In addition, no interest in the liquidation account would ever be increased despite any subsequent increase in the related deposit account. Payment pursuant to liquidation rights of Eligible Account Holders and Supplemental Eligible Account Holders would be separate and apart from the payment of any insured deposit accounts to such depositor. Any assets remaining after the above liquidation rights of Eligible Account Holders and Supplemental Eligible Account Holders are satisfied would be distributed to TC Bancshares, Inc., as the sole shareholder of TC Federal Bank.

 

106


Table of Contents

Material Income Tax Consequences

Consummation of the conversion is subject to the prior receipt of an opinion of counsel or tax advisor with respect to federal and state income taxation that the conversion will not be a taxable transaction to TC Federal Bank, TC Bancshares, Inc., Eligible Account Holders, Supplemental Eligible Account Holders and Other Members. Unlike private letter rulings, opinions of counsel or tax advisors are not binding on the Internal Revenue Service or any state taxing authority, and such authorities may disagree with such opinions. If there is such disagreement, there can be no assurance that TC Federal Bank or TC Bancshares, Inc. would prevail in a judicial proceeding.

TC Bancshares, Inc. and TC Federal Bank have received an opinion of counsel, Bryan Cave Leighton Paisner LLP, regarding the following material federal and state income tax consequences of the conversion:

 

  1.

The conversion of TC Federal Bank to a federally chartered stock savings bank will qualify as a tax-free reorganization within the meaning of Section 368(a)(1)(F) of the Internal Revenue Code.

 

  2.

TC Federal Bank will not recognize any gain or loss upon the receipt of money from TC Bancshares, Inc. in exchange for shares of common stock of TC Federal Bank.

 

  3.

The basis and holding period of the assets received by TC Federal Bank, in stock form, from TC Federal Bank, in mutual form, will be the same as the basis and holding period in such assets immediately before the conversion.

 

  4.

No gain or loss will be recognized by account holders of TC Federal Bank, including Eligible Account Holders, Supplemental Eligible Account Holders and Other Members, upon the issuance to them of withdrawable deposit accounts in TC Federal Bank, in stock form, in the same dollar amount and under the same terms as held at TC Federal Bank, in mutual form. In addition, Eligible Account Holders and Supplemental Eligible Account Holders will not recognize gain or loss upon receipt of an interest in a liquidation account in TC Federal Bank in exchange for their ownership interests in TC Federal Bank.

 

  5.

The basis of the account holders’ deposit accounts in TC Federal Bank, in stock form, will be the same as the basis of their deposit accounts in TC Federal Bank, in mutual form. The basis of the Eligible Account Holders and, Supplemental Eligible Account Holders interests in the liquidation account will be zero, which is the cost of such interest to such persons.

 

  6.

No gain or loss will be recognized by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members upon distribution to them of nontransferable subscription rights to purchase shares of TC Bancshares, Inc. common stock, provided that the subscription rights do not have any value.

 

  7.

The basis of the shares of TC Bancshares, Inc. common stock purchased in the offering will be the purchase price for the stock, provided that the subscription rights do not have any value. The holding period of the TC Bancshares, Inc. common stock purchased pursuant to the exercise of nontransferable subscription rights will commence on the date on which the right to acquire such stock was exercised.

 

  8.

No gain or loss will be recognized by TC Bancshares, Inc. on the receipt of money in exchange for shares of TC Bancshares, Inc. common stock sold in the offering.

TC Bancshares, Inc. and TC Federal Bank have also received an opinion from Bryan Cave Leighton Paisner LLP regarding the Georgia income tax consequences that is consistent with the federal tax opinion.

In the view of Feldman Financial Advisors, Inc. (which is acting as independent appraiser of the value of the shares of TC Bancshares, Inc. common stock in connection with the conversion), the subscription rights do not have any value based on the fact that these rights are acquired by the recipients without cost, are nontransferable and of short duration, and afford the recipients the right only to purchase the common stock at a price equal to its

 

107


Table of Contents

estimated fair market value, which will be the same price as the subscription price for the shares of common stock in the offering. Feldman Financial Advisors, Inc.’s view is not binding on the Internal Revenue Service. If the subscription rights granted to Eligible Account Holders and Supplemental Eligible Account Holders are deemed to have an ascertainable value, receipt of these rights could result in taxable gain to those Eligible Account Holders and Supplemental Eligible Account Holders who exercise the subscription rights in an amount equal to their value, and TC Bancshares, Inc. could recognize gain on the distribution of such rights. Eligible Account Holders and Supplemental Eligible Account Holders are encouraged to consult with their own tax advisors as to the tax consequences if such subscription rights are deemed to have an ascertainable value.

The opinion of Bryan Cave Leighton Paisner LLP is not binding on the Internal Revenue Service and the conclusions expressed therein may be challenged by the Internal Revenue Service at a future date. The Internal Revenue Service has issued favorable rulings for transactions substantially similar to the proposed conversion and offering, but any such ruling may not be cited as precedent by any taxpayer other than the taxpayer to whom the ruling is addressed. We do not plan to apply for a letter ruling from the Internal Revenue Service concerning the transactions described herein.

The federal and state tax opinion have been filed with the Securities and Exchange Commission as exhibits to TC Bancshares, Inc.’s registration statement.

Certain Restrictions on Purchase or Transfer of Our Shares After the Offering

All shares of common stock purchased in the offering by a director, or certain officers of TC Bancshares, Inc. or TC Federal Bank, as well as their associates, generally may not be sold for a period of one year following the closing of the offering, except upon death or judicial declaration of incompetency of the individual. Each statement of ownership for restricted shares will bear a legend giving notice of this restriction on transfer, and instructions will be issued to TC Bancshares, Inc.’s transfer agent to the effect that any transfer within this time period of any record ownership of the shares other than as provided above is a violation of the restriction. Any shares of common stock issued at a later date as a stock dividend, stock split, or otherwise, with respect to the restricted stock will be similarly restricted. The directors and executive officers of TC Bancshares, Inc. also will be restricted by the insider trading rules under the Securities Exchange Act of 1934.

Purchases of shares of our common stock by any of our directors, certain officers and their associates, during the three-year period following the closing of the offering may be made only through a broker or dealer registered with the Securities and Exchange Commission, except with the prior written approval of the Office of the Comptroller of the Currency. This restriction does not apply, however, to purchases of our common stock by our stock option plan or any of our tax-qualified employee stock benefit plans or non-tax-qualified employee stock benefit plans, including any restricted stock plans.

Federal conversion regulations prohibit TC Bancshares, Inc. from repurchasing its shares of common stock during the first year following the conversion unless compelling business reasons exist for such repurchases, or to fund management recognition plans that have been ratified by stockholders (with Office of the Comptroller of the Currency approval) or tax-qualified employee stock benefit plans.

 

108


Table of Contents

RESTRICTIONS ON THE ACQUISITION OF TC BANCSHARES, INC. AND TC FEDERAL BANK

The principal federal regulatory restrictions which affect the ability of any person, firm or entity to acquire TC Bancshares, Inc., TC Federal Bank or their respective capital stock are described below. Also discussed are certain provisions in TC Bancshares, Inc.’s articles of incorporation and bylaws that may be deemed to affect the ability of a person, firm or entity to acquire TC Bancshares, Inc.

Federal Law

Under the Change in Bank Control Act, no person may acquire control of a savings and loan holding company unless the Federal Reserve Board has been given 60 days’ prior written notice and has not issued a notice disapproving the proposed acquisition.

Control, as defined under federal law, means ownership, control, or holding with power to vote, of 25% or more of any class of voting stock. Federal regulations establish a rebuttable presumption of control upon ownership, control, or holding with power to vote, of 10% or more of a class of voting stock (i) where the company has registered securities under Section 12 of the Securities Exchange Act of 1934 or (ii) no other person will own control or hold the power to vote a greater percentage of that class of voting securities.

The Federal Reserve Board may deny an acquisition of control if it finds, among other things, that:

 

   

the acquisition would result in a monopoly or substantially lessen competition;

 

   

the financial condition of the acquiring person might jeopardize the financial stability of the institution;

 

   

the competence, experience or integrity of the acquiring person indicates that it would not be in the interest of the depositors or the public to permit the acquisition of control by such person; or

 

   

the acquisition would have an adverse effect on the Deposit Insurance Fund.

For a period of three years following completion of the offering, Office of the Comptroller of the Currency regulations generally prohibit any person from acquiring or making an offer to acquire beneficial ownership of more than 10% of the stock of TC Bancshares, Inc. or TC Federal Bank without the Office of the Comptroller of the Currency’s prior approval.

Respective Articles of Incorporation, Charter and Bylaws of TC Bancshares, Inc. and TC Federal Bank

The following discussion is a summary of provisions of the respective articles of incorporation, charter and bylaws of TC Bancshares, Inc. and TC Federal Bank that may be deemed to affect the ability of a person, firm or entity to acquire TC Bancshares, Inc. The description is necessarily general and qualified by reference to the respective articles of incorporation, charter and bylaws.

Classified Board of Directors. The board of directors of TC Bancshares, Inc. is required by the articles of incorporation and bylaws to be divided into three staggered classes that are as equal in size as is possible. Each year one class will be elected by stockholders of TC Bancshares, Inc. for a three-year term. A classified board promotes continuity and stability of management of TC Bancshares, Inc., but makes it more difficult for stockholders to change a majority of the directors because it generally takes at least two annual elections of directors for this to occur.

Authorized but Unissued Shares of Capital Stock. Following the offering, TC Bancshares, Inc. will have authorized but unissued shares of preferred stock and common stock. See “Description of Capital Stock of TC Bancshares, Inc.” These shares could be used by the board of directors of TC Bancshares, Inc. to make it more difficult or to discourage an attempt to obtain control of TC Bancshares, Inc. through a merger, tender offer, proxy contest or otherwise.

 

109


Table of Contents

How Shares are Voted. TC Bancshares, Inc.’s articles of incorporation provides that there will not be cumulative voting by stockholders for the election of TC Bancshares, Inc.’s directors. This could prevent minority stockholder representation on TC Bancshares, Inc. board of directors.

Restrictions on Acquisitions of Shares. A section in TC Bancshares, Inc.’s articles of incorporation provides that for a period of three years from the closing of the offering, no person, and with respect to TC Federal Bank, other than TC Bancshares, Inc., may directly or indirectly offer to acquire or acquire the beneficial ownership of more than 10% of any class of equity security of TC Bancshares, Inc. and, with respect to TC Federal Bank, other than TC Bancshares, Inc., and that any shares acquired in excess of this limit would not be entitled to be voted and would not be counted as voting stock in connection with any matters submitted to the stockholders for a vote.

Evaluation of Offers. TC Bancshares, Inc.’s articles of incorporation provide that its board of directors, when evaluating a transaction that would or may involve a change in control of TC Bancshares, Inc. (whether by purchases of its securities, merger, consolidation, share exchange, dissolution, liquidation, sale of all or substantially all of its assets, proxy solicitation or otherwise), may, in connection with the exercise of its business judgment in determining what is in the best interests of TC Bancshares, Inc. and its stockholders and in making any recommendation to the stockholders, give due consideration to all relevant factors, including, but not limited to, certain enumerated factors.

Procedures for Stockholder Nominations and Proposals for New Business. TC Bancshares, Inc.’s bylaws provide that any stockholder wanting to make a nomination for the election of directors or a proposal for new business at a meeting of stockholders must send written notice to the Secretary of TC Bancshares, Inc. at least five days before the date of the annual meeting. Management believes that it is in the best interests of TC Bancshares, Inc. and its stockholders to provide enough time for management to disclose to stockholders information about a dissident slate of nominations for directors. This advance notice requirement may also give management time to solicit its own proxies in an attempt to defeat any dissident slate of nominations if management thinks it is in the best interest of stockholders generally. Similarly, adequate advance notice of stockholder proposals will give management time to study such proposals and to determine whether to recommend to the stockholders that such proposals be adopted.

Limitations on Calling Special Meetings of Stockholders. Our bylaws provide that special meetings of our stockholders may be called by the chairman of the board, the chief executive officer, the president, or a majority of the board of directors, and shall be called by the chairman of the board, the chief executive officer, the president, or the secretary upon the written request of the holders of not less than one-fourth of all of our outstanding shares of voting stock.

Purpose and Anti-Takeover Effects of TC Bancshares, Inc.’s Articles of Incorporation and Bylaws. Our board of directors believes that the provisions described above are prudent and will reduce our vulnerability to takeover attempts and certain other transactions that have not been negotiated with and approved by our board of directors. These provisions also will assist us in the orderly deployment of the offering proceeds into productive assets during the initial period after the stock offering. We believe these provisions are in the best interests of TC Bancshares, Inc. and its stockholders. Our board of directors believes that it will be in the best position to determine the true value of TC Bancshares, Inc. and to negotiate more effectively for what may be in the best interests of all our stockholders. Accordingly, our board of directors believes that it is in the best interests of TC Bancshares, Inc. and all of our stockholders to encourage potential acquirers to negotiate directly with the board of directors and that these provisions will encourage such negotiations and discourage hostile takeover attempts. It is also the view of our board of directors that these provisions should not discourage persons from proposing a merger or other transaction at a price reflective of the true value of TC Bancshares, Inc. and that is in the best interests of all our stockholders.

Takeover attempts that have not been negotiated with and approved by our board of directors present the risk of a takeover on terms that may be less favorable than might otherwise be available. A transaction that is negotiated and approved by our board of directors, on the other hand, can be carefully planned and undertaken at an opportune time in order to obtain maximum value for our stockholders, with due consideration given to matters such as the management and business of the acquiring corporation.

 

110


Table of Contents

Although a tender offer or other takeover attempt may be made at a price substantially above the current market price, such offers are sometimes made for less than all of the outstanding shares of a target company. As a result, stockholders may be presented with the alternative of partially liquidating their investment at a time that may be disadvantageous, or retaining their investment in an enterprise that is under different management and whose objectives may not be similar to those of the remaining stockholders.

Despite our belief as to the benefits to stockholders of these provisions of TC Bancshares, Inc.’s articles of incorporation and bylaws, these provisions also may have the effect of discouraging a future takeover attempt that would not be approved by our board of directors, but pursuant to which stockholders may receive a substantial premium for their shares over then current market prices. As a result, stockholders who might desire to participate in such a transaction may not have any opportunity to do so. Such provisions will also make it more difficult to remove our board of directors and management. We believe, however, that the potential benefits outweigh the possible disadvantages.

Benefit Plans

In addition to the provisions of TC Bancshares, Inc.’s articles of incorporation and bylaws described above, benefit plans of TC Bancshares, Inc. and TC Federal Bank that may authorize the issuance of equity to its board of directors, officers and employees adopted in connection with the offering contain provisions which also may discourage hostile takeover attempts which the board of directors of TC Federal Bank might conclude are not in the best interests of TC Bancshares, Inc. and TC Federal Bank or TC Bancshares, Inc.’s stockholders.

 

111


Table of Contents

DESCRIPTION OF CAPITAL STOCK OF TC BANCSHARES, INC.

General

TC Bancshares, Inc. is authorized to issue 20,000,000 shares of common stock having a par value of $0.01 per share and 10,000,000 shares of preferred stock, par value of $0.01 per share. Each share of TC Bancshares, Inc.’s common stock will have the same relative rights as, and will be identical in all respects with, each other share of common stock. Upon payment of the purchase price for the common stock in accordance with the plan of conversion and stock issuance plan, all of the stock will be duly authorized, fully paid and nonassessable. Presented below is a description of the features of TC Bancshares, Inc.’s capital stock that are deemed material to an investment decision with respect to the offering. The common stock of TC Bancshares, Inc. will represent nonwithdrawable capital, will not be an account of an insurable type, and will not be insured by the FDIC.

TC Bancshares, Inc. currently expects that it will have a maximum of up to 6,215,750 shares of common stock outstanding after the offering. Our board of directors can, without stockholder approval, issue additional shares of common stock. TC Bancshares, Inc.’s issuance of additional shares of common stock could dilute the voting strength of the holders of the common stock and may assist management in impeding an unfriendly takeover or attempted change in control. TC Bancshares, Inc. has no present plans to issue additional shares of common stock other than pursuant to the stock benefit plans previously discussed.

Common Stock

Distributions. TC Bancshares, Inc. can pay dividends if, as and when declared by its board of directors, subject to compliance with limitations which are imposed by law. The holders of common stock of TC Bancshares, Inc. will be entitled to receive and share equally in such dividends as may be declared by the board of directors of TC Bancshares, Inc. out of funds legally available therefore. Dividends from TC Bancshares, Inc. will depend, in large part, upon receipt of dividends from TC Federal Bank, because TC Bancshares, Inc. initially will have no source of income other than dividends from TC Federal Bank, earnings from the investment of proceeds from the sale of shares of common stock, and interest payments with respect to TC Bancshares, Inc.’s loan to the employee stock ownership plan. Regulations of the Federal Reserve Board and the Office of the Comptroller of the Currency impose limitations on “capital distributions” by savings institutions.

Pursuant to our articles of incorporation, TC Bancshares, Inc. is authorized to issue preferred stock. If TC Bancshares, Inc. issues preferred stock, the holders thereof may have a priority over the holders of the common stock with respect to dividends.

Voting Rights. Upon the effective date of the offering, the holders of common stock of TC Bancshares, Inc. will possess exclusive voting rights in TC Bancshares, Inc. Each holder of common stock will be entitled to one vote per share and will not have any right to cumulate votes in the election of directors. If TC Bancshares, Inc. issues preferred stock, holders of the preferred stock may also possess voting rights.

Liquidation. In the event of any liquidation, dissolution or winding up of TC Federal Bank, TC Bancshares, Inc., as holder of TC Federal Bank’s capital stock, would be entitled to receive, after payment or provision for payment of all debts and liabilities of TC Federal Bank, including all deposit accounts and accrued interest thereon, all assets of TC Federal Bank available for distribution. In the event of liquidation, dissolution or winding up of TC Bancshares, Inc., the holders of its common stock would be entitled to receive, after payment or provision for payment of all its debts and liabilities, all of the assets of TC Bancshares, Inc. available for distribution. If preferred stock is issued, the holders thereof may have a priority over the holders of the common stock in the event of liquidation or dissolution.

Rights to Buy Additional Shares. Holders of the common stock of TC Bancshares, Inc. will not be entitled to preemptive rights with respect to any shares which may be issued. Preemptive rights are the priority right to buy additional shares if TC Bancshares, Inc. issues more shares in the future. The common stock is not subject to redemption.

 

112


Table of Contents

Preferred Stock

None of the shares of TC Bancshares, Inc.’s authorized preferred stock will be issued in the offering. Such stock may be issued with such preferences and designations as our board of directors may from time to time determine. Our board of directors can, without stockholder approval, issue preferred stock with voting, dividend, liquidation and conversion rights which could dilute the voting strength of the holders of the common stock and may assist management in impeding an unfriendly takeover or attempted change in control. The issuance of preferred stock must be approved by a majority of our independent directors who do not have an interest in the transaction and who have access, at our expense, to legal counsel. TC Bancshares, Inc. has no present plans to issue preferred stock.

TRANSFER AGENT AND REGISTRAR

Pacific Stock Transfer Company, Las Vegas, Nevada, will act as the transfer agent and registrar for the common stock.

LEGAL AND TAX MATTERS

The legality of the common stock and the federal and state income tax consequences of the conversion and offering have been passed upon for TC Federal Bank and TC Bancshares, Inc. by the firm of Bryan Cave Leighton Paisner LLP, Atlanta, Georgia. Bryan Cave Leighton Paisner LLP has consented to the references in this prospectus to their opinions. Certain legal matters regarding the conversion and offering will be passed upon for Performance Trust Capital Partners, LLC by Silver, Freedman, Taff & Tiernan LLP, Washington, D.C.

EXPERTS

The financial statements of TC Federal Bank as of December 31, 2020 and 2019 and for each of the years in the two year period ended December 31, 2020 and December 31, 2019 have been audited by Wipfli LLP (“Wipfli”), an independent registered public accounting firm, as stated in their report thereon and included in this Prospectus and Registration Statement in reliance upon such report of such firm as experts in accounting and auditing. Effective October 1, 2019, TC Federal Bank’s prior accounting firm, Porter Keadle Moore, LLC (“PKM”) combined its practice the (“Practice Combination”) with Wipfli. As a result of the Practice Combination, PKM effectively resigned as the TC Federal Bank’s accounting firm and Wipfli, as the successor to PKM following the Practice Combination, was engaged as TC Federal Bank’s independent registered public accounting firm. TC Federal Bank’s audit committee was notified of the Practice Combination and the effective resignation of PKM and ratified and approved the engagement of Wipfli.

The report of PKM on the financial statements of TC Federal Bank for the years ended December 31, 2018 and 2017 contained no adverse opinion or disclaimer of opinion and were not qualified or modified as to uncertainty, audit scope or accounting principal. In connection with its audits in the years ended December 31, 2018 and 2017 and reviews of TC Federal Bank’s financial statement through September 30, 2019, there were no disagreements with PKM on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedure, which disagreements, if not resolved to the satisfaction of PKM, would have caused them to make reference thereto in their report on the financial statements for such years.

TC Federal Bank has furnished to Wipfli (as successor following the Practice Combination of PKM) the statements made in this Registration Statement. Attached as Exhibit 16.1 to this Registration Statement is Wipfli’s letter to the Commission dated March 12, 2021 regarding these statements.

During the two most recent fiscal years and through September 30, 2019, TC Federal Bank has not consulted with Wipfli on any matter that (i) involved the application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that might be rendered on TC Federal Bank’s financial statements, in each case where a written report was provided or oral advice was provided that Wipfli concluded was an important factor considered by TC Federal Bank in reaching a decision as to the accounting, auditing, or financial reporting issue; or (ii) was either the subject of a disagreement, as that term is defined in Item 304(a)(1)(iv) of Regulation S-K and the related instructions to Item 304 of Regulation S-K, or a reportable event as that term is defined in Item 304(a)(1)(v) of Regulation S-K.

 

113


Table of Contents

Feldman Financial Advisors, Inc. has consented to the publication in this prospectus of the summary of its report to TC Federal Bank and TC Bancshares, Inc. setting forth its opinion as to the estimated pro forma market value of the common stock upon the completion of the conversion and offering and its valuation with respect to subscription rights.

WHERE YOU CAN FIND MORE INFORMATION

TC Bancshares, Inc. has filed a registration statement with the Securities and Exchange Commission under the Securities Act of 1933, with respect to the common stock offered hereby. As permitted by the rules and regulations of the Securities and Exchange Commission, this prospectus does not contain all the information set forth in the registration statement. Such information, including the appraisal report, which is an exhibit to the registration statement, can be examined without charge on the website maintained by the Securities and Exchange Commission (http://www.sec.gov). The Securities and Exchange Commission’s website contains reports, proxy and information statements, including other information regarding registrants that file electronically with the Securities and Exchange Commission, including TC Bancshares, Inc. The statements contained in this prospectus as to the contents of any contract or other document filed as an exhibit to the registration statement are, of necessity, brief descriptions of the material terms of, and should be read in conjunction with, such contract or document.

TC Bancshares, Inc. and TC Federal Bank have filed applications with the Federal Reserve Board and the Office of the Comptroller of the Currency with respect to the conversion and offering. Pursuant to the rules and regulations of the Office of the Comptroller of the Currency, this prospectus omits certain information contained in such applications. To obtain a copy of non-confidential portions of the applications filed with the Federal Reserve Board and the Office of the Comptroller of the Currency, you may contact Kathryn Haney, Applications Manager of the Federal Reserve Bank of Atlanta, at (404) 498-7298 and the Southern District Office of the Office of the Comptroller of the Currency located at 500 N. Akard Street, Suite 1600, Dallas, Texas 75201

A copy of the articles of incorporation and bylaws of TC Bancshares, Inc. is available without charge from TC Federal Bank.

REGISTRATION REQUIREMENTS

In connection with the offering, TC Bancshares, Inc. will register its common stock with the Securities and Exchange Commission under Section 12(b) of the Securities Exchange Act of 1934. Upon this registration, TC Bancshares, Inc. and the holders of its shares of common stock will become subject to the proxy solicitation rules, reporting requirements and restrictions on stock purchases and sales by directors, officers and greater than 10% stockholders, the annual and periodic reporting and certain other requirements of the Securities Exchange Act of 1934. Under the plan of conversion, TC Bancshares, Inc. has undertaken that it will not terminate this registration for a period of at least three years following the conversion.

 

 

114


Table of Contents

TC FEDERAL BANK

THOMASVILLE, GEORGIA

FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

CONTENTS

 

     PAGE  

Report of Independent Registered Public Accounting Firm

     F-2  

Balance Sheets

     F-4  

Statements of Income

     F-5  

Statements of Comprehensive Income

     F-6  

Statements of Changes in Equity

     F-7  

Statements of Cash Flows

     F-8  

Notes to Financial Statements

     F-9  

 

F-1


Table of Contents

LOGO

  

235 Peachtree Street NE

Suite 1800

Atlanta, GA 30303

  

404 588 4200

wipfli.com

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors

TC Federal Bank

Thomasville, Georgia

Opinion on the Financial Statements

We have audited the accompanying balance sheets of TC Federal Bank (the “Bank”) (f/k/a Thomas County Federal Savings and Loan Association) as of December 31, 2020 and 2019, and the related statements of income, comprehensive income, changes in equity and cash flows for the years then ended and the related notes to the financial statements (collectively, the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Bank as of December 31, 2020 and 2019, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Bank’s management. Our responsibility is to express an opinion on the Bank’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Bank in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Bank is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Bank’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matter

The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which it relates.

 

F-2


Table of Contents

LOGO

  

235 Peachtree Street NE

Suite 1800

Atlanta, GA 30303

  

404 588 4200

wipfli.com

Allowance for loan losses

As described in Notes 1 and 3 to the financial statements, the Bank’s allowance for loan losses (ALL) totaled $4,085,719 which relates to loans collectively evaluated for impairment (general reserve). The Bank estimated the general reserve using the historical loss method which utilizes historical loss rates of pools of loans with similar risk characteristics and then applied to the respective loan pool balances. These amounts are then adjusted for certain qualitative factors related to current economic and general conditions currently observed by management.

We identified the estimate of the general reserve portion of the ALL as a critical audit matter because auditing it required significant auditor judgment and involved significant estimation uncertainty requiring industry knowledge and experience.

The primary audit procedures we performed to address this critical audit matter included:

 

   

We tested the completeness and accuracy of the data used by management to calculate historical loss rates.

 

   

We tested the completeness and accuracy of the data used by management in determining qualitative factor adjustments by agreeing them to internal and external information.

 

   

We analyzed the qualitative factors in comparison to historical periods to evaluate the directional consistency in relation to the Bank’s loan portfolio and local economy.

We have served as the Bank’s auditor since 2012.

/s/ WIPFLI, LLP

Atlanta, Georgia

March 12, 2021

 

F-3


Table of Contents

TC FEDERAL BANK

BALANCE SHEETS

DECEMBER 31, 2020 AND 2019

 

ASSETS  
     2020      2019  

Cash and due from banks

   $ 31,876,399      $ 24,191,882  

Federal funds sold

     10,000,000        —    
  

 

 

    

 

 

 

Cash and cash equivalents

     41,876,399        24,191,882  

Certificates of deposit with other banks

     5,652,000        8,844,000  

Investment securities available-for-sale

     15,916,866        22,107,832  

Other investments

     714,000        400,200  

Mortgage loans held for sale

     2,944,962        1,427,889  

Loans, net

     262,355,967        244,970,192  

Premises and equipment, net

     3,443,509        3,339,901  

Other real estate owned

     81,000        357,514  

Bank owned life insurance

     10,883,428        10,582,512  

Accrued interest receivable and other assets

     6,059,002        5,539,196  
  

 

 

    

 

 

 

Total Assets

   $ 349,927,133      $ 321,761,118  
  

 

 

    

 

 

 
LIABILITIES AND EQUITY  

Deposits:

     

Demand

   $ 28,768,659      $ 18,041,863  

Interest-bearing demand

     146,479,513        125,238,564  

Savings

     32,275,374        21,960,793  

Certificates of deposit

     86,576,281        108,363,212  
  

 

 

    

 

 

 

Total deposits

     294,099,827        273,604,432  

Federal Home Loan Bank advances

     9,515,477        2,825,000  

Accrued interest payable and other liabilities

     6,453,541        5,543,224  
  

 

 

    

 

 

 

Total liabilities

     310,068,845        281,972,656  
  

 

 

    

 

 

 

Commitments

     —          —    

Equity:

     

Retained earnings

     41,973,211        41,665,557  

Accumulated other comprehensive loss

     (2,114,923      (1,877,095
  

 

 

    

 

 

 

Total equity

     39,858,288        39,788,462  
  

 

 

    

 

 

 

Total Liabilities and Equity

   $ 349,927,133      $ 321,761,118  
  

 

 

    

 

 

 

 

The accompanying notes are an integral

part of these financial statements.

F-4


Table of Contents

TC FEDERAL BANK

STATEMENTS OF INCOME

FOR THE YEARS ENDED DECEMBER 31, 2020 AND 2019

 

     2020      2019  

Interest and Dividend Income:

     

Interest and fees on loans

   $ 12,376,269      $ 11,389,681  

Interest and dividends on taxable investment securities

     415,897        688,403  

Interest on deposits with other banks and federal funds sold

     295,417        478,456  
  

 

 

    

 

 

 

Total interest and dividend income

     13,087,583        12,556,540  
  

 

 

    

 

 

 

Interest Expense:

     

Interest on deposits

     2,258,401        3,029,759  

Interest on borrowings

     106,295        71,605  
  

 

 

    

 

 

 

Total interest expense

     2,364,696        3,101,364  
  

 

 

    

 

 

 

Net interest income

     10,722,887        9,455,176  

Provision for Allowance for Loan Losses

     779,758        —    
  

 

 

    

 

 

 

Net interest income after provision for allowance for loan losses

     9,943,129        9,455,176  
  

 

 

    

 

 

 

Other Income:

     

Service charges on deposit accounts

     471,891        513,120  

Gain on sale of mortgage loans

     1,235,737        380,160  

Gain on sale of available-for-sale securities

     —          67,386  

Bank owned life insurance income

     300,916        295,864  

Other

     21,981        3,673  
  

 

 

    

 

 

 

Total other income

     2,030,525        1,260,203  
  

 

 

    

 

 

 

Other Expense:

     

Salaries and employee benefits

     6,443,953        5,327,383  

Occupancy and equipment

     753,793        658,462  

Other real estate owned, net of operations, (gain) loss on sales and writedowns

     (12,509      10,704  

Data processing conversion costs

     1,132,087        —    

Other

     3,308,922        3,144,856  
  

 

 

    

 

 

 

Total other expense

     11,626,246        9,141,405  
  

 

 

    

 

 

 

Income Before Income Taxes

     347,408        1,573,974  

Income Tax Expense

     39,754        366,648  
  

 

 

    

 

 

 

Net Income

   $ 307,654      $ 1,207,326  
  

 

 

    

 

 

 

 

The accompanying notes are an integral

part of these financial statements.

F-5


Table of Contents

TC FEDERAL BANK

STATEMENTS OF COMPREHENSIVE INCOME

FOR THE YEARS ENDED DECEMBER 31, 2020 AND 2019

 

     2020      2019  

Net Income

   $ 307,654      $  1,207,326  
  

 

 

    

 

 

 

Other Comprehensive (Loss) Income, Net of Income Taxes:

     

Unrealized gains on securities available-for-sale:

     

Holding gains arising during the period, net of taxes of $125,178 and $159,376, respectively

     331,252        430,905  

Reclassification adjustment for net gains included in net income, net of tax of $18,194 in 2019

     —          (49,192

Change in post-retirement benefit obligations, net of taxes of $191,214 and $57,948, respectively

     (569,080      180,311  
  

 

 

    

 

 

 

Total other comprehensive (loss) income

     (237,828      562,024  
  

 

 

    

 

 

 

Comprehensive Income

   $ 69,826      $ 1,769,350  
  

 

 

    

 

 

 

 

The accompanying notes are an integral

part of these financial statements.

F-6


Table of Contents

TC FEDERAL BANK

STATEMENTS OF CHANGES IN EQUITY

FOR THE YEARS ENDED DECEMBER 31, 2020 AND 2019

 

     Retained
Earnings
     Accumulated
Other
Comprehensive
Income (Loss)
     Total  

Balance, December 31, 2018

   $ 40,458,231      $ (2,439,119    $ 38,019,112  

Net income

     1,207,326        —          1,207,326  

Other comprehensive income, net of tax

     —          562,024        562,024  
  

 

 

    

 

 

    

 

 

 

Balance, December 31, 2019

     41,665,557        (1,877,095      39,788,462  

Net income

     307,654        —          307,654  

Other comprehensive loss, net of tax

     —          (237,828      (237,828
  

 

 

    

 

 

    

 

 

 

Balance, December 31, 2020

   $ 41,973,211      $ (2,114,923    $ 39,858,288  
  

 

 

    

 

 

    

 

 

 

 

The accompanying notes are an integral

part of these financial statements.

F-7


Table of Contents

TC FEDERAL BANK

STATEMENTS OF CASH FLOWS

YEARS ENDED DECEMBER 31, 2020 AND 2019

 

     2020      2019  

Cash Flows From Operating Activities:

     

Net income

   $ 307,654      $ 1,207,326  

Adjustments to reconcile net income to net cash used in operating activities:

     

Depreciation, amortization and accretion

     405,666        353,994  

Deferred income tax expense

     39,754        366,648  

Provision for allowance for loan losses

     779,758        —    

Gain on sale of investment securities available-for-sale

     —          (67,386

Gain on sale of other real estate owned

     (18,986      —    

Increase in cash surrender value of bank owned life insurance

     (300,916      (295,864

Gain on mortgage loans sold, net

     (1,235,737      (380,160

Proceeds from the sale of mortgage loans held for sale

     65,639,576        20,720,471  

Originations of mortgage loans held for sale

     (65,920,912      (21,679,589

Change in:

     

Accrued interest receivable and other assets

     (684,738      (693,638

Accrued interest payable and other liabilities

     341,237        (48,472
  

 

 

    

 

 

 

Net cash used in operating activities

     (647,644      (516,670
  

 

 

    

 

 

 

Cash Flows From Investing Activities:

     

Net change in interest-bearing deposits in other banks

     3,192,000        3,630,000  

Purchases of investment securities available-for-sale

     —          (11,460,768

Proceeds from calls, paydowns and maturities of investment securities available-for-sale

     6,586,138        6,155,970  

Proceeds from sales of investment securities available-for-sale

     —          10,855,080  

Purchase of other investments

     (432,400      (21,300

Proceeds from sales of other investments

     118,600        —    

Net change in loans

     (18,165,533      (9,744,192

Purchase of bank owned life insurance

     —          (10,286,648

Proceeds from sales of other real estate owned

     295,500        —    

Proceeds from sales of premises and equipment

     11,493        —    

Purchases of premises and equipment

     (459,509      (162,499
  

 

 

    

 

 

 

Net cash used in investing activities

     (8,853,711      (11,034,357
  

 

 

    

 

 

 

Cash Flows From Financing Activities:

     

Net increase in deposits

     20,495,395        23,256,728  

Proceeds from Federal Home Loan Bank advances

     10,000,000        —    

Repayments of Federal Home Loan Bank advances

     (3,309,523      (166,667
  

 

 

    

 

 

 

Net cash provided by financing activities

     27,185,872        23,090,061  
  

 

 

    

 

 

 

Net Change in Cash and Cash Equivalents

     17,684,517        11,539,034  

Cash and Cash Equivalents, Beginning of Year

     24,191,882        12,652,848  
  

 

 

    

 

 

 

Cash and Cash Equivalents, End of Year

   $ 41,876,399      $ 24,191,882  
  

 

 

    

 

 

 

Supplemental Disclosures of Cash Flow Information:

     

Cash paid during the year for interest

   $ 2,391,582      $ 3,073,590  
  

 

 

    

 

 

 

Cash received from tax refund

   $ 26,976      $ 53,591  
  

 

 

    

 

 

 

Non-Cash Investing and Financing Activities:

     

Transfer of loans to other real estate owned

   $ —        $ 6,514  
  

 

 

    

 

 

 

Change in unrealized gains (losses) on securities available-for-sale, net of tax

   $ 331,252      $ 381,713  
  

 

 

    

 

 

 

Change in defined benefit pension obligations, net of tax

   $ (569,080    $ 108,311  
  

 

 

    

 

 

 

 

The accompanying notes are an integral

part of these financial statements.

F-8


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations:

TC Federal Bank (“Bank”) was organized in 1934 and chartered in 1937 by the Federal Home Loan Bank Board as a mutual savings and loan association owned 100% by its depositors. Effective January 1, 2018, the Bank amended its corporate name to TC Federal Bank. The Bank operates one branch in Thomasville, Georgia, and one in Tallahassee, Florida as well as loan production offices in Tallahassee, Florida and Savannah, Georgia, that provide a variety of services to individuals and corporate customers in their markets. The Bank’s primary deposit products are interest-bearing checking accounts, savings accounts, and certificates of deposit. Its primary lending products consist of single-family residential mortgage loans and commercial and multi-family real estate loans. The Bank is regulated by the Office of the Comptroller of the Currency (“OCC”) and its deposits are insured by the Federal Deposit Insurance Corporation (“FDIC”). The Bank undergoes periodic examinations by the OCC.

Basis of Presentation:

The accounting principles followed by the Bank and the method of applying these principles, conform with accounting principles generally accepted in the United States of America (“GAAP”) and with general practices within the banking industry. In preparing financial statements in conformity with GAAP, management is required to make estimates and assumptions that affect the reported amounts in the financial statements. Actual results could differ significantly from those estimates. Material estimates common to the banking industry that are particularly susceptible to significant change in the near term include, but are not limited to, the determination of the allowance for loan losses and the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans, the valuation of the post-retirement obligation, and valuation allowance associated with the realization of deferred tax assets, which are based on future taxable income.

In 2020, Coronavirus Disease 2019 (COVID-19) spread into a worldwide pandemic. The pandemic may impact various parts of the Bank’s future operations and financial results, including additional allowance for loan loss provisions. Management believes the Bank is taking appropriate actions to mitigate the negative impact. However, the full impact of COVID-19 on the allowance for loan losses as of December 31, 2020 cannot be reasonably estimated, as these events are still developing.

Cash and Cash Equivalents:

For purposes of reporting cash flows, cash and cash equivalents include cash and balances due from banks and federal funds sold, all of which mature within 90 days. Reserve requirements held in cash on hand or in deposit with the Federal Reserve Bank of Atlanta by the Bank were approximately $0 and $583,000 at December 31, 2020 and 2019, respectively.

 

F-9


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Investment Securities:

The Bank classifies its securities in one of three categories: trading, available-for-sale, or held-to-maturity. Trading securities are bought and held principally for the purpose of selling them in the near term. Held-to-maturity securities are those securities for which the Bank has the ability and intent to hold the security until maturity. All other securities not included in trading or held-to-maturity are classified as available-for-sale. As of December 31, 2020 and 2019, all securities were classified as available-for-sale.

Trading and available-for-sale securities are recorded at fair value. Held-to-maturity securities are recorded at amortized cost, adjusted for the amortization of premiums and accretion of discounts. Unrealized holding gains and losses, net of the related tax effect, on securities available-for-sale are excluded from income and are reported as a separate component of accumulated other comprehensive income in stockholders’ equity until realized. Transfers of securities between categories are recorded at fair value at the date of transfer.

Management evaluates investment securities for other-than-temporary impairment on an annual basis. A decline in the market value of any investment below cost that is deemed other-than-temporary is charged to income for the decline in value deemed to be credit related and a new cost basis in the security is established. The decline in value attributed to non-credit related factors is recognized in other comprehensive income.

Premiums and discounts are amortized or accreted over the life of the related security as an adjustment to the yield. Realized gains and losses for securities classified as available-for-sale are included in income and are derived using the specific identification method for determining the cost of securities sold.

Other Investments:

Other investments are carried at cost and consist of Federal Home Loan Bank of Atlanta (“FHLB”) stock. The Bank is required to hold the FHLB stock as a member of the FHLB, and transfer of the stock is substantially restricted.    The stock is pledged as collateral for outstanding FHLB advances.

Loans, Loan Fees and Interest Income on Loans:

Loans are stated at the principal amount outstanding, net of the allowance for loan losses. Interest on loans is calculated by using the simple interest method on daily balances of the principal amount outstanding.

 

F-10


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Loans, Loan Fees and Interest Income on Loans (Continued):

Accrual of interest is discontinued on a loan when management believes, after considering economic and business conditions and collection efforts that the borrower’s financial condition is such that collection of interest is doubtful. When a loan is placed on nonaccrual status, previously accrued and uncollected interest is charged to interest income on loans. Generally, payments on nonaccrual loans are applied to principal.

Loan fees, net of certain origination costs, are deferred and amortized over the lives of the respective loans.

A loan is impaired when, based on current information and events, it is probable that all amounts due according to the contractual terms of the loan agreement will not be collected. Impaired loans are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, or at the loan’s observable market price, or at the fair value of the collateral of the loan if the loan is collateral dependent. Estimated impairment losses for collateral dependent loans are set up as specific reserves. Interest income on impaired loans is recognized using the cash-basis method of accounting during the time the loans are impaired.

Allowance for Loan Losses:

The allowance for loan losses is established through a provision for loan losses charged to expense. Loans are charged against the allowance for loan losses when management believes that the collectibility of the principal is unlikely. The allowance represents an amount which, in management’s judgment based on, among other things, historical losses and on the current economic environment, will be adequate to absorb probable losses on existing loans that may become uncollectible. Loans deemed uncollectible are charged-off and deducted from the allowance and recoveries on loans previously charged-off are added back to the allowance.

Management’s judgment in determining the adequacy of the allowance is based on evaluations of the collectibility of loans. These evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, current economic conditions that may affect the borrower’s ability to pay, overall portfolio quality, and review of specific problem loans.

Management believes that the allowance for loan losses is adequate. While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Bank’s allowance for loan losses. As a result of such review, the Bank may have to recognize additions to its allowance for loan losses.

 

F-11


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Mortgage Loans Held for Sale:

The Bank sells mortgage loans for an amount equal to the principal amount of loans with yields to investors based upon current market rates. Realized gains and losses related to loan sales are included in gains on sale of loans. For financial reporting purposes, the Bank classifies a portion of its loans as “Mortgage loans held for sale”. Included in this category are loans which the Bank has the current intent to sell and loans which are available to be sold in the event the Bank determines that loans should be sold to support the Bank’s investment and liquidity objectives. Loans included in this category for which the Bank has the current intention to sell are recorded at the lower of the aggregate cost or fair value. As of December 31, 2020 and 2019, the Bank had $2,944,962 and $1,427,889, respectively, in loans classified as “Mortgage loans held for sale.”

Premises and Equipment:

Premises and equipment are carried at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the related asset. When assets are retired or otherwise disposed of, the cost and related accumulated depreciation are removed from the accounts, and any resulting gain or loss is reflected in income for the period. The cost of maintenance and repairs which do not improve or extend the useful life of the respective asset is charged to income as incurred, whereas significant renewals and improvements are capitalized. The range of estimated useful lives for premises and equipment is:

 

  Building and improvements      20 - 40 years   
  Furniture, fixtures and equipment      5 - 10 years   

Advertising Costs:

Advertising costs are expensed as incurred.

Other Real Estate Owned:

Other real estate owned represents properties acquired through or by deed in lieu of loan foreclosure and is initially recorded at fair value less estimated costs to sell. Any write-down to fair value at the time of transfer to other real estate owned is charged to the allowance for loan losses. Costs of improvements are capitalized, whereas costs relating to holding other real estate owned and subsequent adjustments to the value are expensed.

 

F-12


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Bank owned life insurance:

The Bank has purchased life insurance policies on certain key executives and members of management. Bank owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other changes or other amounts due that are probable of settlement.

Income Taxes:

The Bank uses the liability method of accounting for income taxes which requires the recognition of deferred tax assets and liabilities for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Additionally, this method requires the recognition of future tax benefits, such as net operating loss carryforwards, to the extent that realization of such benefits is more likely than not. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which the assets and liabilities are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income tax expense in the period that includes the enactment date.

In the event the future tax consequences of differences between the financial reporting bases and the tax bases of the Bank’s assets and liabilities results in deferred tax assets, an evaluation of the probability of being able to realize the future benefits indicated by such asset is required. A valuation allowance is provided for the portion of the deferred tax asset when it is more likely than not that some portion or all of the deferred tax asset will not be realized. In assessing the realization of the deferred tax assets, management considers the scheduled reversals of deferred tax liabilities, projected future taxable income, and tax planning strategies.

The Bank currently evaluates income tax positions judged to be uncertain. A loss contingency reserve is accrued if it is probable that the tax position will be challenged, it is probable that the future resolution of the challenge will confirm that a loss has been incurred, and the amount of such loss can be reasonably estimated.

Post-Retirement Defined Benefit Obligation:

The Bank accounts for its post-retirement defined benefit obligations under Accounting Standards Codification (“Codification” or “ASC”) Topic 715, Retirement Benefits (“ASC 715”). The under or over funded status of the Bank’s post-retirement defined benefit obligations are recognized as a liability or asset in the balance sheet. To the extent these obligations are funded, changes in funded status are reflected in other comprehensive income. Net actuarial gains and losses and adjustments to prior service costs that are not recorded as components of the net periodic benefit cost are charged to other comprehensive income.

 

F-13


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Revenue from Contracts with Customers:

On January 1, 2019, the Bank adopted Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers ASC Topic 606”) (“Accounting Standards Update (“ASU”) 2014-09”). The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Bank concluded ASU 2014-09 did not change the timing or presentation of revenue recognition for its current revenue streams. The majority of the Bank’s revenues are interest earned and gain on sale of loans, investment securities, and other financial instruments which are unaffected as they are outside the scope of ASU 2014-09.

Some of the Bank’s non-interest revenue streams, such as service charges on deposit accounts and interchange fees are within the scope of ASU 2014-09. However, ASC Topic 606 focuses on revenues from contracts earned over time. Service charges on deposit accounts, such as ATM fees and stop payment fees, are recognized at the time the transaction is executed. Service charges on deposits such as account maintenance fees are earned over the course of a month and are withdrawn from the customer’s account balance at the end of that month. The Bank earns interchange fees from debit cardholder transactions through the debit card payment network. These fees represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder.

The Bank records a gain or loss from the sale of other real estate owned when control of the property transfers to the buyer, which generally occurs at the time of an executed deed. There are no ASC Topic 606 implications unless the Bank finances the sale of the other real estate owned property. ASC Topic 606 could change the timing of revenue recognition in the case of seller financing.

The contract balances disclosure requirement of ASC Topic 606 is not relevant, as no revenues in the scope of this standard are earned over time that would require the monitoring of contract balances.

Comprehensive Income (Loss):

The Bank has elected to present comprehensive income in a separate statement of comprehensive income. Accumulated other comprehensive income includes the net of tax effect of unrealized gains (losses) on securities available-for-sale and the unfunded post-retirement benefit obligation of the Bank’s defined benefit plan.

Reclassifications:

Certain prior period amounts have been reclassified to conform to the current period presentation.

 

F-14


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Emerging Growth Company Status:

The Bank qualifies as an “emerging growth company” under the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”). For as long as the Bank is an emerging growth company, it may choose to take advantage of exemptions from various reporting requirements applicable to other public companies but not to emerging growth companies. An emerging growth company may elect to use the extended transition period to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies, but must make such election when the company is first required to file a registration statement. The Bank intends to elect to use the extended transition period described above and intends to maintain its emerging growth company status as allowed under the JOBS Act.

Recent Accounting Pronouncements:

In February 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-02—Leases (Topic 842). The guidance in this topic supersedes the requirements in ASC Topic 840, Leases. The update will require business entities to recognize lease assets and liabilities on the balance sheet and to disclose key information about leasing arrangements. A lessee would recognize a liability to make lease payments and a right-of-use asset representing its right to use the leased asset for the lease term. In November 2019, the FASB issued ASU 2019-10, Financial Instruments-Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842). This update clarified the effective date of ASC 2016-02 for nonpublic business entities to fiscal years beginning after December 15, 2020, and interim periods within those fiscal years beginning after December 15, 2020, and interim periods within those fiscal years beginning after December 15, 2021. In June 2020, the FASB issued ASU 2020-05, Revenue from Contracts with Customers (Topic 606) and Leases (Topic 842). This update reflects the FASB’s acknowledgement that entities could be facing limited resources due to the COVID-19 pandemic and provides a one-year deferral of the effective date for certain entities applying the revenue recognition (ASC 606) and leases (ASC 842) standards. The impact of this update to the Bank will be the deferral of the effective date of the leases standard (ASC 842). The Bank adopted ASC 606, Revenue from Contracts with Customers, in 2019.

 

F-15


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Recent Accounting Pronouncements (Continued):

In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. This update will require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now include forward-looking information in the determination of their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, this update amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. In November 2019, the FASB issued ASU 2019-10, Financial Instruments-Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842). This update clarified the effective date of ASC 2016-13 for nonpublic business entities to fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022. Early application of ASU 2016-13 will be permitted for all organizations for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The Bank is currently evaluating the impact that the standard will have on its financial statements.

In August 2017, the FASB issued ASU No. 2017-12, Targeted Improvements to Accounting for Hedging Activities, which amends the hedge accounting recognition and presentation requirements in ASC 815, Derivatives and Hedging. The purpose of this ASU is to better portray a company’s risk management activities in its financial statements and simplify the application of hedge accounting guidance. In November 2019, the FASB issued ASU 2019-10, Financial Instruments-Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842). This update clarified the effective date of ASC 2017-12 for nonpublic business entities to fiscal years beginning after December 15, 2020, and interim periods within those fiscal years beginning after December 15, 2021. Early adoption is permitted in any interim period after issuance of the ASU. The new standard must be adopted using a modified retrospective transition with a cumulative effect adjustment recorded to opening retained earnings as of the initial adoption date while the presentation and disclosure guidance is required only prospectively. Management does not expect adoption of this ASU to have a significant impact on the Bank’s financial statements.

In August 2018, the FASB issued ASU 2018-13Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. This ASU amends the disclosure requirements for recurring and nonrecurring fair value measurements by removing, modifying, and adding certain disclosures. The amendments in this ASU are effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The adoption of this ASU did not have a significant impact on the Bank’s financial statements.

 

F-16


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Recent Accounting Pronouncements (Continued):

In August 2018, the FASB issued ASU 2018-14Compensation – Retirement Benefits – Defined Benefit Plans - General (Subtopic 715-20): Disclosure Framework – Changes to the Disclosure Requirements for Defined Benefit Plans. This ASU removes disclosures that no longer are considered cost beneficial, clarifies the specific requirements of disclosures and adds disclosure requirements identified as relevant. This ASU is effective for fiscal years ending after December 15, 2020, for public business entities and for fiscal years ending after December 15, 2021, for all other entities. Early adoption is permitted for all entities. Management does not expect the adoption of this ASU to have a significant impact on the Bank’s financial statements.

In December 2019, the FASB issued ASU 2019-12Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. The amendments in this ASU simplify the accounting for income taxes by removing certain exceptions to the general principles in Topic 740. The amendments also improve consistent application of and simplify GAAP for other areas of Topic 740 by clarifying and amending existing guidance. For public business entities, the amendments in this ASU are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. Early adoption of the amendments is permitted, including adoption in any interim period for (1) public business entities for periods for which financial statements have not yet been issued and (2) all other entities for periods for which financial statements have not yet been made available for issuance. An entity that elects to early adopt the amendments in an interim period should reflect any adjustments as of the beginning of the annual period that includes that interim period. Additionally, an entity that elects early adoption must adopt all the amendments in the same period. Management does not expect the adoption of this ASU to have a significant impact on the Bank’s financial statements.

In March 2020, the FASB issued ASU 2020-04Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This ASU provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments in this ASU apply only to contracts, hedging relationships and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. The expedients and exceptions provided by the amendments do not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. The amendments in this ASU are effective for all entities as of March 12, 2020 through December 31, 2022. Management does not expect the adoption of this ASU to have a significant impact on the Bank’s financial statements.

 

F-17


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 2 - INVESTMENT SECURITIES

Investment securities available-for-sale at December 31, 2020 and 2019 are as follows:

 

     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair Value
 

December 31, 2020 -

           

Mortgage-backed securities

   $ 5,943,804      $ 336,801      $ —        $ 6,280,605  

Collateralized mortgage obligations

     8,966,213        168,852        —          9,135,065  

Corporate obligations

     499,580        1,616        —          501,196  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 15,409,597      $ 507,269      $ —        $ 15,916,866  
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2019 -

           

Mortgage-backed securities

   $ 9,791,373      $ 177,188      $ 27,573      $ 9,940,988  

Collateralized mortgage obligations

     9,766,037        —          115,808        9,650,229  

Corporate obligations

     2,499,583        17,032        —          2,516,615  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 22,056,993      $ 194,220      $ 143,381      $ 22,107,832  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

F-18


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 2 - INVESTMENT SECURITIES (Continued)

The following outlines the unrealized losses and estimated fair value by investment category and length of time that individual securities have been in a continuous unrealized loss position at December 31, 2020 and 2019:

 

     2020      2019  
     Estimated
Fair Value
     Unrealized
Losses
     Estimated
Fair Value
     Unrealized
Losses
 

Unrealized loss for less than 12 months:

           

Mortgage-backed securities

   $ —        $ —        $ 1,609,045      $ 27,573  

Collateralized mortgage obligations

     —          —          9,650,229        115,808  

Corporate obligations

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total less than 12 months

     —          —          11,259,274        143,381  
  

 

 

    

 

 

    

 

 

    

 

 

 

Unrealized loss for more than 12 months:

           

Mortgage-backed securities

     —          —          —          —    

Corporate obligations

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total more than 12 months

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ —        $ 11,259,274      $ 143,381  
  

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2020, there were no unrealized losses in the investment portfolio.

 

F-19


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 2 - INVESTMENT SECURITIES (Continued)

The amortized cost and estimated fair value of investment securities available-for-sale at December 31, 2020, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers have the right to call or prepay certain obligations with or without call or prepayment penalties.

 

     Amortized
Cost
     Estimated
Fair Value
 

Investment securities with maturities -

     

Within 1 year

   $ 499,580      $ 501,196  

1 to 5 years

     —          —    

Mortgage-backed securities and collateralized mortgage obligations

     14,910,017        15,415,670  
  

 

 

    

 

 

 

Total

   $ 15,409,597      $ 15,916,866  
  

 

 

    

 

 

 

During 2019, the Bank had sales of securities available-for-sale for total proceeds of approximately $10,855,000 resulting in gross gains and losses of approximately $67,000, and $-0-, respectively. The Bank did not sell any investment securities available-for-sale during 2020. Securities with carrying values of approximately $265,000 and $612,000 at December 31, 2020 and 2019, respectively, were pledged to secure public deposits as required by law and for other purposes.

 

F-20


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES

Major classifications of loans, by purpose code, at December 31, 2020 and 2019, are summarized as follows:

 

     2020      Percent     2019      Percent  

Real estate loans:

          

Residential

   $ 105,837,324        39.56   $ 109,603,876        44.08

Home equity

     8,892,417        3.32     6,854,880        2.76

Multi-family

     15,140,468        5.66     17,073,889        6.87

Commercial

     72,717,869        27.18     78,150,819        31.43

Construction and land development

     29,982,506        11.21     23,427,601        9.42
  

 

 

      

 

 

    

Total real estate loans

     232,570,584          235,111,065     

Consumer loans

     5,372,529        2.01     4,313,173        1.73

Commercial and industrial loans

     29,599,982        11.06     9,235,048        3.72
  

 

 

      

 

 

    

Total loans

     267,543,095        100.00     248,659,286        100.00

Less: Allowance for loan losses

     4,085,719          3,064,777     

Deferred loan fees

     1,101,409          624,317     
  

 

 

      

 

 

    

Loans, net

   $ 262,355,967        $ 244,970,192     
  

 

 

      

 

 

    

The Bank grants loans and extensions of credit to individuals and a variety of firms and corporations primarily in Thomas County, Georgia and other surrounding areas. Although the Bank has a diversified loan portfolio, a substantial portion of the loan portfolio is collateralized by improved and unimproved real estate and is dependent on the real estate market.

The Bank has divided the loan portfolio into seven portfolio segments, each with different risk characteristics and methodologies for assessing risk. The portfolio segments identified by the Bank are real estate - residential, real estate - home equity, real estate - multi-family, real estate - commercial, real estate - construction and land development, consumer loans and commercial and industrial loans.

Real Estate - Residential: The Bank originates residential real estate loans for the purchase or refinancing of a mortgage. These loans are primarily collateralized by owner-occupied properties and rental properties located primarily in the Bank’s market areas.

Real Estate - Home Equity: The Bank originates home equity real estate loans to provide home equity lines of credit and closed-end home equity loans. These loans are primarily collateralized by owner-occupied properties located primarily in the Bank’s market areas.

 

F-21


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

Real Estate - Multi-family: Multi-family loans consist of loans to finance real estate purchases, refinancings, expansions and improvements to multi-family properties. These loans may be secured by, but are not limited to, first liens on apartments, mobile home parks or other mutli-family properties primarily located within the Bank’s market areas. The Bank’s underwriting analysis includes credit verification, independent appraisals, a review of the borrower’s and borrower’s related entities’ financial condition, and a detailed analysis of the borrower’s underlying cash flows. Multi-family loans are larger than residential or home equity loans and involve greater credit risk. The repayment of these loans largely depends on the results of operations and management of these properties. Adverse economic conditions also affect the repayment ability to a greater extent than residential or home equity real estate loans.

Real Estate - Commercial: Commercial real estate loans consist of loans to finance real estate purchases, refinancings, expansions and improvements to commercial properties. These loans may be secured by first liens on office buildings, farms, retail and mixed-use properties, churches, warehouses and restaurants primarily located within the Bank’s market areas. The Bank’s underwriting analysis includes credit verification, independent appraisals, a review of the borrower’s and borrower’s related entities’ financial condition, and a detailed analysis of the borrower’s underlying cash flows. Commercial real estate loans are larger than residential loans and involve greater credit risk. The repayment of these loans largely depends on the results of operations and management of these properties. Adverse economic conditions also affect the repayment ability to a greater extent than residential real estate loans.

Real Estate - Construction and land development: These loans are made to borrowers to build commercial structures, a primary or secondary residence and, in some cases, to real estate investors to acquire and develop land. These loans are more difficult to evaluate since they are significantly more vulnerable to changes in economic conditions. In addition, these loans possess a higher degree of credit risk since they are made based on estimates of the future worth of a project and the estimated costs required for completion. The Bank limits its overall investment in this portfolio segment due both to management’s assessment of risk and certain percentage guidance set by the regulatory agencies.

Consumer: Consumer loans mainly consist of personal loans, revolving credit plans and other loans. The Bank’s consumer loans may be uncollateralized and rely on the borrower’s income for repayment.

 

F-22


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

Commercial and industrial: Commercial and industrial loans consist generally of business loans and lines of credit to companies in the Bank’s market area. Commercial and industrial loans are generally used for working capital purposes or for acquiring equipment, inventory or furniture. Such loans are usually collateralized by the financed assets, although a portion may be made on an unsecured basis and contain the guarantee of the business principals. The Bank’s underwriting analysis consists of a review of the financial statements of the borrower, the lending history of the borrower, the debt service capabilities of the borrower, the projected cash flows of the business, the value of the collateral, if any, and whether the loan is guaranteed by the principals of the borrower. Commercial and industrial loans are typically made on the basis of the borrower’s ability to make repayment from the cash flow of the borrower’s business, which makes them of higher risk than residential loans and the collateral securing loans may be difficult to appraise and may fluctuate in value based on the success of the business.

Commercial and industrial loans also include loans originated under the Paycheck Protection Program (“PPP”), as prescribed in the CARES Act. These loans have an interest rate of 1.0% and a two-year or five-year loan term to maturity. The Small Business Administration (“SBA”) guarantees 100% of the PPP loans made to eligible borrowers, and loan proceeds may be partially or fully forgiven by the SBA if the funds are used for eligible expenses during the relevant forgiveness period and the borrower meets the employee retention criteria.

The Bank was paid a processing fee from the SBA on PPP loan originations ranging from 1% to 5%, based on the size of the loans. As of December 31, 2020, the Bank has recorded approximately $478,000 in PPP-related SBA fees and is accreting these fees into interest income over the estimated life of the applicable loans. If a PPP loan is forgiven or paid off before maturity, the remaining unearned fee is recognized into income at that time. As of December 31, 2020, the Bank has recognized approximately $218,000 in PPP-related SBA fees through accretion. The majority of the remaining unearned fees are expected to be recognized as the PPP loans are forgiven or paid off.

 

F-23


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

Allowance for Loan Losses:

The following schedule presents a rollforward of the allowance for loan losses as of December 31:

 

     2020      2019  

Balance, beginning of year

   $ 3,064,777      $ 3,185,938  
  

 

 

    

 

 

 

Charge-offs:

     

Real estate loans:

     

Residential

     (2,951      (14,725

Home equity

     (1,377      —    

Multi-family

     —          —    

Commercial

     (62,896      (198,901

Construction and land development

     (629      (148
  

 

 

    

 

 

 

Total real estate loans

     (67,853      (213,774

Consumer loans

     —          —    

Commercial and industrial loans

     (149      —    
  

 

 

    

 

 

 

Total charge-offs

     (68,002      (213,774
  

 

 

    

 

 

 

Recoveries:

     

Real estate loans:

     

Residential

     123,368        21,035  

Home equity

     —          —    

Multi-family

     —          —    

Commercial

     —          —    

Construction and land development

     31,573        37,549  
  

 

 

    

 

 

 

Total real estate loans

     154,941        58,584  

Consumer loans

     7,910        —    

Commercial and industrial loans

     146,335        34,029  
  

 

 

    

 

 

 

Total recoveries

     309,186        92,613  
  

 

 

    

 

 

 

Net recoveries (charge-offs)

     241,184        (121,161
  

 

 

    

 

 

 

Provision for allowance for loan losses

     779,758        —    
  

 

 

    

 

 

 

Balance, end of year

   $ 4,085,719      $ 3,064,777  
  

 

 

    

 

 

 

 

F-24


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

Allowance for Loan Losses (Continued):

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2020 and 2019:

 

     Loans      Allowance for loan losses  
     Individually
evaluated
for impairment
     Collectively
evaluated
for impairment
     Individually
evaluated
for impairment
     Collectively
evaluated
for impairment
 

December 31, 2020 -

           

Real estate loans:

           

Residential

   $ 1,480,633      $ 104,356,691      $ —        $ 1,444,921  

Home equity

     675        8,891,742        —          133,985  

Multi-family

     —          15,140,468        —          311,409  

Commercial

     1,339,199        71,378,670        —          1,531,037  

Construction and development

     11,637        29,970,869        —          387,127  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     2,832,144        229,738,440        —          3,808,479  

Consumer loans

     —          5,372,529        —          1,360  

Commercial and industrial loans

     —          29,599,982        —          101,497  

Unallocated

     —          —          —          174,383  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,832,144      $ 264,710,951      $ —        $ 4,085,719  
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2019 -

           

Real estate loans:

           

Residential

   $ 1,176,700      $ 108,427,176      $ —        $ 1,319,120  

Home equity

     4,107        6,850,773        —          82,894  

Multi-family

     —          17,073,889        —          282,661  

Commercial

     1,620,762        76,530,057        —          1,084,268  

Construction and development

     497,737        22,929,864        —          187,392  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     3,299,306        231,811,759        —          2,956,335  

Consumer loans

     —          4,313,173        —          1,363  

Commercial and industrial loans

     —          9,235,048        —          —    

Unallocated

     —          —          —          107,079  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,299,306      $ 245,359,980      $ —        $ 3,064,777  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

F-25


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

Impaired Loans:

The following tables present impaired loans by class of loans as of December 31, 2020 and 2019:

 

     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 

December 31, 2020 -

              

Impaired loans with related allowance:

              

Real estate loans:

              

Residential

   $ —        $ —        $ —        $ —        $ —    

Home equity

     —          —          —          —          —    

Multi-family

     —          —          —          —          —    

Commercial

     —          —          —          —          —    

Construction and land development

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     —          —          —          —          —    

Consumer loans

     —          —          —          —          —    

Commercial and industrial loans

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ —        $ —        $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Impaired loans without related allowance:

              

Real estate loans:

              

Residential

   $ 1,480,633      $ 1,480,633      $ —        $ 1,328,667      $ 53,255  

Home equity

     675        675        —          2,391        194  

Multi-family

     —          —          —          —          —    

Commercial

     1,339,199        1,339,199        —          1,479,981        —    

Construction and land development

     11,637        11,637        —          254,687        697  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     2,832,144        2,832,144        —          3,065,726        54,146  

Consumer loans

     —          —          —          —          —    

Commercial and industrial loans

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,832,144      $ 2,832,144      $ —        $ 3,065,726      $ 54,146  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

F-26


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

Impaired Loans (Continued):

 

December 31, 2019 -

   Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Impaired loans with related allowance:

              

Real estate loans:

              

Residential

   $ —        $ —        $ —        $ —        $ —    

Home equity

     —          —          —          —          —    

Multi-family

     —          —          —          —          —    

Commercial

     —          —          —          —          —    

Construction and land development

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     —          —          —          —          —    

Consumer loans

     —          —          —          —          —    

Commercial and industrial loans

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ —        $ —        $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Impaired loans without related allowance:

              

Real estate loans:

              

Residential

   $ 1,176,700      $ 1,176,700      $ —        $ 1,342,806      $ 5,589  

Home equity

     4,107        4,107        —          12,281        —    

Multi-family

     —          —          —          —          —    

Commercial

     1,620,762        1,620,762        —          870,312        —    

Construction and land development

     497,737        497,737        —          330,825        17,081  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     3,299,306        3,299,306        —          2,556,224        22,670  

Consumer loans

     —          —          —          —          —    

Commercial and industrial loans

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,299,306      $ 3,299,306      $ —        $ 2,556,224      $ 22,670  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

F-27


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

Past Due and Nonaccrual Loans:

The following tables present the aging of the recorded investment in past due loans and nonaccrual loans as of December 31, 2020 and 2019, by class of loans:

 

     30-59 Days
Past Due
     60-89
Days
Past Due
     90 Days or
Greater
Past Due
     Total
Past Due
     Current      Total      Non-accrual  
December 31, 2020 -                                                 

Real estate loans:

                    

Residential

   $ 40,583      $ 84,167      $ 196,826      $ 321,576      $ 105,515,748      $ 105,837,324      $ 623,998  

Home equity

     —          —          —          —          8,892,417        8,892,417        —    

Multi-family

     —          —          —          —          15,140,468        15,140,468        —    

Commercial

     —          —          1,339,199        1,339,199        71,378,670        72,717,869        1,339,199  

Construction and land development

     —          —          —          —          29,982,506        29,982,506        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     40,583        84,167        1,536,025        1,660,775        230,909,809        232,570,584        1,963,197  

Consumer loans

     —          —          —          —          5,372,529        5,372,529        —    

Commercial and industrial loans

     151,136        —          —          151,136        29,448,846        29,599,982        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 191,719      $ 84,167      $ 1,536,025      $ 1,811,911      $ 265,731,184      $ 267,543,095      $ 1,963,197  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
December 31, 2019 -                                                 

Real estate loans:

                    

Residential

   $ 685,372      $ 319,543      $ 354,613      $ 1,359,528      $ 108,244,348      $ 109,603,876      $ 905,205  

Home equity

     —          32,638        —          32,638        6,822,242        6,854,880        4,107  

Multi-family

     —          —          —          —          17,073,889        17,073,889        —    

Commercial

     —          —          1,620,762        1,620,762        76,530,057        78,150,819        1,620,762  

Construction and land development

     460,644        —          —          460,644        22,966,957        23,427,601        15,103  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     1,146,016        352,181        1,975,375        3,473,572        231,637,493        235,111,065        2,545,177  

Consumer loans

     3,687        —          —          3,687        4,309,486        4,313,173        —    

Commercial and industrial loans

     55,300        —          —          55,300        9,179,748        9,235,048        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 1,205,003      $ 352,181      $ 1,975,375      $ 3,532,559      $ 245,126,727      $ 248,659,286      $ 2,545,177  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

F-28


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

Past Due and Nonaccrual Loans (Continued):

As of December 31, 2020, there was one loan greater than 90 days past due and still accruing totaling approximately $16,000. As of December 31, 2019, there was one loan greater than 90 days past due and still accruing totaling approximately $46,000.

Troubled Debt Restructurings:

The Bank did not modify any loans in 2020 or 2019 in a manner that would be considered troubled debt restructurings. There were no specific allowances allocated to troubled debt restructurings as of December 31, 2020 or 2019. The Bank did not commit to lend any additional amounts to customers with outstanding loans that are classified as troubled restructurings. Certain troubled debt restructurings are accruing loans in which interest is earned when payments are made. Management continues to evaluate these accruing troubled debt restructurings for impairment on a quarterly basis. During the years ended December 31, 2020 and 2019, no restructured loans defaulted subsequent to modification.

COVID-19 Related Loan Modifications:

The Bank implemented a customer payment deferral program to assist borrowers that may be experiencing financial hardship due to COVID-19 related challenges, whereby short-term deferrals of payments (generally three to six months) have been provided. As of December 31, 2020, all loans that were granted COVID-19 related payment deferrals had resumed making payments under the terms of the original loan agreements. Consistent with industry regulatory guidance, borrowers that were otherwise current on loan payments that were granted COVID-19 related financial hardship payment deferrals continued to be reported as current loans throughout the agreed upon deferral period and were not classified as troubled debt restructurings.

 

F-29


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

Credit Quality:

The Bank categorized loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Bank analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a continuous basis. The Bank uses the following definitions for its risk ratings:

Special Mention. Evidence of financial deterioration exists, or file documentation is inadequate or not available to determine the borrower’s financial status or ability to repay. The loan possesses potential weakness which may, if not reversed or corrected, weaken the credit or inadequately protect the Bank’s position.

Substandard. A well-defined weakness or weaknesses exists that jeopardizes the liquidation of the debt. The loan is characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

Doubtful. All of the weaknesses of a substandard loan exist, with the added characteristic that the weaknesses jeopardize the collection and/or liquidation of the debt. Loss exposure, while evident, is not clearly determinable. Special workout negotiations and/or litigation should be initiated.

Loss. Considered uncollectible in full and of such little value that its continuance as a bankable asset is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this asset even though partial recovery may be achieved in the future.

 

F-30


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

Credit Quality (Continued):

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be Pass rated loans. As of December 31, 2020 and 2019, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

Credit Exposure Based on Risk Ratings:

 

     Pass      Special
Mention
     Substandard      Doubtful      Loss      Total  
December 31, 2020 -                                          

Real estate loans:

                 

Residential

   $ 102,229,498      $ 1,243,538      $ 2,364,288      $ —        $ —        $ 105,837,324  

Home equity

     8,891,742        —          675        —          —          8,892,417  

Multi-family

     14,831,774        308,694        —          —          —          15,140,468  

Commercial

     67,305,357        4,073,313        1,339,199        —          —          72,717,869  

Construction and land development

     25,390,597        2,950,389        1,641,520        —          —          29,982,506  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     218,648,968        8,575,934        5,345,682        —          —          232,570,584  

Consumer loans

     5,372,529        —          —          —          —          5,372,529  

Commercial and industrial loans

     27,643,564        466,020        1,490,398        —          —          29,599,982  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 251,665,061      $ 9,041,954      $ 6,836,080      $ —        $ —        $ 267,543,095  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
December 31, 2019 -                                          

Real estate loans:

                 

Residential

   $ 106,918,158      $ 1,084,448      $ 1,601,270      $ —        $ —        $ 109,603,876  

Home equity

     6,850,773        —          4,107        —          —          6,854,880  

Multi-family

     16,735,478        338,411        —          —          —          17,073,889  

Commercial

     76,194,427        90,333        1,866,059        —          —          78,150,819  

Construction and land development

     21,670,510        908,108        848,983        —          —          23,427,601  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     228,369,346        2,421,300        4,320,419        —          —          235,111,065  

Consumer loans

     4,313,173        —          —          —          —          4,313,173  

Commercial and industrial loans

     9,232,175        —          2,873        —          —          9,235,048  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 241,914,694      $ 2,421,300      $ 4,323,292      $ —        $ —        $ 248,659,286  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

F-31


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 4 - PREMISES AND EQUIPMENT

Major classifications of premises and equipment at December 31, 2020 and 2019 are summarized as follows:

 

     2020      2019  

Land

   $ 47,512      $ 47,512  

Buildings and improvements

     4,920,575        4,880,333  

Furniture and equipment

     1,836,230        1,456,929  

Automobiles

     56,844        79,833  
  

 

 

    

 

 

 
     6,861,161        6,464,607  

Less: Accumulated depreciation and amortization

     3,417,652        3,124,706  
  

 

 

    

 

 

 

Premises and equipment, net

   $ 3,443,509      $ 3,339,901  
  

 

 

    

 

 

 

Depreciation expense was approximately $344,000 and $308,000 for the years ended December 31, 2020 and 2019, respectively.

NOTE 5 - CERTIFICATES OF DEPOSIT

The aggregate amount of certificates of deposit, each with a minimum denomination of $250,000, were approximately $10,824,000 at December 31, 2020 and $17,289,000 at December 31, 2019.

At December 31, 2020, the scheduled maturities of certificates of deposit were as follows:

 

2021

   $ 68,246,633  

2022

     12,351,286  

2023

     4,074,724  

2024

     1,635,147  

2025

     268,491  
  

 

 

 
   $ 86,576,281  
  

 

 

 

 

F-32


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 6 - FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS

The following advances from the FHLB were outstanding as of December 31, 2020 and 2019:

 

December 31, 2020 -                                  

Advance Date

   Amount      Rate      Interest
Rate
    Maturity      Call
Feature
 

January 7, 2008

   $ 208,334        Fixed        4.49     January 9, 2023        N/A  

September 20, 2012

     450,000        Fixed        1.80     September 20, 2022        N/A  

April 1, 2020

     4,333,333        Fixed        0.66     April, 1 2025        N/A  

April 1, 2020

     4,523,810        Fixed        0.79     April 7, 2027        N/A  
  

 

 

            
   $ 9,515,477             
  

 

 

            
December 31, 2019 -                                  

Advance Date

                                 

January 7, 2008

   $ 308,333        Fixed        4.49     January 9, 2023        N/A  

September 20, 2012

     516,667        Fixed        1.80     September 20, 2022        N/A  

September 30, 2016

     2,000,000        Fixed        2.25     September 30, 2020        N/A  
  

 

 

            
   $ 2,825,000             
  

 

 

            

The FHLB advance maturing January 9, 2023 requires principal (approximately $8,300) and interest payments on a monthly basis. The FHLB advance maturing September 20, 2022 requires principal (approximately $5,600) and interest payments on a monthly basis. The FHLB advance maturing April 1, 2025 requires principal (approximately $83,000) and interest payments on a monthly basis. The FHLB advance maturing April 7, 2027 requires principal (approximately $59,000) and interest payments on a monthly basis.

The FHLB advances are collateralized by the Bank’s FHLB stock and a blanket lien on certain of the Bank’s residential and commercial real estate loans with a carrying value of approximately $37,248,000 and $48,398,000 at December 31, 2020 and 2019, respectively. The Bank had approximately $19,200,000 and $35,400,000 in available borrowing capacity through the FHLB at December 31, 2020 and 2019, respectively.

 

F-33


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 6 - FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS (Continued)

Unsecured federal funds lines of credit totaling $18,300,000 were available to the Bank for overnight borrowing through correspondent banks at December 31, 2020 and 2019. The Bank also had approximately $9,900,000 and $13,300,000 in available borrowing capacity through the Federal Reserve Bank of Atlanta at December 31, 2020 and 2019, respectively. There were no borrowings against either of these facilities at December 31, 2020 or 2019. The available borrowings with the Federal Reserve Bank are collateralized by a blanket lien on certain of the Bank’s residential and commercial real estate loans with a carrying value of approximately $15,000,000 and $21,459,000 at December 31, 2020 and 2019, respectively.

NOTE 7 - INCOME TAXES

The components of income tax expense (benefit) for the years ended December 31, 2020 and 2019 are as follows:

 

     2020      2019  

Current - Alternative minimum tax

   $ 3,000      $ —    

Deferred

     (212,222      61,875  

Utilization of operating loss carryforward

     238,918        299,551  

Change in valuation allowance

     10,058        5,222  
  

 

 

    

 

 

 
   $ 39,754      $ 366,648  
  

 

 

    

 

 

 

 

F-34


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 7 - INCOME TAXES (Continued)

The difference between the actual income tax expense and the amount computed by applying the statutory federal income tax rate to income before income taxes for the years ended December 31, 2020 and 2019, is as follows:

 

     2020      2019  

Pretax income at statutory rate

   $ 72,956      $ 330,535  

Add (deduct):

     

State income tax expense, net of federal benefit

     13,469        51,425  

Tax-exempt income

     (63,192      (62,131

Change in valuation allowance

     10,058        5,222  

Other

     6,463        41,597  
  

 

 

    

 

 

 
   $ 39,754      $ 366,648  
  

 

 

    

 

 

 

 

F-35


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 7 - INCOME TAXES (Continued)

The following summarizes the sources and expected tax consequences of future taxable deductions or income, which comprise the net deferred tax asset, which is included as a component of other assets at December 31, 2020 and 2019:

 

     2020      2019  

Deferred income tax assets:

     

Deferred compensation

   $ 254,526      $ 178,465  

Net operating loss carryforward

     2,183,138        2,427,610  

Other real estate owned

     2,688        10,232  

Charitable contributions

     64,038        47,992  

State tax credits

     176,462        166,404  

Defined benefit obligations (non-qualified)

     812,019        620,101  

Director deferred fee practice

     22,379        23,083  

Non-accrual loans

     108,320        139,856  

Frozen pension accrual (tax-qualified)

     375,275        409,089  

Other

     3,848        4,102  
  

 

 

    

 

 

 

Total gross deferred tax assets

     4,002,693        4,026,934  

Less: Valuation allowance

     (176,462      (166,404
  

 

 

    

 

 

 

Net deferred tax asset

     3,826,231        3,860,530  
  

 

 

    

 

 

 

Deferred income tax liabilities:

     

Premises and equipment

     36,005        37,776  

Allowance for loan losses

     151,516        347,606  

Unrealized gain on investment securities available-for-sale

     138,905        13,727  
  

 

 

    

 

 

 

Total gross deferred tax liabilities

     326,426        399,109  
  

 

 

    

 

 

 

Net deferred tax asset

   $ 3,499,805      $ 3,461,421  
  

 

 

    

 

 

 

The future tax consequences of the differences between the financial reporting and tax basis of the Bank’s assets and liabilities resulted in a net deferred tax asset. A valuation allowance in the amount of $176,462 and $166,404 as of December 31, 2020 and 2019, respectively, was established as these deferred tax assets relate to state tax credit carryforwards that will likely expire prior to realization. As of December 31, 2020, the Bank had federal net operating loss carryforwards of approximately $8,557,000 and state net operating loss carryforwards of approximately $8,878,000, which will begin to expire in 2031 unless previously utilized.

 

F-36


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 8 - COMMITMENTS AND CONTINGENCIES

Credit Related Financial Instruments:

The Bank is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contractual amounts of those instruments reflect the extent of involvement the Bank has in particular classes of financial instruments.

The Bank’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. In most cases, the Bank requires collateral or other security to support financial instruments with credit risk.

 

     2020      2019  

Financial instruments whose contract amounts
represent credit risk:

     

Commitments to extend credit

   $ 30,288,000      $ 17,292,000  
  

 

 

    

 

 

 

Stand-by letters of credit

   $ 725,000      $ 283,000  
  

 

 

    

 

 

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank, upon extension of credit is based on management’s credit evaluation. Collateral held varies but may include unimproved and improved real estate, certificates of deposit, or personal property.

 

F-37


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 8 - COMMITMENTS AND CONTINGENCIES (Continued)

Credit Related Financial Instruments (Continued):

Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to businesses within the Bank’s trade area.

The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank holds real estate and assignments of deposit accounts as collateral supporting those commitments for which collateral is deemed necessary. The extent of collateral held for these commitments at December 31, 2020 and 2019 varies.

NOTE 9 - RELATED PARTY TRANSACTIONS

In the normal course of business, officers and directors of the Bank, and certain business organizations and individuals associated with them, maintain a variety of relationships with the Bank. Transactions with officers and directors are made on terms comparable to those available to other Bank customers. At December 31, 2020 and 2019, deposits from directors, executive officers, and their related interests aggregated approximately $3,895,000 and $2,076,000, respectively. The following summary reflects related party loan activity during 2020 and 2019.

 

     2020      2019  

Beginning balance

   $ 644,441      $ 1,375,193  

New loans and advancements

     36,050        36,200  

Change in executive officers and directors

     —          (255,869

Repayments

     (109,281      (511,083
  

 

 

    

 

 

 

Ending balance

   $ 571,210      $ 644,441  
  

 

 

    

 

 

 

 

F-38


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 10 - REGULATORY MATTERS

The Bank is subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements. Under certain adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

In July 2013, the Federal bank regulatory agencies issued a final rule that revised their risk-based capital requirements and the method for calculating components of capital and of computing risk-weighted assets to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision and certain provisions of the Dodd-Frank Act. The final rule applies to all depository institutions and, pursuant to the Federal Reserve Board’s policy statements, to top-tier bank and savings and loan holding companies with total consolidated assets of $3.0 billion or more. The rule established a new common equity Tier 1 minimum capital requirement, increased the minimum capital ratios and assigned a higher risk weight to certain assets based on the risk associated with these assets. The final rule includes a transition period that implements the new regulations over a five-year period. These changes were phased in beginning in January 2015.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of total common equity Tier 1, total and Tier 1 capital to risk-weighted assets and of Tier 1 capital to average assets. Management believes, as of December 31, 2020 and 2019, that the Bank met all capital adequacy requirements to which it is subject.

As of December 31, 2020 and 2019, the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum common equity Tier 1 risk-based, total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth below. There are no conditions or events since that notification that management believes have changed the institution’s category.

 

F-39


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 10 - REGULATORY MATTERS (Continued)

The Bank’s actual capital amounts and ratios, and minimum amounts under current regulatory standards, as of December 31, 2020 and 2019, are presented in the following table:

 

     Actual     For Capital
Adequacy
Purposes
    To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
 
     Amount      Ratio     Amount      Ratio     Amount      Ratio  
     (Dollars in Thousands)  
December 31, 2020:                                        

Common Equity Tier 1 Capital to Risk-Weighted Assets

   $ 40,090        16.46   $ 10,963        4.50   $ 15,835        6.50

Total Capital to Risk-

               

Weighted Assets

   $ 43,148        17.71   $ 19,489        8.00   $ 24,361        10.00

Tier 1 Capital to Risk-

               

Weighted Assets

   $ 40,090        16.46   $ 14,617        6.00   $ 19,489        8.00

Tier I Capital to

               

Average Assets

   $ 40,090        11.73   $ 13,673        4.00   $ 17,091        5.00
December 31, 2019:                                        

Common Equity Tier 1 Capital to Risk-Weighted Assets

   $ 39,574        17.60   $ 10,116        4.50   $ 14,612        6.50

Total Capital to Risk-

               

Weighted Assets

   $ 42,387        18.86   $ 17,984        8.00   $ 22,480        10.00

Tier 1 Capital to Risk-

               

Weighted Assets

   $ 39,574        17.60   $ 13,488        6.00   $ 17,984        8.00

Tier I Capital to

               

Average Assets

   $ 39,574        12.60   $ 12,567        4.00   $ 15,708        5.00

 

F-40


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 11 - EMPLOYEE BENEFIT PLANS

401(k):

The Bank sponsors a 401(k) plan. The 401(k) plan covers substantially all employees and provides for an employer matching contribution based on a percentage of salary contributed to the plan. The Bank contributed approximately $201,000 and $162,000 to the 401(k) plan during 2020 and 2019, respectively.

Supplemental Executive Retirement Plans:

During 2019, the Bank entered into supplemental executive retirement agreements (each, a “SERP”) with certain of its officers whereby a specified monthly benefit is payable upon a normal retirement for a period of 10 years. Each SERP is a nonqualified deferred compensation arrangement that conditions payment of the full normal retirement benefit upon an officer’s attaining normal retirement age while in the service of the Bank. Otherwise, the retirement benefit is earned over time and, with the exception of the SERPs for Matt Brown and Linda Palmer, is subject to a ten-year vesting schedule. Moreover, the amount and timing of payment of the retirement benefit may vary depending upon the circumstances of an officer’s earlier termination of employment, including death, disability, or in connection with a change in control. The retirement benefit is forfeited in the event of a termination of employment for cause or if grounds exist for such a termination. The expense associated with the SERPs is offset by earnings on life insurance policies owned by the Bank. The cash surrender value on these insurance policies was approximately $10,883,000 and $10,583,000 as of December 31, 2020 and 2019, respectively. Additionally, at December 31, 2020 and 2019, the Bank has recorded a liability for the present value of the future retirement benefits of approximately $491,000 and $203,000, respectively, to be paid under the SERPs. Expense for the SERPs was approximately $288,000 and $203,000 for the years ended December 31, 2020 and 2019, respectively. In determining the SERPs obligation for 2020 and 2019, the discount rate used was 2.18% and 3.01%, respectively.

 

F-41


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 11 - EMPLOYEE BENEFIT PLANS (Continued)

Director Deferred Fee Practice:

The Bank has maintained a discretionary practice of paying a retirement benefit to eligible non-employee directors who attain at least age 70 in the service of the Bank with at least 15 years of service to their credit. Under this practice, each eligible retired director received a monthly benefit in the amount of $825. In anticipation of the Reorganization (see Note 14), the Bank decided to formalize and revise this practice in 2020. The Bank has relinquished its discretion over the practice with respect to eligible retired directors and current non-employee directors who satisfied the eligibility criteria for the benefit as of December 31, 2019. The normal retirement benefit for this group will be a monthly benefit in the amount of $825 a month for the remaining life of the director. With respect to all other non-employee directors serving as of December 31, 2019, the amount of the normal monthly benefit will remain unchanged, but will be paid over a period of 10 years following retirement or, if less, the director’s remaining lifetime. The eligibility criteria for this group has been changed to the attainment of at least age 65 with at least 10 years of service. No future non-employee director will be eligible for a benefit under this formalized plan. The Bank has recorded and will continue to record a liability for these payments as post-retirement defined benefit obligations. The Bank recognized current year expense of $46,000 and $42,000 during the years ended December 31, 2020 and 2019, respectively. As of December 31, 2020 and 2019, the Bank had a projected defined benefit obligation of approximately $610,000 and $598,000, respectively, assuming the continuation of its then existing practice. The discount rate used in determining the accumulated post-retirement defined benefit obligation was 2.18% in 2020 and 3.01% in 2019.

Tax-Qualified Frozen Defined Benefit Pension Plan:

The Bank also sponsors a tax-qualified defined benefit retirement plan. Effective March 31, 2019, eligibility for the plan was frozen so that no employee who was not then a participant in the plan could later become a participant and to freeze benefit accruals for all existing participants. For existing participants, the plan provides for retirement payments based on a formula using a participant’s years of creditable service and highest three years of annual compensation. Retirees age 66 and older are also eligible for an annual supplemental payment equal to one percent of their monthly benefit multiplied by the number of their retirement years beyond age 65. Participants who entered the plan prior to July 1, 1983 are also eligible for a one-time lump sum payment upon retirement after reaching age 55 equal to three times their monthly retirement benefit. A participant is also required to vest in any benefit earned under the plan formula by completing a minimum number of years of vesting service. The plan also provides for disability benefits and surviving spouse benefits in circumstances where the normal retirement benefit would not otherwise be payable.

 

F-42


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 11 - EMPLOYEE BENEFIT PLANS (Continued)

Tax-Qualified Frozen Defined Benefit Pension Plan (Continued):

The following is a summary of the components of the net periodic post-retirement benefit cost during 2020 and 2019:

 

     2020      2019  

Service cost

   $ —        $ 83,809  

Interest cost

     366,543        428,598  

Expected return on assets

     (643,058      (601,866

Amortization of unrecognized loss

     142,053        105,213  

Amortization of unrecognized prior service cost

     —          (3,113

Effect of curtailment

     —          (9,340
  

 

 

    

 

 

 

Net periodic post-retirement (benefit) cost

   $ (134,462    $ 3,301  
  

 

 

    

 

 

 

The discount rate used in determining the accumulated post-retirement benefit obligation was 3.09% and 3.75% in 2020 and 2019, respectively. The expected long-term rate of return on assets was 8.00% during both 2020 and 2019. The assumed rates of salary increase used in measuring the accumulated post-retirement benefit obligation ranged from 5.35% to 10.10% during 2020 and 2019.

The Bank expects to make contributions to the plan in 2021 totaling $2,909. The following table presents the estimated benefit payments for each of the next five years and in the aggregate for the five years thereafter as of December 31, 2020:

 

2021

   $ 583,405  

2022

     584,085  

2023

     593,084  

2024

     595,933  

2025

     596,925  

2026-2030

     2,908,634  
  

 

 

 
   $ 5,862,066  
  

 

 

 

 

F-43


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 11 - EMPLOYEE BENEFIT PLANS (Continued)

Tax-Qualified Frozen Defined Benefit Pension Plan (Continued):

The following is a reconciliation of the accumulated post-retirement benefit obligation as of December 31, 2020 and 2019:

 

     2020      2019  

Projected benefit
obligation at beginning of year

   $ 12,155,436      $ 11,675,793  

Service cost

     —          83,809  

Interest cost

     366,543        428,598  

Actuarial gain

     1,261,873        1,784,519  

Benefits paid

     (574,833      (579,500

Effect of curtailment

     —          (1,237,783
  

 

 

    

 

 

 

Projected benefit
obligation at end of year

   $ 13,209,019      $ 12,155,436  
  

 

 

    

 

 

 

The following is a summary of the change in plan assets during 2020 and 2019:

 

     2020      2019  

Fair value of plan assets at beginning of year

   $ 8,257,698      $ 7,427,183  

Actual return on assets

     1,062,482        1,449,700  

Employer contributions

     485,934        22,383  

Administrative expenses

     (62,698      (62,068

Benefits paid, net

     (574,833      (579,500
  

 

 

    

 

 

 

Fair value of plan assets at end of year

   $ 9,168,583      $ 8,257,698  
  

 

 

    

 

 

 

 

F-44


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 11 - EMPLOYEE BENEFIT PLANS (Continued)

Tax-Qualified Frozen Defined Benefit Pension Plan (Continued):

The fair values of the Bank’s pension plan assets at December 31, 2020 and 2019, by asset category, are as follows:

 

     Assets
Measured at

Fair Value
     Fair Value Measurements  
   Level 1      Level 2      Level 3  

December 31, 2020 :

           

Cash and cash equivalents

   $ 23,438      $ 23,438      $ —        $ —    

Debt securities mutual funds

     2,751,130        2,751,130        —          —    

Equity securites mutual funds

     6,394,015        6,394,015        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 9,168,583        9,168,583      $ —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2019 :

           

Cash and cash equivalents

   $ 134,816      $ 134,816      $ —        $ —    

Debt securities mutual funds

     2,495,122        2,495,122        —          —    

Equity securites mutual funds

     5,627,760        5,627,760        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 8,257,698      $ 8,257,698      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

 

The fair value of all pension assets are determined from quoted market prices and are considered Level 1 fair value measurements.

The plan’s investment policy includes various guidelines and procedures designed to ensure assets are invested in a manner necessary to meet expected future benefits earned by participants. The investment guidelines consider a broad range of economic conditions. Central to the policy are target allocation ranges by major asset categories. The objectives of the target allocations are to maintain investment portfolios that diversify risk through prudent asset allocation parameters, achieve asset returns that meet or exceed the plan’s actuarial assumptions and achieve asset returns that are competitive with like institutions employing similar investment strategies.

 

F-45


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 11 - EMPLOYEE BENEFIT PLANS (Continued)

Tax-Qualified Frozen Defined Benefit Pension Plan (Continued):

The following is a summary of the amount recognized in other liabilities as of December 31, 2020 and 2019:

 

     2020      2019  

Projected benefit
obligation at end of year

   $ 13,209,019      $ 12,155,436  

Fair value of plan assets at end of year

     (9,168,583      (8,257,698
  

 

 

    

 

 

 
   $ 4,040,436      $ 3,897,738  
  

 

 

    

 

 

 

Amounts recognized in accumulated other comprehensive loss, net of tax, as of December 31, 2020 and 2019 were:

 

     2020      2019  

Net loss

   $ (3,228,704    $ (2,465,610

Prior service charge

     —          —    
  

 

 

    

 

 

 

Total accumulated other comprehensive loss

   $ (3,228,704    $ (2,465,610
  

 

 

    

 

 

 

Amounts recognized in the accumulated post-retirement benefit obligation and other comprehensive income (loss) for the years ended December 31, 2020 and 2019 were:

 

     2020      2019  

Net loss

   $ 905,147      $ 998,753  

Amortization of net unrecognized gain

     (142,053      (105,213

Amortization of prior service cost

     —          3,113  

Effect of curtailment

     —          9,340  
  

 

 

    

 

 

 

Total accumulated other comprehensive loss

   $ 763,094      $ 905,993  
  

 

 

    

 

 

 

 

F-46


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 12 - FAIR VALUE MEASUREMENT

The Bank utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. From time to time, the Bank may be required to record at fair value other assets on a nonrecurring basis, such as impaired loans and other real estate owned. These nonrecurring fair value adjustments typically involve application of the lower of cost or market accounting or write-downs of individual assets. Additionally, the Bank is required to disclose, but not record, the fair value of other financial instruments.

Fair Value Hierarchy

The Bank groups assets at fair value in three levels, based on the markets in which the assets are traded and the reliability of the assumptions used to determine fair value. These levels are:

Level 1 - Valuation is based upon quoted prices for identical instruments traded in active markets.

Level 2 - Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.

Level 3 - Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.

 

F-47


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 12 - FAIR VALUE MEASUREMENT (Continued)

Assets Recorded at Fair Value on a Recurring Basis. The table below presents the recorded amount of assets measured at fair value on a recurring basis as of December 31, 2020 and 2019, all of which consisted of investment securities available-for-sale:

 

     Level 1      Level 2      Level 3      Total  

December 31, 2020 :

           

Mortgage-backed securities

   $ —        $ 6,280,605      $ —        $ 6,280,605  

Collateralized mortgage obligations

     —          9,135,065        —          9,135,065  

Corporate obligations

     —          501,196        —          501,196  
  

 

 

    

 

 

    

 

 

    

 

 

 

Investment securities available-for-sale

   $ —        $ 15,916,866      $ —        $ 15,916,866  
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2019 :

           

Mortgage-backed securities

   $ —        $ 9,940,988      $ —        $ 9,940,988  

Collateralized mortgage obligations

     —          9,650,229        —          9,650,229  

Corporate obligations

     —          2,516,615        —          2,516,615  
  

 

 

    

 

 

    

 

 

    

 

 

 

Investment securities available-for-sale

   $ —        $ 22,107,832      $ —        $ 22,107,832  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

F-48


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 12 - FAIR VALUE MEASUREMENT (Continued)

Assets Recorded at Fair Value on a Nonrecurring Basis. The Bank may be required, from time to time, to measure certain assets at fair value on a nonrecurring basis in accordance with GAAP. These include assets that are measured at the lower of cost or market that were recognized at fair value below cost at the end of the period. Assets measured at fair value on a nonrecurring basis are included in the table below as of December 31, 2020 and 2019:

 

     Level 1      Level 2      Level 3      Total  

December 31, 2020 :

           

Other real estate owned

   $ —        $ —        $ 81,000      $ 81,000  

Impaired loans

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ —        $ —        $ 81,000      $ 81,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2019 :

           

Other real estate owned

   $ —        $ —        $ 357,514      $ 357,514  

Impaired loans

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ —        $ —        $ 357,514      $ 357,514  
  

 

 

    

 

 

    

 

 

    

 

 

 

The following methods and assumptions were used to estimate the fair value of each class of assets and liabilities either recorded or disclosed at fair value.

Cash and Cash Equivalents. The carrying value of cash and cash equivalents is a reasonable estimate of fair value.

Certificates of deposit with other banks. The carrying value of certificates of deposit with other banks is a reasonable estimate of fair value.

 

F-49


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 12 - FAIR VALUE MEASUREMENT (Continued)

Investment Securities Available-for-Sale. Investment securities available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange and U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter market funds. Level 2 securities include mortgage-backed securities and collateralized mortgage obligations issued by government sponsored enterprises and state, county and municipal bonds. Securities classified as Level 3 include asset-backed securities in less liquid markets.

Other Investments. Other investments consist of FHLB stock whose carrying value approximates its fair value.

Mortgage Loans Held for Sale. The estimated fair value of mortgage loans held for sale, classified within Level 2, is approximated by the carrying value, given the short-term nature of the loans and similarly to what secondary markets are currently offering for portfolios of loans with similar characteristics.

Loans. The Bank does not record loans at fair value on a recurring basis. However, from time to time, a loan is considered impaired and a specific allocation is established within the allowance for loan losses. Loans for which it is probable that payment of interest and/or principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment using one of three methods, including collateral value, market value of similar debt, and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. Impaired loans in which an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price, the Bank records the impaired loan as nonrecurring Level 2. When an appraised value is utilized or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Bank records the impaired loan as nonrecurring Level 3.

Other Real Estate Owned. Other real estate owned properties are adjusted to fair value less estimated selling costs upon transfer of the loans to other real estate owned. Subsequently, other real estate owned assets are carried at the lower of carrying value or fair value. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. When the fair value is based on an observable market price, the Bank records the other real estate owned as nonrecurring Level 2. When the fair value is based on an appraised value, or when an appraised value is not available, the Bank records the other real estate owned asset as nonrecurring Level 3.

 

F-50


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 12 - FAIR VALUE MEASUREMENT (Continued)

Bank Owned Life Insurance. The carrying value of Bank Owned Life Insurance approximates fair value.

Commitments to Extend Credit. Commitments to extend credit are short-term and, therefore, the carrying value and the fair value are considered immaterial for disclosure.

Deposits. The fair values disclosed for demand deposits are, by definition, equal to the amount payable on demand at the reporting date (that is, their carrying amounts). The carrying amounts of savings accounts approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered to a schedule of aggregated expected maturities of time deposits.

Federal Home Loan Bank Advances. Federal Home Loan Bank advances are carried at cost and the fair value is obtained from the Federal Home Loan Bank of Atlanta.

The carrying amounts and estimated fair values of the Bank’s financial instruments as of December 31, 2020 and 2019 are as follows:

 

     Carrying
Amount
     Fair Value Measurements at December 31, 2020  
   Total      Level 1      Level 2      Level 3  

Financial assets:

              

Cash and cash equivalents

   $ 41,876,399      $ 41,876,399      $ 41,876,399      $ —        $ —    

Certificates of deposit with other banks

     5,652,000        5,652,000        5,652,000        —          —    

Investment securities available-for-sale

     15,916,866        15,916,866        —          15,916,866        —    

Other investments

     714,000        714,000        —          714,000        —    

Mortgage loans held for sale

     2,944,962        2,944,962        —          2,944,962        —    

Loans, net

     262,355,967        277,366,000        —          —          277,366,000  

Bank owned life insurance

     10,883,428        10,883,428        10,883,428        —          —    

Financial liabilities:

              

Deposits

     294,099,827        313,033,000        207,523,546        —          105,509,454  

FHLB advances

     9,515,477        9,631,000        —          —          9,631,000  

 

F-51


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 12 - FAIR VALUE MEASUREMENT (Continued)

 

     Carrying
Amount
     Fair Value Measurements at December 31, 2019  
   Total      Level 1      Level 2      Level 3  

Financial assets:

              

Cash and cash equivalents

   $ 24,191,882      $ 24,191,882      $ 24,191,882      $ —        $ —    

Certificates of deposit with other banks

     8,844,000        8,844,000        8,844,000        —          —    

Investment securities available-for-sale

     22,107,832        22,107,832        —          22,107,832        —    

Other investments

     400,200        400,200        —          400,200        —    

Mortgage loans held for sale

     1,427,889        1,427,889        —          1,427,889        —    

Loans, net

     244,970,192        249,279,000        —          —          249,279,000  

Bank owned life insurance

     10,582,512        10,582,512        10,582,512        —          —    

Financial liabilities:

              

Deposits

     273,604,432        277,347,000        165,241,220        —          112,105,780  

FHLB advances

     2,825,000        2,857,000        —          —          2,857,000  

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Bank’s entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Bank’s financial instruments, fair value estimates are based on judgments. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect these estimates.

 

F-52


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 13 - PLAN OF REORGANIZATION

On March 5, 2021, the Board of Directors (the “Board”) of the Bank adopted a Plan of Conversion (the “Plan”) whereby the Bank will convert from a federally chartered mutual savings bank to a federally chartered stock savings bank and operate as a wholly owned subsidiary of a newly formed stock holding company, TC Bancshares, Inc. (the “Holding Company”), and offer the Holding Company stock (the “Stock Offering”) on a priority basis to qualifying depositors and borrowers and a tax-qualified employee ownership plan that will be sponsored by the Bank in a subscription offering, with any remaining shares to be offered to the public in a community offering and possibly in a syndicated offering (the “Conversion”). Pursuant to the Plan, the total offering value and number of shares of common stock to be offered and sold in the Stock Offering will be determined based upon an independent appraiser’s valuation. The Holding Company will be organized as a corporation under the laws of the State of Georgia and will own all of the outstanding common stock of the Bank upon completion of the Conversion.

The Plan is subject to the approval of the Office of the Comptroller of the Currency and must be approved by the affirmative vote of at least a majority of the total votes eligible to be cast by the voting members of the Bank at a special meeting.

As part of the Conversion, the Bank will establish a liquidation account in an amount equal to the retained earnings of the Bank as of the date of the latest balance sheet appearing in the final prospectus distributed in connection with the Conversion. The liquidation account will be maintained for the benefit of eligible account holders and supplemental eligible account holders who maintain their accounts at the Bank after the Conversion. The liquidation account will be reduced annually to the extent that such account holders have reduced their qualifying deposits as of each anniversary date. Subsequent increases will not restore an account holder’s interest in the liquidation account. In the event of a complete liquidation, each eligible account holder will be entitled to receive balances for accounts then held.

The costs of issuing the common stock will be deferred and deducted from the sales proceeds of the offering. If the Conversion is unsuccessful, all deferred costs will be charged to operations. Deferred conversion costs totaled approximately $116,000 at December 31, 2020.

 

F-53


Table of Contents

TC FEDERAL BANK

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 13 - PLAN OF REORGANIZATION (Continued)

In connection with the adoption of the Plan, the Bank terminated the Plan of Reorganization from a Mutual Savings Bank to a Mutual Holding Company and Stock Issuance Plan (the “Reorganization Plan”) previously adopted in February 2020 pursuant to which the Bank would have reorganized into the mutual holding company form of organization. In late March 2020, due to market conditions and concerns over potential adverse tax ramifications of proceeding with the Reorganization Plan, the Board determined to delay proceeding with the plan to reorganize into the mutual holding company form of structure until (i) a final determination was made with regard the effect of the mutual holding company reorganization on TC Federal Bank’s deferred tax assets and (ii) the COVID-19 pandemic situation was clearer and the stock markets had stabilized. Upon further reflection and in consideration of the adverse financial and tax consequences of pursuing the mutual holding company reorganization as required to be structured as well as in view of the Bank’s strategic direction, the Board concluded that a standard mutual-to-stock conversion was the more appropriate structure to pursue rather than the mutual holding company formation. In light of the foregoing determination, the Board determined to terminate the Reorganization Plan and adopt the Plan. As a result of the delay in proceeding with the Reorganization Plan, $506,500 in deferred costs related to the Reorganization Plan were charged to operations as of December 31, 2020.

 

F-54


Table of Contents

 

 

No person has been authorized to give any information or to make any representation other than as contained in this prospectus and, if given or made, such other information or representation must not be relied upon as having been authorized by TC Bancshares, Inc. or TC Federal Bank. This prospectus does not constitute an offer to sell or a solicitation of an offer to buy any of the securities offered hereby to any person in any jurisdiction in which such offer or solicitation is not authorized or in which the person making such offer or solicitation is not qualified to do so, or to any person to whom it is unlawful to make such offer or solicitation in such jurisdiction. Neither the delivery of this prospectus nor any sale hereunder shall under any circumstances create any implication that there has been no change in the affairs of TC Bancshares, Inc. or TC Federal Bank since any of the dates as of which information is furnished herein or since the date hereof.

Up to 5,405,000 shares

(Subject to Increase to up to 6,215,750 shares)

LOGO

(Proposed Holding Company for

TC Federal Bank)

COMMON STOCK

par value $0.01 per share

 

 

PROSPECTUS

 

 

PERFORMANCE TRUST

[prospectus date]

These securities are not deposits or accounts and are not federally insured or guaranteed.

 

 

Until ___________________, all dealers that effect transactions in these securities, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the obligation of dealers to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.

 

 

 


Table of Contents

PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution

The following table sets forth the costs and expenses, other than underwriting discounts and commissions, payable in connection with the sale of shares of common stock being registered.

 

*

  

Registrant’s Legal Fees and Expenses

   $
 
 
300,000
 
 

*

  

Registrant’s Accounting Fees and Expenses

     35,000  

*

  

Marketing Agent Expenses (including legal fees and expenses)

     135,000  

*

  

Stock Center Fees and Expenses

     35,000  

*

  

Appraisal Fees and Expenses

     30,000  

*

  

Printing, Postage, Mailing and EDGAR Fees

     120,000  

*

  

Filing Fees (NASDAQ, FINRA, SEC)

     75,000  

*

  

Transfer Agent Fees and Expenses

     25,000  

*

  

Business Plan Fees and Expenses

     30,000  

*

  

Proxy Solicitor Fees and Expense

     50,000  

*

  

Data Conversion Fees and Expenses

     37,500  

*

  

Other

     36,000  
     

 

 

 

*

  

Total

   $ 908,500  
     

 

 

 

 

*

Estimated

TC Bancshares, Inc. has retained Performance Trust Capital Partners, LLC to assist in the sale of common stock on a best efforts basis in the offerings. The marketing agent fees are estimated at the adjusted maximum of the offering range, assuming 100% of the shares are sold in the subscription and community offering, to amount to approximately $571,369.

Item 14. Indemnification of Directors and Officers

Provisions in the Registrant’s bylaws provide for the mandatory indemnification of the Registrant’s directors and officers to the fullest extent authorized by applicable law and Section 14-2-202(b)(4) of the Georgia Business Corporation Code. The elimination of personal liability of directors does not apply to:

 

  a.

any appropriation in violation of his or her duties, of any business opportunity of the Company;

 

  b.

acts or omissions which involve intentional misconduct or knowing violation of the law;

 

  c.

any transaction from which the director derived an improper personal benefit; or

 

  d.

any violation of Code Section 14-2-832.

Item 15. Recent Sales of Unregistered Securities

Not Applicable

 

II-1


Table of Contents

Item 16. Exhibits and Financial Statement Schedules

(a) List of Exhibits

 

Exhibit
No.

  

Description

1.1    Engagement Letters between TC Federal Bank and Performance Trust Capital Partners, LLC
1.2    Form of Agency Agreement between TC Federal Bank, TC Bancshares, Inc., and Performance Trust Capital Partners, LLC*
2    Plan of Conversion
3.1    Articles of Incorporation of TC Bancshares, Inc.
3.2    Bylaws of TC Bancshares, Inc.
4    Form of Common Stock Certificate of TC Bancshares, Inc.
5    Opinion of Bryan Cave Leighton Paisner LLP regarding legality of securities being registered
8    Federal and State Tax Opinion of Bryan Cave Leighton Paisner LLP
10.1    Directors Deferred Compensation Plan†
10.2    Consulting Agreement with G. M. Brown*†
10.3    Employment Agreement with G. H. Eiford*†
10.4    Employment Agreement with N. Ellis*†
10.5    Supplemental Executive Retirement Plan with G. M. Brown*†
10.6    Supplemental Executive Retirement Plan with G. H. Eiford*†
10.7    Supplemental Executive Retirement Plan with N. Ellis*†
10.8    Form of Split Dollar Agreement*†
16.1    Letter of Wipfli, LLP regarding change in certifying accountant of TC Federal Bank
21    Subsidiaries of TC Bancshares, Inc.
23.1    Consent of Bryan Cave Leighton Paisner LLP (set forth in Exhibits 5 and 8)
23.2    Consent of Wipfli, LLP
23.3    Consent of Feldman Financial Advisors, Inc.
24    Power of Attorney (set forth on the signature page to this Registration Statement)
99.1    Engagement Letter with Feldman Financial Advisors, Inc. to serve as appraiser
99.2    Letter of Feldman Financial Advisors with respect to Subscription Rights
99.3    Appraisal Report of Feldman Financial Advisors
99.4    Marketing Materials*
99.5    Stock Order and Certification Form*

 

*

To be filed by amendment.

 

Management contract or compensation plan or arrangement.

(b) Financial Statement Schedules

No financial statement schedules are filed because the required information is not applicable or is included in the consolidated financial statements or related notes.

 

II-2


Table of Contents

Item 17. Undertakings

The undersigned registrant hereby undertakes:

(1) To file, during any period in which offers or sales are being made, a post-effective amendment to this Registration Statement:

(i) To include any prospectus required by section 10(a)(3) of the Securities Act of 1933;

 

II-3


Table of Contents

(ii) To reflect in the prospectus any facts or events arising after the effective date of the Registration Statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a twenty percent change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective Registration Statement; and

(iii) To include any material information with respect to the plan of distribution not previously disclosed in the Registration Statement or any material change to such information in the Registration Statement.

(2) That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

(3) To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.

(4) That, for the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities:

The undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser:

(i) Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424 (§230.424 of this chapter);

(ii) Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;

(iii) The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and

(iv) Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.

(5) That, for purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective.

(6) That, for the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

(7) Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act, and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.

 

II-4


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, the registrant has filed this registration statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Thomasville, State of Georgia, on March 12, 2021.

 

TC BANCSHARES, INC.
By:   /s/ Gregory H. Eiford
Gregory H. Eiford
President / Chief Executive Officer
(Duly Authorized Representative)

POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that each of the persons whose signature appears below appoints and constitutes Greg Eiford his or her true and lawful attorney-in-fact and agent, acting alone, with full power of substitution and resubstitution, for him or her and in his or her name, place and stead, in any and all capacities, to execute any and all amendments (including post-effective amendments) to the within registration statement (as well as any registration statement for the same offering covered by this registration statement that is to be effective upon filing pursuant to Rule 462(b) under the Securities Act of 1933), and to file the same, together with all exhibits thereto and all other documents in connection therewith, with the Securities and Exchange Commission and such other agencies, offices and persons as may be required by applicable law, granting unto said attorneys-in-fact and agents, or either of them, full power and authority to do and perform each and every act and thing requisite or necessary to be done in and about the premises, as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents, or either of them, may lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities stated and on the 12th day of March, 2021.

 

/s/ Gregory H. Eiford

     

/s/ Stephanie B. Tillman

Gregory H. Eiford       Stephanie B. Tillman
President / Chief Executive Officer       Director
(Principal Executive Officer)       (Chairman of the Board of Directors)

/s/ Linda K. Palmer

     

/s/ Fred E. Murphy IV

Linda K. Palmer       Fred E. Murphy IV
Chief Financial Officer       Director
(Principal Financial and Accounting Officer)      

 

     

/s/ Jefferson L. Johnson

Fortson T. Rumble       Jefferson L. Johnson
Director       Director

/s/ Charles M. Dixon

     

/s/ G. Matthew Brown

Charles M. Dixon       G. Matthew Brown
Director       Director

/s/ Peter A. DeSantis, III

     
Peter A. DeSantis, III      
Director      

 

II-5

Exhibit 1.1

 

LOGO

March 4, 2021

Boards of Directors

TC Federal Bank

131 South Dawson Street

Thomasville, GA 31792

Ladies and Gentlemen:

We understand that the Board of Directors of TC Federal Bank (the “Bank”) is considering the adoption of a Plan of Conversion (the “Plan”) pursuant to which the Bank will convert to stock form and in connection therewith reorganize into the holding company form (the “Conversion”) and shares (the “Shares”) of the common stock (the “Common Stock”) of a newly organized stock holding company (the “Holding Company”) will be offered and sold in a public offering. The Holding Company and the Bank are sometimes collectively referred to herein as the “Company” and their respective boards of trustees/directors are sometimes collectively referred to as the “Boards.” Performance Trust Capital Partners, LLC (“Performance Trust”) is pleased to assist the Company on a best efforts basis with the Offering, as such term is hereinafter defined, and this letter (the “Agreement”) is to confirm the terms and conditions of our engagement as exclusive marketing agent to the Company. This Agreement amends and restates that certain agreement dated November 1, 2019, as amended, between the Bank and Performance Trust, which shall be of no force and effect.

Under the terms of the Plan and applicable regulations, the Shares will be offered first to eligible members of the Bank and the Holding Company’s tax-qualified employee stock benefit plans (the “Subscription Offering”). Subject to the prior rights of subscribers in the Subscription Offering, the Shares may be offered in a community offering, with a preference given in the community offering to residents of the communities served by the Bank (the “Community Offering,” and together with the Subscription Offering, the “Subscription and Community Offering”). Shares not subscribed for in the Subscription and Community Offering, if any, may be offered to the general public by Performance Trust on a best efforts basis (“Syndicated Offering” and together with the Subscription and Community Offering and Syndicated Offering, the “Offering”). Performance Trust may, in consultation with the Company, form a syndicate of registered dealers to assist in any Syndicated Offering.

SERVICES

Performance Trust will act as exclusive marketing agent for the Company in the Offering. We will work with the Company and its management, counsel, accountants and other advisors on the Offering and anticipate that our services (the “Services”) will include the following, each as may be necessary and as the Company may reasonably request:

 

  1.

Consulting as to the marketing implications of any aspect of the Plan;

 

  2.

Reviewing with the Boards the financial impact of the Offering on the Company, based upon the independent appraiser’s appraisal of the Common Stock;

 

  3.

Reviewing all offering documents, including the prospectus, stock order forms and related offering materials (it being understood that preparation and filing of such documents will be the responsibility of the Company and its counsel);

 

  4.

Assisting in the design and implementation of a marketing strategy for the Offering;

 

  5.

Assisting Company management in scheduling and preparing for meetings with potential investors and/or other broker-dealers in connection with the Offering; and

 

LOGO


LOGO

 

  6.

Providing such other general advice and assistance as may be requested to promote the successful completion of the Offering.

SUBSCRIPTION AND COMMUNITY OFFERING FEES

If the Offering is consummated, the Company agrees to pay Performance Trust for its services a fee of one and one-quarter percent (1.25%) of the aggregate Actual Purchase Price of the shares of Common Stock sold in the Subscription and Community Offering, excluding Shares purchased by or on behalf of (i) any employee benefit plan or trust of the Company established for the benefit of its directors, officers and employees, and (ii) any director, trustee, corporator, officer or employee of the Company or members of their immediate families (whether directly or through a personal trust) (the “Service Fee”). For purposes of this letter, the term “Actual Purchase Price” shall mean the price at which the Shares of Common Stock are sold in the Offering.

If (a) Performance Trust’s engagement hereunder is terminated for any of the reasons provided for under the second paragraph of the section of this letter captioned “Definitive Agreement,” or (b) the Offering is terminated by the Company, no fees shall be payable by the Company to Performance Trust hereunder; however, the Company shall reimburse Performance Trust for its reasonable out-of-pocket expenses (including legal fees) incurred in connection with its engagement hereunder and for any fees and expenses incurred by Performance Trust on behalf of the Company pursuant to the second paragraph under the section captioned “Costs and Expenses” below.

All fees and expense reimbursements payable to Performance Trust hereunder shall be payable in immediately available funds at the time of the closing of the Offering, or upon the termination of Performance Trust’s engagement hereunder or termination of the Offering, as the case may be. In recognition of the long lead times involved in the stock offering process, the Company has agreed to make an advance payment (the “Management Fee”) to Performance Trust in the amount of $25,000. In the event that the Management Fee exceeds the amount due in payment of fees and reimbursement of expenses hereunder, the excess shall be promptly refunded to the Company. The Management Fee will be credited against the Service Fee.

SYNDICATED OFFERING

If any shares of the Common Stock remain available after the expiration of the Subscription and Community Offering, at the request of the Company and subject to the continued satisfaction of the conditions set forth in the second paragraph under the section captioned “Definitive Agreement” below, Performance Trust will seek to sell such Common Stock in a Syndicated Offering on a best efforts basis, subject to the terms and conditions to be set forth in a selected dealers agreement, and may, in consultation with the Company, form a syndicate of registered dealers to assist in such efforts. With respect to any Shares of Common Stock sold by Performance Trust or any other FINRA member firm under any selected dealers agreements in a Syndicated Offering, the Company agrees to pay a commission of five and one-half percent (5.50%) of the aggregate Actual Purchase Price of the Shares of Common Stock sold in such Syndicated Offering. Performance Trust will endeavor to distribute the Common Stock among dealers in a fashion that best meets the distribution objectives of the Company and the requirements of the Plan, which may result in limiting the allocation of stock to certain selected dealers. It is understood that in no event shall Performance Trust be obligated to take or purchase any shares of the Common Stock in the Offering.

COSTS AND EXPENSES

In addition to any fees that may be payable to Performance Trust hereunder and the expenses to be borne by the Company pursuant to the following paragraph, the Company agrees to reimburse Performance Trust, upon request made from time to time, for its reasonable out-of-pocket expenses incurred in connection with its engagement hereunder, regardless of whether the Offering is consummated, including, without limitation, legal fees and expenses, communications, syndication and travel expenses, up to a maximum of $125,000 for legal fees and expenses and $10,000 for all other out-of-pocket expenses; provided, however, that Performance Trust shall document such expenses to the reasonable satisfaction of the Company. The provisions of this paragraph are not intended to apply to or in any way impair the indemnification provisions of this letter.

 

LOGO    2   


LOGO

 

As is customary, the Company will bear all other expenses incurred in connection with the Offering, including, without limitation, (i) the cost of obtaining all securities and bank regulatory approvals, including any required FINRA filing fees; (ii) the cost of printing and distributing the offering materials; (iii) the costs of blue sky qualification (including fees and expenses of blue sky counsel) of the Shares in the various states; (iv) listing fees; (v) all fees and disbursements of the Company’s counsel, accountants, records management agent, transfer agent and other advisors; and (vi) the establishment and operational expenses for the Stock Information Center (e.g., postage, telephones, supplies, temporary employees, etc.). In the event Performance Trust incurs any such fees and expenses on behalf of the Company, the Company will reimburse Performance Trust for such fees and expenses whether or not the Offering is consummated.

DUE DILIGENCE REVIEW

Performance Trust’s obligation to perform the services contemplated by this letter shall be subject to the satisfactory completion of such investigation and inquiries relating to the Company and its trustees, directors, officers, agents and employees, as Performance Trust and its counsel in their sole discretion may deem appropriate under the circumstances. In this regard, the Company agrees that, at its expense, it will make available to Performance Trust all information that Performance Trust requests, and will allow Performance Trust the opportunity to discuss with the management of the Company the financial condition, business and operations of the Company. The Company acknowledges that Performance Trust will rely upon the accuracy and completeness of all information received from the Company and its directors, trustees, officers, employees, agents, independent accountants and counsel.

BLUE SKY MATTERS

Performance Trust and the Company agree that the Company’s counsel shall serve as counsel with respect to blue sky matters in connection with the Offering. The Company will cause such counsel to prepare a Blue Sky Memorandum related to the Offering, including Performance Trust ’s participation therein, and shall furnish Performance Trust a copy thereof addressed to Performance Trust or upon which such counsel shall state Performance Trust may rely.

CONFIDENTIALITY

Except as contemplated in connection with the performance of its services under this agreement, as authorized by the Company or as required by law, regulation, legal process or order of any court or governmental or regulatory authority, Performance Trust agrees that it will treat as confidential all material, non-public information relating to the Company obtained in connection with its engagement hereunder (the “Confidential Information”); provided, however, that Performance Trust may disclose such information to its employees, agents and advisors who are assisting or advising Performance Trust in performing its services hereunder and who have been directed to comply with the terms and conditions of this paragraph. As used in this paragraph, the term “Confidential Information” shall not include information which (a) is or becomes generally available to the public other than as a result of a disclosure by Performance Trust in breach of the confidentiality obligations contained herein, (b) was available to Performance Trust on a non-confidential basis prior to its disclosure to Performance Trust by the Company, (c) becomes available to Performance Trust on a non-confidential basis from a person other than the Company who is not otherwise known to Performance Trust to be bound not to disclose such information pursuant to a contractual, legal or fiduciary obligation owed to the Company, or (d) is independently developed by Performance Trust without use of or reference to the Confidential Information disclosed hereunder.

Upon the written request of the Company, Performance Trust will promptly, but in any event within ten (10) business days after receipt of such request, return, destroy (to the extent technically practicable) or cause the return or destruction of all Confidential Information in written form or set forth in other tangible media provided to it by or on behalf of the Company (in each

 

LOGO    3   


LOGO

 

case including all copies); provided however, that nothing herein will be construed to limit Performance Trust’s ability to retain archival copies of Confidential Information as may be required to fulfill its legal and regulatory obligations and its compliance and recordkeeping obligations policies or procedures. Any destruction of materials shall be verified promptly to the Company by Performance Trust in writing. Any Confidential Information that has not been returned or destroyed, including, without limitation, any oral Confidential Information, shall remain subject to the confidentiality obligations set forth in this letter agreement.

If Performance Trust is requested or required under applicable law or by oral questions, interrogatories, requests for information or documents, subpoena, civil investigative demand or other legally binding process, to disclose any Confidential Information relating to the Company, it is agreed that Performance Trust (if legally permitted to do so) will provide the Company with prompt notice of any such request or requirement (written, if practical) and otherwise provide reasonable cooperation the Company (at the Company’s expense) in order to enable the Company to seek an appropriate protective order or other appropriate remedy or to waive compliance with the provisions of this letter agreement. Notwithstanding the foregoing, no such notice shall be required in the case of a routine audit or regulatory or administrative review of Performance Trust not specifically related to the Company. In the event that such protective order or other remedy is not obtained, or that the Company grants a waiver as provide hereby, Performance Trust may furnish that portion (and only that portion) of the Confidential Information, which it is legally compelled to disclose and with respect to which it agrees to exercise its commercially reasonable efforts to obtain reliable assurance that confidential treatment will be accorded to such information by the receiving party compelling such disclosure. In any event, Performance Trust will not oppose action by the Company to obtain an appropriate protective order or other reliable assurance that confidential treatment will be accorded the Confidential Information.

The Company hereby acknowledges and agrees that the financial models and presentations used by Performance Trust in performing its services hereunder have been developed by and are proprietary to Performance Trust and are protected under applicable copyright laws. The Company agrees that it will not reproduce or distribute all or any portion of such models or presentations without the prior written consent of Performance Trust.

INDEMNIFICATION

The Bank agrees to, and shall cause the Holding Company to, indemnify and hold Performance Trust and its affiliates and their respective partners, directors, officers, employees, agents and controlling persons within the meaning of Section 15 of the Securities Act of 1933, as amended, or Section 20 of the Securities Exchange Act of 1934, as amended ( collectively the “Performance Trust Indemnified Parties” and each such person being an “Performance Trust Indemnified Party”) harmless from and against any and all losses, claims, damages and liabilities, joint or several, to which such Performance Trust Indemnified Party may become subject under applicable federal or state law, or otherwise, (i) arising out of or based upon any untrue statement or alleged untrue statement of a material fact contained in the offering documents, including documents described or incorporated by reference therein, or in any other written or oral communication provided by or on behalf of the Holding Company or the Bank to any actual or prospective purchaser of the Shares or arising out of or based upon the omission or alleged omission to state therein a material fact required to be stated therein or necessary in order to make the statements therein, in light of the circumstances under which they were made, not misleading, (ii) arising out of or based in whole or in part on any inaccuracy in the representations or warranties of the Holding Company or the Bank contained in any agency agreement, or any failure of the Holding Company or the Bank to perform its obligations thereunder or (iii) related to or arising out of the Offering or the engagement of Performance Trust pursuant to, or the performance by Performance Trust of the services contemplated by, this letter, and will reimburse any Performance Trust Indemnified Party for all expenses (including reasonable legal fees and expenses) as they are incurred, including expenses incurred in connection with the investigation of, preparation for or defense of any pending or threatened claim or any action or proceeding arising therefrom, whether or not such Indemnified Party is a party; provided, however, that the Company will not be liable to Performance Trust (a) to the extent that any such loss, claim, damage, liability or expense arises out of or is based upon any untrue statement of a material fact or the omission of a material fact required to be stated therein or necessary to make not misleading any statements contained in any final prospectus, or any amendment or supplement thereto, made in reliance on and in conformity with written information furnished to the Company by Performance Trust expressly for use therein, or (b) under clause (iii) of this paragraph to the extent that any such loss, claim, damage, liability or expense is primarily attributable to the gross negligence, willful misconduct or bad faith of Performance

 

LOGO    4   


LOGO

 

Trust. If the foregoing indemnification is unavailable for any reason other than for the reasons stated in subparagraph (a) or (b) above, the Company agrees to contribute to such losses, claims, damages, liabilities and expenses in the proportion that its financial interest in the Offering bears to that of Performance Trust; provided, however, in no event shall Performance Trust’s aggregate contribution to the amount paid or payable exceed the aggregate amount of fees actually received by Performance Trust pursuant to the provisions of this letter agreement. The Bank further agrees that neither Performance Trust nor any of its controlling persons, affiliates, partners, directors, officers, employees or consultants shall have any liability to the Holding Company or the Bank or any person asserting claims on behalf of or in right of the Holding Company or the Bank for any losses, claims, damages, liabilities or expenses arising out of or relating to this agreement or the services to be rendered by Performance Trust hereunder, unless it is finally judicially determined that such losses, claims, damages, liabilities or expenses resulted directly from the gross negligence, bad faith or willful misconduct of Performance Trust.

The Bank agrees to, and shall cause the Holding Company to, notify Performance Trust promptly of the assertion against it or any other person of any claim or the commencement of any action or proceeding relating to any transaction contemplated by this letter agreement. The Bank will not, and will cause the Holding Company not to, without Performance Trust’s prior written consent, settle, compromise, consent to the entry of any judgment in or otherwise seek to terminate any claim, action or proceeding in respect of which indemnity may be sought hereunder, whether or not any Performance Trust Indemnified Party is an actual or potential party thereto, unless such settlement, compromise, consent or termination (i) includes an explicit and unconditional release of each Performance Trust Indemnified Party from any liabilities arising out of such claim, action or proceeding and (ii) does not include a statement as to or an admission of fault, culpability or a failure to act by or on behalf of any Performance Trust Indemnified Party. If the Holding Company or the Bank enters into any agreement or arrangement with respect to, or effects, any proposed sale, exchange, dividend or other distribution or liquidation of all or substantially all of its assets in one or a series of transactions, the Bank shall provide, and shall cause the Holding Company to provide, for the assumption of its obligations under this section by the purchaser or transferee of such assets or another party reasonably satisfactory to Performance Trust.

In no event shall a Performance Trust Indemnified Party be liable for any consequential, indirect, incidental, or special damages. The defense, indemnity, reimbursement, contribution and other obligations and agreements of Bank and the Holding Company set forth herein shall apply to any modifications of this letter agreement, and shall be in addition to any liability which Performance Trust may otherwise have. The rights of the indemnified parties under this letter agreement shall be in addition to any rights that any Performance Trust Indemnified Party may have at common law, in equity, or otherwise. For the sole purpose of enforcing and otherwise giving effect to the provisions of this letter agreement, the Bank and the Holding Company hereby consent to personal jurisdiction and service and venue in any court in which any claim which is subject to this letter agreement is brought against the Performance Trust Indemnified Parties.

The reimbursement, indemnity and contribution obligations of each of the Bank and the Bancorp set forth herein shall apply to any modification of this letter agreement and shall remain in full force and effect regardless of any termination of, or the completion of any indemnified person’s services hereunder.

MATTERS RELATING TO ENGAGEMENT

The Company acknowledges and agrees that Performance Trust has been engaged solely as an independent contractor to provide the Services set forth herein. In rendering such Services, Performance Trust will be acting solely pursuant to a contractual relationship on an arm’s length basis with respect to such Services (including in connection with determining the terms of each Investment) and not as a fiduciary to the Company or any other person. Additionally, the Company acknowledges that Performance Trust is not advising the Company or any other person as to any legal, tax, investment, accounting or regulatory matters in any jurisdiction. The Company shall consult with its own advisors concerning such matters and Performance Trust shall have no responsibility or liability to the Company with respect thereto. The Company also acknowledges that nothing in this letter agreement is intended to create duties to the Company beyond those expressly provided for in this letter agreement or to create duties of any kind to the Company’s creditors or security holders, and Performance Trust and the Company specifically disclaim the creation of any fiduciary relationship between, or the imposition of any fiduciary duties on, either party. Finally, the Company agrees that Performance Trust may perform the Services contemplated hereby in conjunction with its affiliates, and that any affiliates of Performance Trust performing Services hereunder shall be entitled to the benefits and be subject to the terms of this letter agreement.

 

LOGO    5   


LOGO

 

Company acknowledges that Performance Trust is a securities firm engaged in securities, trading and brokerage activities and providing investment banking and financial advisory services. In addition, Performance Trust and its affiliates may from time to time perform various investment banking and financial advisory services for other clients and customers who may have conflicting interests with respect to you. The Company also acknowledges that Performance Trust and its affiliates have no obligation to use in connection with this engagement or to furnish the Company, confidential information obtained from other persons.

REPRESENTATIONS

The Bank represents and warrants that it has all requisite power and authority to enter into and carry out the terms and provisions of this letter agreement, the execution, delivery and performance of this letter agreement does not breach or conflict with any agreement, document or instrument to which it is a party or bound and this letter agreement has been duly authorized, executed and delivered by the Bank.

DEFINITIVE AGREEMENT

Performance Trust and the Company agree that (a) except as set forth in clause (b), the foregoing represents the general intention of the Company and Performance Trust with respect to the Services to be provided by Performance Trust in connection with the Offering, which will serve as a basis for Performance Trust commencing activities, and (b) the only legal and binding obligations of the Company and Performance Trust with respect to the Offering shall be (1) the Company’s obligation to reimburse costs and expenses pursuant to the section captioned “Costs and Expenses,” (2) those set forth under the captions “Confidentiality”, “Representations” and “Indemnification,” and (3) as set forth in a duly negotiated and executed definitive agency agreement (the “Agency Agreement”) to be entered into prior to the commencement of the Offering relating to the services of Performance Trust in connection with the Offering. Such Agency Agreement shall be in form and content satisfactory to Performance Trust and the Company and their respective counsel and shall contain standard indemnification and contribution provisions consistent herewith.

Performance Trust’s execution of such Agency Agreement shall also be subject to (i) Performance Trust’s satisfaction with its investigation of the Company’s business, financial condition and results of operations, (ii) preparation of offering materials that are satisfactory to Performance Trust and its counsel, (iii) compliance with all relevant legal and regulatory requirements to the reasonable satisfaction of Performance Trust, (iv) agreement that the price established by the independent appraiser is reasonable, and (v) market conditions at the time of the commencement of the proposed Offering. Performance Trust may terminate this agreement if such Agency Agreement is not entered into prior to February 24, 2022.

This letter agreement and any claim, controversy or dispute arising under or related to this letter agreement shall be governed by and construed in accordance with the laws of the State of New York, without giving effect to the conflicts of laws principles thereof. The Company and Performance Trust irrevocably agree to waive trial by jury in any action, proceeding, claim or counterclaim brought by or on behalf of either party related to or arising out of this letter agreement or the performance of services hereunder.

Each of the parties hereto irrevocably agrees that, except as otherwise set forth in this paragraph, any state or federal court sitting in the City of New York shall have exclusive jurisdiction to hear and determine any suit, action or proceeding and to settle any dispute arising out of or relating to this letter agreement and, for such purposes, irrevocably submits to the jurisdiction of such courts. The Company hereby agrees that service of any process, summons, notice or document by hand delivery or registered mail addressed to the Company, shall be effective service of process for any suit, action or proceeding brought in

 

LOGO    6   


LOGO

 

any such court. The Company irrevocably and unconditionally waives any objection to the laying of venue of any such suit, action or proceeding brought in any such court and any claim that any such suit, action or proceeding has been brought in an inconvenient forum. The Company agrees that a final judgment in any such suit, action or proceeding brought in any such court shall be conclusive and binding upon the Company and may be enforced in any other court to whose jurisdiction the Company is or may in the future be subject, by suit upon judgment. The Company further agrees that nothing herein shall affect Performance Trust’s right to effect service of process in any other manner permitted by law or to bring a suit, action or proceeding (including a proceeding for enforcement of a judgment) in any other court or jurisdiction in accordance with applicable law. This Agreement constitutes the entire agreement between the parties with respect to the subject matter hereof and can be altered only by written consent signed by the parties.

(Remainder of Page Intentionally Left Blank)

 

LOGO    7   


LOGO

 

Please confirm that the foregoing correctly sets forth our agreement by signing and returning to Performance Trust the duplicate copy of this letter enclosed herewith.

Very truly yours,

 

PERFORMANCE TRUST CAPITAL PARTNERS, LLC
By:   /s/ Jeffrey Adams
  Jeffrey Adams
  Managing Director

Accepted and agreed to as of the date first above written:

 

TC FEDERAL BANK
By:   /s/ Gregory H. Eiford
  Gregory H. Eiford
  President and Chief Executive Officer

 

LOGO    8   


LOGO

March 4, 2021

Gregory H. Eiford

President, CEO & Director

TC Federal Bank

131 South Dawson Street

Thomasville, GA 31792

Dear Mr. Eiford:

Performance Trust Capital Partners, LLC (“PTCP”) is pleased to act as Stock Information Center Manager for TC Federal Bank (the “Bank”) and its proposed parent company, TC Bancshares, Inc. (“Bancshares”) (collectively, the “Company”) in connection with the offer and sale of certain shares of the common stock of Bancshares to the Bank’s eligible members in a Subscription Offering and, under certain circumstances, to members of the Bank’s community in a direct Community Offering and to the general public in a Syndicated Offering (collectively, the “Offering”) pursuant to the terms of a Plan of Conversion to be adopted by the Company (the “Plan”) pursuant to which the Bank will convert from the mutual form of organization to the stock form of organization. This letter agreement is to confirm the terms and conditions of our engagement (the “Agreement”). This Agreement amends and restates that certain letter agreement dated November 1, 2019, as amended, between the Bank and Performance Trust shall have no force and effect.

SERVICES AND FEES

In our role as Stock Information Center Manager, we anticipate that our services will include the services outlined below, each as may be necessary and as the Company may reasonably request:

 

   

Coordinating vote solicitation and the special meeting of members;

 

   

Design of the stock order forms;

 

   

Organization and supervision of the Stock Information Center; and

 

   

Employee training.

For its services hereunder, the Company agrees to pay PTCP a fee of $20,000. This fee is based upon the requirements of current regulations and the Plan as currently contemplated. Any unusual or additional items or duplication of service required as a result of a material change in the regulations or the Plan or a material delay or other similar events may result in extra charges that will be covered in a separate agreement if and when they occur and shall not exceed $5,000. The Company will inform PTCP within a reasonable period of time of any changes in the Plan that require changes in PTCP’s services. Fees under this Agreement shall be payable in cash, upon the mailing of the offering materials.


LOGO

 

COSTS AND EXPENSES

It is understood that all expenses associated with the operation of the Stock Information Center will be borne by the Company. The Company also agrees to reimburse PTCP, upon request made from time to time, for its reasonable out-of-pocket expenses incurred in connection with its engagement hereunder, regardless of whether the Offering is consummated, including, without limitation, travel, lodging, food, telephone, postage, communications and other similar expenses, up to a maximum of $15,000; provided, however, that PTCP shall document such expenses to the reasonable satisfaction of the Company. The provisions of this paragraph are not intended to apply to or in any way impair the indemnification provisions of this Agreement.

RELIANCE ON INFORMATION PROVIDED

The Company will provide PTCP with such information as PTCP may reasonably require to carry out its duties hereunder. The Company recognizes and confirms that PTCP (a) will use and rely on such information in performing the services contemplated by this Agreement without having independently verified the same, and (b) does not assume responsibility for the accuracy or completeness of the information.

LIMITATIONS

PTCP, as Stock Information Center Manager hereunder, (a) shall have no duties or obligations other than those specifically set forth herein; (b) will be regarded as making no representations and having no responsibilities as to the validity, sufficiency, value or genuineness of any order form or any stock certificates or statements of ownership or the shares represented thereby, and will not be required to and will make no representations as to the validity, value or genuineness of the Offering; (c) shall not be liable to any person or entity, including the Company, by reason of any error of judgment or for any act done by it in good faith, or for any mistake of law or fact in connection with this Agreement and the performance hereof; (d) will not be obliged to take any legal action hereunder which might in its judgment involve any expense or liability, unless it shall have been furnished with reasonable indemnity satisfactory to it (as provided for in the Indemnification section below); and (e) may rely on and shall be protected in acting in reliance upon any certificate, instrument, opinion, notice, letter, telex, telegram, or other document or security delivered to it and in good faith believed by it to be genuine and to have been signed by the proper party or parties.

Anything in this Agreement to the contrary notwithstanding, in no event shall PTCP be liable for special, indirect or consequential loss or damage of any kind whatsoever (including but not limited to lost profits), even if PTCP has been advised of the likelihood of such loss or damage and regardless of the form of action.

INDEMNIFICATION

In connection with PTCP’s engagement to advise and assist the Company as provided herein, each of the Bank and the Bancshares agrees to indemnify and


LOGO

 

hold PTCP and its affiliates and their respective partners, directors, officers, employees, agents and controlling persons within the meaning of Section 15 of the Securities Act of 1933 or Section 20 of the Securities Exchange Act of 1934 (PTCP and each such person being an “Indemnified Party”) harmless, to the fullest extent permitted by law, from and against any and all losses, direct or class action claims, damages, costs and liabilities, joint or several, to which such Indemnified Party may become subject under applicable federal or state law, or otherwise, related to or arising out of PTCP’s role as Stock Information Center Manager or the Offering or the engagement of PTCP pursuant to, or the performance by PTCP of the services contemplated by, this Agreement, and will reimburse any Indemnified Party for all expenses (including reasonable legal fees and expenses and costs of production or response) as they are incurred, including expenses incurred in connection with the investigation, responding, preparation for or defense of any pending or threatened regulatory inquiry, subpoena or discovery response, claim or any action or other proceeding arising therefrom, whether or not in connection with pending or threatened litigation in which Indemnified Party is a party or inquiry of which Indemnified Party is subject; provided, however, that the Company will not be liable in any such case to the extent that any such loss, claim, damage, liability or expense which are finally judicially determined to have resulted primarily from PTCP’s bad faith, gross negligence, or intentional misconduct.

If the foregoing indemnification is judicially determined to be unavailable for any reason, then, in lieu of indemnifying such Indemnified Party, the Company agrees to contribute to such losses, claims, damages, costs, liabilities and expenses (a) in such proportion as is appropriate to reflect the relative benefits to the Company, on the one hand, and PTCP, on the other hand, of the engagement provided for in this Agreement or (b) if the allocation provided for in clause (a) above is not available, in such proportion as is appropriate to reflect not only the relative benefits referred to in such clause (a) but also the relative fault of each of the Company and PTCP, as well as any other relevant equitable consideration; provided, however, in no event shall PTCP’s aggregate contribution to the amount paid or payable exceed the aggregate amount of fees actually received by PTCP under this Agreement. For the purposes of this Agreement, the relative benefits to the Company and to PTCP of the engagement under this Agreement shall be deemed to be in the same proportion as (a) the total value paid or contemplated to be paid or received or contemplated to be received by the Company or the Company’s members or other stakeholders, as the case may be, in the Offering that are the subject of the engagement hereunder, whether or not any such Offering is consummated, bears to (b) the fees paid or to be paid to PTCP under this Agreement.

The Company agrees to notify PTCP promptly of the assertion against it or any other person of any claim or the commencement of any action or proceeding relating to any transaction contemplated by this Agreement. The Company will not, without PTCP’s prior written consent, settle, compromise, consent to the entry of any judgment in or otherwise seek to terminate any claim, action or proceeding in respect of which indemnity may be sought hereunder, whether or not any Indemnified Party is an actual or potential party thereto, unless such settlement, compromise, consent or termination (a) includes an explicit and unconditional release of each Indemnified Party from any liabilities arising out of such claim, action or proceeding and (b) does not include a statement as to or an admission of fault, culpability or a failure to act by or on behalf of any Indemnified Party.


LOGO

 

MISCELLANEOUS

The following addresses shall be sufficient for written notices to each other:

If to you:        TC Federal Bank

131 South Dawson Street

Thomasville, GA 31792

Attention: Mr. Gregory H. Eiford

If to us:          Performance Trust Capital Partners, LLC

3290 Northside

PkwyNWSuite 800

Atlanta, GA 30327 Attention: Legal Counsel

The Agreement and appendix hereto constitute the entire agreement between the parties with respect to the subject matter hereof and can be altered only by written consent signed by the parties. This Agreement is governed by the laws of the State of New York.

Please confirm that the foregoing correctly sets forth our agreement by signing and returning to PTCP the duplicate copy of this Agreement enclosed herewith.

 

Very truly yours,
PERFORMANCE TRUST CAPITAL PARTNERS, LLC
By:   /s/ Jeffrey E. Adams
  Jeffrey E. Adams
  Managing Director – Investment Banking

 

Accepted and agreed to as of the date first above written:
TC FEDERAL BANK
By:   /s/ Gregory H. Eiford
  Gregory H. Eiford
  President, CEO & Director

Exhibit 2

 

Plan of Conversion

of

TC Federal Bank

 

As Adopted by the Board of Directors on March 5, 2021

 


TABLE OF CONTENTS

 

 

Section

 Number 

        Page 

  1.

  Introduction      1

  2.

  Definitions      2

  3.

  General Procedure for Conversion      6

  4.

  Total Number of Shares and Purchase Price of Conversion Stock      7

  5.

  Subscription Rights of Eligible Account Holders (First Priority)      8

  6.

  Subscription Rights of Tax-Qualified Employee Stock Benefit Plans (Second Priority)      8

  7.

  Subscription Rights of Supplemental Eligible Account Holders (Third Priority)      9

  8.

  Subscription Rights of Other Members (Fourth Priority)      9

  9.

  Community Offering, Syndicated Community Offering, Public Offering and Other Offerings    10

10.

  Limitations on Subscriptions and Purchases of Conversion Stock    11

11.

  Timing of Subscription Offering, Manner of Exercising Subscription Rights and Order Forms    13

12.

  Payment for Conversion Stock    14

13.

  Account Holders in Nonqualified States or Foreign Countries    16

14.

  Voting Rights of Stockholders    16

15.

  Liquidation Account    16

16.

  Transfer of Deposit Accounts    17

17.

  Requirements Following Conversion for Registration, Market Making and Stock Exchange Listing    17

18.

  Directors and Officers of the Bank    17

19.

  Requirements for Stock Purchases by Directors and Officers Following Conversion    18

20.

  Restrictions on Transfer of Stock    18

21.

  Restrictions on Acquisition of Stock of the Holding Company    19

22.

  Adoption of Federal Stock Charter and Bylaws    19

23.

  Tax Rulings or Opinions    19

24.

  Stock Compensation Plans and Employment Agreements    20

25.

  Dividend and Repurchase Restrictions on Stock    20

26.

  Payment of Fees to Brokers    20

27.

  Effective Date    20

28.

  Amendment or Termination of the Plan    21

29.

  Conditions to Conversion    21

30.

  Interpretation of the Plan    21


PLAN OF CONVERSION

OF

TC FEDERAL BANK

 

1.

INTRODUCTION.

This Plan of Conversion (“Plan”) provides for the conversion of TC Federal Bank (“Bank”), from a federally chartered mutual savings bank to a federally chartered stock savings bank. This Plan also provides that the Bank shall operate as a wholly owned subsidiary of a stock holding company (“Holding Company”) and that non-transferable subscription rights to purchase the common stock of the Holding Company (“Conversion Stock”) shall be granted to certain deposit account holders and borrower members of the Bank pursuant to this Plan and in accordance with the regulations of the Office of the Comptroller of the Currency (“OCC”). The Conversion will raise additional capital which will permit the Bank to continue to grow and diversify its lending and investment activities thereby permitting the Bank to further enhance its capabilities to serve the borrowing and other financial needs of the communities it serves. The larger capital base and the holding company structure also will facilitate the Bank’s ability to expand and diversify in accordance with its business plan, through internal growth as well as through possible future acquisitions of other banking institutions or financial services companies.

The Board of Directors of the Bank previously adopted in February 2020 a Plan of Reorganization from a Mutual Saving Bank to a Mutual Holding Company and Stock Issuance Plan (the “MHC Reorganization Plan”) pursuant to which the Bank would reorganize into the mutual holding company form of organization. During the process of preparing to conduct the mutual holding company reorganization, it was determined that if the Bank proceeded with the mutual holding company formation as structured in accordance with applicable law and regulation, there was a material risk of loss or significant curtailment of the Bank’s ability to utilize its deferred tax assets, in particular, its net operating loss carryforwards. While that analysis was underway, the coronavirus (COVID-19) was declared to be a pandemic. The COVID-19 pandemic caused significant economic dislocation in the United States as many state and local governments ordered non-essential businesses to close and residents to shelter in place at home. This resulted in, among other things, an unprecedented slow-down in economic activity as well as declines in value of the stock markets and in particular, the values of bank stocks. As a result, the Board of Directors determined to delay proceeding with MHC Reorganization Plan until (i) a final determination was made with regard the effect of the mutual holding company reorganization on the Bank’s deferred tax assets and (ii) the COVID-19 pandemic situation was clearer and the stock markets had stabilized. In the intervening several months, the Board of Directors continued to review and assess the situation as well as whether the MHC Reorganization Plan was the most appropriate course of action to pursue. Upon further reflection and in consideration of the adverse financial and tax consequences of pursuing the MHC Reorganization Plan as required to be structured as well as in view of the Bank’s strategic direction, the Board of Directors concluded that a standard mutual-to-stock conversion was the more appropriate structure to pursue rather than the mutual holding company formation. The MHC Reorganization Plan was neither presented to nor approved by either the OCC or the FRB or by the Voting Members of the Bank. In light of the foregoing determination, the Board of Directors of the Bank determined to terminate the MHC Reorganization Plan in accordance with the provisions of Section 29 thereof and adopt the Plan.

This Plan, which has been approved by the required two-thirds vote of the Board of Directors of the Bank, is subject to further approval by the affirmative vote of a majority of the total outstanding votes held by voting members of the Bank at a special meeting to be called for that purpose. Prior to the submission of this Plan to the Voting Members for consideration, it must be approved by the OCC.


2.

DEFINITIONS.

As used in this Plan, the terms set forth below have the following meaning:

2.1    Acting in Concert means (i) knowing participation in a joint activity or interdependent conscious parallel action towards a common goal whether or not pursuant to an express agreement or understanding; or (ii) a combination or pooling of voting or other interests in the securities of an issuer for a common purpose pursuant to any contract, understanding, relationship, agreement or other arrangement, whether written or otherwise. A Person which acts in concert with another Person (“other party”) shall also be deemed to be acting in concert with any Person who is also acting in concert with that other party, except that any Tax-Qualified Employee Stock Benefit Plan will not be deemed to be acting in concert with its trustee or a person who serves in a similar capacity solely for the purpose of determining whether stock held by the trustee and stock held by the plan will be aggregated and participants or beneficiaries of any such Tax-Qualified Employee Stock Benefit Plan will not be deemed to be Acting in Concert solely as a result of their common interests as participants or beneficiaries. The determination of whether a group is acting in concert shall be made solely by the Board of Directors of the Holding Company or the Bank or Officers delegated by such Boards and may be based on any evidence upon which the Board or such delegate chooses to rely, including, without limitation, joint account relationships or the fact that such Persons share a common address (whether or not related by blood or marriage) or have filed joint Schedules 13D or Schedules 13G with the SEC with respect to other companies. Directors of the Holding Company, and the Bank shall not be deemed to be Acting in Concert solely as a result of their membership on any such Board or Boards.

2.2    Actual Purchase Price means the price per share at which the Conversion Stock is ultimately sold by the Holding Company in the Offerings in accordance with the terms hereof.

2.3    Affiliate means a Person who, directly or indirectly, through one or more intermediaries, controls or is controlled by or is under common control with the Person specified.

2.4    Application for Conversion shall have the meaning set forth in Section 3(a) hereof.

2.5    Associate when used to indicate a relationship with any Person, means (i) a corporation or organization (other than the Bank, a majority-owned subsidiary of the Bank or the Holding Company) of which such Person is a senior officer or partner or is, directly or indirectly, the beneficial owner of 10% or more of any class of equity securities, (ii) any trust or other estate in which such Person has a substantial beneficial interest or as to which such Person serves as trustee or in a similar fiduciary capacity, provided, however, that such terms shall not include any Tax-Qualified Employee Stock Benefit Plan or Non-Tax-Qualified Employee Stock Benefit Plan of the Holding Company or the Bank in which such Person has a substantial beneficial interest or serves as a trustee or in a similar fiduciary capacity, and (iii) any Person who is related by blood or marriage to such Person and who lives in the same home as such Person or who is a director or senior officer of the Bank or the Holding Company or any of the subsidiaries of the foregoing.

2.6    Bank means TC Federal Bank, in its mutual or stock form, as the sense of the reference requires.

2.7    Bank Benefit Plans includes, but is not limited to, Tax-Qualified Employee Stock Benefit Plans and Non-Tax-Qualified Employee Stock Benefit Plans.

2.8    Code means the Internal Revenue Code of 1986, as amended.

2.9    Community means the Georgia counties of Thomas, Grady, Brooks, Mitchell, and Colquitt and the Florida counties of Leon, Jefferson, Wakulla, and Gadsden.

 

2


2.10    Community Offering means the offering for sale by the Holding Company of any shares of Conversion Stock not subscribed for in the Subscription Offering to certain members of the general public as may be selected by the Holding Company and the Bank in their sole discretion and to whom a copy of the Prospectus is delivered by or on behalf of the Holding Company. The Community Offering may occur concurrently with the Subscription Offering and any Syndicated Community Offering or both, or upon conclusion of the Subscription Offering.

2.11    Control (including the terms “controlling,” “controlled by,” and “under common control with”) means the possession, directly or indirectly, of the power to direct or cause the direction of or exercise a controlling influence over the management and policies of a Person, whether through the ownership of voting securities, by contract or otherwise as described in 12 C.F.R. Section 5.50 and 12 C.F.R. Part 238.

2.12    Conversion means the series of transactions provided for in this Plan, including but not limited to (i) the adoption of a federal stock charter by the Bank to authorize the issuance of shares of capital stock and otherwise to conform to the requirements of a stock savings bank organized under the laws of the United States (ii) the issuance of Conversion Stock by the Holding Company as provided herein and (iii) the purchase by the Holding Company of all of the capital stock of the Bank to be issued by the Bank in connection with its conversion from mutual to stock form.

2.13    Conversion Stock means the Holding Company Common Stock to be issued and sold in the Offerings pursuant to this Plan.

2.14    Deposit Account means any withdrawable account including, without limitation, savings accounts, demand accounts, certificate accounts, passbook accounts, money market deposit accounts, demand accounts and negotiable order of withdrawal accounts, held by an account holder of the Bank.

2.15    Director, Officer and Employee means the terms as applied respectively to any person who is a director, officer or employee of the Bank, the Holding Company or any subsidiary thereof, as appropriate in the context.

2.16    ESOP means a Tax-Qualified Employee Stock Benefit Plan adopted by the Company and the Bank in connection with the Conversion, the purpose of which shall be to acquire capital stock of the Company, including Conversion Stock.

2.17    Eligible Account Holder means any Person holding a Qualifying Deposit on the Eligibility Record Date for purposes of determining Subscription Rights and establishing subaccount balances in the Liquidation Account to be established pursuant to Section 15 hereof.

2.18    Eligibility Record Date means the date for determining Qualifying Deposits of Eligible Account Holders and is the close of business on December 31, 2019.

2.19    Estimated Price Range means the range of the estimated aggregate pro forma market value of the total number of shares of Conversion Stock to be issued in the Conversion, as determined by the Independent Appraiser in accordance with Section 4 hereof.

2.20    FDIC means the Federal Deposit Insurance Corporation or any successor thereto.

2.21    FRB means the Board of Governors of the Federal Reserve System or any successor thereto.

 

3


2.22    Holding Company means TC Bancshares, Inc., a Georgia corporation, to be organized at the direction of the Board of Directors of the Bank to hold all of the capital stock of the Bank.

2.23    Holding Company Application means the Savings and Loan Holding Company Application on such form as may be prescribed by the FRB in connection with the transactions contemplated by this Plan.

2.24    Holding Company Common Stock means the common stock of the Holding Company, which stock cannot and will not be insured by the FDIC or any other governmental authority.

2.25    Independent Appraiser means the independent investment banking or financial consulting firm retained by the Bank to prepare an appraisal of the estimated pro forma market value of the Conversion Stock.

2.26    Initial Purchase Price means the price per share to be paid initially by Participants for shares of Conversion Stock subscribed for in the Subscription Offering and by Persons for shares of Conversion Stock ordered in the Community Offering and/or Syndicated Community Offering.

2.27    Liquidation Account means the account established by the Bank representing the liquidation interests received by Eligible Account Holders and Supplemental Eligible Account Holders in exchange for their interests in the Bank immediately prior to the Conversion, as set forth in Section 15 hereof.

2.28    Maximum Shares has the meaning set forth in Section 6 hereof.

2.29    Member means any Person qualifying as a member of the Bank in accordance with its mutual charter and bylaws and the laws of the United States.

2.30    Offerings mean the Subscription Offering, the Community Offering, the Syndicated Community Offering or the Public Offering.

2.31    Officer means chief executive officer, president, any vice president (but not an assistant vice president, second vice president, or other vice president having authority similar to an assistant or second vice president), secretary, treasurer or principal financial officer, comptroller or principal accounting officer and any other person performing similar functions with respect to any organization whether incorporated or unincorporated.

2.32    Order Form means the form or forms provided by the Bank, containing all such terms and provisions as set forth in Section 11 hereof, to a Participant or other Person by which Conversion Stock may be ordered in the Offerings.

2.33    Other Member means a Voting Member (including any borrower from the Bank who qualifies as a Voting Member) who is not an Eligible Account Holder or Supplemental Eligible Account Holder.

2.34    OCC means the Office of the Comptroller of the Currency or any successor thereto.

2.35    Participant means any Eligible Account Holder, Tax-Qualified Employee Stock Benefit Plan, Supplemental Eligible Account Holder or Other Member.

2.36    Person means an individual, a corporation, a limited liability company, a partnership, a limited liability partnership, an association, a joint stock company, a trust, an unincorporated organization or a government or any political subdivision thereof.

 

4


2.37    Plan and Plan of Conversion mean this Plan of Conversion as adopted by the Board of Directors of the Bank and any amendment hereto approved as provided herein.

2.38    Preferred Subscribers has the meaning set forth in Section 9 hereof.

2.39    Prospectus means the one or more documents to be used in offering the Conversion Stock in the Offerings.

2.40    Proxy Statement means the document used to solicit approval of the Plan by the Voting Members of the Bank.

2.41    Public Offering means an underwritten firm commitment offering to the public through one or more underwriters.

2.42    Qualifying Deposit means the aggregate balance of all Deposit Accounts in the Bank of (i) an Eligible Account Holder at the close of business on the Eligibility Record Date, provided such aggregate balance is not less than $50 and (ii) a Supplemental Eligible Account Holder at the close of business on the Supplemental Eligibility Record Date, provided such aggregate balance is not less than $50.

2.43    Resident means any Person who occupies a dwelling within the Community, has a present intent to remain within the Community for a period of time, and manifests the genuineness of that intent by establishing an ongoing physical presence within the Community together with an indication that such presence within the Community is something other than merely transitory in nature. To the extent the Person is a corporation or other business entity, the place of business or headquarters shall be in the Community. To the extent a Person is a personal benefit plan, the circumstances of the beneficiary shall apply with respect to this definition. In the case of all other benefit plans, circumstances of the trustee shall be examined for purposes of this definition. The Bank may utilize deposit or loan records or such other evidence provided to it to make a determination as to whether a Person is a resident. In all cases, however, such a determination shall be in the sole discretion of the Bank. A Person must be a “Resident” for purposes of determining whether such Person “resides” in the Community as such term is used in this Plan.

2.44    SEC means the United States Securities and Exchange Commission.

2.45    Special Meeting means the special meeting of Members of the Bank called for the purpose of submitting this Plan to the Members for their approval, including the adoption of a federal stock charter and new bylaws to authorize the issuance of capital stock and otherwise to read in a form consistent with a federally chartered stock form savings bank, and any adjournments of such meeting.

2.46    Subscription Offering means the offering of the Conversion Stock to Participants.

2.47    Subscription Rights means non-transferable rights to subscribe for Conversion Stock granted to Participants pursuant to the terms of this Plan.

2.48    Supplemental Eligible Account Holder, if applicable, means any Person, except Directors and Officers of the Bank and their Associates (unless the OCC grants a waiver permitting a Director or Officer or an Associate thereof to be included), holding a Qualifying Deposit at the close of business on the Supplemental Eligibility Record Date.

2.49    Supplemental Eligibility Record Date, if applicable, means the date for determining Qualifying Deposits of Supplemental Eligible Account Holders and shall be required if the Eligibility Record Date is more than 15 months prior to the date of the latest amendment to the Application for Conversion filed prior to approval of such application by the OCC. If applicable, the Supplemental

 

5


Eligibility Record Date shall be the last day of the calendar quarter preceding OCC approval of the Application for Conversion submitted by the Bank pursuant to this Plan of Conversion.

2.50    Syndicated Community Offering means the offering for sale by a syndicate of broker-dealers to the general public of shares of Conversion Stock not purchased in the Subscription Offering and the Community Offering.

2.51    Tax-Qualified Employee Stock Benefit Plan means any defined benefit plan or defined contribution plan, including the ESOP, a stock bonus plan, profit-sharing plan or other plan, which is established for the benefit of the employees of the Holding Company and/or the Bank and which, with its related trust, meets the requirements to be “qualified” under Section 401 of the Code as from time to time in effect. A “Non-Tax-Qualified Employee Stock Benefit Plan” is any defined benefit plan or defined contribution stock benefit plan which is not so qualified.

2.52    Voting Member means a Person who at the close of business on the Voting Record Date is entitled to vote as a member of the Bank in accordance with its federal mutual charter and bylaws.

2.53    Voting Record Date means the date for determining the eligibility of Members to vote at the Special Meeting.

 

3.

GENERAL PROCEDURE FOR CONVERSION.

(a)    The Bank will take the necessary steps to prepare and file an application for conversion, including the Plan, together with all requisite material, to the OCC for approval (the “Application for Conversion”). The Bank also will cause notice of the adoption of the Plan by the Board of Directors of the Bank to be given by publication in a newspaper having general circulation in each community in which an office of the Bank is located, and will cause copies of the Plan to be made available at each office of the Bank for inspection by Members. The Bank will post the notice of the filing of its Application for Conversion in each of its offices and will again cause to be published, in accordance with the requirements of applicable regulations of the OCC, a notice of the filing with the OCC of the Application for Conversion.

(b)    Promptly following approval of the Bank’s Application for Conversion by the OCC, this Plan will be submitted to the Voting Members for their consideration and approval at the Special Meeting. The Bank may, at its option, mail to all Voting Members as of the Voting Record Date, at their last known address appearing on the records of the Bank, a Proxy Statement in either long or summary form describing the Plan which will be submitted to a vote of the Members at the Special Meeting. If the Bank provides a summary form Proxy Statement, the Bank shall also mail to all Eligible Account Holders and Supplemental Eligible Account Holders who are not Members of the Bank as of the Voting Record Date a letter informing them of their right to receive a Prospectus and Order Form for the purchase of Conversion Stock. Under such circumstances, Participants will be given the opportunity to request a Prospectus and Order Form and other materials relating to the Conversion by returning a postage prepaid card which will be distributed with the Proxy Statement or letter. If the Plan is approved by the affirmative vote of a majority of the total outstanding votes at the Special Meeting, the Bank shall take all other necessary organizational steps pursuant to applicable laws and regulations to amend its charter and bylaws to authorize the issuance of its capital stock to the Holding Company at the time the Conversion of the Bank to stock form is consummated.

(c)    The Holding Company shall submit or cause to be submitted to the FRB the Holding Company Application and such other materials as may be required for approval of the Holding Company’s acquisition of the Bank and a Registration Statement to the SEC to register the Conversion Stock under the Securities Act of 1933, as amended. The Holding Company shall also register or qualify the Conversion Stock as may be necessary under any applicable state securities laws, subject to Section 13 hereof. Upon registration and after the receipt of all required regulatory approvals, the Conversion Stock shall be first

 

6


offered for sale in a Subscription Offering to Eligible Account Holders, Tax-Qualified Employee Stock Benefit Plans, Supplemental Eligible Account Holders, if applicable, and Other Members as set forth in Sections 5, 6, 7 and 8 hereof. It is anticipated that any shares of Conversion Stock remaining unsold after the Subscription Offering will be sold through a Community Offering and/or a Syndicated Community Offering and/or a Public Offering as set forth in Section 9 hereof. The purchase price per share for the Conversion Stock shall be a uniform price determined in accordance with Section 4 hereof. The Holding Company shall purchase all of the capital stock of the Bank with an amount (not less than 50%) of the net proceeds received by the Holding Company from the sale of Conversion Stock as shall be determined by the Boards of Directors of the Holding Company and the Bank and as shall be approved by the OCC.

(d)    The Holding Company and the Bank may retain and pay for the services of financial and other advisors and investment bankers to assist in connection with any or all aspects of the Conversion, including in connection with the Subscription Offering, Community Offering and/or any Syndicated Community Offering or Public Offering, the payment of fees to brokers and investment bankers for assisting Persons in completing and/or submitting Order Forms. All fees, expenses, retainers and similar items shall be reasonable.

(e)    Upon completion of the Conversion, the legal existence of the Bank shall not terminate but the stock Bank shall be a continuation of the entity of the mutual Bank and all property of the mutual Bank, including its right, title and interest in and to all property of whatever kind and nature, whether real, personal, or mixed, and things, and choses in action, and every right, privilege, interest and asset of every conceivable value or benefit then existing or pertaining to it, or which would inure to it, immediately by operation of law and without the necessity of any conveyance or transfer and without any further act or deed shall vest in the stock Bank. The stock Bank shall have, hold, and enjoy the same in its own right as fully and to the same extent as the same was possessed, held and enjoyed by the mutual Bank. The stock Bank at the time and the taking effect of the Conversion shall continue to have and succeed to all the rights, obligations and relations of the mutual Bank. All pending actions and other judicial or administrative proceedings to which the Bank was a party shall not be discontinued by reason of the Conversion, but may be prosecuted to final judgment or order in the same manner as if the Conversion had not been made and the stock Bank resulting from the Conversion may continue the actions in its name notwithstanding the Conversion.

 

4.

TOTAL NUMBER OF SHARES AND PURCHASE PRICE OF CONVERSION STOCK.

(a)    The aggregate price at which all shares of Conversion Stock to be sold shall be based on a pro forma valuation of the aggregate market value of the Conversion Stock prepared by the Independent Appraiser. The valuation shall be based on financial information relating to the Holding Company and the Bank, economic and financial conditions, a comparison of the Holding Company and the Bank with selected publicly-held financial institutions and holding companies and with comparable financial institutions and holding companies and such other factors as the Independent Appraiser may deem to be important, including, but not limited to, the projected operating results and financial condition of the Holding Company and the Bank. The valuation shall be stated in terms of an Estimated Price Range, the maximum of which shall generally be no more than 15% above the average of the minimum and maximum of such price range and the minimum of which shall generally be no more than 15% below such average. The valuation shall be updated during the Conversion as market and financial conditions warrant and as may be required by the OCC.

(b)    Based upon the independent valuation, the Boards of Directors of the Holding Company and the Bank shall fix the Initial Purchase Price and the number of shares of Conversion Stock to be offered in the Subscription Offering, Community Offering and/or Syndicated Community Offering. The Actual Purchase Price and the total number of shares of Conversion Stock to be issued in the Offerings shall be

 

7


determined by the Boards of Directors of the Holding Company and the Bank upon conclusion of such offerings in consultation with the Independent Appraiser and any financial advisor or investment banker retained by the Bank in connection with such offerings.

(c)    Subject to the approval of the OCC, the Estimated Price Range may be increased or decreased to reflect market and economic conditions prior to completion of the Conversion or to fill the order of the Tax-Qualified Employee Stock Benefit Plans, and under such circumstances the Holding Company may increase or decrease the total number of shares of Conversion Stock to be issued in the Conversion to reflect any such change. Notwithstanding anything to the contrary contained in this Plan, no resolicitation of subscribers shall be required and subscribers shall not be permitted to modify or cancel their subscriptions unless the gross proceeds from the sale of the Conversion Stock issued in the Conversion are less than the minimum or more than 15% above the maximum of the Estimated Price Range set forth in the Prospectus. In the event of an increase in the total number of shares offered in the Conversion due to an increase in the Estimated Price Range, the priority of share allocation shall be as set forth in this Plan.

 

5.

SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY).

(a)    Each Eligible Account Holder shall receive, without payment, non-transferable Subscription Rights to purchase up to the greater of (i) $300,000 of Conversion Stock (or such maximum purchase limitation as may be established for the Community Offering and/or Syndicated Community Offering or Public Offering), (ii) one-tenth of one percent (0.1%) of the total offering of shares in the Subscription Offering, or (iii) 15 times the product (rounded down to the next whole number) obtained by multiplying the total number of shares of Conversion Stock offered in the Subscription Offering by a fraction, of which the numerator is the amount of the Qualifying Deposits of the Eligible Account Holder and the denominator is the total amount of all Qualifying Deposits of all Eligible Account Holders, in each case subject to Sections 10 and 13 hereof.

(b)    In the event of an oversubscription for shares of Conversion Stock pursuant to Section 5(a), available shares shall be allocated among subscribing Eligible Account Holders so as to permit each such Eligible Account Holder, to the extent possible, to purchase a number of shares which will make his or her total allocation equal to the lesser of the number of shares subscribed for or 100 shares. Any available shares remaining after each subscribing Eligible Account Holder has been allocated the lesser of the number of shares subscribed for or 100 shares shall be allocated among the subscribing Eligible Account Holders in the proportion which the Qualifying Deposit of each such subscribing Eligible Account Holder bears to the total Qualifying Deposits of all such subscribing Eligible Account Holders, provided that no fractional shares shall be issued. Subscription Rights of Eligible Account Holders shall be subordinated to the priority rights of the ESOP to purchase shares in excess of the Maximum Shares, as defined in Section 6 below.

(c)    Subscription Rights of Eligible Account Holders who are also Directors or Officers of the Bank and their Associates shall be subordinated to those of other Eligible Account Holders to the extent that they are attributable to increased deposits during the one year period preceding the Eligibility Record Date.

 

6.

SUBSCRIPTION RIGHTS OF TAX-QUALIFIED EMPLOYEE STOCK BENEFIT PLANS; ESOP (SECOND PRIORITY).

The ESOP, established by the Bank as a Tax-Qualified Employee Stock Benefit Plan, shall receive, without payment, non-transferable Subscription Rights to purchase in the aggregate up to 8% of the Conversion Stock issued in the Conversion. The subscription rights granted to the ESOP shall be subject to the availability of shares of Conversion Stock after taking into account the shares of Conversion Stock purchased by Eligible Account Holders, provided, however, that in the event that the total number of shares offered in the Conversion is increased to an amount greater than the number of shares representing the

 

8


maximum of the Estimated Price Range as set forth in the Prospectus (“Maximum Shares”), the ESOP shall have a priority right to purchase any such shares exceeding the Maximum Shares up to an aggregate of 8% of the Conversion Stock issued in the Conversion. Consistent with applicable laws and regulations and policies and practices of the OCC, the ESOP may use funds contributed by the Holding Company or the Bank and/or borrowed from the Holding Company or an independent financial institution to exercise such Subscription Rights, and the Holding Company and the Bank may make scheduled discretionary contributions thereto, provided that such contributions do not cause the Bank to fail to meet any applicable capital maintenance requirements. Alternatively, if permitted by the OCC, the ESOP may purchase all or a portion of such shares in the open market after consummation of the Conversion. The ESOP shall not be deemed to be an Associate or Affiliate of, or Person Acting in Concert with, any Director or Officer of the Holding Company or the Bank.

 

7.

SUBSCRIPTION RIGHTS OF SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD PRIORITY).

(a)    In the event that the Eligibility Record Date is more than 15 months prior to the date of the latest amendment to the Application for Conversion filed prior to OCC approval, then, and only in that event, each Supplemental Eligible Account Holder shall receive, without payment, non-transferable Subscription Rights to purchase up to the greater of (i) $300,000 of Conversion Stock (or such maximum purchase limitation as may be established for the Community Offering and/or Syndicated Community Offering or Public Offering), (ii) one-tenth of one percent (0.1%) of the total offering of shares in the Subscription Offering, or (iii) 15 times the product (rounded down to the next whole number) obtained by multiplying the total number of shares of Conversion Stock offered in the Subscription Offering by a fraction, of which the numerator is the amount of the Qualifying Deposits of the Supplemental Eligible Account Holder and the denominator is the total amount of all Qualifying Deposits of all Supplemental Eligible Account Holders, subject to the availability of shares of Conversion Stock for purchase after taking into account the shares of Conversion Stock purchased by Eligible Account Holders and Tax-Qualified Employee Stock Benefit Plans through the exercise of Subscription Rights under Sections 5 and 6 hereof, and subject to Sections 10 and 13 hereof.

(b)    In the event of an oversubscription for shares of Conversion Stock pursuant to Section 7(a), available shares shall be allocated among subscribing Supplemental Eligible Account Holders so as to permit each such Supplemental Eligible Account Holder, to the extent possible, to purchase a number of shares sufficient to make his or her total allocation (including the number of shares, if any, allocated in accordance with Section 5(a)) equal to the lesser of the number of shares subscribed for or 100 shares. Any remaining available shares shall be allocated among subscribing Supplemental Eligible Account Holders in the proportion that the amount of their respective Qualifying Deposits bears to the total amount of the Qualifying Deposits of all subscribing Supplemental Eligible Account Holders, provided that no fractional shares shall be issued.

 

8.

SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY).

(a)    Each Other Member shall receive, without payment, non-transferable Subscription Rights to purchase up to the greater of (i) $300,000 of Conversion Stock in the Subscription Offering (or such maximum purchase limitation as may be established for the Community Offering and/or Syndicated Community Offering or Public Offering), or (ii) one-tenth of one percent (0.1%) of the total offering of shares in the Subscription Offering, in each case if and only to the extent that shares of Conversion Stock are available for purchase after taking into account the shares of Conversion Stock purchased by Eligible Account Holders, Tax-Qualified Employee Stock Benefit Plans and Supplemental Eligible Account Holders through the exercise of Subscription Rights under Sections 5, 6 and 7 hereof, and subject to Sections 10 and 13 hereof.

 

9


(b)    If, pursuant to this Section 8, Other Members subscribe for a number of shares of Conversion Stock in excess of the total number of shares of Conversion Stock remaining, shares shall be allocated so as to permit each such Other Member, to the extent possible, to purchase a number of shares which will make his or her total allocation equal to the lesser of the number of shares subscribed for or 100 shares. Any shares remaining will be allocated among the subscribing Other Members whose subscriptions remain unsatisfied on an equal number of shares basis per order until all orders have been filled or the remaining shares have been allocated, provided that no fractional shares shall be issued.

 

9.

COMMUNITY OFFERING, SYNDICATED COMMUNITY OFFERING, PUBLIC OFFERING AND OTHER OFFERINGS.

(a)    If less than the total number of shares of the Conversion Stock are sold in the Subscription Offering, it is anticipated that all remaining shares of Conversion Stock shall, if practicable, be sold directly in a Community Offering and/or a Syndicated Community Offering. Subject to the requirements set forth herein, Conversion Stock sold in the Community Offering and/or the Syndicated Community Offering shall achieve the widest possible distribution of such stock.

(b)    In the event of a Community Offering, all shares of Conversion Stock which are not subscribed for in the Subscription Offering shall be offered for sale by means of a direct community marketing program, which may provide for the use of brokers, dealers or investment banking firms experienced in the sale of financial institution securities. Any available shares in excess of those not subscribed for in the Subscription Offering will be available for purchase by members of the general public to whom a Prospectus is delivered by the Holding Company or on its behalf, with preference given to natural persons and trusts of natural persons residing in the Community (the “Preferred Subscribers”) and thereafter to cover orders of the general public.

(c)    A Prospectus and Order Form shall be furnished to such Persons as the Holding Company and the Bank may select in connection with the Community Offering and each order for Conversion Stock in the Community Offering shall be subject to the absolute right of the Holding Company and the Bank to accept or reject any such order in whole or in part either at the time of receipt of an order or as soon as practicable following completion of the Community Offering. Available shares will be allocated first to each Preferred Subscriber whose order is accepted by the Holding Company, in an amount equal to the lesser of 100 shares or the number of shares subscribed for by each such Preferred Subscriber, if possible. Thereafter, any shares remaining will be allocated among the Preferred Subscribers whose subscriptions remain unsatisfied on an equal number of shares basis per order until all orders have been filled or the remaining shares have been allocated, subject to the provisions of Section 10 hereof, provided that no fractional shares shall be issued. If there are any shares remaining after all subscriptions by Preferred Subscribers have been satisfied, such remaining shares shall be allocated to other members of the general public who purchase in the Community Offering, applying the same allocation described above for Preferred Subscribers.

(d)    The amount of Conversion Stock that any Person may purchase in the Community Offering shall not exceed the greater of (i) $300,000, or (ii) one-tenth of one percent (0.1%) of the total offering of shares in the Subscription Offering, provided, however, that this amount may be increased to 5% of the total offering of shares in the Subscription Offering, subject to any required regulatory approval but without the further approval of Members; provided, further, that orders for Conversion Stock in the Community Offering shall first be filled to a maximum of 2% of the total number of shares of Conversion Stock sold in the Conversion and thereafter any remaining shares shall be allocated on an equal number of shares basis per order until all orders have been filled, provided that no fractional shares shall be issued. The Holding Company and the Bank may commence the Community Offering concurrently with, at any time during, or as soon as practicable after the end of, the Subscription Offering. The Community Offering must be

 

10


completed within 45 days after the completion of the Subscription Offering, unless extended by the Holding Company and the Bank with any required regulatory approval.

(e)    Subject to such terms, conditions and procedures as may be determined by the Holding Company and the Bank, all shares of Conversion Stock not subscribed for in the Subscription Offering or ordered in the Community Offering may be sold by a syndicate of broker-dealers to the general public in a Syndicated Community Offering. Each order for Conversion Stock in the Syndicated Community Offering shall be subject to the absolute right of the Holding Company and the Bank to accept or reject any such order in whole or in part either at the time of receipt of an order or as soon as practicable after completion of the Syndicated Community Offering. The amount of Conversion Stock that any Person may purchase in the Syndicated Community Offering shall not exceed $300,000; provided, however, that this amount may be increased to 5% of the total offering of shares in the Subscription Offering, subject to any required regulatory approval but without the further approval of Members; provided further that orders for Conversion Stock in the Syndicated Community Offering, unless the OCC permits otherwise, shall first be filled to a maximum of 2% of the total number of shares of Conversion Stock sold in the Offerings. The Holding Company and the Bank may commence the Syndicated Community Offering concurrently with, at any time during, or as soon as practicable after the end of the Subscription Offering and/or Community Offering. The Syndicated Community Offering must be completed within 45 days after the completion of the Subscription Offering, unless extended by the Holding Company and the Bank with any required regulatory approval.

(f)    The Holding Company and the Bank may sell any shares of Conversion Stock remaining following the Subscription Offering, Community Offering and/or the Syndicated Community Offering in a Public Offering. The provisions of Section 10 hereof shall not be applicable to the sales to underwriters for purposes of the Public Offering but shall be applicable to sales by the underwriters to the public. The price to be paid by the underwriters in such an offering shall be equal to the Actual Purchase Price less an underwriting discount to be negotiated among such underwriters and the Bank and the Holding Company, subject to any required regulatory approval or consent.

(g)    If for any reason a Syndicated Community Offering or Public Offering of shares of Conversion Stock not sold in the Subscription Offering and the Community Offering cannot be effected, or in the event that an insignificant residue of shares of Conversion Stock is not sold in the Subscription Offering, Community Offering or Syndicated Community Offering, the Holding Company and the Bank shall use their best efforts to obtain other purchasers for such shares in such manner and upon such conditions as may be satisfactory to the OCC.

 

10.

LIMITATIONS ON SUBSCRIPTIONS AND PURCHASES OF CONVERSION STOCK.

(a)    The maximum number of shares of Conversion Stock which may be purchased in the Conversion by the ESOP shall not exceed 8% of the aggregate of the total number of shares of Conversion Stock sold in the Offerings and all Tax-Qualified Employee Stock Benefit Plans shall not exceed 10% of the aggregate shares of Conversion Stock sold in the Offerings, in each instance, including any shares which may be issued in the event of an increase in the maximum of the Estimated Price Range to reflect changes in market and economic conditions after commencement of the Subscription Offering and prior to the completion of the Conversion; provided; however, that purchases of Conversion Stock which are made by Plan Participants pursuant to the exercise of subscription rights granted to such Plan Participant in his individual capacity as an Eligible Account Holder or Supplemental Eligible Account Holder or purchases by a Plan Participant in the Community Offering using the funds thereof held in Tax-Qualified Employee Stock Benefit Plans shall not be deemed to be purchases by a Tax-Qualified Employee Stock Benefit Plan for purposes of this Section 10(a).

 

11


(b)    Except in the case of Tax-Qualified Employee Stock Benefit Plans in the aggregate, as set forth in Section 10(a) hereof, and in addition to the other restrictions and limitations set forth herein, the maximum amount of Conversion Stock which any Person, together with any Associate or group of Persons Acting in Concert, may directly or indirectly subscribe for or purchase in the Offerings shall not exceed $400,000 of the Conversion Stock offered. In order to assist the Bank in ensuring compliance with this aggregate purchase limitation, the Bank may ask that members of the same immediate family (as defined in 12 C.F.R. § 174.2(j)) provide written documentation or information to assist the Bank in determining whether such Persons are or are not a group Acting in Concert.

(c)    The number of shares of Conversion Stock which Directors and Officers and their Associates may purchase in the aggregate in the Conversion shall not exceed 29% of the total number of shares of Conversion Stock sold in the Offerings, including any shares which may be issued in the event of an increase in the maximum of the Estimated Price Range to reflect changes in market and economic conditions after commencement of the Subscription Offering and prior to completion of the Conversion.

(d)    No Person may purchase fewer than 25 shares of Conversion Stock in the Offerings, to the extent such shares are available; provided, however, that if the Actual Purchase Price is greater than $20.00 per share, such minimum number of shares shall be adjusted so that the aggregate Actual Purchase Price for such minimum shares will not exceed $500.00.

(e)    If the number of shares of Conversion Stock otherwise allocable pursuant to Sections 5 through 9, inclusive, to any Person or that Person’s Associates would be in excess of the maximum number of shares permitted as set forth above, the number of shares of Conversion Stock allocated to each such person shall be reduced to the lowest limitation applicable to that Person, and then the number of shares allocated to each group consisting of a Person and that Person’s Associates shall be reduced so that the aggregate allocation to that Person and his or her Associates complies with the above limits.

(f)    For purposes of the foregoing limitations and the determination of Subscription Rights, (i) Directors, Officers and Employees shall not be deemed to be Associates or a group Acting in Concert solely as a result of their capacities as such, (ii) shares purchased by Tax-Qualified Employee Stock Benefit Plans shall not be attributable to the individual trustees of any such plan and the Tax-Qualified Employee Stock Benefit Plans shall not be deemed to be Associates or Affiliates of or Persons Acting in Concert with any Director or Officer of the Holding Company or the Bank for purposes of determining compliance with the limitations set forth in Section 10(b) or 10(c) hereof, (iii) shares purchased by Tax-Qualified Employee Stock Benefit Plans shall not be attributable to the individual trustees of any such plan for purposes of determining compliance with the limitation set forth in Section 10(c) hereof and (iv) shares purchased by a Tax-Qualified Employee Stock Benefit Plan pursuant to instructions of an individual in an account in such plan in which the individual has the right to direct the investment, including any plan of the Bank qualified under Section 401(k) of the Code, shall be aggregated and included in that individual’s purchases and not attributed to the Tax-Qualified Employee Stock Benefit Plan.

(g)    Subject to any required regulatory approval and the requirements of applicable laws and regulations, but without further approval of the Members of the Bank or resolicitation of subscribers, the Holding Company and the Bank may increase or decrease any of the individual or aggregate purchase limitations set forth herein, provided, however, that any increase in the purchase limitations shall, except as provided below, be limited to a percentage which does not exceed 5% of the total offering of Conversion Stock in the Offerings, whether prior to, during or after the Subscription Offering, Community Offering, Syndicated Community Offering and/or Public Offering. In the event that an individual purchase limitation is increased after commencement of the Subscription Offering or any of the other Offerings, the Holding Company and the Bank are only required to resolicit such Persons who subscribed for the maximum number of shares of Conversion Stock and who indicated a desire to be resolicited on the Order Form, and may, in

 

12


the sole discretion of the Holding Company and the Bank, resolicit certain other large subscribers. In the event of such a resolicitation, the Holding Company shall have the right, in its sole discretion, to require such persons to supply immediately available funds for the purchase of additional shares of Conversion Stock. Such persons will be prohibited from paying with a personal check, but the Holding Company may allow payment by wire transfer. In the event that any of the individual or aggregate purchase limitations are decreased after commencement of the Subscription Offering or any of the other Offerings, the orders of any Person who subscribed for the maximum number of shares of Conversion Stock shall be decreased by the minimum amount necessary so that such Person shall be in compliance with the then maximum number of shares permitted to be subscribed for by such Person. In the event the maximum purchase limitation is increased to 5% of the shares sold in the Subscription Offering, Community Offering and/or Syndicated Community Offering, such limitation may be further increased to 9.99%, subject to regulatory approval, provided that orders for Conversion Stock exceeding 5% of the shares of Conversion Stock issued in the Offerings shall not exceed in the aggregate 10% of the total shares of Conversion Stock issued in the Offerings. Whether to fill any requests to purchase additional shares of Conversion Stock in the event that the individual or aggregate purchase limitations set forth herein are so increased will be determined in the sole discretion of the Boards of Directors of the Holding Company and the Bank.

(h)    In the event of an increase in the total number of shares offered in the Offering due to an increase in the maximum of the Estimated Price Range of up to 15%, the additional shares may be used to fill the ESOP and other Tax-Qualified Employee Stock Benefit Plans orders before all other orders and then will be allocated in accordance with the priorities set forth in this Plan.

(i)    Each Person purchasing Conversion Stock shall be deemed to confirm that such purchase does not conflict with the above purchase limitations contained in this Plan.

(j)    The Holding Company and the Bank shall have the right to take all such action as they may, in their sole discretion, deem necessary, appropriate or advisable in order to monitor and enforce the terms, conditions, limitations and restrictions contained in this Section 10 and elsewhere in this Plan and the terms, conditions and representations contained in the Order Form, including, but not limited to, the absolute right (subject only to any necessary regulatory approvals or concurrence) to reject, limit or revoke acceptance of any subscription or order and to delay, terminate or refuse to consummate any sale of Conversion Stock which they believe might violate, or is designed to, or is any part of a plan to, evade or circumvent such terms, conditions, limitations, restrictions and representations. Any such action shall be final, conclusive and binding on all persons and the Holding Company and the Bank and their respective Boards shall be free from any liability to any Person on account of any such action.

 

11.

TIMING OF SUBSCRIPTION OFFERING, MANNER OF EXERCISING SUBSCRIPTION RIGHTS AND ORDER FORMS.

(a)    The Subscription Offering may be commenced concurrently with or at any time after the mailing to Voting Members of the proxy statement to be used in connection with the Special Meeting. The Subscription Offering may be closed before the Special Meeting, provided that the offer and sale of the Conversion Stock shall be conditioned upon the approval of the Plan by Voting Members at the Special Meeting.

(b)    The exact timing of the commencement of the Subscription Offering shall be determined by the Holding Company and the Bank in consultation with the Independent Appraiser and any financial or advisory or investment banking firm retained by them in connection with the Conversion. The Holding Company and the Bank may consider a number of factors, including, but not limited to, their current and projected future earnings, local and national economic conditions and the prevailing market for stocks in general and stocks of financial institutions in particular. The Holding Company and the Bank shall have the right to withdraw, terminate, suspend, delay, revoke or modify any such Subscription Offering, at any

 

13


time and from time to time, as it in its sole discretion may determine, without liability to any Person, subject to compliance with applicable securities laws and any necessary regulatory approval or concurrence.

(c)    The Holding Company and the Bank shall, promptly after the SEC has declared the Prospectus effective and all required regulatory approvals have been obtained, distribute or make available the Prospectus, together with Order Forms for the purchase of Conversion Stock, to all Participants for the purpose of enabling them to exercise their respective Subscription Rights, subject to Section 13 hereof. The Holding Company and the Bank may elect to mail a Prospectus and Order Form only to those Participants who request such materials by returning a postage-paid card to the Holding Company and the Bank by a date specified in the letter informing them of their Subscription Rights. Under such circumstances, the Subscription Offering shall not be closed until the expiration of 30 days after the mailing by the Holding Company and the Bank of the postage-paid card to Participants.

(d)    A single Order Form for all Deposit Accounts maintained with the Bank by an Eligible Account Holder and a Supplemental Eligible Account Holder may be furnished irrespective of the number of Deposit Accounts maintained with the Bank on the Eligibility Record Date and Supplemental Eligibility Record Date, respectively. No person holding a Subscription Right may exceed any otherwise applicable purchase limitation by submitting multiple orders for Conversion Stock.

(e)    Participants shall have no less than 20 days and no more than 45 days from the date of mailing of the Order Form (with the exact termination date to be set forth on the Order Form) to properly complete and execute the Order Form and deliver it to the Bank. The Holding Company and the Bank may extend such period by such amount of time as they determine is appropriate. Failure of any Participant to deliver a properly executed Order Form to the Bank, along with payment (or authorization for payment by withdrawal) for the shares of Conversion Stock subscribed for, within the time limits prescribed, shall be deemed a waiver and release by such person of any rights to subscribe for shares of Conversion Stock. Each Participant shall be required to confirm to the Holding Company and the Bank by executing an Order Form that such Person has fully complied with all of the terms, conditions, limitations and restrictions in the Plan.

(f)    The Holding Company and the Bank shall have the absolute right, in their sole discretion and without liability to any Participant or other Person, to reject any Order Form, including, but not limited to, any Order Form (i) that is improperly completed or executed; (ii) that is not timely received; (iii) that is submitted by facsimile or is photocopied; (iv) that is not accompanied by the proper payment (or authorization of withdrawal for payment) or, in the case of institutional investors in the Community Offering, not accompanied by an irrevocable order together with a legally binding commitment to pay the full amount of the purchase price prior to 48 hours before the completion of the Offerings; (v) submitted by a Person whose representations the Holding Company and the Bank believe to be false or who they otherwise believe, either alone, or Acting in Concert with others, is violating, evading or circumventing, or intends to violate, evade or circumvent, the terms and conditions of the Plan. Furthermore, in the event Order Forms (i) are not delivered and are returned to the Bank by the United States Postal Service or the Bank is unable to locate the addressee, or (ii) are not mailed pursuant to a “no mail” order placed in effect by the account holder, the Subscription Rights of the person to which such rights have been granted will lapse as though such person failed to return the contemplated Order Form within the time period specified thereon. The Holding Company and the Bank may, but will not be required to, waive any irregularity on any Order Form or may require the submission of corrected Order Forms or the remittance of full payment for shares of Conversion Stock by such date as they may specify. The interpretation of the Holding Company and the Bank of the terms and conditions of the Order Forms shall be final and conclusive, subject to the authority of the OCC.

 

12.

PAYMENT FOR CONVERSION STOCK.

 

14


(a)    Payment for shares of Conversion Stock subscribed for by Participants in the Subscription Offering and payment for shares of Conversion Stock ordered by Persons in the Community Offering shall be equal to the Initial Purchase Price per share multiplied by the number of shares which are being subscribed for or ordered, respectively. Such payment may be made in cash, if delivered in person, or by check or money order at the time the Order Form is delivered to the Bank. The Bank, in its sole and absolute discretion, may also elect to receive payment for shares of Conversion Stock by wire transfer. In addition, Participants and/or other Persons who have a Deposit Account with the Bank may pay for shares of Conversion Stock by authorizing the Bank to withdraw from such Deposit Account an amount equal to the aggregate Initial Purchase Price of such shares. Payment may also be made by a Participant using funds held for such Participant’s benefit by a Bank Benefit Plan to the extent that such plan allows participants or any related trust established for the benefit of such participants to direct that some or all of their individual accounts or sub-accounts be invested in Conversion Stock. If the Actual Purchase Price is less than the Initial Purchase Price, the Bank shall refund the difference to all Participants and other Persons, unless the Holding Company and the Bank choose to provide Participants and other Persons the opportunity on the Order Form to elect to have such difference applied to the purchase of additional whole shares of Conversion Stock. If the Actual Purchase Price is more than the Initial Purchase Price, the Bank shall reduce the number of shares of Conversion Stock ordered by Participants and other Persons and refund any remaining amount which is attributable to a fractional share interest, unless the Bank chooses to provide Participants and other Persons the opportunity to increase the Actual Purchase Price submitted to it.

(b)    Consistent with applicable laws and regulations and policies and practices of the OCC, payment for shares of Conversion Stock subscribed for by the ESOP may be made with funds contributed by the Holding Company or the Bank and/or funds obtained pursuant to a loan from the Holding Company or an unrelated financial institution pursuant to a loan commitment which is in force from the time that any such plan submits an Order Form until the closing of the transactions contemplated hereby. Notwithstanding anything to the contrary herein, that if a Tax-Qualified Employee Stock Benefit Plan subscribes for shares in the Subscription Offering, such plan will not be required to pay for the shares at the time its subscribes but rather may pay for such shares of Conversion Stock subscribed for by such plan at the Subscription Price upon consummation of the Conversion.

(c)    If a Participant or other Person authorizes the Bank to withdraw the amount of the Initial Purchase Price from his or her Deposit Account, the Bank shall have the right to make such withdrawal or to freeze funds equal to the aggregate Initial Purchase Price upon receipt of the Order Form. Notwithstanding any regulatory provisions regarding penalties for early withdrawals from certificate accounts, payment by means of withdrawal from certificate accounts may be made without the assessment of such penalties. In the case of an early withdrawal of only a portion of such account, the certificate evidencing such account shall be cancelled if any applicable minimum balance requirement ceases to be met. In such case, the remaining balance will earn interest at the statement savings rate. However, where any applicable minimum balance is maintained in such certificate account, the rate of return on the balance of the certificate account shall remain the same as prior to such early withdrawal. This waiver of the early withdrawal penalty applies only to withdrawals made in connection with the purchase of Conversion Stock.

(d)    The Bank shall pay interest, at not less than the rate it pays on statement savings accounts, for all amounts paid in cash, by check or money order to purchase shares of Conversion Stock in the Subscription Offering and the Community Offering from the date payment is received until the date the Conversion is completed or terminated. All funds received for the purchase of Conversion Stock in the Offerings shall be held in a segregated account at the Bank.

(e)    The Bank shall not knowingly loan funds or otherwise extend credit to any Participant or other Person to purchase Conversion Stock.

 

15


(f)    Each share of Conversion Stock shall be non-assessable upon payment in full of the Actual Purchase Price.

 

13.

ACCOUNT HOLDERS IN NONQUALIFIED STATES OR FOREIGN COUNTRIES.

The Holding Company and the Bank shall make reasonable efforts to comply with the securities laws of all jurisdictions in the United States in which Participants reside. However, no Participant will be offered or receive any Conversion Stock under the Plan if such Participant resides in a foreign country or in a jurisdiction of the United States with respect to which: (a) there are few Participants otherwise eligible to subscribe for shares under this Plan who reside in such jurisdiction; (b) the granting of Subscription Rights or the offer or sale of shares of Conversion Stock to such Participants would require the Holding Company or the Bank or their respective Directors and Officers, under the laws of such jurisdiction, to register as a broker or dealer, salesman or selling agent or to register or otherwise qualify the Conversion Stock for sale in such jurisdiction, or the Holding Company or the Bank would be required to qualify as a foreign corporation or file a consent to service of process in such jurisdiction; or (c) such registration or qualification in the judgment of the Holding Company and the Bank would be impracticable or unduly burdensome for reasons of cost or otherwise.

 

14.

VOTING RIGHTS OF STOCKHOLDERS.

Following consummation of the Conversion, voting rights with respect to the Bank shall be held and exercised exclusively by the Holding Company as holder of all of the Bank’s voting capital stock and voting rights with respect to the Holding Company shall be held and exercised exclusively by the holders of the Holding Company’s voting capital stock.

 

15.

LIQUIDATION ACCOUNT.

(a)    At the time of Conversion, the Bank shall establish a Liquidation Account in an amount equal to the Bank’s net worth as reflected in its latest statement of financial condition contained in the final Prospectus utilized in the Conversion. The function of the Liquidation Account will be to preserve the rights of certain holders of Deposit Accounts in the Bank who maintain such accounts in the Bank following Conversion to a priority to distributions in the unlikely event of a liquidation of the Bank subsequent to Conversion.

(b)    The liquidation account shall be maintained for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders, if any, who maintain their Deposit Accounts in the Bank after Conversion. Each such account holder will, with respect to each Deposit Account held, have a related inchoate interest in a portion of the liquidation account balance, which interest will be referred to in this Section 15 as the “subaccount balance.” All Deposit Accounts having the same social security number will be aggregated for purposes of determining the initial subaccount balance with respect to such Deposit Accounts, except as provided in Section 15(d) hereof.

(c)    In the event of a complete liquidation of the Bank subsequent to Conversion (and only in such event), each Eligible Account Holder and Supplemental Eligible Account Holder, if any, shall be entitled to receive a liquidation distribution from the liquidation account in the amount of the then current subaccount balances for Deposit Accounts then held (adjusted as described below) before any liquidation distribution may be made with respect to the capital stock of the Bank. No merger, consolidation, sale of bulk assets or similar combination transaction with another FDIC-insured institution in which the Bank is not the surviving entity shall be considered a complete liquidation for this purpose. In any such transaction, the liquidation account shall be assumed by the surviving entity.

 

16


(d)    The initial subaccount balance for a Deposit Account held by an Eligible Account Holder and Supplemental Eligible Account Holder, if any, shall be determined by multiplying the opening balance in the Liquidation Account by a fraction, of which the numerator is the amount of the Qualifying Deposits of such account holder and the denominator is the total amount of Qualifying Deposits of all Eligible Account Holders and, if applicable, Supplemental Eligible Account Holders. For Deposit Accounts in existence at both the Eligibility Record Date and the Supplemental Eligibility Record Date, if applicable, separate initial subaccount balances shall be determined on the basis of the Qualifying Deposits in such Deposit Accounts on each such record date. Initial subaccount balances shall not be increased, and shall be subject to downward adjustment as provided below.

(e)    If the aggregate deposit balance in any Deposit Account(s) of any Eligible Account Holder or Supplemental Eligible Account Holder at the close of business on any December 31, annual closing date, commencing on or after the effective date of the Conversion, is less than the lesser of (a) the deposit balance in such Deposit Account(s) at the close of business on any other annual closing date subsequent to such record dates or (b) the deposit balance in such Deposit Account(s) as of the Eligibility Record Date or the Supplemental Eligibility Record Date, if any, the subaccount balance for such Deposit Account(s) shall be adjusted by reducing such subaccount balance in an amount proportionate to the reduction in such deposit balance. In the event of such a downward adjustment, the subaccount balance shall not be subsequently increased, notwithstanding any increase in the deposit balance of the related Deposit Account(s). The subaccount balance of an Eligible Account Holder or Supplemental Eligible Account Holder, if any, shall be reduced to zero if such holder ceases to maintain a Deposit Account at the Bank that has the same social security number as appeared on his or her Deposit Account(s) at the Eligibility Record Date or, if applicable, the Supplemental Eligibility Record Date.

(f)    Subsequent to Conversion, the Bank may not pay cash dividends generally on capital stock of the Bank, or repurchase any of the capital stock of the Bank, if such dividend or repurchase would reduce the Bank’s net worth below the aggregate amount of the then current subaccount balances for Deposit Accounts then held; otherwise, the existence of the Liquidation Account shall not operate to restrict the use or application of any of the net worth accounts of the Bank.

(g)    For purposes of this Section 15, a Deposit Account includes a predecessor or successor account which is held only by an account holder with the same social security number.

 

16.

TRANSFER OF DEPOSIT ACCOUNTS.

Each Deposit Account in the Bank at the time of the consummation of the Conversion shall become, without further action by the holder, a Deposit Account in the Bank equivalent in withdrawable amount to the withdrawal value (as adjusted to give effect to any withdrawal made for the purchase of Conversion Stock), and subject to the same terms and conditions (except as to voting and liquidation rights) as such Deposit Account in the Bank immediately preceding consummation of the Conversion. Holders of Deposit Accounts in the Bank shall not, as such holders, have any voting rights.

 

17.

REQUIREMENTS FOLLOWING CONVERSION FOR REGISTRATION, MARKET MAKING AND STOCK EXCHANGE LISTING.

In connection with the Conversion, the Holding Company shall register its common stock pursuant to the Securities Exchange Act of 1934, as amended, and shall undertake not to deregister such stock for a period of three years thereafter. The Holding Company also shall use its best efforts to (i) encourage and assist a market maker to establish and maintain a market for its common stock; and (ii) list its common stock on a national or regional securities exchange.

 

18.

DIRECTORS AND OFFICERS OF THE BANK.

 

17


Each person serving as a Director or Officer of the Bank at the time of the Conversion shall continue to serve as a Director or Officer of the Bank for the balance of the term for which the person was elected prior to the Conversion, and until a successor is elected and qualified.

 

19.

REQUIREMENTS FOR STOCK PURCHASES BY DIRECTORS AND OFFICERS FOLLOWING CONVERSION.

For a period of three years following the Conversion, the Directors and Officers of the Holding Company and the Bank and their Associates may not purchase, without the prior written approval of the OCC, the Holding Company Common Stock except from a broker or dealer registered with the SEC. This prohibition shall not apply, however, to (i) a negotiated transaction involving more than 1% of the outstanding common stock of the Holding Company, (ii) purchases of stock made by and held by any Tax-Qualified Employee Stock Benefit Plan (and purchases of stock made by and held by any Non-Tax-Qualified Employee Stock Benefit Plan following receipt of stockholder approval of such plan) that may be attributable to individual Officers or Directors and (iii) the exercise of any options pursuant to any stock benefit plan of the Holding Company. As used herein, the term “negotiated transaction” means a transaction in which the securities are offered and the terms and arrangements relating to any sale are arrived at through direct communications between the seller or any person acting on its behalf and the purchaser or his investment representative. The term “investment representative” shall mean a professional investment advisor acting as agent for the purchaser and independent of the seller and not acting on behalf of the seller in connection with the transaction.

The foregoing restriction on purchases of Holding Company Common Stock shall be in addition to any restrictions that may be imposed by federal and state securities laws.

 

20.

RESTRICTIONS ON TRANSFER OF STOCK.

All shares of the Conversion Stock which are purchased by Persons other than Directors and Officers shall be transferable without restriction, except in connection with a transaction proscribed by Section 21 of this Plan or otherwise provided below. Shares of Conversion Stock purchased by Directors and Officers of the Holding Company and the Bank on original issue from the Holding Company (by subscription or otherwise) shall be subject to the restriction that such shares shall not be sold or otherwise disposed of for value for a period of one year following the date of purchase, except for any disposition of such shares following the death of the original purchaser or pursuant to any exchange of such shares in connection with a merger or acquisition involving the Bank or the Holding Company, as applicable, which has been approved by the appropriate federal regulatory agency. The certificates representing shares of Conversion Stock issued, if any, by the Holding Company to Directors and Officers shall bear the following legend giving appropriate notice of such one-year restriction:

“The shares of stock evidenced by this Certificate are restricted as to transfer for a period of one year from the date of this Certificate pursuant to 12 C.F.R. §192.505. These shares may not be transferred during such one-year period without a legal opinion of counsel for the Company that said transfer is permissible under the provisions of applicable law and regulation. This restrictive legend shall be deemed null and void after one year from the date of this Certificate.”

In addition, the Holding Company shall give appropriate instructions to the transfer agent for the Holding Company Common Stock with respect to the applicable restrictions relating to the transfer of restricted stock. Any shares issued at a later date as a stock dividend, stock split or otherwise with respect to any such restricted stock shall be subject to the same holding period restrictions as may then be applicable to such restricted stock.

 

18


The foregoing restriction on transfer shall be in addition to any restrictions on transfer that may be imposed by federal and state securities laws.

 

21.

RESTRICTIONS ON ACQUISITION OF STOCK OF THE HOLDING COMPANY.

For a period of three years from the date of consummation of the Conversion, no person, other than the Holding Company, may directly or indirectly offer to acquire or acquire the beneficial ownership of more than 10% of any class of an equity security of the Bank without the prior written consent of the OCC and/or the FRB. Nothing in this Plan shall prohibit the Holding Company from repurchasing its shares in compliance with applicable regulations.

In addition, upon consummation of the Conversion, the articles of incorporation of the Holding Company may contain a provision prohibiting any Person together with Associates or group of Persons Acting in Concert from offering to acquire or acquiring, directly or indirectly, beneficial ownership of more than 10% of any class of equity securities of the Holding Company, or of securities convertible into more than 10% of any such class following completion of the Conversion. The articles of incorporation may also provide that following the completion of the Conversion, all equity securities beneficially owned by any Person in excess of 10% of any class of equity securities shall be considered “excess shares,” and that excess shares shall not be counted as shares entitled to vote and shall not be voted by any Person or counted as voting shares in connection with any matters submitted to the stockholders for a vote. The foregoing restrictions shall not apply to (i) any offer with a view toward public resale made exclusively to the Holding Company by underwriters or a selling group acting on its behalf, (ii) the purchase of shares by a Tax-Qualified Employee Stock Benefit Plan established for the benefit of the employees of the Holding Company and its subsidiaries, and (iii) any offer or acquisition approved in advance by the affirmative vote of two-thirds of the entire Board of Directors of the Holding Company. Directors, Officers or Employees of the Holding Company or the Bank or any subsidiary thereof shall not be deemed to be Associates or a group Acting in Concert with respect to their individual acquisitions of any class of equity securities of the Holding Company solely as a result of their capacities as such.

In addition, the Articles of Incorporation and Bylaws of the Holding Company may contain provisions which provide for staggered terms of the directors, noncumulative voting for directors, limitations on the calling of special meetings, a fair price provision for certain business combinations, certain notice requirements and supermajority voting requirements for certain matters.

 

22.

ADOPTION OF FEDERAL STOCK CHARTER AND BYLAWS.

As part of the Conversion, the Bank shall take all appropriate steps to adopt a federal stock charter and bylaws to authorize the issuance of capital stock and otherwise to read in a form consistent with a federally chartered stock form savings bank.

 

23.

TAX RULINGS OR OPINIONS.

For U.S. federal income tax purposes, the conversion of the Bank from a federally chartered mutual saving bank to a federally chartered stock savings bank is intended to constitute a reorganization within the meaning of Section 368(a) of the Code and this Plan is intended to constitute a “plan of reorganization” within the meaning of U.S. Treasury regulation Section 1.368-2(g).

Consummation of the Conversion is expressly conditioned upon prior receipt by the Bank of either a ruling or an opinion of counsel with respect to federal tax laws, and either a ruling or an opinion of counsel with respect to Georgia tax laws, to the effect that the conversion of the Bank from a federally chartered mutual savings bank into a federally chartered stock savings bank will constitute a “reorganization” within the meaning of Section 368(a) of the Code and the consummation of the transactions contemplated hereby

 

19


will not otherwise result in adverse tax consequences to Holding Company, the Bank and the Bank’s account holders receiving Subscription Rights before or after the Conversion, except to the extent, if any, that Subscription Rights are deemed to have fair market value on the date such rights are issued.

 

24.

STOCK COMPENSATION PLANS AND EMPLOYMENT AGREEMENTS.

(a)    The Holding Company and the Bank are authorized to adopt Tax-Qualified Employee Stock Benefit Plans in connection with the Conversion, including, without limitation, the ESOP.

(b)    Subsequent to the Conversion, the Holding Company and the Bank are authorized to adopt Non-Tax Qualified Employee Stock Benefit Plans, including without limitation, stock option plans and restricted stock plans, provided however that, with respect to any such plan implemented during the one-year period subsequent to the date of consummation of the Conversion, any such plan: (i) shall be disclosed in the proxy solicitation materials for the Special Meeting of Members and in the Prospectus; (ii) in the case of stock option plans, shall have a total number of shares of common stock for which options may be granted of not more than 10% of the amount of shares issued in the Conversion; (iii) in the case of management or employee recognition or grant plans, shall have a total number of shares of common stock of not more than 4% of the amount of shares issued in the Conversion; (iv) in the case of stock option plans and employee recognition or grant plans, shall be submitted for approval by the holders of the Holding Company Common Stock no earlier than six months following consummation of the Conversion; and (v) shall comply with all other applicable requirements of the OCC. Any stock option plan, restricted stock award plan or other Non-Tax-Qualified Employee Stock Benefit Plan implemented more than 12 months following the completion of the Conversion will not be subject to the foregoing restrictions.

(c)    Existing as well as any newly created Tax-Qualified Employee Stock Benefit Plans may purchase shares of Conversion Stock in the Offerings, to the extent permitted by the terms of such benefit plans and this Plan.

(d)    The Holding Company and the Bank are authorized to enter into employment or severance agreements with their executive officers.

 

25.

DIVIDEND AND REPURCHASE RESTRICTIONS ON STOCK.

(a)    Following consummation of the Conversion, any repurchases of shares of capital stock by the Holding Company will be made in accordance with then applicable laws and regulations.

(b)    The Bank may not declare or pay a cash dividend on, or repurchase any of, its capital stock if the effect thereof would cause the regulatory capital of the Bank to be reduced below (i) the amount required for the Liquidation Account, or (ii) applicable federal regulatory capital requirements.

 

26.

PAYMENT OF FEES TO BROKERS.

The Bank may elect to offer to pay fees on a per share basis to securities brokers who assist Persons in determining to purchase shares in the Offerings.

 

27.

EFFECTIVE DATE.

The effective date of the Conversion shall be the date of the closing of the sale of all shares of Conversion Stock after all requisite regulatory and Member approvals have been obtained, all applicable waiting periods have expired, and sufficient subscriptions and orders for Subscription Shares have been received. The closing of the sale of all shares of Conversion Stock sold in the Offerings shall occur simultaneously and shall be conditioned upon the prior receipt of all requisite regulatory and other approvals.

 

20


28.

AMENDMENT OR TERMINATION OF THE PLAN.

If deemed necessary or desirable by the Board of Directors of the Bank, this Plan may be substantively amended, as a result of comments from regulatory authorities or otherwise, at any time prior to the solicitation of proxies from Members to vote on the Plan and at any time thereafter with the concurrence of the OCC. Any amendment to this Plan made after approval by the Members with the concurrence of the OCC shall not necessitate further approval by the Members unless otherwise required by the OCC. This Plan shall terminate if the sale of all shares of Conversion Stock is not completed within 24 months from the date of the Special Meeting (subject to extension by the OCC). Prior to the Special Meeting, this Plan may be terminated by the Board of Directors of the Bank without approval of the OCC; after the Special Meeting, the Board of Directors may terminate this Plan only with the approval of the OCC.

By adoption of the Plan, Voting Members of the Bank authorize the Board of Directors of the Bank to amend or terminate the Plan under the circumstances set forth in this Section.

 

29.

CONDITIONS TO CONVERSION.

  Consummation of the Conversion pursuant to this Plan is expressly conditioned upon the following:

(a)    Prior receipt by the Holding Company and the Bank of rulings of the United States Internal Revenue Service and the state taxing authorities, or opinions of counsel or tax advisers as described in Section 23 hereof;

(b)    The issuance of the Conversion Stock; and

(c)    The completion of the Conversion within the time period specified in Section 28 of this Plan.

 

30.

INTERPRETATION OF THE PLAN.

All interpretations of this Plan and application of its provisions to particular circumstances by a majority of the Board of Directors of the Holding Company and the Bank shall be final, subject to the authority of the OCC.

 

21

Exhibit 3.1

ARTICLES OF INCORPORATION

OF

TC BANCSHARES, INC.

ARTICLE I. NAME.

The name of the corporation is TC Bancshares, Inc. (the “Company”).

ARTICLE II. PRINCIPAL OFFICE.

The Company’s initial principal office shall be located at 131 South Dawson Street, Thomasville, Thomas County, Georgia 31799.

ARTICLE III. REGISTERED AGENT.

The initial registered agent of the Company shall be Greg Eiford. The initial registered office of the Company shall be located at 131 South Dawson Street, PO Box 1197, Thomasville, Thomas County, Georgia 31799.

ARTICLE IV. PURPOSE

The Company is organized pursuant to the Georgia Business Corporation Code (the “Code”). The purpose for which the Company is organized is to engage in any lawful activity for which corporations may be organized under the Code. The Company shall have all the powers of a corporation organized under the Code.

ARTICLE V. DURATION.

The Company shall have perpetual duration.

ARTICLE VI. CAPITAL STOCK.

A. Authorized Stock.

1. The Company shall have the authority to issue 30,000,000 shares of capital stock, which shall be divided into classes and shall have the following designations, preferences, limitations and relative rights:

(a) Common Stock. One class shall consist of 20,000,000 shares of common stock of $0.01 par value per share, designated “Common Stock.” The holders of the common stock shall possess voting power, and each holder of shares of the common stock shall be entitled to one vote for each share held by each holder. There shall be no cumulative voting for the election of directors pursuant to Code Section 14-2-728. Holders of Common Stock shall not be entitled to preemptive rights pursuant to the provisions of Code Section 14-2-630.

(b) Preferred Stock. One class shall consist of 10,000,000 shares of preferred stock of $0.01 par value per share, designated “Preferred Stock.” The Board of Directors of the Company shall be empowered to divide any and all of the shares of the Preferred Stock into series and to fix and determine the relative rights and preferences of the shares of any series so established. Before any shares of Preferred Stock of any particular series shall be issued, the Board of Directors of the Company shall fix and determine, and is hereby empowered to fix and determine, in the manner provided by law, the following provisions of the shares of such series: (i) the distinctive designation of such series and the number of shares which shall constitute such series, which number may be increased (except where otherwise provided by the Board of Directors of the Company in creating such series) or decreased (but not below the number of shares thereof then outstanding) from time to time by like action of the Board of Directors of the


Company; (ii) the annual rate of dividends payable on shares of such series, whether dividends shall be cumulative and conditions upon which and the date when such dividends shall be accumulated on all shares of such series issued prior to the record date for the first dividend of such series; (iii) the time or times, if any, when the price or prices at which shares of such series shall be redeemable at the option of the holder or of the Company and the sinking fund provisions, if any, for the purchase or redemption of such shares; (iv) the amount payable on shares of such series in the event of any liquidation, dissolution or winding up of the affairs of the Company, whether all or a portion is paid before any amount is paid on Common Stock; (v) the rights, if any, of the holders of shares of such series to convert such shares into or exchange such shares for, shares of the Common Stock or shares of any other series of Preferred Stock and the terms and conditions of such conversion or exchange; and (vi) whether the shares of such series have voting rights and the extent of such voting rights, if any.

2. The Board of Directors of the Company shall have the power to reclassify any unissued shares of any series of Preferred Stock from time to time by setting or changing the preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends, qualifications, or terms or conditions of redemption, including but not limited to, but subject to the limitations described in, the above provisions.

3. Any action by the Board of Directors of the Company in authorizing the issuance of Preferred Stock and fixing and determining the provisions thereof is hereby ratified and approved.

B. Restrictions on Voting Rights of the Company’s Equity Securities.

1. Notwithstanding any other provision of these Articles, in no event shall the record owner (or if more than one record owner, all such record owners taken as a group) of any outstanding Common Stock that is beneficially owned, directly or indirectly, by a Person who, as of any record date for the determination of stockholders entitled to vote on any matter, beneficially owns in excess of 10% of the then-outstanding shares of Common Stock (the “Limit”), be entitled, or permitted to any vote in respect of the shares held in excess of the Limit. The number of votes that may be cast by any particular record owner by virtue of the provisions hereof in respect of Common Stock beneficially owned by such Person owning shares in excess of the Limit (a “Holder in Excess”) shall be a number equal to the total number of votes that a single record owner of all Common Stock owned by such Holder in Excess would be entitled to cast after giving effect to the provisions hereof, multiplied by a fraction, the numerator of which is the number of shares of such class or series that are both (i) beneficially owned by such Holder in Excess and (ii) owned of record by such particular record owner, and the denominator of which is the total number of shares of Common Stock beneficially owned by such Holder in Excess. The provisions of this Section B of this Article VI shall not be applicable if, before the Holder in Excess acquired beneficial ownership of such shares in excess of the Limit, such acquisition was approved by a majority of the “Unaffiliated Directors.” For this purpose, the term “Unaffiliated Director” means any member of the Board of Directors who is unaffiliated with the Holder in Excess and was a member of the Board of Directors prior to the time that the Holder in Excess became such, and any director who is thereafter chosen to fill any vacancy on the Board of Directors and who is elected and who, in either event, is unaffiliated with the Holder in Excess and in connection with his or her initial assumption of office is recommended for appointment or election by a majority of the Unaffiliated Directors then serving on the Board of Directors.

2. The following definitions shall apply to this Section B of this Article VI:

(a) An “affiliate” of a specified Person shall mean a Person that directly, or indirectly through one or more intermediaries, controls, or is controlled by, or is under common control with, the Person specified.

(b) “Beneficial ownership” shall be determined pursuant to Rule 13d-3 of the General Rules and Regulations under the Securities Exchange Act of 1934 (or any successor rule or statutory provision), or, if said Rule 13d-3 shall be rescinded and there shall be no successor rule or statutory provision thereto, pursuant to said Rule 13d-3 as in effect on December 31, 2020; provided, however, that a Person shall, in any event, also be deemed the “beneficial owner” of any Common Stock:


(1) that such Person or any of its affiliates beneficially owns, directly or indirectly; or

(2) that such Person or any of its affiliates has (i) the right to acquire (whether such right is exercisable immediately or only after the passage of time), pursuant to any agreement, arrangement or understanding (but shall not be deemed to be the beneficial owner of any voting shares solely by reason of an agreement, contract, or other arrangement with the Company to effect any transaction of the type described in clause (i) or (ii) of the first sentence of Article IX hereof) or upon the exercise of conversion rights, exchange rights, warrants, or options or otherwise, or (ii) sole or shared voting or investment power with respect thereto pursuant to any agreement, arrangement, understanding, relationship or otherwise (but shall not be deemed to be the beneficial owner of any voting shares solely by reason of a revocable proxy granted for a particular meeting of stockholders, pursuant to a public solicitation of proxies for such meeting, with respect to shares of which neither such Person nor any such affiliate is otherwise deemed the beneficial owner); or

(3) that are beneficially owned, directly or indirectly, by any other Person with which such first mentioned Person or any of its affiliates acts as a partnership, limited partnership, syndicate or other group pursuant to any agreement, arrangement or understanding for the purpose of acquiring, holding, voting or disposing of any shares of capital stock of the Company; and provided further, however, that (i) no director or officer of the Company (or any affiliate of any such director or officer) shall, solely by reason of any or all of such directors or officers acting in their capacities as such, be deemed, for any purposes hereof, to beneficially own any Common Stock beneficially owned by any other such director or officer (or any affiliate thereof), and (ii) neither any employee stock ownership plan or similar plan of the Company or any subsidiary of the Company nor any trustee with respect thereto (or any affiliate of such trustee) shall, solely by reason of such capacity of such trustee, be deemed, for any purposes hereof, to beneficially own any Common Stock held under any such plan. For purposes of computing the percentage of beneficial ownership of Common Stock of a Person, the outstanding Common Stock shall include shares deemed owned by such Person through application of this subsection but shall not include any other shares of Common Stock that may be issuable by the Company pursuant to any agreement, or upon exercise of conversion rights, warrants or options, or otherwise. For all other purposes, the outstanding Common Stock shall include only Common Stock then outstanding and shall not include any Common Stock that may be issuable by the Company pursuant to any agreement, or upon the exercise of conversion rights, warrants or options, or otherwise.

(c) A “Person” shall mean any individual, firm, corporation, or other entity.

(d) The Board of Directors shall have the power to construe and apply the provisions of this Section B and to make all determinations necessary or desirable to implement such provisions including, but not limited to, matters with respect to (i) the number of shares of Common Stock beneficially owned by any Person, (ii) whether a Person is an affiliate of another, (iii) whether a Person has an agreement, arrangement, or understanding with another as to the matters referred to in the definition of beneficial ownership, (iv) the application of any other definition or operative provision of this Section B to the given facts, or (v) any other matter relating to the applicability or effect of this Section B.


3. The Board of Directors shall have the right to demand that any Person reasonably believed by the Board of Directors to be a Holder in Excess (or holder of record of Common Stock beneficially owned by any Holder in Excess) supply the Company with complete information as to (i) the record owner(s) of all shares beneficially owned by such Holder in Excess, and (ii) any other factual matter relating to the applicability or effect of this section as may reasonably be requested of such Holder in Excess. The Board of Directors shall further have the right to receive from any Holder in Excess reimbursement for all expenses incurred by the Board in connection with its investigation of any matters relating to the applicability or effect of this section on such Holder in Excess, to the extent such investigation is deemed appropriate by the Board of Directors as a result of the Holder in Excess refusing to supply the Company with the information described in the previous sentence.

4. Any constructions, applications, or determinations made by the Board of Directors pursuant to this Section B in good faith and on the basis of such information and assistance as was then reasonably available for such purpose, shall be conclusive and binding upon the Company and its stockholders.

5. In the event any provision (or portion thereof) of this Section B shall be found to be invalid, prohibited or unenforceable for any reason, the remaining provisions (or portions thereof) of this Section B shall remain in full force and effect, and shall be construed as if such invalid, prohibited or unenforceable provision had been stricken herefrom or otherwise rendered inapplicable, it being the intent of the Company and its stockholders that each such remaining provision (or portion thereof) of this Section B remain, to the fullest extent permitted by law, applicable and enforceable as to all stockholders, including Holders in Excess, notwithstanding any such finding.

C. Majority Vote for Certain Actions. With respect to those actions as to which any provision of the Code requires stockholder authorization by a greater proportion than a majority of the total number of shares of all classes of capital stock or of the total number of shares of any class of capital stock, any such action shall be valid and effective if authorized by the affirmative vote of the holders of a majority of the total number of shares of all classes outstanding and entitled to vote thereon, except as otherwise provided in these Articles.

D. Quorum. Except as otherwise provided by law or expressly provided in these Articles, the presence, in person or by proxy, of the holders of record of shares of capital stock of the Company entitling the holders thereof to cast a majority of the votes (after giving effect, if required, to the provisions of Article VI, Section B) entitled to be cast by the holders of shares of capital stock of the Company entitled to vote shall constitute a quorum at all meetings of the stockholders, and every reference in these Articles to a majority or other proportion of capital stock (or the holders thereof) for purposes of determining any quorum requirement or any requirement for stockholder consent or approval shall be deemed to refer to such majority or other proportion of the votes (or the holders thereof) then entitled to be cast in respect of such capital stock.

E. Beneficial Ownership Limitation. No Person (as defined in Article IX) may directly or indirectly offer to acquire or acquire beneficial ownership (as defined in Section B of Article VI) of more than 10 percent of the outstanding stock of any class of voting stock of the Company. This limitation shall expire on the third anniversary of the effective date of the conversion of TC Federal Bank to the stock form of ownership and does not apply to a transaction in which an underwriter purchases stock in connection with a public offering, or the purchase of stock by an employee stock ownership plan or other tax-qualified employee stock benefit plan which is exempt from the approval requirements under 12 C.F.R. § 192.525.


ARTICLE VII. NAME AND ADDRESS OF INCORPORATOR.

The name and address of the Incorporator is as follows:

 

Name

Robert D. Klingler

  

Address

1201 W. Peachtree Street, NW

One Atlantic Center, 14th Floor

Atlanta, Georgia 30309

ARTICLE VIII. LIMITATION OF LIABILITY.

The directors of the Company are hereby released, discharged, remised and forgiven from any personal liability to the shareholders of the Company for monetary damages for breach of duty of care or other duty as a director, and all liability of directors to the shareholders of the Company is hereby eliminated as completely and fully permitted by Code Section 14-2-202(b)(4). The elimination of personal liability of directors shall not apply to:

 

  a.

any appropriation in violation of his or her duties, of any business opportunity of the Company;

 

  b.

acts or omissions which involve intentional misconduct or knowing violation of the law;

 

  c.

any transaction from which the director derived an improper personal benefit; or

 

  d.

any violation of Code Section 14-2-832.

Any repeal or modification of this Article by the shareholders of the Company shall be prospective only and shall not adversely affect any right or protection of a director of the Company existing at the time of such repeal or modification.

ARTICLE IX. EVALUATION OF OFFERS

The Board of Directors, when evaluating (i) any offer of another Person (as defined below) to (A) make a tender or exchange offer for any equity security of the Company, (B) merge or consolidate the Company with another corporation or entity, or (C) purchase or otherwise acquire all or substantially all of the properties and assets of the Company or (ii) any other actual or proposed transaction that would or may involve a change in control of the Company (whether by purchases of shares of stock or any other securities of the Company in the open market or otherwise, tender offer, merger, consolidation, share exchange, dissolution, liquidation, sale of all or substantially all of the assets of the Company, proxy solicitation or otherwise), may, in connection with the exercise of its business judgment in determining what is in the best interests of the Company and its stockholders and in making any recommendation to the Company’s stockholders, give due consideration to all relevant factors, including, but not limited to: (A) the economic effect, both immediate and long-term, upon the Company’s stockholders, including stockholders, if any, who do not participate in the transaction; (B) the social and economic effect on the present and future employees, creditors and customers of, and others dealing with, the Company and its subsidiaries and on the communities in which the Company and its subsidiaries operate or are located; (C) whether the proposal is acceptable based on the historical, current or projected future operating results or financial condition of the Company; (D) whether a more favorable price could be obtained for the Company’s stock or other securities in the future; (E) the reputation and business practices of the other entity to be involved in the transaction and its management and affiliates as they would affect the employees of the Company and its subsidiaries; (F) the future value of the stock or any other securities of the Company or the other entity to be involved in the proposed transaction; (G) any antitrust or other legal and regulatory issues that are raised by the proposal; (H) the business and historical, current or expected future financial condition or operating results of the other entity to be involved in the transaction, including, but not limited to, debt service and other existing financial obligations, financial obligations to be incurred in connection with the proposed transaction, and other likely financial obligations of the other entity to be involved in the proposed transaction; and (I) the ability of the Company to fulfill its objectives as a financial institution holding company and on the ability of its subsidiary financial institution(s) to fulfill the objectives of a


federally insured financial institution under applicable statutes and regulations. If the Board of Directors determines that any proposed transaction of the type described in clause (i) or (ii) of the immediately preceding sentence should be rejected, it may take any lawful action to defeat such transaction, including, but not limited to, any or all of the following: advising stockholders not to accept the proposal; instituting litigation against the party making the proposal; filing complaints with governmental and regulatory authorities; acquiring the stock or any of the securities of the Company; selling or otherwise issuing authorized but unissued stock or other securities or granting options or rights with respect thereto; and obtaining a more favorable offer from another individual or entity. This Article IX sets forth certain factors that may be considered by the Board of Directors, but does not create any implication concerning the factors that must be considered, or any other factors that may or may not be considered, by the Board of Directors regarding any proposed transaction of the type described in clause (i) or (ii) of the first sentence of this Article IX.

For purposes of this Article IX, a “Person” shall include an individual, a group acting in concert, a corporation, a partnership, an association, a joint venture, a pool, a joint stock company, a trust, an unincorporated organization or similar company, a syndicate or any other group or entity formed for the purpose of acquiring, holding or disposing of securities.

ARTICLE X. CLASSIFIED BOARD.

The Board of Directors shall be divided into three classes, as nearly equal in number as possible. The term of the first class expires at the first regular meeting of shareholders after their election, the term of the second class expires at the second regular meeting of shareholders after their election, and the term of the third class expires at the third regular meeting of shareholders after their election. At each regular meeting of shareholders thereafter, the number of directors whose term of office expires at the time of such meeting shall be elected to hold office for a full term of three years. Any increase or decrease in the number of directors shall be apportioned among the classes as nearly equal in number as possible.

ARTICLE XI. AMENDMENT

No amendment, addition, alteration, change or repeal of this charter shall be made, unless such is proposed by the Board of Directors of the Company, approved by the shareholders by a majority of the votes eligible to be cast at a legal meeting, unless a higher vote is otherwise required, and approved or preapproved by the Board.

[Signature Page Follows]


Executed this 5th day of March, 2021.

 

     

 

      Robert D. Klingler, Incorporator

Exhibit 3.2

BYLAWS

OF

TC BANCSHARES, INC.

ARTICLE ONE

OFFICES

1.1 Registered Office. TC Bancshares, Inc. (the “Company”) shall maintain a registered office in the county in the State of Georgia where the Company is authorized to conduct its general business. Unless the Board of Directors designates otherwise, the Company’s main office shall be the registered office.

1.2 Other Offices. In addition to its registered office, the Company also may have offices at such other place or places, within or outside the county in which the registered office is located, as the Board of Directors may from time to time select, or as the business of the Company may require or make desirable.

1.3 Books and Records. All records maintained by the Company in the regular course of its business, including its share ledger, books of account, and minute books, may be maintained on any information storage device or method; provided that the records so kept can be converted into clearly legible paper form within a reasonable time. The Company shall convert any records so kept on the request of any person entitled to inspect such records pursuant to applicable law.

ARTICLE TWO

SHAREHOLDERS’ MEETINGS

2.1 Place of Meetings. Meetings of the shareholders of the Company may be held at any place within or outside the State of Georgia, as set forth in the notice thereof, or, in the event of a meeting held pursuant to waiver of notice, as set forth in the waiver, or, if no place is so specified, at the registered office of the Company. The Board of Directors may, in its sole discretion, determine that any meeting of shareholders may be held solely by means of remote communication.

2.2 Shareholders’ Meeting. The annual meeting of the shareholders of the Company shall be held on such date, and at such time as the Board of Directors of the Company shall determine, for the purpose of electing directors and transacting any and all business that may properly come before the meeting. Failure to hold the annual meeting at the designated time shall not affect the validity of any action taken by the Company.

2.3 Substitute Shareholders’ Meetings. If the annual meeting is not held on the day designated in Section 2.2, any business, including the election of directors, which might properly have been acted upon at that meeting, may be transacted at any subsequent shareholders meeting held pursuant to these Bylaws or held pursuant to a court order requiring a substitute annual meeting.

2.4 Special Meetings. Special meetings of the shareholders or a special meeting in lieu of the annual meeting of shareholders may be called at any time by the President, Chief

 

1


Executive Officer, Chairman of the Board, or the Board of Directors. Special meetings of shareholders or a special meeting in lieu of the annual meeting of shareholders shall be called by the Company upon the written request of the holders of 25% or more of all the outstanding shares of capital stock of the Company entitled to vote in an election of directors. To demand a special meeting, the shareholders of the required percentage of shares must sign, date, and deliver to the Company’s Secretary one or more demands for the meeting, describing the purposes for which the meeting is to be held.

2.5 Notice of Meetings. The notice of the shareholders’ meeting and any special meetings shall be delivered in person, by first-class mail, by electronic mail or by any other form of notice permitted by the Georgia Business Corporation Code (the “Code”), charges prepaid, at the direction of the President, the Secretary, or the officer or persons calling the meeting, to each shareholder of record entitled to vote at such meeting, or in the case of an annual meeting or substitute annual meeting, to the last known address of the shareholder as reflected on the Company’s current list of shareholders, or if given by a form of electronic transmission, the notice shall be deemed to be given when transmitted to the shareholder at the shareholder’s electronic mail address, at which the shareholder has consented to receive notice. The notice of all meetings shall specify the date, place and time of the meeting. The notice of a special meeting shall specify the general nature of the business to be transacted. The notice of the meeting of the shareholders shall be given not less than 10 nor more than 60 days prior to the meeting.

2.6 Quorum. Unless the Articles of Incorporation of the Company provide otherwise, a majority of the shares entitled to vote, represented in person or by proxy, shall constitute a quorum at a meeting of the shareholders. If a quorum is present, a majority of the shares represented at the meeting and entitled to vote on the subject matter shall determine any matter coming before the meeting unless a different vote is required by the Code, by the Articles of Incorporation of the Company, or by these Bylaws. The shareholders at a meeting at which a quorum is once present may continue to transact business at the meeting or at any adjournment thereof, notwithstanding the withdrawal of enough shareholders to leave less than a quorum. If a meeting cannot be organized for lack of a quorum, those shareholders present may adjourn the meeting to such time and place as they may determine. It shall not be necessary to give any notice of the adjourned meeting if the time and place to which the meeting is adjourned are announced at the meeting at which the adjournment is taken. If, however, after the adjournment, the Board of Directors fixes a new record date for the adjourned meeting, a notice of the adjourned meeting shall be given to each shareholder of record on the new record date entitled to vote at such meeting. In the case of a meeting for the election of directors which is twice adjourned for lack of a quorum, those present at the second of such adjourned meetings, of which notice has been given in writing to shareholders, shall constitute a quorum for the election of directors without regard to the other quorum requirements of the Code, the Articles of Incorporation of the Company, or these Bylaws.

2.7 Voting of Shares. Each outstanding share having voting rights, regardless of class, shall be entitled to 1 vote on each matter submitted to a vote at a meeting of shareholders. Voting on all matters shall be by voice vote or by show of hands unless any qualified voter, prior to the voting on-any matter, demands vote by ballot, in which case each ballot shall state the name of the shareholder voting and the number of shares voted by him, and if such ballot be cast by proxy, it shall also state the name of such proxy. Directors are elected by a plurality of the votes cast by the shares entitled to vote in the election at a meeting at which a quorum is present.

 

2


2.8 Proxies. A shareholder entitled to vote pursuant to Section 2.7 may vote in person or by proxy executed in writing by the shareholder or by his or her attorney in fact. No proxy shall be valid after 11 months from the date of its execution, unless a longer period is expressly stated therein. If the validity of any proxy is questioned it must be submitted to the secretary of the shareholders’ meeting for examination or to a proxy officer or committee appointed by the person presiding at the meeting. The secretary of the meeting or, if appointed, the proxy officer or committee, shall determine the validity or invalidity of any proxy submitted and referenced by the secretary in the minutes of the meeting. The determination as to the regularity of a proxy shall be received as prima facie evidence of the facts stated for the purpose of establishing the presence of a quorum, at such meeting and for all other purposes.

2.9 Presiding Officer. The Chairman of the Board of Directors or, in the absence of a Chairman of the Board of Directors, the President, shall serve as chairman of every shareholders’ meeting unless some other person is elected to serve as chairman by a majority vote of the shares represented at the meeting. The chairman shall appoint such persons as he deems required to assist with the meeting.

2.10 Advance Notice Provisions for Business to be Transacted at Annual Meetings and Elections of Directors.

(a) At any annual meeting of the shareholders, unless otherwise required by law, only such business shall be conducted as shall have been brought before the meeting: (i) as specified in the Company’s notice of the meeting; (ii) by or at the direction of the Board of Directors; or (iii) by any shareholder of the Company who (1) is a shareholder of record on the date such shareholder gives the notice provided for in this Section 2.10(a) and on the record date for the determination of shareholders entitled to vote at such annual meeting, and (2) complies with the notice procedures set forth in this Section 2.10(a). For business to be properly brought before an annual meeting by a shareholder pursuant to clause (iii) of the immediately preceding sentence, the shareholder must have given timely notice thereof in writing to the Secretary of the Company and such business must otherwise be a proper matter for action by shareholders. To be timely, a shareholder’s notice must be delivered or mailed to and received by the Secretary at the principal executive office of the Company not less than 90 days nor more than 100 days prior to the anniversary of the prior year’s annual meeting of shareholders; provided, however, that if the date of the annual meeting is advanced more than 30 days prior to the anniversary of the prior year’s annual meeting of shareholders, such written notice shall be timely only if delivered or mailed to and received by the Secretary of the Company at the principal executive office of the Company no earlier than the day on which public disclosure of the date of such annual meeting is first made and not later than the tenth day following the earlier of the day notice of the meeting was mailed to shareholders or such public disclosure was made.

 

3


With respect to the first annual meeting of shareholders of the Company following the Company becoming the sole shareholder of TC Federal Bank, notice by the shareholder shall be timely if delivered or mailed to and received by the Secretary of the Company not later than the close of business on the later of (i) the 100th day prior to the date of the annual meeting and (ii) the 10th day following the day on which public disclosure of the date of the annual meeting is first made.

The advance notice periods provided in this paragraph, once established by the initial notice or public disclosure of a date for the annual meeting of shareholders, shall remain in effect regardless of whether a subsequent notice or public disclosure shall provide that the meeting shall have been adjourned or that the date of the meeting shall have been postponed or otherwise changed from the date provided in the initial notice or public disclosure.

A shareholder’s notice to the Secretary must set forth as to each matter such shareholder proposes to bring before the annual meeting: (i) a brief description of the business desired to be brought before the annual meeting and the reasons for conducting such business at the annual meeting; (ii) the name and address of such shareholder as they appear on the Company’s books and of the beneficial owner, if any, on whose behalf the proposal is made; (iii) the class or series and number of shares of capital stock of the Company which are owned beneficially or of record by such shareholder and such beneficial owner; (iv) a description of all arrangements or understandings between such shareholder and any other person or persons (including their names) in connection with the proposal of such business by such shareholder and any material interest of such shareholder in such business; and (v) a representation that such shareholder intends to appear in person or by proxy at the annual meeting to bring such business before the meeting.

Notwithstanding anything in these Bylaws to the contrary, no business shall be brought before or conducted at an annual meeting except in accordance with the provisions of this Section 2.10(a). The chairperson of the meeting shall, if the facts so warrant, determine and declare to the meeting that business was not properly brought before the meeting in accordance with the provisions of this Section 2.10(a) and, if he or she should so determine, he or she shall so declare to the meeting and any such business so determined to be not properly brought before the meeting shall not be transacted.

At any special meeting of the shareholders, only such business shall be conducted as shall have been brought before the meeting pursuant to the Company’s notice of the meeting.

(b) Only persons who are nominated in accordance with the following procedures shall be eligible for election as directors of the Company. Nominations of persons for election to the Board of Directors of the Company may be made at a meeting of shareholders at which directors are to be elected only: (i) by or at the direction of the Board of Directors; or (ii) by any shareholder of the Company who (1) is a shareholder of record on the date such shareholder gives the notice provided for in this Section 2.10(b) and on the record date for the determination of shareholders entitled to vote at

 

4


such meeting, and (2) complies with the notice procedures set forth in this Section 2.10(b). Such nominations, other than those made by or at the direction of the Board of Directors, shall be made by timely notice in writing to the Secretary of the Company. To be timely, a shareholder’s notice must be delivered or mailed to and received by the Secretary at the principal executive office of the Company not less than 90 days nor more than 100 days prior to the anniversary of the prior year’s annual meeting of shareholders; provided, however, that if the date of the annual meeting is advanced more than 30 days prior to the anniversary of the prior year’s annual meeting of shareholders, such written notice shall be timely only if delivered or mailed to and received by the Secretary of the Company at the principal executive office of the Company no earlier than the day on which public disclosure of the date of such annual meeting is first made and not later than the tenth day following the earlier of the day notice of the meeting was mailed to shareholders or such public disclosure was made.

With respect to the first annual meeting of shareholders of the Company following the Company becoming the sole shareholder of TC Federal Bank, notice by the shareholder shall be timely if delivered or mailed to and received by the Secretary of the Company not later than the close of business on the later of (i) the 100th day prior to the date of the annual meeting and (ii) the 10th day following the day on which public disclosure of the date of the annual meeting is first made.

2.11 Adjournments. Any meeting of the shareholders, whether or not a quorum is present, may be adjourned by the holders of a majority of the voting shares represented at the meeting to reconvene at a specific time and place. Except as otherwise provided by Section 2.6, it shall not be necessary to give any notice of the reconvened meeting or of the business to be transacted, if the time and place of the reconvened meeting are announced at the meeting which was adjourned. At any such reconvened meeting, any business may be transacted which could have been transacted at the meeting which was adjourned.

2.12 Action of Shareholders without a Meeting. Any action required by the Code to be taken at a meeting of the shareholders, or any action which may be taken at a meeting of the shareholders, may be taken without a meeting if a written consent, setting forth the action so taken, shall be signed by each of the shareholders entitled to vote with respect to the subject matter thereof. Upon filing with the officer of the Company having custody of its books and records, such consent shall have the same force and effect as a unanimous vote of the shareholders at a special meeting called for the purpose of considering the action authorized.

ARTICLE THREE

THE BOARD OF DIRECTORS

3.1 General Powers. The Board of Directors is responsible for the administration of the business and affairs of the Company. In addition to the powers and authority expressly conferred upon it by these Bylaws, the Board of Directors may exercise all such powers of the Company and do all such lawful acts and things as are not prohibited by any legal agreement among shareholders, the Articles of Incorporation, or these Bylaws.

 

5


3.2 Number, Election and Term of Office. The Board of Directors of the Company shall consist of not less than 5, nor more than 25 persons, with the exact number within such minimum and maximum to be fixed and determined from time to time by resolution of the Board of Directors, or by resolution of the shareholders at any annual or special meeting of shareholders, and shall be divided into three classes as nearly equal in number as possible. No decrease in the number of directors shall have the effect of shortening the term of any incumbent director. Each director, except in the case of his or her earlier death, resignation, retirement, disqualification, or removal, shall serve until the expiration of his or her respective term and thereafter until his or her successor shall have been elected and qualified.

3.3 Oath of Directors. Before assuming office, each director shall take an oath or affirmation that he shall diligently and honestly perform his or her duties in the administration of the Company, that he will not permit a willful violation of laws by the Company and that he meets the eligibility requirements of the Code, the Articles of Incorporation of the Company, and these Bylaws. Such oath or affirmation shall be signed by the director and shall be placed into the minutes of the meetings of the Board of Directors.

3.4 Removal. The entire Board of Directors or an individual director may be removed from office with or without cause by the affirmative vote of shareholders entitled to cast at least a majority of the votes which all shareholders would be entitled to cast at an annual election of directors. In addition, the Board of Directors may remove a director from office if such director: (i) is adjudicated an incompetent by a court; (ii) is convicted of a felony; (iii) does not, within 60 days after being elected, accept the office in writing or by attendance at a meeting of the Board of Directors and fulfill other requirements for holding the office of director; (iv) fails to attend regular meetings of the Board of Directors for three consecutive meetings without having been excused by the Board of Directors; or (v) was an employee or duly elected officer of the Company and was discharged, or resigned at the request of the Board of Directors for reasons relating to performance of duties as an employee or officer of the Company.

3.5 Vacancies. A vacancy occurring in the Board of Directors, whether caused by removal or otherwise and including vacancies resulting from an increase in the number of directors, may be filled for the unexpired term, and until the shareholders shall have elected a successor, by the affirmative vote of a majority of the directors remaining in office.

3.6 Compensation. Directors may receive such compensation for their services as directors as may from time to time be fixed by vote of the Board of Directors. A director may also serve the Company in a capacity other than that of director and receive compensation, as determined by the Board of Directors, for services rendered in such other capacity; provided, however, no director shall be compensated from commissions derived from the sale of credit related insurance (credit life, disability, accident and health insurance, etc.) where premiums paid by a customer of the Company for such insurance are financed by the Company as part of the credit extended, or where purchase of the insurance is a condition precedent to the granting of credit.

3.7 Committees of the Board of Directors. The Board of Directors, by resolution adopted by a majority of the full Board of Directors, may designate from among its members an executive committee and one or more other committees, each consisting of one or more directors. Each committee shall have the authority of the Board of Directors in regard to the business of the Company to the extent set forth in the resolution establishing such committee, subject to the limitations set forth in state and federal laws and regulations.

 

6


3.9 Honorary and Advisory Directors. When a director of the Company retires under the retirement policies of the Company as established from time to time by the Board of Directors, the director automatically shall become an Honorary Director of the Company following retirement. The Board of Directors of the Company may also appoint any individual as an Honorary Director, Director Emeritus, or member of an advisory board established by the Board of Directors. Any individual automatically becoming an Honorary Director or appointed an Honorary Director, Director Emeritus, or member of an advisory board as provided by this Section 3.8 may be compensated as provided in Section 3.6. However, such director may not vote at any meeting of the Board of Directors or be counted in determining a quorum as provided in Section 4.6 and shall not have any responsibility or be subject to any liability imposed upon a director, or otherwise be deemed a director.

3.10 Age Limitation. No person 75 years of age shall be eligible for election, reelection, appointment, or reappointment to the board of the association. No director shall serve as such beyond the annual meeting of the association immediately following the director becoming 75. This age limitation does not apply to an advisory director.

ARTICLE FOUR

MEETINGS OF THE BOARD OF DIRECTORS

4.1 Regular Meetings. An annual organizational meeting of the Board of Directors shall be held on the day of and following the annual meeting of the shareholders of the Company. In the event the annual shareholders’ meeting is not held as provided by Sections 2.2, 2.3 or 2.12, such organizational meeting shall be held as herein provided for regular meetings. In addition, regular meetings of the Board of Directors shall be held once a quarter during the calendar year except during the month in which the organizational meeting of the Board of Directors is held.

4.2 Special Meetings. Special meetings of the Board of Directors may be called by or at the request of the President, Chairman of the Board, or by any 2 directors in office at that time.

4.3 Place of Meetings. Directors may hold their meetings at any place within or outside the State of Georgia as the Board of Directors may from time to time establish for regular meetings, or as set forth in the notice of special meetings, or in the event of a meeting held pursuant to waiver of notice, as set forth in the waiver.

4.4 Participation by Remote Communication. The Board of Directors may permit directors to participate in a meeting of the Board of Directors by, or conduct a meeting of the Board of Directors through the use of, any means of communication by which all directors participating can simultaneously hear each other during the meeting. A director participating by such means is considered present in person at the meeting.

 

7


4.5 Notice of Meetings. No notice shall be required for any regularly scheduled meeting of the directors of the Company. Unless waived as contemplated in Section 5.2, the President or Secretary of the Company, or any director thereof shall give notice to each director of each special meeting stating the time, place and purposes of the meeting. Such notice shall be given by mailing notice of the meeting at least 5 days before the date of the meeting, or by telephone, electronic mail or personal delivery at least 3 days before the date of the meeting. If given by electronic mail, notice shall be deemed given when transmitted to the director at the director’s electronic mail address that appears on the Company’s records, if any, provided that confirmation of the transmission is received. Neither the business to be transacted at, nor the purpose of, any annual, regular or special meeting of the Board of Directors need be specified in the notice unless specifically required by statute or by these bylaws. Attendance by a director at a meeting shall constitute a waiver of notice of such meeting, except where a director attends a meeting for the express purpose of objecting to the transacting of business because the meeting is not lawfully called.

4.6 Quorum. At meetings of the Board of Directors, a majority of the directors then in office shall be necessary to constitute a quorum for the transaction of business.

4.7 Vote Required for Action. Except as otherwise provided in these Bylaws, by the Articles of Incorporation of the Company, or by law, the act of a majority of the directors present at a meeting at which a quorum is present at the time shall be the act of the Board of Directors.

4.8 Action by Directors without a Meeting. Any action which may be taken at any meeting of the Board of Directors, or at any meeting of a committee of directors may be taken without a meeting if a written consent thereto shall be signed by all directors, or all members of the committee. The written consent must be filed with the minutes of the proceedings, of the Board or the committee. The written consent shall have the same force and effect as a unanimous vote of the Board of Directors or the committee.

ARTICLE FIVE

NOTICE AND WAIVER

5.1 Procedure. Whenever these Bylaws require notice to be given to any shareholder or director, the notice shall be given as prescribed in Sections 2.5 or 4.5, whichever is applicable. Whenever notice is given to a shareholder or director by mail; the notice shall be sent by first class mail. The notice shall be sent in a sealed envelope, postage paid, addressed to the shareholder or director at their last known address, and shall be deemed to have been given at the time it is deposited in the United States mail. Whenever notice is given by electronic mail, notice shall be deemed given when transmitted to the shareholder or director at the shareholder or director’s electronic mail address that appears on the Company’s records, if any, or which the shareholder or director has consented to receive notice.

5.2 Waiver. Except as limited by the Code, whenever any notice is required to be given to any shareholder or director by law, by the Articles of Incorporation of the Company, or these Bylaws, a waiver thereof in writing or by electronic transmission, signed by the director or shareholder entitled to such notice, or by the proxy of such shareholder, whether before or after the meeting to which the waiver pertains, shall be deemed equivalent thereto; provided, however, that no such waiver shall apply by its terms to more than 1 required notice.

 

8


ARTICLE SIX

OFFICERS

6.1 Company Officers. The officers of the Company shall consist of a President and a Secretary. In addition, the Board of Directors may from time to time elect or provide for the appointment of such other officers or assistant officers as it deems necessary for the efficient management of the Company, or as shall otherwise be required by law or regulation. Any 2 or more offices may be held by the same person, except the offices of President and Secretary. The Board of Directors shall have the power to establish and specify the duties for all officers of the Company.

6.2 Election and Term. All officers shall be either appointed or elected by the Board of Directors and shall serve at the will of the Board of Directors and until their successors have been elected and have qualified, or until their earlier death, resignation, removal, retirement or disqualification.

6.3 Compensation. The compensation of all officers of the Company shall be fixed by the Board of Directors, or by the Executive Committee of the Board of Directors, if such committee is designated as provided in Section 3.8; provided, however, no salaried officer may be compensated as a director even though serving on the Board of Directors; and further provided, no officer shall be compensated from commissions derived from the sale of credit related insurance (credit life, disability, accident and health insurance, etc.) where premiums paid by a bank customer for such insurance are financed by the Company as part of the credit extended.

6.4 Removal. Any officer or agent elected or appointed by the Board of Directors may be removed by the Board of Directors with or without any cause whenever, in its judgment, the best interests of the Company will be served thereby without prejudice to any contract right to such officer.

6.5 Chairman of the Board. The Board of Directors shall elect a Chairman of the Board of Directors who shall preside and act as chairman at all meetings of the shareholders and the Board of Directors, and who shall perform such other duties as the Board of Directors may from time to time direct.

6.6 President. The President shall have general control and supervision over the business and affairs of the Company. He shall see that all orders and resolutions of the Board of Directors are carried into effect. In the absence of the Chairman and Vice Chairman of the Board of Directors, the President shall preside and act as chairman of all meetings of the shareholders and the Board of Directors. He also shall perform such other duties as may be delegated to him from time to time by the Board of Directors.

6.7 Officer in Place of President. The Board of Directors may designate an officer who shall, in the absence or disability of the President, or at the direction of the President, perform the duties and exercise the powers of the President.

 

9


6.8 Secretary. The Secretary shall keep accurate written records of the acts and proceedings of all meetings of shareholders, directors and committees of directors in accordance with Section 1.3. The Secretary shall have authority to give all notices required by law or these Bylaws and shall be custodian of the corporate books, records, contracts and other documents. The Secretary may affix the Company’s seal to any lawfully executed documents requiring it and shall sign such instruments as may require signature.

6.9 Reimbursement by Officers. Any payments made to an officer of the Company such as salary, commission, bonus, interest or rent, or reimbursement of entertainment expenses incurred by such officer, which shall be disallowed in whole or in part as a deductible expense by the Internal Revenue Service, shall be reimbursed by such officer to the Company to the full extent of such disallowance. It shall be the duty of the Board of Directors to enforce payment of each such amount disallowed. In lieu of payment by the officer, subject to the determination of the Board of Directors, proportionate amounts may be withheld from such officer’s future compensation payments until the amount owed to the Company has been recovered.

ARTICLE SEVEN

DIVIDENDS

7.1 Time and Conditions of Declaration. Dividends on the outstanding shares of the Company may be declared by the Board of Directors at any regular or special meeting and paid in cash or property in accordance with the Code.

7.2 Share Dividends - Treasury Shares. Dividends may be declared by the Board of Directors and paid out of any lawfully held treasury shares.

7.3 Share Dividends - Unissued Shares. Dividends may be declared by the Board of Directors and paid in the authorized but unissued shares of the Company. The shares shall be issued at not less than par value. At the time such dividend is paid an amount equal to at least the aggregate par value of the shares should be transferred to capital stock from retained earnings. After payment of the dividend, the Company shall continue to maintain the paid-in capital and/or appropriated retained earnings requirements of the Code.

7.4 Share Splits. A split or division of the issued shares of any class into a greater number of shares of the same class without increasing the capital stock of the Company shall not be construed to be a share dividend within the meaning of this Article Seven.

ARTICLE EIGHT

SHARES

8.1 Authorization and Issuance of Shares. The par value and the maximum number of shares of any class of the Company which may be issued and outstanding shall be set forth from time to time in the Articles of Incorporation of the Company. The Board of Directors may increase or decrease the number of issued and outstanding shares of the Company within the maximum number of shares authorized by the Articles of Incorporation and the minimum capitalization requirements of the Articles of Incorporation or Georgia law.

 

10


8.2 Share Certificates. The interest of each shareholder in the Company shall be evidenced by a certificate or certificates representing shares of the Company which shall be in such form as the Board of Directors may from time to time adopt in accordance with Georgia law. Share certificates shall be consecutively numbered, shall be in registered form, and shall indicate the date of issue and all such information shall be entered on the Company’s books. Each certificate shall be signed by the President or Vice President and the Secretary or an Assistant Secretary and may be sealed with the seal of the Company or a facsimile thereof The signature may be either manual or facsimile. In case any officer or officers who shall have signed or whose facsimile signature shall have been placed upon a share certificate shall have ceased for any reason to be such officer or officers of the Company before such certificate is issued, such certificate may be issued by the Company with the same effect as if the person or persons who signed such certificate or whose facsimile signature shall have been used thereon had not ceased to be such officer or officers.

8.3 Rights of Company with Respect to Registered Owners. Prior to due presentation for transfer of registration of its shares, the Company may treat the registered owner of the shares as the person exclusively entitled to vote such shares, to receive any dividend or other distribution with respect to such shares, and for all other purposes; and the Company shall not be bound to recognize any equitable or other claim to or interest in such shares on the part of any other person, whether or not it shall have express or other notice thereof, except as otherwise provided by law.

8.4 Transfer of Shares. Transfers of shares shall be made upon the stock transfer books of the Company only upon direction of the person named in the share certificate representing the shares to be transferred, or by an attorney of such person lawfully constituted in writing; and before a new certificate is issued, the old certificate shall be surrendered for cancellation or, in the case of a certificate alleged to have been lost, stolen, or destroyed, the provisions of Section 8.6 of these Bylaws shall have been satisfied.

8.5 Duty of Company to Register Transfer. Notwithstanding any of the provisions of Section 8.4 of these Bylaws, the Company is under a duty to register the transfers of its shares only if:

(a) the share certificate is endorsed by the appropriate person or persons;

(b) reasonable assurance is given that these endorsements are genuine and effective;

(c) the Company has no duty to inquire into adverse claims or has discharged any such duty;

(d) any applicable law relating to the collection of taxes has been complied with; and

(e) the transfer is in fact rightful or is to a bona fide purchaser.

8.6 Lost, Stolen, or Destroyed Certificates. Any person claiming a share certificate to be lost, stolen, or destroyed shall make an affidavit or affirmation of the fact in such manner as the Board of Directors may require and shall, if the Board of Directors so requires, give the Company a bond of indemnity in form and amount, and with one or more sureties satisfactory to the Board of Directors, as the Board of Directors may require, whereupon an appropriate new certificate may be issued in lieu of the one alleged to have been lost, stolen, or destroyed.

 

11


8.7 Fixing of Record Date. For the purpose of determining shareholders entitled to notice of or to vote at any meeting of shareholders or any adjournment thereof, or entitled to receive payment of any dividend, or in order to make a determination of shareholders for any other proper purpose, the Board of Directors may fix in advance a date as the record date, such date to be not more than 70 days (and in the case of a shareholders’ meeting, not less than 10 days) prior to the date on which the particular action, requiring such determination of shareholders, is to be taken.

8.8 Record Date if None Fixed. If no record date is fixed as provided in Section 8.7 of these Bylaws, then the record date for any determination of shareholders which may be proper or required by law shall be the date on which notice is mailed in the case of a shareholders’ meeting, or the date on which the Board of Directors adopts a resolution declaring a dividend in the case of a payment of a dividend.

ARTICLE NINE

INDEMNIFICATION

9.1 Indemnification - General. Subject to the terms, conditions, and limitations of this Article Nine and except as otherwise prohibited by applicable law, the Company shall indemnify, defend and hold harmless any person (or their heirs, executors, or administrators) for any liability and all reasonable expenses actually incurred in connection with any action, suit or proceeding, civil or criminal, to which such person may be made a party by reason of the fact that such person is or was a director or officer of the Company, or that such person is or was serving, at the request of the Company, as a director, officer, or fiduciary of another corporation, company, trust, or other organization or enterprise, if and to the extent:

(a) such person conducted himself or herself in good faith; and

(b) such individual reasonably believed:

(i) in the case of conduct in his or her official capacity, that such conduct was in the best interests of the Company;

(ii) in all other cases, that such conduct was at least not opposed to the best interests of the Company; and

(iii) in the case of any criminal proceeding, that the individual had no reasonable cause to believe such conduct was unlawful.

Prior to any indemnification being made pursuant to this Section 9.1, a determination whether the person seeking indemnification is entitled to indemnification shall be made in each case in respect of the specific proceeding for which indemnification is sought, in accordance with Section 14-2-855 of the Georgia Business Corporation Code (or such successor provision then in effect). For purposes of such determination, a director’s conduct with respect to an employee benefit plan for a purpose he or she believed in good faith to be in the interests of the participants in and beneficiaries of the plan

 

12


shall be deemed to be conduct not opposed to the best interests of the Company for purposes of the requirement of subsection (b)(2), and the termination of a proceeding by judgment, order, settlement, or conviction, or upon a plea of nolo contendere or its equivalent shall not, of itself, be determinative that the person did not meet the standard of conduct described in this Section.

9.2 Mandatory Indemnification. The Company shall indemnify a director who was wholly successful, on the merits or otherwise, in the defense of any proceeding to which he or she was a party because he or she is or was a director of the Company (or is or was serving, at the request of the Company, as a director,, trustee, officer, or fiduciary of another corporation, company, trust, or other organization or enterprise) against reasonable expenses incurred by the director in connection with the proceeding.

9.3 Exceptions to Indemnification. Notwithstanding the foregoing, the Company may not indemnify any person:

(a) in connection with a proceeding by or in the right of the Company, except for expenses actually and reasonably incurred by such person in connection with the proceeding if it is determined that such person has met the relevant standard of conduct set forth under Section 9.1;

(b) in connection with any proceeding with respect to conduct for which such person was adjudged liable on the basis that personal benefit was improperly received by him or her, whether or not involving action in his or her official capacity; or

(c) in respect of amounts as to which indemnification is otherwise prohibited under applicable law.

9.4 Payment of Expenses in Advance. The Company shall pay for or reimburse the reasonable expenses incurred by a director or officer of the Company who is a party to a proceeding in advance of final disposition of the proceeding if (a) he or she furnishes the Company written affirmation of his or her good faith belief that he or she has met the standard of conduct set forth in Section 9.1 of this Article, and (b) he or she furnishes the Company a written undertaking, executed personally or on his or her behalf, to repay any advances if it is ultimately determined that he or she is not entitled to indemnification. The undertaking required by this section must be an unlimited general obligation but need not be secured and may be accepted without reference to financial ability to make repayment.

9.5 Insurance. The Company, upon the affirmative vote of a majority of its Board of Directors, may purchase and maintain insurance on behalf of any person who is or was a director, trustee, officer, employee or agent of the Company, or is or was serving, at the request of the Company, as a director, trustee, officer, employee or agent of another corporation, company, trust or other organization or enterprise against liability asserted against him or her and incurred by him or her in any such capacity or arising out of his or her status as such, whether or not the Company would have the power to indemnify him against such liability under the foregoing provisions of these Bylaws.

9.6 Rights Not Exclusive. The indemnification and advancement of expenses provided by or granted pursuant to this Article Nine shall not be deemed exclusive of any other rights, in respect of indemnification or otherwise, to which persons seeking indemnification or advancement of expenses may be entitled under any bylaw, resolution, agreement, contract or applicable law.

 

13


9.7 Prospective Amendment Only. Any repeal or modification of the indemnification and advancement of expenses provided by or granted pursuant to this Article Nine shall be prospective only and shall not adversely affect any right or protection existing at the time of such repeal or modification.

ARTICLE TEN

EMERGENCY OPERATIONS

10.1 General. In the event of an emergency declared by the President of the United States or the person performing such functions, or an emergency declared by the Governor of the State of Georgia or the person performing such functions, the officers and employees of this Company shall continue to conduct the affairs of the Company under such guidance from the directors as may be available except as the matters which by statute or regulation require specific approval of the Board of Directors, and subject to conformance with any governmental directives during the emergency. In the absence of a plan of operation formulated by the Board of Directors providing for conducting the business of the Company during the time emergencies exist, the following provisions shall govern the operations of the Company notwithstanding any other provisions of these Bylaws to the contrary; provided, further, that all operations shall be consistent with all state and federal laws governing emergency operations.

10.2 Meeting of Board of Directors. The Board of Directors shall meet as soon as practicable at the time and place within the State of Georgia, or, if no place within the State of Georgia can be utilized promptly, without the State of Georgia, as designated by the Chairman of the Board of Directors, the President, the officer designated pursuant to Section 6.7, or any 2 directors. Such meeting may be held by remote communication in accordance with Section 4.4. Any director may waive notice of such meeting in writing before, at, or after such meeting. If it shall be determined at such meeting that there are less than 5 directors then capable of serving, the, directors present at such meeting shall, by majority vote, appoint a sufficient number of persons to fill the vacancies existing in the Board of Directors to bring the total number of directors to not less than 5. As soon as a majority of such Board of Directors, consisting of not less than 5 members, can be assembled, whether in person or by remote communication, at the meeting required by this Section 10.2, or any adjournment thereof, which adjournment can be effected at any time by a majority of the vote of those in attendance, the Board of Directors as then constituted shall (i) appoint such officers as may be required to transact the business of the Company to succeed the then appointed or acting officers who have been incapacitated as a result of the emergency, and (ii) designate and authorize temporary relocation and establishment of the main Company office which may have become wholly or partially unusable as a result of the emergency conditions.

10.3 Interim Administration. Until such time as the meeting of the Board of Directors required by Section 10.2 can be held and action taken by it, and in the event either the President or the officer of the Company designated pursuant to Section 6.7 cannot be located or is unable to continue normal executive duties, all perfunctory matters ordinarily performed by the President may be performed by any Vice President if such officer or officers have been designated, and if not, by the Secretary of the Company.

 

14


10.4 Interim Office. Until such time as the meeting required by Section 10.2 can be held and action taken by the Board of Directors as then constituted and in the event that because of damage or disaster the main Company office becomes wholly or partially unusable, such main Company office shall be relocated at any location designated by the acting President. The acting President shall notify the state and federal regulatory authorities of any such relocation of its main office as promptly as possible.

ARTICLE ELEVEN

MISCELLANEOUS

11.1 Inspection of Books and Records. The Board of Directors shall have power to determine which accounts, books and records of the Company shall be open to the inspection of shareholders, except such accounts, books, and records that are specifically open to inspection by law, and the Board of Directors shall have power to fix reasonable rules and regulations not in conflict with the applicable law for the inspection of accounts, books and records which by law or by determination of the Board of Directors shall be open to inspection.

11.2 Fiscal Year. The fiscal year of the Company shall be the calendar year.

11.3 Seal. The corporate seal of the Company shall, be in such form as the Board of Directors may from time to time determine.

11.4 Annual Statements. The Company shall prepare such financial statements showing the results of its operations during its fiscal year as shall be required by the Code or other applicable law. Upon receipt of written request, the Company promptly shall mail to any shareholder of record a copy of the most recent such financial statement.

11.5 Contracts, Checks, Drafts, Reports, etc. Such of the officers or employees of the Company as may from time to time be designated by the Board of Directors or by the Executive Committee shall have power and authority to sign contracts, checks, drafts and like instruments and to endorse checks, bills of exchange, orders, drafts and vouchers made payable or endorsed to the Company, whether in its own right or in any fiduciary capacity. No officer or employee, however, may on behalf of the Company execute or deliver any check, draft or other like instrument in favor of such officer or employee of the Company; provided, further, any officer elected by the Board of Directors may sign reports to state and federal agencies as may be filed, unless otherwise required by law or regulation.

11.6 Legal Restrictions. All matters covered in these Bylaws shall be subject to such restrictions as shall be imposed on the Company by state and federal laws and regulations.

ARTICLE TWELVE

AMENDMENTS

12.1 Power to Amend Bylaws. The Board of Directors shall have power to alter, amend or repeal these Bylaws or adopt new bylaws, but any bylaws adopted by the Board of Directors may be altered, amended or repealed, and new bylaws adopted by the shareholders. The shareholders may prescribe that any bylaw or bylaws adopted by them shall not be altered, amended or repealed, by the Board of Directors.

 

15


12.2 Conditions. Action taken by the shareholders with respect to these Bylaws shall be taken by an affirmative vote of a majority of the shares entitled to vote, and action by the Board of Directors with respect to these Bylaws shall be taken by an affirmative vote of a majority of all directors then holding office.

12.3 Inspection. A copy of these Bylaws, with all amendments thereto, shall at all times, be kept in a convenient place in the banking house of the Bank, and shall be open to inspection by all shareholders during banking hours. The directors may furnish a copy of these Bylaws, and all amendments thereto, to all shareholders, provided that all amendments and alternations by the Board of Directors shall be furnished to the shareholders at the first meeting of the shareholders thereafter.

 

16

Exhibit 4

 

 

NUMBER

*            *

 

  

TC BANCSHARES, INC.

INCORPORATED UNDER THE LAWS OF THE STATE OF GEORGIA

 

 

SHARES

*            *

 

Transfer of this stock is restricted in accordance with

conditions printed on the reverse of this certificate.

 

THIS CERTIFIES THAT     
is the owner of     

FULLY PAID AND NON-ASSESSABLE SHARES OF

COMMON STOCK, PAR VALUE $0.01 PER SHARE

TC BANCSHARES, INC.

The shares evidenced by this certificate are transferable only on the books of TC Bancshares, Inc. by the holder hereof, in person or by attorney, upon surrender of this certificate properly endorsed. The capital stock evidenced hereby is not an account of an insurable type and is not insured by the Federal Deposit Insurance Corporation or any other Federal or state governmental agency.

IN WITNESS WHEREOF, TC Bancshares, Inc. has caused this certificate to be executed by the facsimile signatures of its duly authorized officers and has caused a facsimile of its seal to be hereunto affixed.

 

By

        [SEAL]   

By

    


The shares evidenced by this certificate are subject to a limitation contained in the Articles of Incorporation to the effect that in no event shall any record owner of any outstanding common stock which is beneficially owned, directly or indirectly, by a person who beneficially owns in excess of 10% of the outstanding shares of common stock (the “Limit”) be entitled or permitted to any vote in respect of shares held in excess of the Limit.

The following abbreviations when used in the inscription on the face of this certificate shall be construed as though they were written out in full according to applicable laws or regulations.

 

TEN COM    - as tenants in common    UNIF GIFT MIN ACT   - ______________ Custodian________________
              (Cust)   (Minor)
TEN ENT    - as tenants by the entireties     
              Under Uniform Gifts to Minors Act
JT TEN    - as joint tenants with right     
     of survivorship and not as          
     tenants in common        (State)

Additional abbreviations may also be used though not in the above list

For value received, ______________________________ hereby sell, assign and transfer unto

 

PLEASE INSERT SOCIAL SECURITY NUMBER OR OTHER IDENTIFYING NUMBER

 

    
(please print or typewrite name and address including postal zip code of assignee)

 

    Shares of
the Common Stock represented by the within Certificate, and do hereby irrevocably constitute and appoint     
     Attorney to transfer the
said shares on the books of the within named corporation with full power of substitution in the premises.

 

Dated,      
In the presence of     Signature:

NOTE: THE SIGNATURE TO THIS ASSIGNMENT MUST CORRESPOND WITH THE NAME OF THE STOCKHOLDER(S) AS WRITTEN UPON THE FACE OF THE CERTIFICATE, IN EVERY PARTICULAR, WITHOUT ALTERATION OR ENLARGEMENT, OR ANY CHANGE WHATSOEVER.

Exhibit 5

[On Bryan Cave Leighton Paisner LLP Letterhead]

March 12, 2021

TC Bancshares, Inc.

131 South Dawson Street

Thomasville, Georgia 31792

Re: Securities Being Registered under Registration Statement on Form S-1

Ladies and Gentlemen:

We have acted as counsel in connection with your filing of a Registration Statement on Form S-1 (as amended or supplemented, the “Registration Statement”) pursuant to the Securities Act of 1933, as amended (the “Securities Act”). The Registration Statement relates to the offering by TC Bancshares, Inc. (the “Company”), a Georgia corporation, of up to 6,215,750 shares of common stock, $0.01 par value per share (the “Company Shares”), which offering is described in the Plan of Conversion of TC Federal Bank, adopted March 5, 2021 (the “Plan of Conversion”).

In connection with this opinion, we have reviewed such documents and made such examination of law as we have deemed appropriate to give the opinions set forth below. As to questions of fact material to this opinion, we have assumed: (i) the authenticity of original documents and the genuineness of all signatures; (ii) the conformity to the originals of all documents submitted to us as copies; and (iii) the truth, accuracy, and completeness of the information, representations and warranties contained in the records, documents, instruments and certificates we have reviewed. We have not undertaken any independent investigation of factual matters.

In addition to the qualifications set forth above, this opinion is subject to the qualification that we express no opinion as to the applicability of, compliance with, or effect of any laws except the Georgia Business Corporation Code, as amended (including the statutory provisions, all applicable provisions of the Georgia constitution and reported judicial decisions interpreting the foregoing). This opinion is limited to the matters set forth herein and no other opinion should be inferred beyond the matters expressly stated. The foregoing opinion is rendered as of the date hereof. We assume no obligation to update such opinion to reflect any facts or circumstances which may hereafter come to our attention or changes in the law which may hereafter occur.

Based on the foregoing, we are of the opinion that the Company Shares have been duly authorized and, upon issuance and delivery against payment therefor in accordance with the terms of the Plan of Conversion, the Company Shares will be validly issued, fully paid and non-assessable.

We hereby consent to the inclusion of this opinion as Exhibit 5 to the Registration Statement and to the reference to our firm under the caption “Legal and Tax Matters” in the Registration Statement. In giving our consent, we do not admit that we are in the category of persons whose consent is required under Section 7 of the Securities Act or the rules and regulations thereunder.

Very truly yours,

/s/ Bryan Cave Leighton Paisner LLP

Bryan Cave Leighton Paisner LLP

Exhibit 8

[On Bryan Cave Leighton Paisner LLP Letterhead]

March 12, 2021

TC Federal Bank

PO Box 1197

Thomasville, Georgia 31799

TC Bancshares, Inc.

PO Box 1197

Thomasville, Georgia 31799

Ladies and Gentlemen:

You have requested our opinion as to certain material U.S. federal income tax consequences of the series of transactions contemplated by the Plan of Conversion of TC Federal Bank, dated as of March 5, 2021 (the “Plan”) and set forth in further detail below (such transactions, collectively, the “Conversion”). Any capitalized terms used herein and not otherwise defined shall have the meaning set forth in the Plan.

In connection with our opinion, we have made such investigations as we have deemed relevant or necessary for the purpose of rendering this opinion. In our examination, we have assumed the authenticity of original documents, the accuracy of copies, and the genuineness of signatures. We have further assumed the absence of adverse facts not apparent from the face of the instruments and documents we examined and have relied upon the accuracy of the factual matters set forth in the Plan, the Registration Statement filed by TC Bancshares, Inc., a Georgia corporation (the “Holding Company”) with the Securities and Exchange Commission under the Securities Act of 1933, as amended (the “Registration Statement”), and the Application for Conversion filed by the Bank with the Office of the Comptroller of the Currency (“OCC”). In addition, we are relying on the letter from Feldman Financial Advisors, Inc. issued to you and dated March 12, 2021 (the “Valuation”) stating its opinion as to certain valuation matters discussed below.

For purposes of this opinion, we are relying on the representations provided to us by TC Federal Bank (the “Bank”) and the Holding Company, as set forth in the joint tax certificate signed by authorized officers of each of the aforementioned entities (the “Tax Certificate”), incorporated herein by reference. We have neither investigated nor verified the accuracy of any of the facts and representations that have been certified to us, upon which this opinion is based.


March 12, 2021

Page 2

 

This opinion is based on the Internal Revenue Code of 1986, as amended (the “Code”), the Treasury regulations promulgated thereunder, as well as Internal Revenue Service rulings, judicial decisions, and other applicable authority, all as in effect on the date of this opinion. The legal authorities on which this opinion is based may be changed at any time. Any such changes may be retroactively applied and could modify the opinions expressed herein. This opinion does not address any tax considerations under foreign, state, or local laws, or the tax considerations to individual Bank shareholders in light of their particular circumstances, including persons who are not United States persons, dealers in securities, tax-exempt entities, shareholders who do not hold their Bank stock as “capital assets” within the meaning of Code Section 1221, and shareholders who acquired their shares of Bank stock pursuant to the exercise of Bank options or otherwise as compensation.

Description of Proposed Transaction

Based upon our review of the documents described above, and in reliance upon such documents, we understand that the relevant facts are as follows. The Bank is a federally chartered mutual savings bank headquartered in Thomasville, Georgia. As a federally chartered mutual savings bank, the Bank has no stockholders. Instead, depositors and borrowers as of November 20, 2019 whose borrowings remain outstanding have the right to vote on certain matters pertaining to the Bank.

Each depositor of the Bank has both a deposit account in the Bank and a pro rata ownership interest in the net worth of the Bank based upon the deposit balance in his or her account. This ownership interest is tied to the depositor’s account and has no tangible market value separate from the deposit account. This interest may only be realized upon a complete liquidation of the Bank. Any depositor who opens a deposit account obtains a pro rata ownership interest in the Bank without any additional payment beyond the amount of the deposit. A depositor who reduces or closes his or her account receives a portion or all, respectively, of the balance in the deposit account but nothing for his or her ownership interest in the net worth of the Bank, which is lost to the extent that the balance in the account is reduced or closed.

The Board of Directors of the Bank adopted the Plan, which provides for the conversion of the Bank to a federally chartered stock savings bank, as well as the formation of a Holding Company that will acquire all of the stock of the Bank. Pursuant to the Plan, the Conversion will be effected as follows, in such order as is necessary to consummate the Conversion:

 

  1.

The Holding Company will be organized under the laws of the State of Georgia.

 

  2.

The Bank shall take all actions necessary to convert to a stock savings bank organized under the laws of the United States. Following the conversion, the stock Bank shall be a continuation of the mutual Bank and all property of the mutual Bank, including its right, title and interest in and to all property of whatever kind and nature, immediately by operation of law and without the necessity of any conveyance or transfer and without any further act or deed shall vest in the stock Bank.

 

  3.

The Holding Company will offer the Conversion Stock for sale in a Subscription Offering to Eligible Account Holders, Tax-Qualified Employee Stock Benefit Plans, Supplemental Eligible Account Holders, if applicable, and Other Members as set forth in the Plan. Any shares of


March 12, 2021

Page 3

 

  Conversion Stock remaining unsold after the Subscription Offering will be sold through a Community Offering, a Syndicated Community Offering and/or a Public Offering as set forth in the Plan. The purchase price per share for the Conversion Stock shall be a uniform price. The aggregate price at which all shares of Conversion Stock are to be sold shall be based on a pro forma valuation of the aggregate market value of the Conversion Stock.

 

  4.

The Holding Company will purchase all of the capital stock of the Bank with an amount (not less than 50%) of the net proceeds received by the Holding Company from the sale of Conversion Stock.

Pursuant to the Plan, each depositor of the Bank at the time of the Conversion will automatically continue as a depositor after the Conversion, and the deposit balance, interest rate and other terms of such deposit accounts will not change as a result of the Conversion. In addition, a Liquidation Account will be maintained by the Bank for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders who continue to maintain their deposit accounts with the Bank, as further described in the Plan. The Liquidation Account will have an initial balance equal to the Bank’s net worth as reflected in its latest statement of financial condition contained in the Registration Statement.

Representations and Assumptions

In addition to the representations set forth in the Tax Certificate, our opinion below is based, in part, on the assumption that the subscription rights to purchase shares of Holding Company common stock received by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members have a fair market value of zero. We understand that the subscription rights will be granted at no cost to the recipients, will be legally nontransferable and of short duration, and will provide the recipient with the right only to purchase shares of Holding Company common stock at the same price to be paid by members of the general public in any Community Offering, Syndicated Community Offering or Public Offering. In addition, we are relying on the Valuation, in which Feldman Financial Advisors, Inc. provided its opinion that the subscription rights do not have any ascertainable market value either at the time of distribution or at the time the rights are exercised in the Subscription Offering. If the subscription rights are subsequently found to have an economic value, income may be recognized by various recipients of the subscription rights (in certain cases, whether or not the rights are exercised) and the Holding Company and/or the Bank may be taxable on the distribution of the subscription rights for U.S. federal income tax purposes.

Opinions

Based upon and subject to the foregoing, we are of the opinion that the following are the material U.S. federal income tax consequences of the Conversion:

 

  (a)

The conversion of the Bank to a federally chartered stock savings bank will qualify as a tax-free reorganization within the meaning of Section 368(a)(1)(F) of the Internal Revenue Code.

 

  (b)

The Bank will not recognize any gain or loss upon the receipt of money from the Holding Company in exchange for shares of common stock of the Bank.


March 12, 2021

Page 4

 

  (c)

The basis and holding period of the assets received by the Bank, in stock form, from the Bank, in mutual form, will be the same as the basis and holding period in such assets immediately before the Conversion.

 

  (d)

No gain or loss will be recognized by account holders of the Bank, including Eligible Account Holders, Supplemental Eligible Account Holders and Other Members, upon the issuance to them of withdrawable deposit accounts in the Bank, in stock form, in the same dollar amount and under the same terms as held at the Bank, in mutual form. In addition, Eligible Account Holders and Supplemental Eligible Account Holders will not recognize gain or loss upon receipt of an interest in the Liquidation Account in the Bank in exchange for their ownership interests in the Bank.

 

  (e)

The basis of the account holders’ deposit accounts in the Bank, in stock form, will be the same as the basis of their deposit accounts in the Bank, in mutual form. The basis of the Eligible Account Holders and Supplemental Eligible Account Holders interests in the Liquidation Account will be zero, which is the cost of such interest to such persons.

 

  (f)

No gain or loss will be recognized by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members upon distribution to them of nontransferable subscription rights to purchase shares of Holding Company common stock.

 

  (g)

The basis of the shares of Holding Company common stock purchased in the Subscription Offering will be the purchase price for the stock. The holding period in Holding Company common stock purchased pursuant to the exercise of nontransferable subscription rights will commence on the date on which the right to acquire such stock was exercised.

 

  (h)

No gain or loss will be recognized by the Holding Company on the receipt of money in exchange for shares of Holding Company common stock sold in the Subscription Offering.

We hereby consent to the filing of this opinion as an exhibit to the Bank’s Application for Conversion filed with the OCC and the Registration Statement. We also consent to the references to our firm in the Registration Statement under the captions “The Conversion and Offering – Material Income Tax Consequences” and “Legal and Tax Matters.”

Very truly yours,

/s/ Bryan Cave Leighton Paisner LLP

Bryan Cave Leighton Paisner LLP


[On Bryan Cave Leighton Paisner LLP Letterhead]

March 12, 2021

TC Federal Bank

PO Box 1197

Thomasville, Georgia 31799

TC Bancshares, Inc.

PO Box 1197

Thomasville, Georgia 31799

Ladies and Gentlemen:

You have requested our opinion as to certain material Georgia income tax consequences of the series of transactions contemplated by the Plan of Conversion of TC Federal Bank, dated as of March 5, 2021 (the “Plan”) and set forth in further detail below (such transactions, collectively, the “Conversion”). Any capitalized terms used herein and not otherwise defined shall have the meaning set forth in the Plan.

In connection with our opinion, we have made such investigations as we have deemed relevant or necessary for the purpose of rendering this opinion. In our examination, we have assumed the authenticity of original documents, the accuracy of copies, and the genuineness of signatures. We have further assumed the absence of adverse facts not apparent from the face of the instruments and documents we examined and have relied upon the accuracy of the factual matters set forth in the Plan, the Registration Statement filed by TC Bancshares, Inc., a Georgia corporation (the “Holding Company”) with the Securities and Exchange Commission under the Securities Act of 1933, as amended (the “Registration Statement”), and the Application for Conversion filed by the Bank with the Office of the Comptroller of the Currency (“OCC”). In addition, we are relying on the letter from Feldman Financial Advisors, Inc. issued to you and dated March 12, 2021 (the “Valuation”) stating its opinion as to certain valuation matters discussed below.

For purposes of this opinion, we are relying on the representations provided to us by TC Federal Bank (the “Bank”) and the Holding Company, as set forth in the joint tax certificate signed by authorized officers of each of the aforementioned entities (the “Tax Certificate”), incorporated herein by reference. We have neither investigated nor verified the accuracy of any of the facts and representations that have been certified to us, upon which this opinion is based.


March 12, 2021

Page 2

 

Our opinion is based upon the existing provisions of the Official Code of Georgia Annotated (“O.C.G.A.”), underlying administrative regulations, rulings and other pronouncements of the Georgia Department of Revenue, existing Georgia court decisions, and other applicable authority, all as in effect on the date of this opinion. This opinion also relies upon and incorporates our federal tax opinion dated as of the date hereof. The legal authorities on which this opinion is based may be changed at any time. Any such changes may be retroactively applied and could modify the opinions expressed herein. This opinion does not address any tax considerations under foreign, federal or local laws, the laws of any state other than Georgia, or the tax considerations to individual Bank shareholders in light of their particular circumstances, including persons who are not United States persons, dealers in securities, tax-exempt entities, shareholders who do not hold their Bank stock as “capital assets” within the meaning of Code Section 1221, and shareholders who acquired their shares of Bank stock pursuant to the exercise of Bank options or otherwise as compensation.

Description of Proposed Transaction

Based upon our review of the documents described above, and in reliance upon such documents, we understand that the relevant facts are as follows. The Bank is a federally chartered mutual savings bank headquartered in Thomasville, Georgia. As a federally chartered mutual savings bank, the Bank has no stockholders. Instead, depositors and borrowers as of November 20, 2019 whose borrowings remain outstanding have the right to vote on certain matters pertaining to the Bank.

Each depositor of the Bank has both a deposit account in the Bank and a pro rata ownership interest in the net worth of the Bank based upon the deposit balance in his or her account. This ownership interest is tied to the depositor’s account and has no tangible market value separate from the deposit account. This interest may only be realized upon a complete liquidation of the Bank. Any depositor who opens a deposit account obtains a pro rata ownership interest in the Bank without any additional payment beyond the amount of the deposit. A depositor who reduces or closes his or her account receives a portion or all, respectively, of the balance in the deposit account but nothing for his or her ownership interest in the net worth of the Bank, which is lost to the extent that the balance in the account is reduced or closed.

The Board of Directors of the Bank adopted the Plan, which provides for the conversion of the Bank to a federally chartered stock savings bank, as well as the formation of a Holding Company that will acquire all of the stock of the Bank. Pursuant to the Plan, the Conversion will be effected as follows, in such order as is necessary to consummate the Conversion:

 

  1.

The Holding Company will be organized under the laws of the State of Georgia.

 

  2.

The Bank shall take all actions necessary to convert to a stock savings bank organized under the laws of the United States. Following the conversion, the stock Bank shall be a continuation of the mutual Bank and all property of the mutual Bank, including its right, title and interest in and to all property of whatever kind and nature, immediately by operation of law and without the necessity of any conveyance or transfer and without any further act or deed shall vest in the stock Bank.


March 12, 2021

Page 3

 

  3.

The Holding Company will offer the Conversion Stock for sale in a Subscription Offering to Eligible Account Holders, Tax-Qualified Employee Stock Benefit Plans, Supplemental Eligible Account Holders, if applicable, and Other Members as set forth in the Plan. Any shares of Conversion Stock remaining unsold after the Subscription Offering will be sold through a Community Offering, a Syndicated Community Offering and/or a Public Offering as set forth in the Plan. The purchase price per share for the Conversion Stock shall be a uniform price. The aggregate price at which all shares of Conversion Stock are to be sold shall be based on a pro forma valuation of the aggregate market value of the Conversion Stock.

 

  4.

The Holding Company will purchase all of the capital stock of the Bank with an amount (not less than 50%) of the net proceeds received by the Holding Company from the sale of Conversion Stock.

Pursuant to the Plan, each depositor of the Bank at the time of the Conversion will automatically continue as a depositor after the Conversion, and the deposit balance, interest rate and other terms of such deposit accounts will not change as a result of the Conversion. In addition, a Liquidation Account will be maintained by the Bank for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders who continue to maintain their deposit accounts with the Bank, as further described in the Plan. The Liquidation Account will have an initial balance equal to the Bank’s net worth as reflected in its latest statement of financial condition contained in the Registration Statement.

Representations and Assumptions

In addition to the representations set forth in the Tax Certificate, our opinion below is based, in part, on the assumption that the subscription rights to purchase shares of Holding Company common stock received by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members have a fair market value of zero. We understand that the subscription rights will be granted at no cost to the recipients, will be legally nontransferable and of short duration, and will provide the recipient with the right only to purchase shares of Holding Company common stock at the same price to be paid by members of the general public in any Community Offering, Syndicated Community Offering or Public Offering. In addition, we are relying on the Valuation, in which Feldman Financial Advisors, Inc. provided its opinion that the subscription rights do not have any ascertainable market value either at the time of distribution or at the time the rights are exercised in the Subscription Offering. If the subscription rights are subsequently found to have an economic value, income may be recognized by various recipients of the subscription rights (in certain cases, whether or not the rights are exercised) and the Holding Company and/or the Bank may be taxable on the distribution of the subscription rights for U.S. federal income tax purposes.

Opinions

In issuing the opinions set forth below, we have relied primarily on existing provisions of O.C.G.A. Sections 48-7-21(a) and 48-7-27(a) and Georgia’s uniformity with the “Internal Revenue Code” as defined in O.C.G.A. Section 48-1-2(14), which means the provisions of the United States Internal Revenue Code of 1986, as amended, provided for in federal law enacted on or before March 27, 2020, with certain exceptions, none of which are applicable herein.


March 12, 2021

Page 4

 

Based upon and subject to the foregoing, we are of the opinion that the following are the material Georgia income tax consequences of the Conversion:

 

  (a)

The Bank will not recognize any gain or loss upon the receipt of money from the Holding Company in exchange for shares of common stock of the Bank.

 

  (b)

The basis and holding period of the assets received by the Bank, in stock form, from the Bank, in mutual form, will be the same as the basis and holding period in such assets immediately before the Conversion.

 

  (c)

No gain or loss will be recognized by account holders of the Bank, including Eligible Account Holders, Supplemental Eligible Account Holders and Other Members, upon the issuance to them of withdrawable deposit accounts in the Bank, in stock form, in the same dollar amount and under the same terms as held at the Bank, in mutual form. In addition, Eligible Account Holders and Supplemental Eligible Account Holders will not recognize gain or loss upon receipt of an interest in the Liquidation Account in the Bank in exchange for their ownership interests in the Bank.

 

  (d)

The basis of the account holders’ deposit accounts in the Bank, in stock form, will be the same as the basis of their deposit accounts in the Bank, in mutual form. The basis of the Eligible Account Holders and Supplemental Eligible Account Holders interests in the Liquidation Account will be zero, which is the cost of such interest to such persons.

 

  (e)

No gain or loss will be recognized by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members upon distribution to them of nontransferable subscription rights to purchase shares of Holding Company common stock.

 

  (f)

The basis of the shares of Holding Company common stock purchased in the Subscription Offering will be the purchase price for the stock. The holding period in Holding Company common stock purchased pursuant to the exercise of nontransferable subscription rights will commence on the date on which the right to acquire such stock was exercised.

 

  (g)

No gain or loss will be recognized by the Holding Company on the receipt of money in exchange for shares of Holding Company common stock sold in the Subscription Offering.


March 12, 2021

Page 5

 

We hereby consent to the filing of this opinion as an exhibit to the Bank’s Application for Conversion filed with the OCC and the Registration Statement. We also consent to the references to our firm in the Registration Statement under the captions “The Conversion and Offering – Material Income Tax Consequences” and “Legal and Tax Matters.”

Very truly yours,

/s/ Bryan Cave Leighton Paisner LLP

Bryan Cave Leighton Paisner LLP

Exhibit 10.1

 

TC FEDERAL BANK

NON-EMPLOYEE DIRECTOR RETIREMENT PLAN

Effective as of February 10, 2020


TC FEDERAL BANK

NON-EMPLOYEE DIRECTOR RETIREMENT PLAN

TABLE OF CONTENTS

 

         PAGE  

SECTION 1    

  DEFINITIONS      2  

SECTION 2    

  ELIGIBILITY      5  

SECTION 3    

  BENEFITS      5  

SECTION 4    

  ADMINISTRATION OF THE PLAN      8  

SECTION 5    

  CLAIM REVIEW PROCEDURE      9  

SECTION 6    

  LIMITATION OF ASSIGNMENT, PAYMENTS TO LEGALLY INCOMPETENT DISTRIBUTEE AND UNCLAIMED PAYMENTS      11  

SECTION 7    

  LIMITATION OF RIGHTS      12  

SECTION 8    

  AMENDMENT TO OR TERMINATION OF THE PLAN      12  

SECTION 9    

  MISCELLANEOUS      13  

 

i


TC FEDERAL BANK

NON-EMPLOYEE DIRECTOR RETIREMENT PLAN

THIS INDENTURE is made as of the 10th day of February, 2020 (the “Effective Date”), by TC Federal Bank, a mutual federal savings bank headquartered in Thomasville, Georgia.

BACKGROUND:

The Plan Sponsor has had a practice of paying non-employee directors who retire at or after the age of seventy (70) with at least fifteen (15) years of service a monthly retirement benefit.

In anticipation of the variety of changes to its compensatory practices to be brought about by the contemplated reorganization of the Plan Sponsor from its current status as a mutual federal savings bank into either (i) a mutual holding company structure or (ii) a fully converted stock holding company structure, the Board of Directors of the Plan Sponsor desires to formalize and, in the process, modify the practice of providing post-retirement deferred compensation benefits to non-employee directors through the establishment of this TC Federal Bank Non-Employee Director Retirement Plan, a “nonqualified deferred compensation plan,” within the meaning of Section 409A(d) of the Code.

The intent of the Board of Directors in establishing the Plan is to freeze the current practice so that no non-employee director joining the Board of Directors after November 1, 2019 will be eligible for a post-retirement deferred compensation benefit. In addition, as formalized, the Plan will generally continue unchanged the current payments to eligible retired non-employee directors and to any existing non-employee director who, as of November 1, 2019 Date, had attained at least the age of seventy (70) while serving on the Board of Directors with at least fifteen (15) Years of Service. With respect to all other eligible non-employee existing directors serving on the Board of Directors as of November 1, 2019, the Plan will provide in general terms: (i) for a limitation on the payment of the monthly retirement benefit to a period of no more than ten (10) years; and (ii) for eligibility criteria requiring attainment of at least the age of sixty-five (65) while serving on the Board of Directors with at least ten (10) Years of Service.

The Plan Sponsor intends that the Plan, as established, qualify as a nonqualified deferred compensation plan that is compliant with the requirements of Section 409A of the Code and as a plan which is exempt from the provisions of the Employee Retirement Income Security Act of 1974 (“ERISA”) by covering only non-employee directors providing services to the Plan Sponsor as independent contractors.

NOW, THEREFORE, the Plan Sponsor does hereby establish the Plan, effective as of the Effective Date, to read as follows:

 

1


SECTION 1

DEFINITIONS

Whenever used herein, the masculine pronoun shall be deemed to include the feminine, and the singular to include the plural, unless the context clearly indicates otherwise, and the following words and phrases shall, when used herein, have the meanings set forth below:

1.1 “Affiliate” means (a) any corporation which is a member of the same controlled group of corporations (within the meaning of Code Section 414(b)) as is the Plan Sponsor, and (b) any other trade or business (whether or not incorporated) under common control (within the meaning of Code Section 414(c)) with the Plan Sponsor.

1.2 “Beneficiary” means the person or trust that a Participant designated most recently in writing to the Plan Administrator; provided, however, that if the Participant has failed to make a designation, no person designated is alive, no designated trust has been established, or no successor Beneficiary has been designated who is alive, the term “Beneficiary” means (a) the Participant’s spouse; or (b) if no spouse is alive, the legal representative of the deceased Participant’s estate. Changes in designations of Beneficiaries may be made upon written notice to the Plan Administrator in such form as the Plan Administrator may prescribe.

1.3 “Board of Directors” means the Board of Directors of the Plan Sponsor.

1.4 “Cause” means any one of the following events or actions, as applicable, which may occur after the Effective Date:

(a) arrest for, conviction of, or a plea of nolo contendere by, the Participant of a crime involving breach of trust or moral turpitude or any felony;

(b) any act by the Participant of fraud against, material misappropriation from, or material dishonesty to the Plan Sponsor or an Affiliate;

(c) conduct in material violation of the Plan Sponsor’s corporate governance policies or guidelines, including, without limitation, any code of conduct, as the same may be in force from time to time;

(d) receipt of any form of notice, written or otherwise, that any regulatory agency having jurisdiction over the Plan Sponsor or an Affiliate intends to institute any form of formal or informal regulatory action against the Participant; or

(e) the Participant’s removal and/or permanent prohibition from participating in the conduct of the Plan Sponsor’s or any Affiliate’s affairs by an order issued under Section 8(e)(4) or 8(g)(1) of the Federal Deposit Insurance Act (12 U.S.C. 1818(e)(4) and (g)(1));

 

2


provided that the nature of any conduct or event constituting Cause shall be set forth with reasonable particularity in the written notice to the Participant.

1.5 “Change in Control” means an event occurring after the complete reorganization of TC Federal Bank whereby each direct or indirect parent of TC Federal Bank is a stock company (the “Reorganization”) that constitutes a “change in the ownership of a corporation” or “a change in the ownership of a substantial portion of a corporation’s assets” within the meaning of Code Section 409A and Treasury Regulations Section 1.409A-3(i)(5)(v) and (vii), respectively; provided, however, that for purposes of determining a “substantial portion of the assets of a corporation,” “eighty-five percent (85%)” shall be used instead of “forty percent (40%).” For purposes of the preceding sentence, “a corporation” refers to the stock holding company to be formed in connection with the Reorganization that is the direct parent of TC Federal Bank (the “Stock Holding Company”). Notwithstanding the foregoing, in the event of a merger, consolidation, reorganization, share exchange or other transaction as to which the holders of the capital stock of the Stock Holding Company before the transaction continue after the transaction to hold, directly or indirectly through a holding company or otherwise, shares of capital stock of the Stock Holding Company (or other surviving company) representing more than fifty percent (50%) of the value or ordinary voting power to elect directors of the capital stock of the Stock Holding Company (or other surviving company), such transaction shall not constitute a Change in Control.

1.6 “Code” means the Internal Revenue Code of 1986, as amended, and all relevant regulations and rulings pertaining to the particular provision(s) of the Code referenced herein.

1.7 “Disability or Disabled” shall mean that an Eligible Director is determined to be unable to engage in any substantial gainful activity by reason of any medically determinable physical or mental impairment that can be expected to result in death or can be expected to last for a continuous period of not less than twelve (12) months.

1.8 Eligible Director” means (a) any former non-employee director of the Board of Directors who experienced a Separation from Service prior to November 1, 2019 and (b) any non-employee director of the Board of Directors serving on the Board of Directors as of November 1, 2019.

1.9 “Key Individual” shall mean a Participant who is a key individual (as defined in Code Section 416(i) without regard to Code Section 416(i)(5)) of the Plan Sponsor (or an entity which is considered to be a single employer with the Plan Sponsor under Code Section 414(b) or 414(c)) at any time during the twelve (12) month period ending on December 31. Notwithstanding the foregoing, a Participant who is a key individual determined under the preceding sentence will be deemed to be a Key Individual solely for the period of April 1 through March 31 following such December 31 or as otherwise required by the Section 409A. For purposes of determining whether an individual is a key individual under Code Section 416(i), the Plan Sponsor shall calculate the applicable compensation thresholds by referring to such individual’s W-2 compensation or, if applicable, earned income as reported by the Plan Sponsor or any Affiliate for a particular calendar year.

 

3


1.10 “Legacy Criteria” means the requirement that an Eligible Director attains at least age seventy (70) while serving on the Board of Directors with at least fifteen (15) Years of Service. Legacy Criteria may be satisfied only by an Eligible Director who has met those criteria prior to November 1, 2019.

1.11 “Participant” means any Eligible Director who has become a participant in the Plan pursuant to Section 2, for so long as his or her benefits hereunder have not been completely paid.

1.12 “Plan” means the TC Federal Bank Non-Employee Director Retirement Plan, as amended hereafter from time to time.

1.13 “Plan Administrator” means the organization or person designated by the Plan Sponsor to administer the Plan or, in the absence of any such designation, the Board of Directors.

1.14 “Plan Sponsor” means TC Federal Bank and any successor thereto.

1.15 “Present Criteria” means the requirement that an Eligible Director attains at least age sixty-five (65) while serving on the Board of Directors with at least ten (10) Years of Service.

1.16 “Section 409A” shall mean Code Section 409A, related U.S. Treasury Department regulations, and other guidance promulgated thereunder.

1.17 “Separation from Service” means a termination of the Participant’s service relationship where either (a) the Participant has ceased to perform any services for the Plan Sponsor and all affiliated companies that, together with the Plan Sponsor, constitute the “service recipient” within the meaning of Code Section 409A and the regulations thereunder (collectively, the “Service Recipient”) or (b) the level of bona fide services the Participant performs for the Service Recipient after a given date (whether as an employee or as an independent contractor) is reasonably expected to permanently decrease (excluding a decrease as a result of military leave, sick leave, or other bona fide leave of absence if the period of such leave does not exceed six months, or if longer, so long as the Participant retains a right to reemployment with the Service Recipient under an applicable statute or by contract) to no more than twenty percent (20%) of the average level of bona fide services performed for the Service Recipient (whether as an employee or an independent contractor) over the immediately preceding 36-month period (or the full period of service if the Participant has been providing services to the Service Recipient for less than 36 months). For the avoidance of doubt, whether a Separation from Service occurs will be made in accordance with Treasury Regulation Section 1.409A-1(b).

1.18 “Trust” means the grantor trust, if any, that may be maintained by the Plan Sponsor as a source for the payment of benefit obligations under the Plan.

1.19 “Trustee” means the trustee under the Trust.

 

4


1.20 “Year(s) of Service” means the total number of years of service rendered continuously by a Participant as a non-employee director of the Board of Directors measured from a non-employee director’s most recent appointment or election to the Board of Directors. An Eligible Director who experiences a break in continuous service may have a period or periods of past non-contiguous periods of service aggregated for purposes of satisfying the Present Criteria with the express written approval of the Board of Directors.

SECTION 2

ELIGIBILITY

2.1 Commencement of Participation. Each Eligible Director shall become a Participant by satisfying either the Legacy Criteria or the Present Criteria. Once either the Legacy Criteria or the Present Criteria are satisfied, an Eligible Director’s status as a Participant is automatic, requiring no affirmative action on the part of either the Plan Sponsor or Eligible Director.

2.2 Cessation of Participation. An Eligible Director who becomes a Participant shall remain a Participant until all of the benefits payable to the Participant have been paid by the Plan to the Participant. In the event of the death of a Participant (who satisfied the Present Criteria but could not satisfy the Legacy Criteria) prior to the payment of all amounts payable to the Participant, the Participant’s Beneficiary shall be deemed a Participant until all remaining amounts due to the Participant have been paid to the Beneficiary. Notwithstanding the foregoing, a Participant or Beneficiary may disclaim any or all benefits otherwise payable to the Participant or Beneficiary, as applicable, by timely disclaiming the benefits in accordance with federal tax law principles.

2.3 Ineligibility. An Eligible Director who experiences a Separation from Service prior to satisfying either the Legacy Criteria or Present Criteria shall never have become a Participant and no benefits shall be payable to such an Eligible Director under the terms of the Plan.

SECTION 3

BENEFITS

3.1 Participants Satisfying the Legacy Criteria. A Participant who has satisfied the Legacy Criteria shall be paid a monthly retirement benefit in the amount of Eight Hundred Twenty-Five Dollars ($825.00), commencing with the calendar month following the calendar month in which he or she experienced or experiences a Separation from Service other than due to death, with such monthly retirement benefits continuing to be paid for the remainder of the Participant’s lifetime. A Participant who satisfied the Legacy Criteria, experienced a Separation from Service prior to November 1, 2019, and has been receiving monthly retirement benefits shall continue to receive such monthly retirement benefits for the remainder of his or her life and shall cease upon his or her death.

3.2 Participants Satisfying the Present Criteria. A Participant who has satisfied the Present Criteria shall be paid a monthly retirement benefit in the amount of Eight Hundred

 

5


Twenty-Five Dollars ($825.00), commencing with the calendar month following the calendar month in which he or she experiences a Separation from Service, with such monthly retirement benefits continuing to be paid for a period of ten (10) years. In the event of the death of a Participant receiving monthly retirement benefits pursuant to this Section 3.2, the remaining monthly retirement benefits shall be paid to the Participant’s Beneficiary in a single lump sum as soon as administratively practicable following the death of the Participant.

3.3 Accelerated Distributions in Certain Events.

(a) Death or Disability. Eligible Directors serving on the Board of Directors who die or become Disabled prior to satisfying the Present Criteria shall receive a single lump sum payment as soon as administratively practicable following their death or occurrence of the Disability. The amount of each such Eligible Director’s lump sum shall be equal to the liability under the Plan for that Eligible Director’s benefits accrued on the Plan Sponsor’s financial statements for the fiscal year ending immediately prior to the death or occurrence of the Disability. An Eligible Director who becomes entitled to a payment of benefits pursuant to this Section 3.3(a) shall be deemed a Participant for all other purposes under the Plan.

(b) Change in Control. In the event of a Change in Control, then:

(i) Participants. Participants who, immediately prior to the Change in Control, have not experienced a Separation from Service but have satisfied either the Legacy Criteria or Present Criteria shall receive in a single lump sum the aggregate amount of all monthly retirement benefits payable to them with such lump sum amount to be paid as soon as administratively practicable following the effective date of the Change in Control. For a Participant in this category who satisfied the Legacy Criteria, the amount of the lump sum payment shall be calculated by assuming a remaining lifespan of the Participant using the mortality table in effect as of the effective date of the Change in Control under Section 417(e)(3) of the Code.

(ii) Eligible Directors. Eligible Directors who, immediately prior to the Change in Control, have not experienced a Separation from Service and have not satisfied either the Legacy Criteria or Present Criteria shall receive a single lump sum as soon as administratively practicable following the effective date of the Change in Control. The amount of each such Eligible Director’s lump sum shall be equal to the liability under the Plan for that Eligible Director’s benefits accrued on the Plan Sponsor’s financial statements for the fiscal year ending immediately prior to the effective date of the Change in Control. An Eligible Director who becomes entitled to a payment of benefits pursuant to this Section 3.3(b)(ii) shall be deemed a Participant for all other purposes under the Plan.

Participants who experienced a Separation from Service prior to the Change in Control shall be paid in accordance with Section 3.1 or 3.2, as applicable.

 

6


3.4 General Rules. A Participant’s benefits shall be distributed in cash or cash equivalents. Notwithstanding any other provision of the Plan to the contrary, the Plan Sponsor shall make payments hereunder before such payments are otherwise due if it determines that the provisions of the Plan fail to meet the requirements of Section 409A; provided, however, that such payment(s) may not exceed the amount required to be included in income as a result of such failure to comply with the requirements of Section 409A.

3.5 Potential Six-Month Delay. If the Plan Administrator determines that the Participant is a Key Individual of a corporation any stock in which is publicly traded on an established securities market or otherwise, as contemplated by Code Section 409A(a)(2)(B)(i), at the time any payment is to be made to the Participant pursuant to this Section 3 due to a Separation from Service, any such payment shall be withheld and paid as soon as administratively practicable after the expiration of six (6) months following the Participant’s Separation from Service.

3.6 Golden Parachute Restrictions. Notwithstanding any provision of this Plan to the contrary:

(a) if any amount to be paid under this Plan or otherwise payable to a Participant by the Plan Sponsor would be an “excess parachute payment,” within the meaning of Section 280G of the Code, but for the application of this sentence, then the amount to be paid under this Plan will be reduced to the minimum extent necessary (but in no event to less than zero) so that no portion of any such amount, as so reduced, constitutes an excess parachute payment; and

(b) no amount under the Plan shall be payable if the Plan Sponsor determines that the payment would be prohibited by 12 C.F.R. Part 359 or any successor regulations.

3.7 Clawback. As a condition to his or her participation in the Plan, each Participant agrees to repay any compensation previously paid or otherwise made available to the Participant that is subject to recovery under any applicable law (including any rule of any exchange or service through which the securities of the Plan Sponsor or any affiliate are then traded) where such compensation was in excess of what should have been paid or made available because the determination of the amount due was based, in whole or in part, on materially inaccurate financial information of the Plan Sponsor or affiliate, as the case may be. Each Participant agrees to return promptly any such compensation identified in writing by the Plan Sponsor. If a Participant fails to return such compensation promptly, the Participant agrees that the amount of such compensation may be deducted from any and all other compensation owed to the Participant by the Plan Sponsor or any affiliate, including any amount due under the Plan. Each Participant acknowledges that the Plan Sponsor may take appropriate disciplinary action (up to, and including, termination of the service relationship) if the Participant fails to return such compensation. Each Participant acknowledges the Plan Sponsor’s rights to engage in any legal or equitable action or proceeding in order to enforce the provisions of this Section 3.7.

 

7


3.8 Trust.

(a) To provide a source for the satisfaction of obligations under the Plan, the Plan Sponsor may establish a Trust, which, if established, shall be a grantor trust.

(b) In the event a Trust is established, the Plan Administrator may direct the Trustee to pay for benefits of the Participant or, if applicable, his or her Beneficiary at the time and in the amount described in this Section 3. In the event the amounts held under the Trust are not sufficient to provide the full amount payable to the Participant(s) and/or their Beneficiary(ies), the Plan Sponsor shall pay the remainder of such amount at the time set forth in this Section 3. No Affiliate shall be responsible for the benefit obligations of the Plan Sponsor. Notwithstanding the foregoing, payments from the Trust shall be subject to the governing provisions of the agreement establishing the Trust.

SECTION 4

ADMINISTRATION OF THE PLAN

4.1 Operation of the Plan Administrator. If an organization is appointed to serve as the Plan Administrator, then the Plan Administrator may designate in writing a person who may act on behalf of the Plan Administrator. The Plan Sponsor shall have the right to remove the Plan Administrator at any time by notice in writing. The Plan Administrator may resign at any time by written notice of resignation to the Plan Sponsor. Upon removal or resignation, or in the event of the dissolution of the Plan Administrator, the Plan Sponsor may appoint a successor or succeed to the position itself.

4.2 Duties of the Plan Administrator.

(a) The Plan Administrator shall perform any act which the Plan authorizes or requires of the Plan Administrator by action taken in compliance with the Plan and may designate in writing other persons to carry out its duties under the Plan. The Plan Administrator may employ persons to render advice with regard to any of the Plan Administrator’s duties.

(b) The Plan Administrator shall from time to time establish rules, not contrary to the provisions of the Plan, for the administration of the Plan and the transaction of its business. The Plan Administrator shall have discretionary authority to construe the terms of the Plan and shall determine all questions arising in the administration, interpretation and application of the Plan, including, but not limited to, those concerning eligibility for benefits and it shall not act so as to discriminate in favor of any person. All determinations of the Plan Administrator shall be conclusive and binding on all Participants and Beneficiaries, subject to the provisions of the Plan and subject to applicable law.

(c) The Plan Administrator shall furnish Participants and Beneficiaries with all disclosures now or hereafter required by ERISA. The Plan Administrator shall file, as required, the various reports and disclosures concerning the Plan and its operations as required by the Code, and shall be solely responsible for establishing and maintaining all records of the Plan.

 

8


(d) The statement of specific duties for the Plan Administrator in this Section 4 is not in derogation of any other duties which the Plan Administrator has under the provisions of the Plan or under applicable law.

(e) The Plan Sponsor shall indemnify and hold harmless any and each person constituting the Plan Administrator from and against any and all claims and expenses (including, without limitation, attorney’s fees and related costs) arising in connection with the performance by the person of his duties in that capacity, other than any of the foregoing arising in connection with the willful neglect or willful misconduct of the person acting.

4.3 Action by the Plan Sponsor. Any action to be taken by the Plan Sponsor pursuant to Section 8 shall be taken by resolution or written direction duly adopted by its Board of Directors; provided, however, that by such resolution or written direction, the Board of Directors may delegate to any officer or other appropriate person of the Plan Sponsor the authority to take any such actions as may be specified in such resolution or written direction, to the extent not otherwise inconsistent with the provisions of the Plan.

SECTION 5

CLAIM REVIEW PROCEDURE

5.1 Notice of Denial. If a Participant or a Beneficiary is denied a claim for benefits under the Plan, the Plan Administrator shall provide to the claimant written notice of the denial within ninety (90) days after the Plan Administrator receives the claim, unless special circumstances require an extension of time for processing the claim. If such an extension of time is required, written notice of the extension shall be furnished to the claimant prior to the termination of the initial 90-day period. In no event shall the extension exceed a period of ninety (90) days from the end of such initial period. Any extension notice shall indicate the special circumstances requiring the extension of time, the date by which the Plan Administrator expects to render the final decision, the standards on which entitlement to benefits are based, the unresolved issues that prevent a decision on the claim and the additional information needed to resolve those issues.

5.2 Contents of Notice of Denial. If a Participant or Beneficiary is denied a claim for benefits under the Plan, the Plan Administrator shall provide to such claimant written notice of the denial which shall set forth:

(a) the specific reasons for the denial;

(b) specific references to the pertinent provisions of the Plan on which the denial is based;

 

9


(c) a description of any additional material or information necessary for the claimant to perfect the claim and an explanation of why such material or information is necessary; and

(d) an explanation of the Plan’s claim review procedures, and the time limits applicable to such procedures.

8.3 Right to Review. After receiving written notice of the denial of a claim, a claimant or his or her representative shall be entitled to:

(a) request a full and fair review of the denial of the claim by written application to the Plan Administrator;

(b) request, free of charge, reasonable access to, and copies of, all documents, records, and other information relevant to the claim;

(c) submit written comments, documents, records, and other information relating to the denied claim to the Plan Administrator; and

(d) a review that takes into account all comments, documents, records, and other information submitted by the claimant relating to the claim, without regard to whether such information was submitted or considered in the initial benefit determination.

5.4 Application for Review. If a claimant wishes a review of the decision denying his or her claim to benefits under the Plan, he or she must submit the written application to the Plan Administrator within sixty (60) days after receiving written notice of the denial.

5.5 Hearing. Upon receiving a written application for review pursuant to Section 5.4, the Plan Administrator may schedule a hearing for purposes of reviewing the claimant’s claim, which hearing shall take place not more than thirty (30) days from the date on which the Plan Administrator received such written application for review.

5.6 Notice of Hearing. At least ten (10) days prior to the scheduled hearing, the claimant and his or her representative designated in writing by him or her, if any, shall receive written notice of the date, time, and place of such scheduled hearing. The claimant or his or her representative, if any, may request that the hearing be rescheduled, for his or her convenience, on another reasonable date or at another reasonable time or place.

5.7 Counsel. All claimants requesting a review of the decision denying their claim for benefits may employ counsel for purposes of the hearing.

5.8 Decision on Review. No later than sixty (60) days following the receipt of the written application for review, the Plan Administrator shall submit its decision on the review in writing to the claimant involved and to his or her representative, if any, unless the Plan Administrator determines that special circumstances (such as the need to hold a hearing) require

 

10


an extension of time, to a day no later than one hundred twenty (120) days after the date of receipt of the written application for review. If the Plan Administrator determines that the extension of time is required, the Plan Administrator shall furnish to the claimant written notice of the extension before the expiration of the initial sixty (60) day period. The extension notice shall indicate the special circumstances requiring an extension of time and the date by which the Plan Administrator expects to render its decision on review. In the case of a decision adverse to the claimant, the Plan Administrator shall provide to the claimant written notice of the denial which shall include:

(a) the specific reasons for the decision;

(b) specific references to the pertinent provisions of the Plan on which the decision is based;

(c) a statement that the claimant is entitled to receive, upon request and free of charge, reasonable access to, and copies of, all documents, records, and other information relevant to the claimant’s claim for benefits; and

(d) an explanation of the Plan’s claim review procedures, and the time limits applicable to such procedures.

SECTION 6

LIMITATION OF ASSIGNMENT, PAYMENTS TO LEGALLY

INCOMPETENT DISTRIBUTEE AND UNCLAIMED PAYMENTS

6.1 No Alienation. No benefit which shall be payable under the Plan to any person shall be subject in any manner to anticipation, alienation, sale, transfer, assignment, pledge, encumbrance, or charge, and any attempt to anticipate, alienate, sell, transfer, assign, pledge, encumber, or charge the same shall be void; and no such benefit shall in any manner be liable for, or subject to, the debts, contracts, liabilities, engagements or torts of any person, nor shall it be subject to attachment or legal process for, or against, such person, and the same shall not be recognized under the Plan, except to such extent as may be required by law. If any person who shall be entitled to any benefit under the Plan shall become bankrupt or shall attempt to anticipate, alienate, sell, transfer, assign, pledge, encumber, or charge such benefit under the Plan, then the payment of any such benefit in the event a Participant or Beneficiary is entitled to payment shall, in the discretion of the Plan Administrator, cease and terminate and in that event, the Plan Administrator shall hold or apply the same for the benefit of such person, his spouse, children, other dependents, or any of them in such manner and in such proportion as the Plan Administrator shall determine.

6.2 Incompetency. Whenever any benefit which shall be payable under the Plan is to be paid to or for the benefit of any person who is then a minor or determined to be incompetent by qualified medical advice, the Plan Administrator need not require the appointment of a guardian or custodian, but shall be authorized to cause the same to be paid over to the person having custody of such minor or incompetent, or to cause the same to be paid to such minor or incompetent without the intervention of a guardian or custodian, or to cause the same to be paid to a legal guardian or custodian of such minor or incompetent if one has been appointed or to cause the same to be used for the benefit of such minor or incompetent.

 

11


6.3 Missing Participants. If the Plan Administrator cannot ascertain the whereabouts of any Participant or Beneficiary to whom a payment is due under the Plan, the Plan Administrator may direct that the payment and all remaining payments otherwise due to the Participant or Beneficiary be cancelled on the records of the Plan and any Trust and any amounts attributable to the affected benefit not in the custody of the Plan Sponsor or, if applicable, the Trust shall be returned to it. However, in the event the missing Participant or Beneficiary later notifies the Plan Administrator of his or her whereabouts and requests the payments due to him or her under the Plan, the forfeited amount shall be restored by the Plan in an amount equal to the original payment to have been paid to the affected Participant or Beneficiary.

SECTION 7

LIMITATION OF RIGHTS

Participation in the Plan shall not give any director or other party any right or claim except to the extent that such right is specifically fixed under the terms of the Plan. The adoption of the Plan by the Plan Sponsor shall not be construed to give any director a right to be continued in the service of the Plan Sponsor or any affiliate or as interfering with the right of the Plan Sponsor to terminate the service relationship of any director at any time in accordance with the applicable governing documents.

SECTION 8

AMENDMENT TO OR TERMINATION OF THE PLAN

The Plan Sponsor reserves the right by action of the Board of Directors or its delegatee at any time to amend or terminate the Plan. No such amendments or termination shall have the effect of retroactively changing or depriving Participants or Beneficiaries of benefits already accrued under the Plan; provided, however, that the Plan Sponsor reserves the right to amend the Plan in any respect to comply with the provisions of Section 409A so as not to trigger any unintended tax consequences prior to the distribution of benefits provided herein. Except as provided herein, upon termination of the Plan, each Participant accrued benefit shall be paid in due course in accordance with Section 3. Notwithstanding the foregoing, the Plan Sponsor may pay the lump sum value of a Participant’s benefit if the Plan Sponsor determines that such payment of retirement benefits will not constitute an impermissible acceleration of payments under one of the exceptions provided in Treasury Regulations Section 1.409A-3(j)(4)(ix), or any successor guidance. In such an event, payment to a Participant or Beneficiary with an accrued benefit shall be made within the time period permitted under such guidance and in such amount as determined under Section 3.3(b) as if a Change in Control had occurred. For purposes of this Section 8, a Participant or Beneficiary shall be considered as having accrued a benefit under the Plan only if, as of the effective date of the Plan termination, the Participant to whom the benefit is attributable had satisfied either the Legacy Criteria or Present Criteria.

 

12


SECTION 9

MISCELLANEOUS

9.1 Unfunded Obligations. Participants and their Beneficiaries, heirs, successors, and assigns shall have no legal or equitable rights, claims, or interest in any specific property or assets of the Plan Sponsor or, if established, the Trust. Any and all of the assets of the Plan Sponsor and any Trust assets which are attributable to amounts paid into the Trust by the Plan Sponsor shall be, and remain, the general unpledged, unrestricted assets of the Plan Sponsor, which shall be subject to the claims of the Plan Sponsor’s general creditors. The Plan Sponsor’s obligation under the Plan shall be merely that of an unfunded and unsecured promise of the Plan Sponsor to pay money in the future, and the rights of the Participants and Beneficiaries shall be no greater than those of unsecured general creditors. It is the intention of the Plan Sponsor that the Plan and, if established, the Trust be unfunded for purposes of the Code. Nothing contained in this Plan shall constitute a guaranty by the Plan Sponsor or any other entity that the assets of the Plan Sponsor will be sufficient to pay any benefit hereunder.

9.2 Notice of Address. Each individual entitled to a benefit under the Plan must file with the Plan Sponsor, in writing, his or her post office address and each change of post office address which occurs for as long as he or she remains eligible for a Plan benefit. Any communication, statement, or notice addressed to such individual at his or her latest reported post office address will be binding upon him or her for all purposes of the Plan and neither the Plan Administrator nor the Plan Sponsor shall be obliged to search for or ascertain his or her whereabouts.

9.3. Delivery of Notices. Any notice required or permitted to be given hereunder to a Participant or Beneficiary will be properly given if mailed by first class mail, postage prepaid, to the Participant or Beneficiary at his or her last post office address as shown on the Plan Sponsor’s records. Any notice to the Plan Administrator or the Plan Sponsor shall be properly given or filed upon receipt by the Plan Administrator or the Plan Sponsor at such address as may be specified from time to time by the Plan Administrator.

9.4 Receipt or Release. Any payment to a Participant or a Beneficiary in accordance with the provisions of the Plan shall, to the extent thereof, be in full satisfaction of all claims arising under, or with respect to, the Plan against the Plan Administrator and the Plan Sponsor. The Plan Administrator may require such Participant or Beneficiary, as a condition precedent to such payment, to execute a receipt and release to such effect.

9.5 Designation of Beneficiary. Each Participant, other than a Participant who has satisfied the Legacy Criteria, shall file with the Plan Sponsor a notice in writing, in a form acceptable to the Plan Sponsor, designating one or more Beneficiaries to whom payments becoming due by reason of or after his or her death shall be made. Participants shall have the right to change the Beneficiary or Beneficiaries so designated from time to time; provided, however, that no such change shall become effective until received in writing and acknowledged by the Plan Sponsor and no such change may be given effect if not received prior to the date a distribution pursuant to Section 3 has been processed for payment (or, if applicable, the commencement of payment). Notwithstanding the foregoing, if a married Participant has named

 

13


his or her spouse in a Beneficiary designation and the marriage is subsequently dissolved, the Beneficiary designation naming the spouse shall be deemed revoked as of the date of the marriage’s dissolution, but only to the extent the designation has named the spouse as a Beneficiary.

9.6 Section 409A. It is the intent of the Plan Sponsor that the benefits under the Plan are to be provided and paid in a manner, and at such time and form, as complies with the applicable requirements of Section 409A of the Code to avoid the unfavorable tax consequences provided therein for non-compliance. Neither the Plan Sponsor nor a Participant or Beneficiary shall intentionally take any action to accelerate or delay the payment of any amounts in any manner which would not be in compliance with Section 409A of the Code without the written consent of the other party.

9.7 Governing Law. To the extent not preempted by applicable federal law, the Plan shall be governed by and construed in accordance with the laws of the State of Georgia.

IN WITNESS WHEREOF, the Plan Sponsor has caused this indenture to be executed as of the date first above written.

 

TC Federal Bank:
By:    
Title:  

 

 

14

Exhibit 16.1

 

LOGO   

235 Peachtree Street, NE

Suite 1800

Atlanta, GA 30303

  

404 588 4200

wipfli.com

March 12, 2021

Securities and Exchange Commission

Washington, D.C. 20549

Commissioners:

We have read the statements of TC Bancshares, Inc. included under the section entitled “Experts” in the Registration Statement on Form S-1 filed on March 12, 2021, and we agree with such statements concerning our firm.

/s/ Wipfli LLP

Exhibit 21

CURRENT ORGANIZATIONAL CHART

 

  

 

TC Federal Bank

(a Federal Savings Bank)

 

  

PRO FORMA ORGANIZATION CHART

 

   

 

TC BANCSHARES, INC.

(a Georgia Corporation)

 

     
      

 

100%

 

     
   

 

TC Federal Bank

(a Federal Savings Bank)

 

     

Exhibit 23.2

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the inclusion in this Registration Statement on Form S-1 of TC Bancshares, Inc. filed with the Securities and Exchange Commission, the Form H-(e)I filed with the Board of Governors of the Federal Reserve System, and the Form AC filed with the Office of the Comptroller of the Currency, of our report dated March 12, 2021, on our audits of the financial statements of TC Federal Bank appearing in the Prospectus, which is part of this Registration Statement, the Form H-(e)I, and the Form AC. We also consent to the references to our firm under the captions “Experts” in the Prospectus.

/S/ Wipfli, LLP

Atlanta, Georgia

March 12, 2021

Exhibit 23.3

FELDMAN FINANCIAL ADVISORS, INC.

 

8804 MIRADOR PLACE

MCLEAN, VA 22102

(202) 467-6862

March 12, 2021

Boards of Directors

TC Federal Bank

131 South Dawson Street

Thomasville, Georgia 31792

Members of the Board of Directors:

We hereby consent to the use of our firm’s name in the Form AC Application for Conversion, and any amendments thereto, to be filed with the Office of the Comptroller of the Currency. We also consent to the use of our firm’s name in the Registration Statement on Form S-1, and any amendments thereto, to be filed with the Securities and Exchange Commission. Additionally, we consent to the inclusion of, summary of, and reference to our Conversion Valuation Appraisal Report and any Conversion Valuation Appraisal Updates and our statement concerning subscription rights in such filings and amendments, including the prospectus of TC Bancshares, Inc. We also consent to the reference to our firm under the heading “Experts” in the prospectus.

Sincerely,

 

/s/ Feldman Financial Advisors, Inc.

FELDMAN FINANCIAL ADVISORS, INC.

Exhibit 99.1

FELDMAN FINANCIAL ADVISORS, INC.

 

8804 MIRADOR PLACE

MCLEAN, VA 22102

(202) 467-6862

December 14, 2020

Confidential

Board of Directors

TC Federal Bank

131 South Dawson Street

Thomasville, Georgia 31792

Members of the Board:

This letter sets forth the agreement (“Agreement”) between TC Federal Bank (the “Bank”) and Feldman Financial Advisors, Inc. (“FFA”), whereby the Bank has engaged FFA to provide an independent appraisal of the estimated aggregate pro forma market value (the “Valuation”) of the Bank in connection with the conversion of the Bank from the mutual to stock form of organization and the simultaneous issuance of common stock by the Bank or a newly formed holding company (the “Conversion”).

FFA agrees to deliver the Valuation, in a written report, to the Bank at the address above on or before a mutually agreed upon date. Further, FFA agrees to perform such other services as are necessary or required of the independent appraiser in connection with comments from the Bank’s regulatory authorities and subsequent updates of the Valuation as from time to time may be necessary, both after initial approval by the Bank’s regulatory authorities and prior to the time the Conversion is completed. If requested, FFA will assist the Bank in responding to all regulatory inquiries regarding the Valuation and will also assist the Bank at all meetings with the regulatory authorities concerning the Valuation.

The Bank agrees to pay FFA a professional consulting fee of $20,000 for FFA’s appraisal services related to preparation of the full appraisal report. Any subsequent appraisal updates required in conjunction with the regulatory application and the stock offering will be subject to an additional fee of $7,500 per update. It is anticipated that there will be at least one appraisal update, specifically the appraisal update required after the completion of the subscription and community offering. The Bank also agrees to reimburse FFA for certain out-of-pocket expenses necessary and incident to the completion of the services described above. These expenses shall not exceed $2,500 without the prior consent of the Bank. Reimbursable expenses for copying, report reproduction, data materials, express mail delivery, and travel shall be paid to FFA as incurred and billed. Payment of the professional consulting fee shall be made according to the following schedule:

 

   

$ 5,000 upon execution of this Agreement;

   

$15,000 upon delivery of the full appraisal report to the Bank; and,

   

$ 7,500 upon completion of each updated appraisal report.


FELDMAN FINANCIAL ADVISORS, INC.

Board of Directors

TC Federal Bank

December 14, 2020

Page 2

 

If, during the course of the Conversion, unforeseen events occur so as to materially change the nature of the work content of the appraisal services described above such that FFA must supply services beyond that contemplated at the time this contract was executed, the terms of this Agreement shall be subject to renegotiation by the Bank and FFA. Such unforeseen events shall include, but not be limited to, material changes in regulations governing the Conversion, material changes in mutual-to-stock conversion appraisal guidelines or processing procedures as administered by the relevant regulatory authorities, major changes in the Bank’s management or operating policies, and excessive delays or suspension of processing of the Conversion.

In the event the Bank shall for any reason discontinue the Conversion prior to delivery of the completed appraisal report and payment of the progress payment fee totaling $15,000, the Bank agrees to compensate FFA according to FFA’s standard billing rates for consulting appraisal services based on accumulated and verifiable time expended, provided that the total of such charges shall not exceed $20,000 plus reimbursable expenses and less credit for payment of the initial fee of $5,000.

In order to induce FFA to render the aforesaid services, the Bank agrees to the following:

 

  1.

The Bank agrees to supply FFA such information with respect to the Bank’s business and financial condition as FFA may reasonably request in order for FFA to perform the appraisal services. Such information shall include, without limitation: annual financial statements, periodic regulatory filings and material agreements, corporate books and records, and such other documents as are material for the performance by FFA of the appraisal services.

 

  2.

The Bank hereby represents and warrants to FFA (i) that to its best knowledge any information provided to FFA by or on behalf of the Bank, will not, at any relevant time, contain any untrue statement of a material fact or fail to state a material fact necessary to make the information or statements therein not false or misleading, (ii) that the Bank will not use the product of FFA’s services in any manner, including in a proxy or offering circular, in connection with any untrue statement of a material fact or in connection with the failure to state a material fact necessary to make other statements not false or misleading, and (iii) that all documents incorporating or relying upon FFA’s services or the product of FFA’s services will otherwise comply with all applicable federal and state laws and regulations.

 

  3.

Any valuations or opinions issued by FFA may be included in its entirety in any communication by the Bank in any regulatory application, proxy statement, or offering prospectus; provided that, such valuation or opinion may not be disclosed in the prospectus, nor reproduced and distributed, nor may FFA be referred to in the prospectus without FFA’s prior written consent.


FELDMAN FINANCIAL ADVISORS, INC.

Board of Directors

TC Federal Bank

December 14, 2020

Page 3

 

  4.

FFA’s Valuation will be based upon the Bank’s representation that the information contained in the Conversion application and additional information furnished to us by the Bank and its independent auditors is truthful, accurate, and complete in all material respects. FFA will not independently verify the financial statements and other information provided by the Bank and its independent auditors, nor will FFA independently value the assets or liabilities of the Bank. The Valuation will consider the Bank only as a going concern and will not be considered as an indication of the liquidation value of the Bank.

 

  5.

FFA’s Valuation is not intended, and must not be represented to be, a recommendation of any kind as to the advisability of purchasing shares of common stock in the Conversion. Moreover, because the Valuation is necessarily based upon estimates and projections of a number of matters, all of which are subject to change from time to time, FFA will give no assurance that persons who purchase shares of common stock in the Conversion will thereafter be able to sell such shares at prices related to FFA’s Valuation.

 

  6.

The Bank agrees to indemnify FFA and its affiliates and all persons employed by or associated with FFA or its affiliates against all claims, liabilities and related expenses, as incurred, arising out of this engagement, unless, upon final adjudication, such claims, liabilities and expenses are found to have resulted primarily from FFA’s gross negligence, bad faith, or willful misconduct. No termination, completion or modification hereof shall limit or affect such indemnification obligation. In the event FFA becomes aware of a claim or a possible claim arising out of this Agreement, it shall notify the Bank as soon as possible. The Bank will attempt to resolve the claim. In the event the Bank is not able to resolve the claim, it has the option to retain legal counsel on behalf of FFA to defend the claim.

 

  7.

The Bank and FFA are not affiliated, and neither the Bank nor FFA has an economic interest in, or is held in common with, the other and has not derived a significant portion of its gross revenues, receipts or net income for any period from transactions with the other. It is understood that FFA is not a seller of securities within the scope of any federal or state securities law and any report prepared by FFA shall not be used as an offer or solicitation with respect to the purchase or sale of any security, it being understood that the foregoing shall not be construed to prohibit the filing of any such report as part of the Conversion application or Securities and Exchange Commission and blue sky filings or customary references thereto in applications, filings, proxy statements and prospectuses.


FELDMAN FINANCIAL ADVISORS, INC.

Board of Directors

TC Federal Bank

December 14, 2020

Page 4

 

Please acknowledge your concurrence with the foregoing by signing as indicated below and returning to FFA a signed copy of this Agreement and the initial payment in the amount of $5,000.

 

Yours very truly,

FELDMAN FINANCIAL ADVISORS, INC.

Trent R. Feldman

President

 

AGREED TO AND ACCEPTED FOR:

 

TC FEDERAL BANK

 

By:

 

 

 

Title:

 

 

 

Date:

 

 

 

 

Exhibit 99.2

FELDMAN FINANCIAL ADVISORS, INC.

 

8804 MIRADOR PLACE

MCLEAN, VA 22102

(202) 467-6862

March 12, 2021

Boards of Directors

TC Federal Bank

131 South Dawson Street

Thomasville, Georgia 31792

Members of the Board of Directors:

It is the opinion of Feldman Financial Advisors, Inc., that the subscription rights to be received by the eligible account holders and other eligible subscribers of TC Federal Bank (the “Bank”), pursuant to the Plan of Conversion adopted by the Board of Directors of the Bank, do not have any ascertainable market value at the time of distribution or at the time the rights are exercised in the subscription offering.

In connection with the Plan, the Bank will convert from the mutual form of organization to the stock form of organization, issue all of its capital stock to TC Bancshares, Inc. (the “Company”), and the Company will subsequently offer shares of its common stock for sale in a subscription offering to eligible account holders and other eligible subscribers. Any shares of common stock that remain unsubscribed for in the subscription offering will be offered by the Company for sale in the community or syndicated offerings to certain members of the general public. When the conversion is completed, the Bank will become a wholly-owned subsidiary of the Company, and all of the common stock of the Company will be owned by shareholders.

Our opinion is based on the fact that the subscription rights are acquired by the recipients without cost, are legally non-transferable and of short duration, and afford the recipients the right only to purchase shares of common stock of the Company at a price equal to its aggregate estimated pro forma market value, which will be the same price at which any unsubscribed shares will be purchased in the community or syndicated offerings.

Changes in the local and national economy, the legislative and regulatory environment, the stock market, interest rates, and other external factors may occur from time to time, often with great unpredictability, and may materially impact the value of savings institution common stocks as a whole or the value of the Company alone. Accordingly, no assurance can be given that persons who subscribe to shares of common stock in the subscription offering will thereafter be able to buy or sell such shares at the same price paid in the subscription offering.

Sincerely,

 

/s/ Feldman Financial Advisors, Inc.

FELDMAN FINANCIAL ADVISORS, INC.

 

Exhibit 99.3

FELDMAN FINANCIAL ADVISORS, INC.

 

8804 MIRADOR PLACE

MCLEAN, VA 22102

(202) 467-6862

 

 

 

 

TC Federal Bank

 

Thomasville, Georgia

 

 

Conversion Valuation Appraisal Report

 

Valued as of February 26, 2021

 

Prepared By

 

Feldman Financial Advisors, Inc.

McLean, Virginia

 

 

 


FELDMAN FINANCIAL ADVISORS, INC.

 

8804 MIRADOR PLACE

MCLEAN, VA 22102

(202) 467-6862

February 26, 2021

Board of Directors

TC Federal Bank

131 South Dawson Street

Thomasville, Georgia 31792

Members of the Board of Directors:

At your request, we have completed and hereby provide an independent appraisal (the “Appraisal”) of the estimated pro forma market value of TC Federal Bank (the “Bank”) as of February 26, 2021 in conjunction with the Bank’s conversion (the “Conversion”) from the mutual to stock form of organization, issuance of all of its capital stock to a newly formed stock holding company known as TC Bancshares, Inc. (the “Company”), and offering for sale of the Company’s common stock to eligible depositors and borrowers of the Bank, the Bank’s employee stock ownership plan, and certain members of the general public in a subscription and community offering (the “Stock Offering”). The Appraisal is furnished pursuant to the filing by the Bank of applications with respect to the Conversion and the Stock Offering with the Office of the Comptroller of the Currency, the Board of Governors of the Federal Reserve System, and the Georgia Department of Banking and Finance.

Feldman Financial Advisors, Inc. (“Feldman Financial”) is a financial consulting and advisory firm that specializes in valuations and analyses of business enterprises and securities in the thrift, banking, and mortgage industries. The background of Feldman Financial is presented in Exhibit I. In preparing the Appraisal, we conducted an analysis of the Bank that included discussions with the Bank’s management, the Bank’s legal counsel, Bryan Cave Leighton Paisner LLP, and the Bank’s independent registered public accounting firm, Wipfli, LLP. In addition, where appropriate, we considered information based on other available published sources that we believe are reliable; however, we cannot guarantee the accuracy and completeness of such information.

We also reviewed, among other factors, the economy in the Bank’s primary market area and compared the Bank’s financial condition and operating performance with that of selected publicly traded thrift institutions. We reviewed conditions in the securities markets in general and in the market for thrift institution common stocks in particular.

The Appraisal is based on the Bank’s representation that the information in the Conversion applications and additional evidence furnished to us by the Bank and its independent auditor are truthful, accurate, and complete. We did not independently verify the financial statements and other information provided by the Bank and its independent accounting firm, nor did we independently value the assets or liabilities of the Bank. The Appraisal considers the Bank only as a going concern and should not be considered as an indication of the liquidation value of the Bank.


FELDMAN FINANCIAL ADVISORS, INC.

 

Board of Directors

TC Federal Bank

February 26, 2021

Page Two

 

It is our opinion that, as of February 26, 2021, the estimated pro forma market value of the Bank was within a range (the “Valuation Range”) of $39,950,000 to $54,050,000 with a midpoint of $47,000,000. The Valuation Range was based upon a 15% decrease from the midpoint to determine the minimum and a 15% increase from the midpoint to establish the maximum. Assuming an additional 15% increase above the maximum value would result in an adjusted maximum of $62,157,500. Based on an initial offering price of $10.00 per share, the shares to be sold in the Stock Offering from a minimum of 3,995,000 shares to a maximum of 5,405,000 shares with an adjusted maximum of 6,215,750 shares.

Our Appraisal is not intended, and must not be construed, to be a recommendation of any kind as to the advisability of purchasing shares of common stock in the Stock Offering. Moreover, because the Appraisal is necessarily based upon estimates and projections of a number of matters, all of which are subject to change from time to time, no assurance can be given that persons who purchase shares of stock in the Stock Offering will thereafter be able to sell such shares at prices related to the foregoing estimate of the Bank’s pro forma market value. Feldman Financial is not a seller of securities within the meaning of any federal or state securities laws, and any report prepared by Feldman Financial shall not be used as an offer or solicitation with respect to the purchase or sale of any securities.

The Valuation Range reported herein will be updated as appropriate. These updates will consider, among other factors, any developments or changes in the Bank’s operating performance, financial condition, or management policies, and current conditions in the securities markets for thrift institution common stocks. Should any such new developments or changes be material, in our opinion, to the valuation of the Bank, appropriate adjustments to the estimated pro forma market value will be made. The reasons for any such adjustments will be explained in detail at that time.

 

Respectfully submitted,

Feldman Financial Advisors, Inc.

/s/ Trent R. Feldman

Trent R. Feldman

President

/s/ Peter W. L. Williams

Peter W. L. Williams

Principal

 


FELDMAN FINANCIAL ADVISORS, INC.

 

TABLE OF CONTENTS

 

TAB

           

PAGE

 

INTRODUCTION

     1

I.

  CHAPTER ONE – BUSINESS OF TC FEDERAL BANK   
 

General Overview

     3
 

Financial Condition

   12
 

Income and Expense Trends

   24
 

Interest Rate Risk Management

   32
 

Asset Quality

   37
 

Office Facilities

   40
 

Market Area

   41
 

Summary Outlook

   56

II.

  CHAPTER TWO – COMPARISONS WITH PUBLICLY TRADED COMPANIES   
 

General Overview

   58
 

Selection Criteria

   59
 

Recent Financial Comparisons

   63

III.

  CHAPTER THREE – MARKET VALUE ADJUSTMENTS   
 

General Overview

   75
 

Earnings Prospects

   76
 

Financial Condition

   77
 

Market Area

   78
 

Management

   79
 

Dividend Payments

   80
 

Liquidity of the Issue

   81
 

Subscription Interest

   81
 

Recent Acquisition Activity

   83
 

Effect of Banking Regulations and Regulatory Reform

   83
 

Stock Market Conditions

   85
 

Adjustments Conclusion

   92
 

Valuation Approach

   92
 

Valuation Conclusion

   96

IV.

  APPENDIX – EXHIBITS   
 

I

  

Background of Feldman Financial Advisors, Inc.

     I-1
 

II-1

  

Balance Sheets

   II-1
 

II-2

  

Income Statements

   II-2
 

II-3

  

Loan Portfolio Composition

   II-3
 

II-4

  

Net Lending Activity

   II-4
 

II-5

  

Cash and Investments Composition

   II-5
 

II-6

  

Deposit Account Composition

   II-6
 

II-7

  

Borrowed Funds Composition

   II-7
 

II-8

  

Office Properties

   II-8
 

III

  

Financial and Market Data for All Public Thrifts

   III-1
 

IV-1

  

Pro Forma Assumptions for the Stock Offering

   IV-1
 

IV-2

  

Pro Forma Conversion Valuation Range

   IV-2
 

IV-3

  

Pro Forma Conversion Analysis at the Midpoint Value

   IV-3
 

IV-4

  

Comparative Valuation Ratio Analysis

   IV-4

 

i


FELDMAN FINANCIAL ADVISORS, INC.

 

LIST OF TABLES

 

TAB

            PAGE
I.   CHAPTER ONE – BUSINESS OF TC FEDERAL BANK     
    Table 1    Selected Financial Condition Data    12
    Table 2    Relative Balance Sheet Concentrations    13
    Table 3    Income Statement Summary    25
    Table 4    Income Statement Ratios    26
    Table 5    Yield and Cost Summary    27
    Table 6    Net Interest Income Sensitivity    34
    Table 7    Economic Value of Equity    35
    Table 8    Non-performing Asset Summary    38
    Table 9    Allowance for Loan Losses    39
    Table 10    Largest Employers in Thomas County, Georgia    42
    Table 11    Largest Employers in Leon County, Florida    44
    Table 12    Selected Demographic Data    45
    Table 13    Total Employment Force    47
    Table 14    Map of Office Network    48
    Table 15    Branch Office Deposit Data    49
    Table 16    Deposit Market Share in Thomas County and Leon County    51
    Table 17    Residential Lending Share in Thomas County, Florida    53
    Table 18    Residential Lending Share in Leon County, Florida    54
    Table 19    Residential Lending Share in Chatham County, Georgia    55
II.   CHAPTER TWO – COMPARISONS WITH PUBLICLY TRADED COMPANIES     
    Table 20    Comparative Group Operating Summary    62
    Table 21    Key Financial Comparisons    64
    Table 22    General Operating Characteristics    70
    Table 23    Summary Financial Performance Ratios    71
    Table 24    Income and Expense Analysis    72
    Table 25    Balance Sheet Composition    73
    Table 26    Growth Rates, Credit Risk, and Loan Composition    74
III.   CHAPTER THREE – MARKET VALUE ADJUSTMENTS     
    Table 27    Selected Demographic Data of Primary Market Areas    79
    Table 28    Summary of Recent Georgia and Florida Acquisition Activity    84
    Table 29    Comparative One-Year Stock Index Performance    88
    Table 30    Comparative Three-Year Stock Index Performance    89
    Table 31    Summary of Standard Conversion Stock Offerings    90
    Table 32    Comparative Pro Forma Market Valuation Analysis    97

 

ii


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

 

INTRODUCTION

At your request, we have completed and hereby provide an independent appraisal (the “Appraisal”) of the estimated pro forma market value of TC Federal Bank (the “Bank”) as of February 26, 2021 in conjunction with the Bank’s conversion (the “Conversion”) from the mutual to stock form of organization, issuance of all of its capital stock to a newly formed stock holding company known as TC Bancshares, Inc. (“TC Bancshares” or the “Company”), and offering for sale of the Company’s common stock to eligible depositors and borrowers of the Bank, the Bank’s employee stock ownership plan (“ESOP”), and certain members of the general public in a subscription and community offering (the “Stock Offering”). The Appraisal is furnished pursuant to the filing by the Bank of applications with respect to the Conversion and the Stock Offering with the Office of the Comptroller of the Currency (“OCC”), the Board of Governors of the Federal Reserve System (“Federal Reserve Board”), and the Georgia Department of Banking and Finance.

Feldman Financial Advisors, Inc. (“Feldman Financial”) is a financial consulting and advisory firm that specializes in financial valuations and analyses of business enterprises and securities in the thrift, banking, and mortgage industries. The background of Feldman Financial is presented in Exhibit I. In preparing the Appraisal, we conducted an analysis of the Bank that included discussions with the Bank’s management, the Bank’s legal counsel, Bryan Cave Leighton Paisner LLP, and the Bank’s independent registered public accounting firm, Wipfli, LLP. In addition, where appropriate, we considered information based on other available published sources that we believe are reliable; however, we cannot guarantee the accuracy and completeness of such information.

We also reviewed, among other factors, the economy in the Bank’s primary market area and compared the Bank’s financial condition and operating performance with that of selected

 

1


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

publicly traded thrift institutions. We reviewed conditions in the securities markets in general and in the market for thrift institution common stocks in particular.

Our Appraisal is not intended, and must not be construed, to be a recommendation of any kind as to the advisability of purchasing shares of common stock in the Stock Offering. Moreover, because the Appraisal is necessarily based upon estimates and projections of a number of matters, all of which are subject to change from time to time, no assurance can be given that persons who purchase shares of stock in the Stock Offering will thereafter be able to sell such shares at prices related to the foregoing estimate of the Bank’s pro forma market value. Feldman Financial is not a seller of securities within the meaning of any federal or state securities laws, and any report prepared by Feldman Financial shall not be used as an offer or solicitation with respect to the purchase or sale of any securities.

The Valuation Range reported herein will be updated as appropriate. These updates will consider, among other factors, any developments or changes in the Bank’s operating performance, financial condition, or management policies, and current conditions in the securities markets for thrift institution common stocks. Should any such new developments or changes be material, in our opinion, to the valuation of the Bank, appropriate adjustments to the estimated pro forma market value will be made. The reasons for any such adjustments will be explained in detail at that time.

 

2


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

I. BUSINESS OF TC FEDERAL BANK

General Overview

TC Federal Bank is a federally chartered mutual savings bank headquartered in Thomasville, Georgia. Thomas County Federal Savings & Loan Association was organized in 1934 and chartered in 1937 by the Federal Home Loan Bank Board as a mutual savings and loan association. Effective January 1, 2018, the Bank amended its corporate name to TC Federal Bank. The Bank conducts its business from its main office in Thomasville, Georgia, a branch office and a residential mortgage center in Tallahassee, Florida, and a commercial loan production office (“LPO”) in Savannah, Georgia. The Bank’s primary market area consists of Thomas County, Georgia and Leon County, Florida, and the surrounding counties.

The Bank’s business consists primarily of taking deposits from the general public and investing those deposits, together with funds generated from operations, in one- to four-family residential real estate loans, commercial and multi-family real estate loans, commercial business loans, construction and land loans, and consumer loans. The Bank expects to continue to focus on originating commercial real estate loans, commercial business loans, and construction loans. The Bank also invests in securities, which have historically consisted primarily of mortgage-backed securities issued by U.S. government-sponsored enterprises. In recent years, the Bank has originated single-family owner-occupied loans for sale into the secondary market and for its own portfolio. The Bank intends to continue this activity in the future in order to generate fee income. The Bank offers a variety of deposit accounts, including checking accounts, savings accounts, money market accounts, and certificates of deposit.

At December 31, 2020, the Bank had total assets of $349.9 million, total deposits of $294.1 million, and total equity of $39.9 million (measuring 11.39% of assets). The Bank reported net

 

3


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

income of approximately $308,000 for the year ended December 31, 2020. The Bank’s deposits are insured up to applicable limits by the Federal Deposit Insurance Corporation (“FDIC”). The Bank is subject to regulation, examination, and supervision primarily by the OCC and secondarily by the FDIC. The Bank is also a member of the Federal Home Loan Bank (“FHLB”) of Atlanta.

Historically, the Bank operated as a residential lender with a focus on managing growth and increasing its capital while relying heavily on certificate accounts as a funding source. At December 31, 1999, the Bank had total assets of $229.3 million and total equity of $29.1 million (12.70% of total assets), with residential mortgages composing approximately 72% of total loans. In the succeeding years, the Bank began to place more emphasis on diversifying its loan portfolio and increasing levels of commercial real estate, construction and development, and commercial business loans outstanding. By December 31, 2009, the Bank’s assets had expanded to $316.5 million, and its total equity had increased to $50.2 million (15.85% of total assets).

However, similar to many banks and thrifts operating in Georgia and Florida during the financial crisis (and other regions of the country as well), the Bank suffered a series of operating losses from 2010 to 2015 as a result of deteriorating asset quality. In an effort to protect its capital ratios, the Bank constricted its asset growth and turned its operating focus intently to resolving problem assets. Subsequently, its total assets declined to $246.4 million and total equity decreased to $29.9 million (12.14% of total assets) as of December 31, 2015. Following this period, the Bank’s asset quality stabilized and its capital erosion abated. Subsequently, the Bank returned to a position of expanding its balance sheet and pursuing selective growth opportunities.

In September 2017, TC Federal Bank opened a branch office in Tallahassee (Leon County), Florida. Leon County is adjacent to Thomas County and had long been a key lending market for the Bank. For several years prior to opening the branch office in Tallahassee, the Bank had

 

4


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

operated a loan office in the area. In an effort to enhance business development activity in the Tallahassee market and add depth to the management team, the Bank appointed Matt Brown as Tallahassee Market President in 2017. Mr. Brown has over 40 years of experience in serving financial institutions, including more than 20 years of executive officer leadership service to depository institutions. Also, during 2017, the Bank opened an LPO in Savannah, Georgia, where members of the management team had prior lending experience and the Bank recruited a commercial lender to serve that market specifically.

The Bank began to undertake an intensive review and analysis of its core operations in 2017, including efforts to improve profitability, enhance operating efficiency, revamp residential mortgage lending, upgrade its overall infrastructure, strengthen managerial proficiency, and reposition the Bank to serve broader customer segments of its market area. A rebranding of the Bank was considered necessary to facilitate geographic expansion beyond Thomas County into South Georgia and North Florida, and to reinforce marketing of the Bank’s product offerings beyond the traditional savings and loan model. The rebranding and name change to TC Federal Bank occurred during the first quarter of 2018.

TC Federal Bank has devoted considerable attention to improving the breadth and depth of its managerial team. In June 2018, the then-existing President and Chief Executive Officer (“CEO”) of the Bank resigned. In July 2018, Mr. Brown was promoted from Tallahassee Market President to serve as CEO of the Bank. Subsequently, Greg Eiford was named President and Senior Lending Officer of the Bank in August 2019, having served previously as Executive Vice President and Thomasville Market President since 2017 and Senior Lender since 2010. In December 2020, Mr. Brown retired from the Bank and Mr. Eiford assumed the additional position of CEO. Mr. Eiford has been employed with TC Federal Bank since October 2008 and has been

 

5


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

instrumental in managing numerous projects related to the Bank’s transition to a community bank platform. Linda Palmer was appointed Executive Vice President and Chief Financial Officer (“CFO”) of the Bank in May 2019. She previously served in a variety of leadership positions in community banks in her nearly 30-year career in community banking. Noel Ellis was named Executive Vice President and Chief Credit Officer in August 2016 and has served in the credit function at financial institutions for over 30 years. After beginning his career at the Bank in 2012 as a commercial lender and helping to establish the Tallahassee loan office, Nat Higdon was promoted to Tallahassee Market President in 2018. In January 2021, Mr. Higdon assumed the position of Executive Vice President and Senior Lending Officer.

The Bank has progressed significantly in recovering from its asset quality challenges of the prior decade. Its ratio of non-performing assets (excluding restructured loans) declined from 6.37% at December 31, 2014 to 0.59% at December 31, 2020. The Bank returned to profitable operations in 2015; however, the Bank’s core earnings have significantly lagged the industry’s level of profitability. In 2017 and 2018, the Bank benefited from income tax adjustments and the reversal of loan loss provisions to elevate reported earnings. The Bank’s historical operating focus on certificate accounts with limited transaction deposits contributed previously to its below-average net interest margin and below-average non-interest income levels. The Bank’s high efficiency ratio is reflective of its levels of above-average non-interest expense and below-average non-interest income.

In recent years, the Board of Directors (the “Board”) and senior management of TC Federal Bank have undertaken a thorough review of the Bank’s operations to identify opportunities for meaningful profit-improvement. In conjunction with revamping the senior management team, the Bank also utilized outside consultants to conduct an in-depth assessment of the Bank and

 

6


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

recommend a plan for earnings improvement and operating efficiency. The overall process was driven by the goal of transforming the Bank from a narrowly-focused thrift institution to a community banking organization capable of serving its markets in ways that would improve earnings and build loyalty with increased attention paid to retail banking, small businesses, and professionals.

Among the major initiatives that have been implemented in connection with the profit-improvement plan are (1) introducing a checking account marketing program to increase demand deposit accounts, fee income, and customer loyalty; (2) revamping residential mortgage lending and implementing a new loan origination software; (3) freezing the Bank’s pension plan and modifying certain other employee benefit and incentive plans; (4) outsourcing certain audit functions; (5) expanding lending activity through Small Business Administration (“SBA”) and U.S. Department of Agriculture (“USDA”) programs; (6) ensuring processes, policies, and procedures are in line with best practices, and (7) implementing plans to undertake a core system conversion from an outdated thrift system to a new and proven data processing platform that supports community banks. The core system conversion was completed in October 2020 and entailed a non-recurring expense of $1.1 million that impacted earnings for the year ended December 31, 2020.

The Bank believes that its community orientation is attractive to customers and distinguishes it from the larger banks that operate in the local market area. The Bank continues to stress high quality, personal customer service through an honest, straightforward, and upfront marketing approach and has developed a loyal customer base. The Bank relies on its experienced and committed staff to meet the needs of customers and effectively deliver banking products and services.

 

7


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Going forward, the Bank’s operating goal is to provide long-term value to its stockholders, customers, employees, and the communities it serves by executing a prudent business strategy that produces increasing profitability. The Bank believes there is a significant opportunity for a community-focused bank to compete effectively in its primary market areas and that the increased capital it will have after the completion of the Stock Offering will facilitate this objective. The core elements of the Bank’s business strategy are outlined in more detail below:

 

   

Leverage the infrastructure of the Bank to create additional value for depositors, employees, customers, and the communities in which the Bank operates. The Bank seeks to improve its operating efficiency as it optimizes a new core processing system that was implemented in 2020 in order to enhance service features for both retail and business customers, and continue the process improvements implemented over the last two years. The Bank’s efficiency ratio improved from 100.8% in 2017 to 95.2% for 2018 and 85.9% for 2019, before regressing slightly to 91.2% in 2020 due to costs associated with the new core processing system. Based on the personnel and systems now in place, the Bank believes it can continue to improve its operational efficiency, particularly as it is able to utilize the capital raised in the Stock Offering and increase revenue. The Bank foresees the potential opportunity to add both an additional branch in Tallahassee, Florida and to expand its presence in the Savannah, Georgia market.

 

 

   

Grow the loan portfolio prudently. The Bank intends to continue to maintain a diversified portfolio of loans, with an emphasis on commercial and multi-family real estate loans and residential mortgage loans. The capital raised in the Stock Offering will provide additional support for continued loan growth throughout the Bank’s market areas. The Bank also intends to seek to expand its commercial lending activities through government-sponsored loan programs, such as the SBA and USDA loan programs. Through its residential mortgage office in Tallahassee, the Bank will continue to seek to originate residential loans for its portfolio as well as for sale in the secondary market, using multiple correspondent relationships for the sale of residential mortgages on a servicing-released basis.

 

 

   

Continue to increase core deposits. The Bank seeks to increase the proportion of the deposit base consisting of core deposits (non-certificate accounts) in order to provide a stable source of funds to support loan growth, at costs consistent with improving its net interest rate spread and margin. Historically, the Bank relied heavily on certificates of deposit, but recently has stressed the importance of building its core deposit base. As part of its focus on commercial loan growth, the Bank’s lenders are expected to source business checking accounts from borrowers. The Bank has begun reducing deposit costs to market

 

 

8


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

 

rates and placing greater emphasis on core deposits. As a result of these efforts and recognizing the impact of U.S. Government stimulus programs injecting liquidity and credit flow into the economy, core deposits increased by $42.3 million or 25.6% to $207.5 million at year-end 2020 from $165.2 million at year-end 2019. The Bank recently redesigned its checking account products and the related marketing program. Management will continue to emphasize the growth of both retail and commercial core deposits.

 

 

   

Maintain credit standards while growing the balance sheet. The Bank believes strong asset quality is a critical key to its long-term financial success. The Bank’s strategy for credit risk management focuses on having an experienced team of credit professionals, well-defined policies and procedures, prudent loan underwriting criteria, and active credit monitoring. The Bank’s non-performing assets to total assets ratio was 0.59% at year-end 2020, 0.92% at year-end 2019, and 0.55% at year-end 2018. In anticipation of further growth, including as a result of the deployment of the capital raised in the Stock Offering, the Bank has invested in the enhancement of its credit function with experienced credit staff, upgraded internal and external credit review processes, and implemented new technology for underwriting processing and credit analysis. The Bank intends to maintain the high value of its credit culture, both in personnel as well as ancillary support systems, in order to be able to evaluate more complex loans and better manage credit risk, which will also support its intended loan growth, especially in the commercial loan market.

 

 

   

Supplement organic growth through opportunistic bank or branch acquisitions. The Bank expects to consider acquisition opportunities that it believes would enhance the value of its franchise and yield potential financial benefits for its stockholders. The additional capital from the Stock Offering will provide the Bank the opportunity to acquire other institutions and financial services businesses located within reasonable proximity of its current market areas. The Bank believes that it is well positioned to take advantage of, and execute on, opportunities given the infrastructural improvements it has undertaken, including the upgrade of its core processing system and expanded management expertise.

 

 

   

Enhance the sales, marketing, and service culture of the Bank. The Bank believes that loyalty is a key component of the success of community banks and intends to continue developing loyalty within its communities and from its customers. The Bank has emphasized creating a culture of accountability for its employee staff members, eliminating outdated and inefficient processes, raising employee capacity, expediting customer responsiveness, increasing customer retention and deposits, and enhancing fee income. The Bank believes that the new core processing system will allow it to improve the customer experience significantly and facilitate greater cross-selling opportunities. During 2021 and beyond, the Bank will continue to optimize the system for greater internal efficiencies and customer interactions and expand its digital banking capabilities.

 

 

9


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

   

Expand the employee base to support future growth. The additional capital from the Stock Offering will provide the Bank with the ability to expand its employee base opportunistically. The Bank intends to continue to build depth and expertise as needed with increases in the Bank’s asset size and complexity. The potential to offer equity awards in the future following the Stock Offering will also allow the Bank to be more competitive when hiring and retaining experienced banking personnel.

 

While its equity level is solid at 11.39% of total assets as of December 31, 2020, the Bank believes it must raise additional capital in order to facilitate its growth objectives and loan generation activity, and provide a greater cushion in response to the risk profile associated with continued expansion and future economic conditions. Over the past three years, the Bank’s total equity increased from $37.6 million at year-end 2017 to $39.9 million at year-end 2020. However, the ratio of total equity to assets declined from 13.76% at year-end 2017 to 11.39% at year-end 2020 as the Bank’s asset growth outpaced its capital formation, which in the Bank’s current mutual form of ownership is reliant primarily upon earnings generation. As a stock organization upon completion of the Conversion, the Bank will be organized in the ownership form used by commercial banks, most major businesses, and a large number of thrift institutions. The ability to raise new equity capital through the issuance and sale of capital stock will allow the Bank the flexibility to increase its equity capital position more rapidly than by accumulating earnings.

The Bank also believes that the ability to attract new capital also will help address the needs of the communities it serves and enhance its ability to expand or to make acquisitions. After the Conversion, the Bank will have an increased ability to merge with or acquire other financial institutions or business enterprises; however, there are no current arrangements, understandings, or agreements regarding any such acquisition opportunities. Finally, the Bank expects to benefit from its employees and directors having stock ownership in its business, since that is viewed as an

 

10


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

effective performance incentive and a means of attracting, retaining, and compensating employees and directors.

In summary, the Bank’s primary reasons for implementing the Conversion and undertaking the Stock Offering are to:

 

   

Increase the capital base to support future growth and profitability, although the Bank currently has capital well in excess of all applicable regulatory requirements.

 

 

   

Compete more effectively in the financial services marketplace.

 

 

   

Offer the Bank’s depositors, employees, management, and directors an equity ownership interest in TC Bancshares, the proposed stock holding company, and thereby an economic interest in the potential future success of the Bank and TC Bancshares.

 

 

   

Attract and retain qualified personnel by establishing stock-based benefit plans.

 

 

   

Increase the Bank’s flexibility to structure and finance the expansion of its operations, including potential acquisitions of other financial service businesses and establishing de novo branches or new loan production offices.

 

The remainder of Chapter I examines in more detail the trends addressed in this section, including the impact of changes in TC Federal Bank’s economic and competitive environment, and recent strategic initiatives. The discussion is supplemented by the exhibits in the Appendix. Exhibit II-1 summarizes the Bank’s audited balance sheets as of December 31, 2018 to 2020. Exhibit II-2 presents the Bank’s audited income statements for the years ended December 31, 2018 to 2020.

 

11


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Financial Condition

Table 1 presents selected data concerning the Bank’s financial position as of December 31, 2017 to 2020. Table 2 displays relative balance sheet concentrations as of similar year-end dates.

Table 1

Selected Financial Condition Data

As of December 31, 2017 to 2020

(Dollars in Thousands)

 

   
      December 31,  
      2020      2019      2018      2017  
   

Total assets

   $ 349,927      $ 321,762      $ 297,181      $ 273,412  

Cash and cash equivalents (1)

     47,528        33,036        25,127        32,827  

Investment securities available-for-sale

     15,917        22,107        27,114        21,500  

Federal Home Loan Bank stock

     714        400        379        456  

Total loans, net (2)

     265,301        246,399        235,321        210,109  

Premises and equipment, net

     3,444        3,339        3,485        2,621  

Bank-owned life insurance

     10,883        10,583        -        -  

Total deposits

     294,100        273,604        250,348        224,096  

Federal Home Loan Bank advances

     9,515        2,825        2,992        5,510  

Total equity

     39,858        39,788        38,019        37,609  

 

 

(1)

  Includes federal funds sold and certificates of deposit with other banks.

(2)

  Includes mortgage loans held for sale.

Source:  TC Federal Bank, financial statements.

Asset Composition

The Bank’s total assets amounted to $349.9 million at December 31, 2020, reflecting an 8.8% or $28.1 million increase from total assets of $321.8 million at December 31, 2019. In the prior year, the Bank’s total assets increased by 8.3% or $24.6 million from $297.2 million at December 31, 2018 to $321.8 million at December 31, 2019. The recent expansion of total assets was primarily attributable to increases in the holdings of loans, cash and cash equivalents, and bank-owned life insurance (“BOLI”).

 

12


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 2

Relative Balance Sheet Concentrations

As of December 31, 2017 to 2020

(Percent of Total Assets)

 

     
      December 31,        
           2020                  2019                  2018                  2017           
   

Cash and cash equivalents (1)

     13.58     %      10.27     %      8.46     %      12.01   %     

Investment securities available-for-sale

     4.55          6.87          9.12          7.86      

Federal Home Loan Bank stock

     0.20          0.12          0.13          0.17      

Total loans, net (2)

     75.82          76.58          79.18          76.85      

Premises and equipment, net

     0.98          1.04          1.17          0.96      

Bank-owned life insurance

     3.11          3.29          -          -      

Other assets

     1.75          1.83          1.94          2.16      
    

 

 

      

 

 

      

 

 

      

 

 

     

Total assets

     100.00     %      100.00     %      100.00     %      100.00   %     
    

 

 

      

 

 

      

 

 

      

 

 

     
   

Total deposits

     84.05     %      85.03     %      84.24     %      81.96   %     

Federal Home Loan Bank advances

     2.72          0.88          1.01          2.02      

Other liabilities

     1.84          1.72          1.96          2.27      
    

 

 

      

 

 

      

 

 

      

 

 

     

Total liabilities

     88.61          87.63          87.21          86.24      

Total equity

     11.39          12.37          12.79          13.76      
    

 

 

      

 

 

      

 

 

      

 

 

     

Total liabilities and equity

     100.00     %      100.00     %      100.00     %      100.00   %     
    

 

 

      

 

 

      

 

 

      

 

 

     

    

                                                       

 

 

(1)

  Includes federal funds sold and certificates of deposit with other banks.

(2)

  Includes mortgage loans held for sale.

Source:  TC Federal Bank, financial statements.

Net total loans (including loans held for sale) increased by 7.7% or $18.9 million from $246.4 million at year-end 2019 to $265.3 million at year-end 2020, spurred mainly by commercial business loans increasing $20.4 million from $9.2 million at year-end 2019 to $29.6 million at year-end 2020. In March 2020, Congress passed the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) to provide economic relief for the country, including the Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) to fund short-term loans for small businesses. The Bank experienced significant growth in commercial business loans in 2020 due to the origination of $25.1 million in PPP loans. The Bank had $17.9 million of PPP

 

13


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

loans outstanding as of December 31, 2020. PPP loans originated by the Bank in 2020 generally have a term of two years or five years and earn interest at 1.0% plus fees. PPP loans are expected to primarily be repaid via forgiveness provisions (under the CARES Act) from the SBA. These loans are fully guaranteed as to principal and interest by the SBA.

The balance sheet value of BOLI increased from zero at year-end 2018 to $10.6 million at December 31, 2019 and $10.9 million at December 31, 2020. In connection with adopting Supplemental Executive Retirement Plans (“SERPs”) for certain of its officers as a result of freezing the pension plan, the Bank purchased single-premium BOLI during 2019 to fund the benefit obligations created by the SERPs. The cash surrender value of these policies was $10.9 million as of December 31, 2020.

Largely as a result of the increase in and cash and cash equivalents and BOLI, the ratio of net total loans to total assets declined from 79.2% at December 31, 2018 to 75.8% at December 31, 2020. Cash and cash equivalents increased from $25.1 million at December 31, 2018 to $47.5 million at December 31, 2020, reflecting a buildup of liquidity from deposit inflows. Total deposits increased from $250.3 million at December 31, 2018 to $294.1 million at December 31, 2020, largely as a result of the Bank emphasizing core deposit growth. In addition, core deposits were elevated by PPP loan funds and other stimulus liquidity deposited into customer accounts. Total deposits increased by 9.3% or $23.3 million from $250.3 million at year-end 2018 to $273.6 million at year-end 2019, and then increased by 7.5% or $17.5 million to $294.1 million at year-end 2020. The Bank’s ratio of net total loans to total deposits decreased from 94.0% at December 31, 2018 to 90.2% at December 31, 2020.

Lending is the principal business activity of the Bank, and its loan portfolio constitutes the largest portion of its assets and is the predominant source of its income. The largest segment of

 

14


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

the Bank’s loan portfolio comprises real estate mortgage loans, consisting primarily of residential mortgage loans, commercial real estate and multi-family mortgage loans, and construction and land development loans. The Bank’s collateralized real estate loans are overwhelmingly secured by properties located in the Bank’s primary lending markets and other nearby areas.

The Bank’s primary lending market is Thomas County, Georgia, and the adjacent Georgia counties of Grady, Colquitt, Brooks, and Mitchell. In Florida, the Bank’s primary market area includes Leon County and the adjacent Florida counties of Gadsden, Wakulla, Jefferson, and Liberty. The Bank’s lending market also includes Chatham County, Georgia, where it operates an LPO in Savannah, and the adjacent Georgia counties of Liberty, Bryan, and Effingham along with the Hilton Head Island-Bluffton-Beaufort metropolitan area in South Carolina.

As presented in Exhibit II-3, the Bank’s current loan portfolio is composed mainly of real estate loans. At December 31, 2020, real estate loans comprised $232.6 million or 86.9% of the gross loan portfolio and consisted of residential loans (including one- to four-family mortgages and home equity lines of credit) and non-residential real estate loans (comprising loans secured by commercial and multi-family real estate and construction and land development loans). Non-real estate loans chiefly comprised commercial business loans and a limited amount of consumer loans. Along with residential lending, the Bank intends to continue to emphasize commercial real estate, commercial business, and construction lending in an effort to diversify its overall loan portfolio, increase the overall yield earned on loans, and assist in managing interest rate risk.

Exhibit II-4 details the Bank’s recent lending activity for its own portfolio. For the year ended December 31, 2020, the Bank originated $86.0 million of loans for portfolio, including $29.8 million of commercial business loans, $21.3 million of residential mortgages, and $19.7 million of commercial and multi-family real estate loans. For the year ended December 31, 2019,

 

15


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

the Bank originated $51.9 million of loans, including $17.6 million of commercial and multi-family real estate loans, $16.6 million of residential mortgages, and $11.0 million of construction and land loans. In addition to orginating loans for its own portfolio, the Bank also originates loan for sale to generate fee income. During 2020, the Bank sold $65.6 million of residential mortgage loans, all on a servicing-released basis, and generated $1.2 million in gains on sale of loans. This level of mortgage banking activity reflected an increase from $20.7 million of residential mortgage loan sales in 2019, which resulted in $380,000 in gains on sale of loans.

At December 31, 2020, the Bank had $105.8 million in residential mortgage loans, which represented 39.6% of total loans. Of the $105.8 million, $39.0 million consisted of non-owner occupied mortgage loans with the remaining $66.8 million in owner-occupied loans. Residential loans decreased by 3.4% or $3.8 million in 2020 after decreasing by 5.2% or $6.0 million in 2019. As noted above, the Bank has also originated single-family, owner-occupied residential loans for sale in the secondary market and it intends to continue this activity to generate fee income. Adjustable-rate loans comprise a majority of the residential mortgage loans in portfolio. Currently, the Bank generally only originates fixed-rate, owner-occupied residential mortgages for sale into the secondary market. The Bank’s residential real estate loans typically have terms of up to 30 years and are generally underwritten pursuant to Fannie Mae documentation guidelines.

The Bank generally limits the loan-to-value (“LTV”) ratios of its residential mortgage loans to 85% of the purchase price or appraised value, whichever is lower. In addition, the Bank occasionally makes residential mortgage loans with LTV ratios in excess of 85% of the purchase price or appraised value, whichever is less, if the borrower obtains private mortgage insurance. The Bank’s adjustable-rate residential mortgage loans typically have fixed interest rate periods for five to ten years and then adjust annually with amortization terms of up to 30 years. The Bank

 

16


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

does not offer “interest only” mortgage loans on permanent residential mortgage loans, and also does not offer residential mortgage loans that provide for negative amortization of principal or contain any other subprime loan characteristics.

At December 31, 2020, the Bank had $87.9 million in commercial real estate and multi-family real estate loans, which represented 32.8% of its total loan portfolio. Of this aggregate total, the Bank’s commercial real estate loans amounted to $72.7 million and multi-family real estate loans amounted to $15.1 million at year-end 2020. The Bank’s commercial real estate lending activity is consistent with its strategy to diversify the loan portfolio and increase the overall portfolio yield. The Bank’s commercial real estate loans are secured by a variety of properties in the Bank’s market areas, including office buildings, farms, retail and mixed-use properties, churches, warehouses, and restaurants. The Bank’s multi-family real estate loans are secured by apartment buildings, mobile home parks, and other multi-family properties. The Bank’s commercial real estate loans are generally originated as balloon loans with an initial term of five to seven years and a 20-year amortization period, although the Bank does originate loans that fully amortize over 20 years with certain financial covenants. The maximum LTV ratio of the Bank’s commercial real estate loans is generally 80%.

The Bank’s commercial real estate loans (including multi-family loans) increased from $71.0 million (33.2% of gross total loans) at year-end 2017 to $90.4 million (37.9%) at year-end 2018 and $95.2 million (38.3%) at year-end 2019, before decreasing to $87.9 million (32.8%) at year-end 2020. Four years ago, the Bank initiated a policy to manage concentration risk, whereas it would limit its total exposure to a single parcel of collateral property to $3.0 million and its aggregate debt exposure to related entities to $5.0 million. The Bank has a few legacy loans outstanding that exceed these current limits, and one loan has been originated that exceeded the

 

17


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

limit to an individual property since implementation of the current policy. This loan is an SBA loan that carries an LTV ratio of less than 55%.

At December 31, 2020, the Bank had $30.0 million in construction and land development loans, which represented 11.2% of its overall loan portfolio, and included $5.0 million in land loans. Construction and development loans increased from $18.2 million at year-end 2018 to $23.4 million at year-end 2019 and $30.0 million at year-end 2020. These loans consist primarily of loans to individuals for the construction of their primary or secondary residences or commercial structures, as well as loans to contractors and builders of single-family homes. The Bank also makes a limited amount of land loans to complement its construction lending activities, as such loans are generally secured by lots that will be used for residential development. The Bank also originates construction loans for commercial development projects, including retail buildings, churches, small industrial facilities, hotels, and office buildings. Most of the Bank’s construction loans are interest-only loans that provide for the payment of interest during the construction phase, which is usually up to 12 months. At the end of the construction phase, the loan may convert to a permanent mortgage loan or the loan may be repaid in full.

At December 31, 2020, the Bank had $29.6 million in commercial business loans, which represented 11.1% of its total loan portfolio. Commercial business loans outstanding have increased from $2.3 million, $3.7 million, $7.7 million, $7.5 million, and $9.2 million at year-end 2015, 2016, 2017, 2018, and 2019, respectively. The Bank’s commercial business loans include loans to a variety of professionals, sole proprietorships, and small businesses operating in the Bank’s market area. As noted previously, the expansion of the commercial business loan portfolio in 2020 was driven by the origination of PPP loans. The Bank originated $25.1 million of PPP loans during 2020 and had $17.9 million of PPP loans outstanding as of December 31, 2020.

 

18


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

As part of its relationship-driven focus, the Bank encourages its commercial borrowers to maintain their primary deposit accounts with the Bank, which helps to improve the Bank’s overall interest rate spread. The Bank’s commercial business loans include term loans and revolving lines of credit and are made with either adjustable or fixed rates of interest. Adjustable interest rates are based on the prime rate or the U.S Treasury constant maturity rate, plus a margin. Commercial business loans are generally secured by business assets of the respective borrowers, and the bank may support this collateral with junior liens on real property. Depending on the collateral used to secure the loans, commercial business loans are made in amounts of up to 75% of the collateral securing the loans.

The Bank had $8.9 million of home equity loans and lines of credit as of December 31, 2020, representing 3.3% of total loans. The Bank offers home equity loans and lines of credit, which are multi-purpose loans used to finance various home or personal needs, where a primary or secondary residence serves as collateral. The Bank’s home equity lines of credit either feature a 10-year term with an interest-only option or a 15-year term that requires a principal payment of 1% of the outstanding balance plus interest. These loans are limited mainly to being collateralized by borrowers’ personal primary residences and to those customers who reside within the Bank’s primary market area with acceptable credit ratings. These loans can be secured either by a first or second lien position. Home equity lines of credit are tied to the prime rate. A conversion option allows for the borrower to convert to a fixed-rate, fully amortizing loan with a 10-year term.

At December 31, 2020, the Bank’s consumer loans amounted to $5.4 million, representing 2.0% of total loans. The Bank offers a limited range of consumer loans, principally to customers residing in its primary market areas who maintain other relationships with the Bank and have

 

19


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

acceptable credit ratings. The Bank’s consumer loans generally consist of loans secured by deposit accounts, loans on new and used automobiles, and unsecured personal loans.

Exhibit II-5 presents a summary of the Bank’s portfolio of cash, liquidity, and investments as of December 31, 2018 to 2020. The Bank’s primary investment objectives include the following: (1) provide and maintain liquidity to meet deposit withdrawal and loan funding needs; (2) help mitigate interest rate and market risk; (3) diversify the Bank’s assets; (4) provide collateral for pledging requirements, and (5) generate a reasonable rate of return on funds within the context of the Bank’s interest rate and credit risk objectives.

The Bank’s Board of Directors is responsible for adopting and reviewing annually the investment policy of TC Federal Bank. The Bank’s Asset/Liability Management Committee (“ALCO”) is responsible for implementing the Bank’s investment policy. The Bank’s ALCO consists of the President/CEO, CFO, Chief Credit Officer, members of the Board, and other members of senior management. The Bank’s CFO, or designee as approved by the ALCO, acts as the Bank’s investment manager and is responsible for executing portfolio strategy as set by the ALCO. All of the Bank’s investment securities are currently classified as available-for-sale.

The Bank implemented a securities portfolio restructuring during 2019 in an effort to improve investment returns across changing interest rate cycles. The Bank had sales of investment securities for total proceeds of approximately $10.9 million, resulting in gains on sale of $67,000. Collateralized mortgage obligations were added to the investment portfolio in 2019 and amounted to $9.7 million at year-end 2019 and $9.1 million at year-end 2020.

At December 31, 2020, the Bank’s cash and investments amounted to $55.5 million or 17.3% of total assets. Cash and cash equivalents (including federal funds sold and certificates of deposit in other financial institutions) amounted to $47.5 million or 74.1% of the Bank’s total cash

 

20


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

and investments as of December 31, 2020. Cash and cash equivalents increased by $14.5 million from year-end 2019 to year-end 2020, largely resulting from the buildup of liquidity related to increased customer deposit inflows. The Bank’s available-for-sale securities portfolio totaled $15.9 million at December 31, 2020 and was composed of $15.4 million in U.S. Government-sponsored enterprises obligations (including residential mortgage-backed securities and collateralized mortgage obligations) and $501,000 in corporate debt obligations. The Bank’s available-for-sale investment securities portfolio had a weighted average yield of 1.70% at December 31, 2020. The Bank also owned $714,000 of stock in the FHLB of Atlanta as of December 31, 2020.

Liability Composition

Deposits are the Bank’s primary external source of funds for lending and other investment purposes. The Bank has also utilized borrowings to supplement deposits as a funding source. Exhibit II-6 presents a summary of the Bank’s deposit composition as of December 31, 2018 to 2020. Total deposits amounted to $294.1 million or 84.0% of total assets and 94.9% of total liabilities at December 31, 2020. Total deposits increased by 7.5% or $20.5 million from $273.6 million at December 31, 2019 to $294.1 million at December 31, 2020. Recent deposit growth has largely been concentrated in the Bank’s interest-bearing checking accounts and savings accounts. The Bank’s recent deposit expansion has been accelerated by the establishment of its Tallahassee branch office (which opened in September 2017), the emphasis on core deposit accounts, and the inflow of PPP loan proceeds and Government stimulus-related liquidity into customer accounts.

TC Federal Bank relies on personalized customer service, longstanding relationships with customers, and the favorable image of the Bank in its primary market area to attract and retain deposits. Deposit account terms vary according to the minimum balance required, the time period

 

21


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

that funds must remain on deposit, and the interest rate, among other factors. In determining the rates and terms of its deposit accounts, the Bank considers the rates offered by competitors, liquidity needs, growth objectives, current operating strategies, and customer preferences and concerns. The Bank’s deposit pricing strategy has generally been to offer competitive rates, while generally not providing the highest rates in the market.

The Bank has placed a concerted emphasis on attracting core (non-certificate) deposit accounts, which tend to represent lower cost and more stable funding sources. Core deposits composed 70.6% or $207.5 million of total deposits at December 31, 2020, which reflected an increase from 52.2% of total deposits or $106.0 million at December 31, 2015. In 2020, the Bank’s weighted average cost of interest-bearing core deposits was 0.48%, the weighted average cost of certificate accounts was 1.53%, and the overall weighted average cost of interest-bearing deposits was 0.80%, reflecting a decline from the corresponding overall cost of 1.16% in 2019.

As a member of the FHLB of Atlanta, the Bank may obtain FHLB borrowings based upon the security of FHLB capital stock owned and certain of the Bank’s real estate mortgage loans. The Bank uses FHLB advances to provide short-term or intermediate-term funding as a supplement to its deposits. As of December 31, 2020, the Bank had $9.5 million in FHLB advances outstanding, which amounted to 2.7% of total assets. The Bank had approximately $19.2 million in available borrowing capacity from the FHLB of Atlanta at December 31, 2020. The Bank could access additional advances if it purchased additional FHLB of Atlanta capital stock. The Bank also had available borrowing capacity through the Federal Reserve Bank of Atlanta and for overnight borrowing under unsecured federal funds lines of credit through correspondent banks. There were no outstanding borrowings against these credit facilities as of December 31, 2020.

 

22


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Equity Capital

The Bank has historically maintained solid capital levels. The Bank’s total equity amounted to $39.9 million or 11.39% of total assets at December 31, 2020. The total equity to assets ratio decreased from 13.76% at December 31, 2017 to 11.39% at December 31, 2020 as the rate of asset expansion outpaced the rate of capital formation. Over the three-year period from December 31, 2017 to December 31, 2020, the Bank’s total equity increased at a compound annual growth rate of 1.3%, while its total assets increased by a compound annual growth rate of 8.5%.

The Bank’s equity capital increased by $70,000 or 0.2% from $39.8 million at year-end 2019 to $39.9 million at year-end 2020. Retained earnings of $308,000 added to the Bank’s equity for the year ended December 31, 2020. However, the Bank’s accumulated other comprehensive income (“AOCI”) declined by $238,000 during 2020. The Bank’s AOCI is affected mainly by unrealized gains or losses on available-for-sale securities and changes in post-retirement benefit obligations. The Bank’s equity increased by $331,000 due to increases in unrealized gains but was reduced by $569,000 due to changes in the funded status of post-retirement benefit obligations.

The Bank’s capital level remains strong in comparison to minimum regulatory requirements. The Bank’s regulatory capital ratios of tier 1 leverage capital, common equity tier 1 risk-based capital, tier 1 risk-based capital, and total risk-based capital were 11.73%, 16.47%, 16.47%, and 17.72%, respectively, as of December 31, 2019. In comparison, the minimum regulatory requirements under federal banking agency guidelines were 4.00%, 4.50%, 6.00%, and 8.00%, and the threshold requirements for regulatory “well capitalized” levels under prompt corrective action provisions were 5.00%, 6.50%, 8.00%, and 10.00%, respectively. Based on these regulatory capital ratios and requirements, the Bank was considered well capitalized for regulatory purposes as of December 31, 2020.

 

23


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Income and Expense Trends

Table 3 displays the main components of the Bank’s earnings performance for the years ended December 31, 2018 to 2020. Table 4 displays the Bank’s principal income and expense ratios as a percent of average assets for the corresponding periods. Table 5 displays the Bank’s weighted average yields on interest-earning assets and weighted average costs of interest-bearing liabilities for the years ended December 31, 2018 to 2020.

General Overview

Over recent years, the Bank has exhibited a record of low to moderate profitability from core operations (excluding non-recurring items). The Bank’s net income amounted to $308,000 for 2020, $1.2 million for 2019, and $679,000 in 2018. The Bank reported a return on average assets (“ROA”) of 0.24%, 0.39%, and 0.09% for 2018, 2019, and 2020, respectively. The Bank reported a return on average equity (“ROE”) of 1.80%, 3.06%, and 0.76% for 2018, 2019, and 2020, respectively. The Bank’s profitability in 2020 was impacted by several non-recurring items, including data processing conversion costs and expenses associated with a delayed capital offering.

Compared to its asset size peer group of federally insured savings institutions, the Bank’s ROA of 0.24% in 2018 lagged the corresponding peer group average of 0.60% and its ROA of 0.39% in 2019 trailed the peer group average of 0.71%. Similarly, the Bank’s ROA of 0.09% in 2020 was below the peer group average of 0.66%. Compared to its regulatory peer group on a historical basis, the Bank’s profitability trends can be characterized by below-average non-interest income ratios and above-average non-interest expense ratios. However, the Bank’s net interest margin in 2020 at 3.38% exceeded the peer group average of 3.02%. While the peer group experienced a decline in its average net interest margin in recent years, the Bank has been able to reverse this trend by generating steady asset growth and increasing its core deposit base.

 

24


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 3

Income Statement Summary

For the Years Ended December 31, 2018 to 2020

(Dollars in Thousands)

 

 

               Year Ended December 31,          
     2020    2019    2018
              

Interest income

     $ 13,088      $ 12,556      $ 11,374

Interest expense

       2,365        3,101        2,110
    

 

 

      

 

 

      

 

 

 

Net interest income

       10,723        9,455        9,264

Provision for (reduction in) loan losses

       780        -        (551 )
    

 

 

      

 

 

      

 

 

 

Net interest income after provision

       9,943        9,455        9,815

Service charges on deposit account

       472        513        420

Gain on sale of mortgage loans

       1,236        380        187

Gain on sale of available-for-sale securities

       -        67        -

Other income

       323        300        -
    

 

 

      

 

 

      

 

 

 

Total non-interest income

       2,031        1,260        607

Salaries and employee benefits

       6,444        5,327        5,499

Occupany equipment

       754        658        629

Other real estate owned expense, net

       (13 )        11        (4 )

Data processing conversion costs

       1,132        -        -

Expenses of delayed stock offering

       506        -        -

Other expense

       2,803        3,145        3,271
    

 

 

      

 

 

      

 

 

 

Total non-interest income

       11,626        9,141        9,395

Income before income taxes

       348        1,574        1,027

Income tax expense

       40        367        348
    

 

 

      

 

 

      

 

 

 

Net income

     $ 308      $ 1,207      $ 679
    

 

 

      

 

 

      

 

 

 
              

Source:  TC Federal Bank, financial statements.

Years Ended December 31, 2019 and 2020

Net income declined to $308,000 in 2020 from $1.2 million in 2019, a decrease of $899,000 or 74.5%. The decrease was caused by increases of $2.5 million in non-interest expense and $780,000 in the loan loss provision, offset partially by increases of $1.3 million in net interest income and $771,000 in non-interest income. Net interest income increased from $9.5 million in 2019 to $10.7 million in 2020, due mainly to an increase in interest-earning assets in 2020 and an increase in the net interest spread from 3.07% in 2019 to 3.23% in 2020. The yield on interest-earning assets declined by 20 basis points from 4.32% in 2019 to 4.12% in 2020, while, the cost of interest-bearing liabilities declined by 36 basis points from 1.25% in 2019 to 0.89% in 2020.

 

25


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 4

Income Statement Ratios

For the Years Ended December 31, 2018 to 2020

(Percent of Average Assets)

 

 

               Year Ended December 31,                
          2020                  2019                  2018         

Interest income

     3.90     %      4.11     %      4.01     %

Interest expense

     0.70          1.00          0.74    
  

 

 

      

 

 

      

 

 

   

Net interest income

     3.19          3.09          3.26    

Provision for (reduction in) loan losses

     0.23          0.00          (0.19  
  

 

 

      

 

 

      

 

 

   

Net interest income after provision

     2.96          3.09          3.46    

Service charges on deposit account

     0.14          0.17          0.15    

Gain on sale of mortgage loans

     0.37          0.12          0.07    

Gain on sale of available-for-sale securities

     -            0.02          -      

Other income

     0.10          0.10          0.00    
  

 

 

      

 

 

      

 

 

   

Total non-interest income

     0.60          0.41          0.21    

Salaries and employee benefits

     1.92          1.74          1.94    

Occupany equipment

     0.22          0.22          0.22    

Other real estate owned expense, net

     (0.00        0.00          (0.00  

Data processing conversion costs

     0.34          -            -      

Expenses of delayed stock offering

     0.15          -            -      

Other expense

     0.83          1.03          1.15    
  

 

 

      

 

 

      

 

 

   

Total non-interest income

     3.46          2.99          3.31    

Income before income taxes

     0.10          0.50          0.36    

Income tax expense

     0.01          0.12          0.12    
  

 

 

      

 

 

      

 

 

   

Net income

     0.09          0.39          0.24    
  

 

 

      

 

 

      

 

 

   

 

Source:  TC Federal Bank, financial statements; Feldman Financial calculations.

The provision for loan losses was increased from zero in 2019 to $780,000 for 2020. The Bank’s ratio of non-performing assets to total assets declined from 0.92% at December 31, 2019 to 0.59% at December 31, 2020. The Bank increased the provision in 2020 to reflect the continued growth of the loan portfolio along with the uncertain economic impact of the coronavirus pandemic. The allowance for loan losses increased from $3.1 million at December 31, 2019 to $4.1 million at December 31, 2020. The ratio of the allowance for loan losses to gross total loans (including loans held for sale) increased from 1.23% at year-end 2019 to 1.51% at year-end 2020. The Bank incurred net loan charge-offs of $121,000 in 2019, and realized net recoveries of $241,000 for 2020.

 

26


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 5

Yield and Cost Summary

For the Years Ended December 31, 2018 to 2020

 

 

 

     Year Ended
          December 31,          
 
     2020     2019      2018  

Weighted Average Yields

       

Loans receivable

     4.61   %      4.69         4.57   % 

Investment securities

     2.09        2.95         3.07   

Interest-earning deposits

     0.92        1.87         1.28   

Other interest-earning assets

     4.62        6.33         6.62   

Total interest-earning assets

     4.12        4.32         4.11   

Weighted Average Costs

       

Savings and money market accounts

     0.63        0.99         0.79   

Interest-bearing checking accounts

     0.07        0.24         0.18   

Certificates of deposit

     1.53        1.82         1.24   

Total interest-bearing deposits

     0.88        1.24         0.90   

Borrowed funds

     1.14        2.48         2.61   

Total interest-bearing liabilities

     0.89        1.25         0.92   

Net interest rate spread (1)

     3.23        3.07         3.19   

Net interest margin (2)

     3.38        3.26         3.35   

 

 

 

  (1) 

Weighted average yield on interest-earning assets less the weighted average cost of interest-bearing liabilities.

  (2) 

Net interest income divided by average total interest-earning assets.

Source:  TC Federal Bank, financial data.

The Bank’s non-interest income primarily comprises service charges on deposit accounts, gains on sale of mortgage loans, gains on sale of securities, and BOLI income. The Bank’s non-interest income increased by $771,000 or 61.2% from $1.3 million in 2019 to $2.0 million in 2020. Gains on sale of securities decreased from $67,000 in 2019 to zero in 2020. BOLI income increased moderately by 1.7% from $296,000 in 2019 to $301,000 in 2020. As a result of the increased level of non-interest income, the ratio of non-interest income to average assets increased from 0.41% in 2019 to 0.60% for 2020.

 

27


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Non-interest expense increased by $2.5 million or 27.2% from $9.1 million in 2019 to $11.6 million in 2020. The significant increase was due primarily to the impact of non-recurring items. The Bank experienced $1.1 million in expenses related to the conversion of the Bank’s core data processor to a new system. In addition, the Bank recognized $506,000 in previously deferred expenses associated with its delayed capital offering. In February 2020, the Bank adopted plans to pursue a minority stock offering under a mutual holding company structure. Due to market conditions being impacted by the coronavirus pandemic, the Bank decided to delay implementation of its capital until later in 2020 or 2021. Ultimately, the Bank elected to restructure its capital offering as a standard mutual-to-stock transaction and is currently pursuing implementation of the Stock Offering in 2021. Because of the delay in the capital offering, the expenses incurred earlier in 2020 were required to be charged to operations (instead of being deferred and deducted from the gross proceeds of the capital offering).

Salaries and employee benefits increased by $1.1 million or 21.0% from $5.3 million in 2019 to $6.4 million in 2020, primarily reflecting expansion of the Bank’s staff personnel. The number of full-time equivalent employees increased from 45 at December 31, 2019 to 54 at December 31, 2020. The increase in salaries and employee benefits was also related to the increased variable compensation paid to mortgage lenders as a result of increased lending volume in 2020. The ratio of non-interest expense to average assets increased from 2.99% for 2019 to 3.46% for 2020. Excluding the data processing conversion costs and expenses of the delayed capital offering, the Bank’s adjusted non-interest expense ratio would have measured 2.97% of average assets in 2020.

As discussed earlier, the Bank has placed considerable emphasis on enhancing operating efficiency and improving its historically high efficiency ratio. Although the Bank’s efficiency

 

28


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

ratio remains high in comparison to peers, it improved from 100.8% in 2017 to 95.2% in 2018 and 85.9% in 2019, before increasing to 91.2% because of the non-recurring items. (The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income exclusive of securities gains.) Operating expenses in prior years had been elevated by the opening of new offices, severance benefits, and increased expenses for professional services related to outside consultants and for checking account marketing programs. Excluding the impact of the data processing conversions costs and expenses of the delayed stock offering, the Bank’s adjusted efficiency ratio would have measured 78.3% in 2020.

The provision for income taxes decreased from $367,000 for the year ended December 31, 2019 to $40,000 for the year ended December 31, 2020. The effective income tax rate was approximately 23.3% and 11.4% for the years ended December 31, 2019 and 2020, respectively. The decline in the effective tax rate was due in part to the recognition of tax-exempt BOLI income offsetting the much lower level of pre-tax income in 2020.

Years Ended December 31, 2018 and 2019

Net income was $1.2 million for the year ended December 31, 2019, compared to net income of $679,000 for the year ended December 31, 2018, an increase of $528,000 or 77.8%. The increase was due to a $191,000 increase in net interest income, a $653,000 increase in non-interest income, and a $254,000 decrease in non-interest expense, offset partially by a change in the credit for loan losses from $551,000 in 2018 to zero in 2019. Net interest income increased by $181,000 from $9.3 million in 2018 to $9.5 million in 2019. This increase was due to an increase in the balance of interest-earning assets in 2019 versus 2018, offset by a decrease in the net interest rate spread to 3.07% for 2019 from 3.19% in 2018 and a decrease in the net interest margin to 3.26% for 2019 from 3.35% in 2018.

 

29


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

The decrease in the net interest rate spread and the net interest margin was primarily due to the increase in the average balance of interest-bearing liabilities from $224.9 million for the year ended December 31, 2018 to $247.2 million for the year ended December 31, 2019 and an increase in the weighted average rate paid on interest-bearing liabilities from 0.92% for the year ended December 31, 2018 to 1.25% for the year ended December 31, 2019. This decrease was partially offset by an increase in the average balances and yields on interest-earning assets. The Bank’s loan portfolio yield increased by 12 basis points from 4.57% in 2018 to 4.69% in 2019, while the securities portfolio yield decreased by 12 basis points from 3.07% in 2018 to 2.95% in 2019. The Bank’s yield on interest-earning deposits increased by 49 basis points from 1.28% in 2018 to 1.87% in 2019, reflecting higher market interest rates. As a result, the overall yield on total interest-earning assets increased by 21 basis points from 4.11% in 2018 to 4.32% in 2018.

While the Bank’s weighted average yield on interest-earning assets increased by 22 basis points from 4.11% in 2018 to 4.33% in 2019, the weighted average cost of interest-bearing liabilities increased further by 33 basis points from 0.92% to 1.25%. The Bank’s cost of interest-bearing deposits increased by 34 basis points from 0.90% in 2018 to 1.24% in 2019, primarily due to increases in rates paid on certificate accounts. The Bank’s cost of borrowings decreased by 13 basis points from 2.61% in 2018 to 2.48% in 2019, mainly due to the maturity of certain high-cost FHLB advances in 2018.

Based on management’s analysis of the allowance for loan losses, the Bank did not record a provision for loan losses for the year ended December 31, 2019 and credited the provision expense in an amount of $551,000 for the year ended December 31, 2018. The Bank’s allowance for loan losses was $3.1 million at December 31, 2019 as compared to $3.2 million at December 31, 2018. The ratio of the allowance for loan losses to total loans decreased to 1.23% at December

 

30


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

31, 2019 from 1.33% at December 31, 2018, and the ratio the allowance for loan losses to non-performing loans decreased to 118.3% at December 31, 2019 from 247.7% at December 31, 2018.

The Bank’s non-interest income increased by $653,000 to $1.2 million for the year ended December 31, 2018 as compared to $607,000 for the year ended December 31, 2018. The increase was primarily due to the contribution of $296,000 in BOLI income in 2019 and net increases of $93,000, $293,000, and $67,000 in service charges, gains on sale of loans, and gains on sale of securities, respectively. As a result of the increased level of non-interest income, the Bank’s ratio of non-interest income to average assets increased from 0.21% for the year ended December 31, 2018 to 0.41% for the year ended December 31, 2019.

Non-interest expense decreased by $254,000 or 2.7% to $9.1 million for the year ended December 31, 2019 from $9.4 million for the year ended December 31, 2017. The decrease was due primarily to a $172,000 or 3.1% decrease in salaries and employee benefits and a $186,000 or 39.7% decrease in advertising expenses. Salaries and benefits decreased primarily due to the freezing of new accruals in the directors deferred fee plan and decreasing the interest rate paid on previously deferred compensation. The ratio of non-interest expense to average assets declined from 3.31% for 2018 to 2.99% for 2019. The Bank’s non-interest expense ratio had previously declined from 3.48% in 2017.

The provision for income taxes increased by $20,000 or 5.8% to $367,000 for the year ended December 31, 2019 from $347,000 for the year ended December 31, 2018. The effective tax rate was approximately 33.8% and 23.3% for the years ended December 31, 2018 and 2019, respectively. The decline in the effective tax rate was due in part to the recognition of tax-exempt BOLI income in 2019.

 

31


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Interest Rate Risk Management

The Bank seeks to reduce its earnings vulnerability and capital risk to changes in market interest rates by managing the mismatch between asset and liability maturities and interest rates. The primary objective of the Bank’s asset/liability management program is to optimize earnings and return on capital within acceptable levels of risk. The Bank’s ALCO focuses on ensuring a stable and steadily increasing flow of net interest income through managing the size and mix of the balance sheet. The ALCO is expected to integrate the Bank’s asset/liability management process into its operational decision making, including portfolio structure, investments, business planning, funding decisions, and pricing. The ALCO is responsible for evaluating the interest rate risk inherent in the Bank’s assets and liabilities, for determining the level of risk that is appropriate given the Bank’s business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the policy and guidelines approved by the Board of Directors.

The asset/liability and funds management policy of the Bank falls under the authority of the Board of Directors, which in turn assigns authority for its formulation, revision, and administration to the ALCO. The ultimate responsibility for effective asset/liability management rests with the Board. The responsibilities conveyed to the ALCO include:

 

   

Developing an asset/liability management process and related procedures.

 

   

Establishing a monitoring and reporting system.

 

   

Developing asset/liability strategies and tactics.

 

   

Submitting a written report to the Board at least quarterly.

 

   

Overseeing the maintenance of a management information system that supplies, on a timely basis, the information and data necessary for the ALCO to fulfill its role as asset/liability manager.

 

 

   

Ensuring independent ALCO review is performed no less than annually.

 

32


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

TC Federal Bank attempts to manage its interest rate risk to minimize the exposure of the Bank’s earnings and capital to changes in market interest rates. The Bank has implemented various strategies to manage its interest rate risk. By enacting these strategies, the Bank believes that it is better positioned to react to changes in market interest rates. These strategies include:

 

   

Originating loans with adjustable interest rates.

 

   

Promoting core deposit products.

 

   

Selling a portion of fixed-rate one- to four-family residential mortgage loans.

 

   

Maintaining investments as available-for-sale securities.

 

   

Diversifying the Bank’s loan portfolio.

 

   

Strengthening the Bank’s capital position, so as to increase the ratio of interest-earning assets relative to interest-rate sensitivity funding sources.

 

The Bank uses various tools in measuring and managing interest rate risk, including net interest income simulations and economic value of equity (“EVE”) simulations. These tools are utilized to quantify the potential impact on earnings and capital of changing interest rates over a short-term simulation horizon (two-year net interest income simulations) as well as to identify expected earnings given longer-term rate cycles (EVE simulations).

Net interest income simulation functions as the Bank’s primary tool for benchmarking near-term earnings exposure. The Bank analyzes its sensitivity to changes in interest rates through an interest rate risk model, developed by a third-party provider. The Bank estimates its net interest income for a 12-month period, and then calculates what net interest income would be for the same period under the assumptions that the U.S. Treasury yield curve increases instantly by up to 400 basis points or decreases instantly by up to 200 basis points, in 100 point increments, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve.

 

33


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 6 below sets forth, as of December 31, 2020, the calculation of the estimated changes in the Bank’s net interest income resulting from the designated immediate changes in the U.S. Treasury yield curve. As shown in the table, an upward change of 100 basis points in market interest rates would reduce net interest income by $413,000 and a downward change of 100 basis points would decrease net interest income by $78,000.

Table 6

Net Interest Income Sensitivity

As of December 31, 2020

(Dollars in Thousands)

 

     

Basis Point

Change in

Interest

Rates (1)

 

Change in

Net Interest

Income

Year 1 Forecast

($000s)

 

Percent

Year 1 Change

from Level

(%)

     
+ 400 b.p.   $(1,285)   (11.75)%
     
+ 300 b.p.        (756)     (6.92)%
     
+ 200 b.p.        (654)     (5.98)%
     
+ 100 b.p.        (413)     (3.78)%
     
Level           --     --
     
- 100 b.p.          (78)     (0.71)%
     
- 200 b.p.          (78)     (0.71)%

 

  (1)

Assumes an immediate uniform change in interest rates at all maturities.

 

  Source:  

TC Federal Bank, financial data.

Additionally, the need exists for more general management of the longer-term maturity/ repricing sectors of the balance sheet. Therefore, the Bank utilizes the EVE model to identify potential long-term exposures to sustained higher or lower rate environments. The EVE model is used to compute amounts by which the net present value of the Bank’s asset and liabilities would change in the event of a range of assumed changes in market interest rates. This model uses a

 

34


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

discounted cash flow analysis and an option-based pricing approach to measure the interest rate sensitivity of EVE. The model estimates the economic value of each type of asset, liability, and off-balance sheet contract under assumptions that the U.S. Treasury yield curve increases or decreases instantaneously by 100 basis point increments, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve. The Bank currently calculates EVE under assumptions that market interest rates increase by 100, 200, 300, and 400 basis points and that rates decrease by 100 and 200 basis points. Table 7 below sets forth, as of December 31, 2020, the estimated changes in the Bank’s EVE that would result from the designated instantaneous changes in market interest rates.

Table 7

Economic Value of Equity

As of December 31, 2020

(Dollars in Thousands)

 

           

      Basis Point      

Change in

Interest

Rates (1)

 

Estimated

EVE (2)

($000s)

 

Amount

Change

from Base

($000s)

 

Percent

Change

from Base

 

EVE

Ratio (3)

 

Basis Point

Change in

EVE Ratio

       

+ 400 b.p.

  $40,813               $11,478                39.13%               12.37%               419 b.p.
       

+ 300 b.p.

  41,634               12,299                41.93%               12.33%               415 b.p.
       

+ 200 b.p.

  40,390               11,055                37.69%               11.70%               352 b.p.
       

+ 100 b.p.

  36,538               7,203                24.55%               10.37%               219 b.p.
       

Base

  29,335               --                --                   8.18%               --
       

- 100 b.p.

  16,388               (12,947)               (44.13)%               4.56%               (362) b.p.  
       

- 200 b.p.

  14,110               (15,225)               (51.90)%               3.92%               (426) b.p.  

 

(1)

Assumes an instantaneous uniform change in interest rates at all maturities.

(2)

EVE is the discounted present value of expected cash flows from assets, liabilities, and off-balance sheet contracts.

(3)

EVE ratio represents EVE divided by the present value of assets, which is calculated as the discounted value of incoming cash flows on interest-earning assets.

Source:  TC Federal Bank, financial data.

 

35


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

The table above indicates that at December 31, 2020, in the event of an instantaneous parallel 100 basis point increase in interest rates, the Bank would experience a 24.6% increase in EVE. In the event of an instantaneous 100 basis point decrease in interest rates, the Bank would experience a 44.1% decrease in EVE. The EVE simulations give no effect to any steps that the Bank might take to counter the impact of such interest rate movement.

 

36


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Asset Quality

Table 8 summarizes the Bank’s total non-performing assets as of December 31, 2018 to 2020. The Bank has a solid record of reporting satisfactory asset quality in recent years. Total non-performing assets decreased from $5.5 million at December 31, 2015 to $2.0 million, $2.1 million, and $1.6 million at December 31, 2016, 2017, and 2018, respectively. Total non-performing assets increased to $2.9 million at December 31, 2019, mainly as a result of an increase in non-performing commercial real estate loans, before declining to $2.1 million at December 31, 2020. Non-performing assets at year-end 2020 consisted of $2.0 million in non-performing loans and real estate owned of $81,000. In relation to total assets, non-performing assets decreased from 2.61% at December 31, 2015 to 0.55% at December 31, 2018, before increasing to 0.92% at December 31, 2019 and then decreasing to 0.59% at December 31, 2020.

Table 9 summarizes the Bank’s allowance for loan losses as of and for the year ended December 31, 2018 to 2020. The allowance for loan losses decreased from $4.9 million at December 31, 2016 to $3.5 million, $3.2 million, and $3.1 million at December 31, 2017, 2018, and 2019, respectively. The Bank did not record any provision to loan losses for the years ended December 31, 2017 to 2019. The Bank recorded credits or reductions to its loan loss allowance in the amount of $1.9 million in 2017 and $550,000 in 2018. For 2020, the Bank recorded a provision in the amount $780,000 to reflect the steady expansion of the loan portfolio and the uncertain economic impact of the coronavirus pandemic. As a result the allowance for loan losses increased to $4.1 million at December 31, 2020. Management’s evaluation of the adequacy of the loan loss allowance is based on various qualitative and quantitative loan portfolio risk factors and has taken into account the overall declines in non-performing assets, increased level of recoveries in prior years, and the continued decrease in non-accruing residential mortgage loans. As a result of the

 

37


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

decreased level of provisions from 2017 to 2019, the ratio of the allowance for loan losses to gross total loans declined from 1.62% at year-end 2017 to 1.33% at year-end 2018 and 1.23% at year-end 2019. However, following the $780,000 provision for loan losses in 2020, the ratio of the allowance for loan losses to gross total loans increased to 1.53% at December 31, 2020.

Table 8

Non-performing Asset Summary

As of December 31, 2018 to 2020

(Dollars in Thousands)

 

                        December 31,                       
 

    2020    

    2019    

    2018    

Non-accruing Loans

Residential mortgage

$ 624 $ 905 $ 1,093

Home equity line of credit

  -   4   20

Multi-family real estate

  -   -   -

Commercial real estate

  1,339   1,621   120

Construction and land development

  -   15   53

Commercial business

  -   -   -

Consumer

  -   -   -

 

 

 

 

 

 

 

 

 

Total non-accruing loans

  1,963   2,545   1,286

 

 

 

 

 

 

 

 

 

Accruing Loans 90 Days or More Past Due

Residential mortgage

  16   46   -

Other

  -   -   -

 

 

 

 

 

 

 

 

 

Total accruing loans 90+ days past due

  16   46   -

 

 

 

 

 

 

 

 

 

Total non-performing loans

  1,979   2,591   1,286

Real estate owned

  81   358   351

 

 

 

 

 

 

 

 

 

Total non-performing assets

$ 2,060 $ 2,949 $ 1,637

 

 

 

 

 

 

 

 

 

Accruing troubled debt restructurings

  319   246   314

 

 

 

 

 

 

 

 

 

Total non-performing assets (1)

$ 2,379 $ 3,195 $ 1,951

 

 

 

 

 

 

 

 

 

Total non-performing loans to gross total loans

  0.74%   1.04%   0.54%

Total non-performing assets to total assets

  0.59%   0.92%   0.55%

Total non-performing assets to total assets (1)

  0.68%   0.99%   0.66%

    

 

  (1)

Including accruing troubled debt restructurings.

Source:  TC Federal Bank, financial data.

 

38


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 9

Allowance for Loan Losses

As of or For the Years Ended December 31, 2018 to 2020

(Dollars in Thousands)

 

    

 

As of or For the Year Ended
December 31,

     2020    2019    2018

Allowance at beginning of year

     $ 3,065      $ 3,186      $ 3,470

Charge-offs:

              

Residential mortgage loans

       (3 )        (15 )        (21 )

Home equity loans

       (1 )        -        -

Multi-family real estate loans

       -        -        -

Commercial real estate loans

       (63 )        (199 )        -

Construction and land development loans

       (1 )        -        (4 )

Commercial business loans

       -        -        -

Consumer loans

       -        -        -
    

 

 

      

 

 

      

 

 

 

Total charge-offs

       (68 )        (214 )        (25 )

Recoveries

              

Residential mortgage loans

       123        21        186

Home equity loans

       -        -        2

Multi-family real estate loans

       -        -        -

Commercial real estate loans

       -        -        2

Construction and land development loans

       32        38        38

Commercial business loans

       146        34        63

Consumer loans

       8        -        -
    

 

 

      

 

 

      

 

 

 

Total recoveries

       309        93        291

Net (charge-offs) recoveries

       241        (121 )        266

Additions (reductions) charged to operations

       780        -        (550 )
    

 

 

      

 

 

      

 

 

 

Allowance at end of year

     $ 4,086      $ 3,065      $ 3,186
    

 

 

      

 

 

      

 

 

 

Allowance to non-performing loans

       206.47%        118.29%        247.74%

Allowance to gross total loans

       1.53%        1.23%        1.33%

Net (charge-offs) recoveries to average loans

       0.09%        (0.05)%          0.12%
              

Source:  TC Federal Bank, financial data.

 

39


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Office Facilities

The Bank currently conducts business from its main office in Thomasville, Georgia, and one branch office in Tallahassee, Florida. Thomasville is located approximately 35 miles north of Tallahassee. The Bank owns its main office building in Thomasville and the branch office in Tallahassee. The Bank leases an office in Savannah, Georgia, which serves as an LPO primarily for the origination of commercial real estate loans. The Bank also leases an office in Tallahassee that serves as a residential mortgage center. As of December 31, 2020, the net book value of the Bank’s premises and equipment was $3.4 million, measuring 1.0% of total assets. The Bank believes that its current facilities are adequate to meet its present and foreseeable needs, subject to possible future expansion.

Exhibit II-8 provides summary information about the Bank’s office properties. The main office is located at 131 South Dawson Street in Thomasville. This office is owned by the Bank and had a net book value of $2.1 million at December 31, 2020. The Tallahassee branch office is located at 2915-501 Kerry Forest Parkway and had a net book value of $1.4 million at December 31, 2020. Each banking office features a drive-up lane and a drive-up automated teller machine (“ATM”). The Tallahassee branch office was opened in 2017. The Savannah LPO was also opened in 2017.

 

40


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Market Area

Overview of Market Area

TC Federal Bank is headquartered in Thomasville, Georgia and operates a branch office and residential mortgage center in Tallahassee, Florida. Both of the Bank’s full-service office locations feature an ATM for 24-hour banking access. The Bank also operates a commercial LPO in Savannah, Georgia. The Bank’s market area includes the counties in which its branches are located along with the adjacent counties. Specifically, the Bank’s primary market area is Thomas County, Georgia, and the adjacent counties of Gray, Colquitt Brooks, and Mitchell. In Florida, the Bank’s market area is centered on Leon County and the adjacent counties of Gadsden, Wakulla, Jefferson, and Liberty. The Savannah LPO targets Chatham County and the adjacent counties of Liberty, Bryan, and Effingham as well as the Hilton Head Island-Bluffton-Beaufort (South Carolina) Metropolitan Statistical Area (“MSA”).

Thomasville is the county seat of Thomas County, Georgia. The estimated population of Thomasville in 2021 was 17,889, making it the second largest city in Southwest Georgia after Albany. Thomas County is strategically located on the Georgia-Florida state boundary line and offers a combination of an excellent transportation system (both road and rail) and high-speed internet and telecommunication to attract a growing number of businesses. Thomasville functions as a regional hub attracting employment from residents of nearby communities. Thomasville and Thomas County both serve a five-county area with an estimated population of approximately 152,000 in 2021. Thomasville is home to Thomas University and Southern Regional Technical College. Headquartered in Thomasville, Flowers Foods, Inc. is a publicly traded company and one of the largest producers of fresh packaged bakery foods in the nation with 2020 sales of $4.4 billion. Table 10 presents the largest employers in Thomas County, excluding retail operations.

 

41


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 10

Largest Employers in Thomas County, Georgia

 

Company / Organization    Number of    
Employees    

Archbold Medical Center

   2,500

Thomas County School System

      814

Thomasville City School System

      450

City of Thomasville

      435

Hurst Boiler and Welding Company (1)

      353

Walmart Meat Processing

      350

Flowers Foods Corporate Office (1)

      323

Oil Dry Corporation of Georgia

      321

Thomas County Government

      304

FPL Foods

      300

Cleaver Brooks (1)

      267

Woodhaven Industries

      250

Flowers Baking Company

      250

Check Mate Industries

      230

Evoqua

      214

Thomas University

      208

Ambassador

      200

Turbine Engine Components Technologies (1)

      175

Cives Steel Company

      125

American Signature Furniture

        65

Ag Pro (1)

        60

 

  (1) 

Corporate headquarters.

Source:  Thomasville-Thomas County Chamber of Commerce.

Tallahassee is the capital city of the state of Florida. It is the county seat and only incorporated municipality in Leon County. As the capital, Tallahassee is the site of the Florida State Capitol and nearly 30 state agency headquarters. The city is also known for its large number of law firms, lobbying organizations, trade associations, and professional associations. Tallahassee serves as the main center for trade and agriculture in the Florida Big Bend and Southwest Georgia regions. The city is home to Florida State University, Florida A&M

 

42


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

University, and Tallahassee Community College, which collectively have approximately 80,000 students. Leon County had an estimated 2021 population of 298,913 and the Tallahassee MSA, which includes the Florida counties of Leon, Gadsden, Jefferson, and Wakulla, had an estimated 2021 population of 394,182

Table 11 displays the major employers in Tallahassee (Leon County), exclusive of retail operations. The state of Florida is the area’s largest employer with over 19,000 employees, followed by Florida State University with over 14,000 employees. Other large employers in the area include Tallahassee Memorial Healthcare, Leon County Schools, and the city of Tallahassee.

Savannah is the oldest city in the state of Georgia and is the county seat of Chatham County. An industrial center and an important Atlantic seaport, Savannah is Georgia’s fourth largest city with a 2021 estimated population of 145,429. The Savannah MSA, which includes the Georgia counties of Chatham, Bryan, and Effingham, is Georgia’s third largest MSA with an estimated population of 399,492. Tourism has become an important draw for Savannah and each year the city attracts millions of visitors to its cobblestone streets, parks, and notable historic buildings. The principal employers in Savannah include Memorial Health Medical Center, Gulfstream Aerospace Corporation, St. Joseph’s/Candler Health Care System, Georgia-Pacific Corporation, and International Paper Company. Savannah is home to Savannah College of Art and Design, Georgia Southern University-Armstrong Campus, Savannah State University, and South University.

Table 12 provides selected demographic data for the United States, Georgia, Thomas County (Georgia), Leon County (Florida), and Chatham County (Georgia). Thomas County’s population has been relatively stagnant since 2020. Thomas County is projected to experience a low population growth rate of 1.4% over the next five years, while Chatham County and Leon County project comparatively robust population growth rates of 3.9% and 4.5%, respectively.

 

43


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 11

Largest Employers in Leon County, Florida

 

     
Employee Size    Employer    Industry
5,000+   

State of Florida

  

Government

  

Florida State University

  

Education

2,000 to 4,999   

Tallahassee Memorial Healthcare, Inc.

  

Healthcare

  

Leon County Schools

  

Education

  

City of Tallahassee

  

Government

1,000 to 1,999   

Florida A&M University

  

Education

  

Leon County

  

Government

  

Tallahassee Community College

  

Education

  

Capital Regional Medical Center

  

Healthcare

300 to 999   

Capital City Bank Group

  

Finance and insurance

  

Mainline Information Systems

  

Information technology

  

Capital Health Plan

  

Healthcare

  

Apalachee Center, Inc.

  

Healthcare

  

Goodwill Industries - Big Bend

  

Social Services

  

Westminster Oaks

  

Healthcare

  

General Dynamics Land Systems

  

Manufacturing

  

St. Marks Powder

  

Manufacturing

  

Citizens Property Insurance Corporation

  

Business services

  

FBMC Benefits Management

  

Business services

  

The Florida Bar

  

Associations & organizations

  

Flagler College

  

Education

  

VA Outpatient Clinic

  

Healthcare

  

Big Bend Hospice

  

Healthcare

200 to 299   

Florida Bar

  

Associations & organizations

  

Tallahassee Primary Care Associates

  

Healthcare

  

Comcast Cable

  

Telecommunications

  

HealthSouth Rehabilitation Hospital

  

Healthcare

  

Tri-Eagle Sales

  

Transportation

  

Danfoss Turbocor

  

Manufacturing

  

GT Technologies

  

Manufacturing

  

Radiology Associates

  

Healthcare

100 to 199   

Syn-Tech Systems

  

Manufacturing

  

BASF Catalysts

  

Manufacturing

  

Tallahassee Orthopedic Clinic

  

Healthcare

  

CenturyLink

  

Telecommunications

  

Select Specialty Hospital

  

Government

  

Miracle Hill Nursing and Rehabilitation Center

  

Healthcare

  

Heritage Health Care Center

  

Healthcare

Source:  Tallahassee-Leon County Office of Economic Vitality.

 

44


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 12

Selected Demographic Data

 

      United
States
       Georgia        Thomas
County
(Georgia)
       Leon
County
(Florida)
       Chatham
County
(Georgia)
         

 

Total Population

                           

    2010 - Base

     308,745,538          9,687,653          44,720          275,487          265,128       

    2021 - Current

     330,946,040          10,769,971          44,364          298,913          291,228       

    2026 - Projected

     340,574,349          11,272,730          44,983          312,244          302,657       

    % Change 2010-21

     7.19%          11.17%          -0.80%          8.50%          9.84%       

    % Change 2021-26

     2.91%          4.67%          1.40%          4.46%          3.92%       
   

Age Distribution, 2021

                           

    0 - 14 Age Group

     18.32%          19.14%          19.46%          15.37%          17.84%       

    15 - 34 Age Group

     26.75%          27.61%          24.10%          38.43%          29.83%       

    35 - 54 Age Group

     25.08%          26.02%          23.79%          21.45%          24.33%       

    55 - 69 Age Group

     18.44%          17.43%          19.74%          15.26%          17.10%       

    70+ Age Group

     11.40%          9.81%          12.91%          9.50%          10.89%       
   

    Median Age (years)

     38.9          37.5          40.5          32.5          36.8       
   

Total Households

                           

    2010 - Base

     116,716,292          3,585,584          17,573          110,945          103,038       

    2021 - Current

     125,732,798          4,002,745          17,777          120,584          114,362       

    2026 - Projected

     129,596,282          4,197,484          18,111          126,121          119,522       

    % Change 2010-21

     7.73%          11.63%          1.16%          8.69%          10.99%       

    % Change 2021-26

     3.07%          4.87%          1.88%          4.59%          4.51%       
   

Household Income, 2021

                           

    < $25,000

     17.97%          18.80%          25.99%          22.76%          19.01%       

    $25,000 - $49,999

     20.27%          21.16%          27.37%          22.85%          22.85%       

    $50,000 - $99,999

     29.03%          29.40%          24.81%          28.27%          30.21%       

    $100,000 - $199,999

     23.23%          22.05%          16.07%          18.90%          20.37%       

    $200,000+

     9.51%          8.59%          5.75%          7.21%          7.56%       
   

Average Household Income

                           

    2021 - Current

     $96,765          $92,281          $72,238          $82,789          $87,337       

    2026 - Projected

     $107,191          $103,841          $80,978          $90,827          $97,257       

    % Change 2021-26

     10.77%          12.53%          12.10%          9.71%          11.36%       
   

Median Household Income

                           

    2021 - Current

     $67,761          $64,850          $46,632          $56,823          $62,009       

    2026 - Projected

     $73,868          $71,802          $50,493          $62,002          $68,340       

    % Change 2021-26

     9.01%          10.72%          8.28%          9.11%          10.21%       
   

Unemployment Rate

                           

    December 2018

     3.7%          3.7%          4.5%          3.1%          3.5%       

    December 2019

     3.4%          2.9%          3.4%          2.6%          2.8%       

    December 2020

     6.5%          5.4%          6.1%          5.2%          6.1%       
                                                               

 

45


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 12 (continued)

Selected Demographic Data

 

      United
States
       Georgia        Thomas
County
(Georgia)
       Leon
County
(Florida)
       Chatham
County
(Georgia)
         

 

Total Housing Units, 2021

     141,870,120          4,534,377          20,648          134,149          131,206       

Owner Occupied

     81,944,178          2,637,592          11,462          66,258          66,462       

Renter Occupied

     43,788,620          1,365,153          6,315          54,326          47,900       

Vacant

     16,137,322          531,632          2,871          13,565          16,844       
   

Owner Occupied

     57.76%          58.17%          55.51%          49.39%          50.65%       

Renter Occupied

     30.87%          30.11%          30.58%          40.50%          36.51%       

Vacant

     11.37%          11.72%          13.90%          10.11%          12.84%       
   

Owner Occupied Units

                           

2021 - Current

     81,944,178          2,637,592          11,462          66,258          66,462       

2026 - Projected

     84,477,023          2,768,025          11,671          69,463          69,583       

% Change 2010-21

     7.84%          12.03%          1.21%          9.71%          11.76%       

% Change 2021-26

     3.09%          4.95%          1.82%          4.84%          4.70%       
   

Renter Occupied Units

                           

2021 - Current

     43,788,620          1,365,153          6,315          54,326          47,900       

2026 - Projected

     45,119,259          1,429,459          6,440          56,658          49,939       

% Change 2010-21

     7.51%          10.88%          1.07%          7.47%          9.93%       

% Change 2021-26

     3.04%          4.71%          1.98%          4.29%          4.26%       
                                                               

Source:  Claritas; S&P Global Market Intelligence; U.S. Bureau of Labor Statistics.

The median age of the population in Thomas County was 40.5 years, above the U.S. and Georgia medians of 38.9 and 37.5 years, respectively. Reflecting larger concentrations of college students, the median age was lower for Chatham County at 36.8 years and even lower for Leon County at 32.5 years. The estimated median household income in 2021 was $46,632 for Thomas County, $62,009 for Chatham County, and $56,823 for Leon County. Georgia’s median household income of $64,850 was lower than the national median of $67,761. The December 2020 unemployment rate for Thomas County was 6.1%, measuring above the state rate of 5.4% but below the national rate of 6.5%. Chatham County exhibited a December 2020 unemployment rate of 6.1% and Leon County’s unemployment rate was positioned somewhat lower at 5.2%.

 

46


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 13 presents the total employment force in Thomas, Leon, and Chatham counties as distributed by industry sectors for June 2020. The aggregate labor force numbered 19,046 in Thomas County, 141,068 in Leon County, and 146,724 in Chatham County. As displayed in Table 13, education and health services (20.8%), trade, transportation, and utilities (16.8%), and government (15.6%) accounted for the largest employment concentrations in Thomas County. Reflecting Tallahassee’s role as the state’s capital city and home to several colleges, government (33.6%) was the largest employment sector in Leon County, followed by education and health services (15.5%). Savannah’s commercial seaport activities and tourist attractions are evidenced by the labor force concentrations in trade, transportation, and utilities (24.7%) and leisure and hospitality (13.1%), along with education and health services (15.3%) as an important sector.

Table 13

Total Employment Force

For the Month of June 2020

 

         
      Thomas County
(Georgia)
  

Leon County

(Florida)

   Chatham County
(Georgia)
    
                       Industry   

Total

Employment

  

%

of Total

       

Total

Employment

  

%

of Total

       

Total

Employment

  

%

of Total

    

 

Agriculture and natural resources

       664        3.49              160        0.11              125        0.09      

Construction

       508        2.67              6,235        4.42              6,746        4.60      

Manufacturing

       2,476        13.00              1,906        1.35              14,541        9.91      

Trade, transportation, and utilities

       3,190        16.75              18,588        13.18              36,173        24.65      

Information

       43        0.23              2,546        1.80              1,376        0.94      

Financial activities

       880        4.62              6,409        4.54              4,885        3.33        

Professional and business services

       2,033        10.67                18,032        12.78              18,965        12.93      

Education and health services

       3,962        20.80              21,804        15.46              22,388        15.26      

Leisure and hospitality

       1,736        9.11              12,730        9.02              19,181        13.07      

Other services

       546        2.87              5,296        3.75                4,022        2.74      

Government

       2,973        15.61              47,338        33.56              17,969        12.25      

Unclassified

       35        0.18              24        0.02              353        0.24      
      

 

 

      

 

 

 

          

 

 

      

 

 

            

 

 

      

 

 

       
       

Total Employment

       19,046        100.00              141,068        100.00              146,724        100.00      
      

 

 

      

 

 

 

          

 

 

      

 

 

            

 

 

      

 

 

       
       
                                                                                                 

Source:  U.S. Bureau of Labor Statistics.

 

47


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Overview of Office Network

The Bank’s office network consists of two full-service banking offices, including the main office in Thomasville (Georgia) and a branch office in Tallahassee (Florida), along with a residential mortgage center in Tallahassee and a commercial LPO in Savannah (Georgia). A map of the Bank’s office network is presented below in Table 14.

Table 14

Map of Office Network

 

LOGO

   Full-service banking offices of TC Federal Bank

Thomasville, Georgia – Main Office

Tallahassee, Florida – Branch Office

  Lending offices of TC Federal Bank

Tallahassee, Florida – Residential Mortgage Center

Savannah, Georgia – Commercial Loan Production Office

 

48


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 15 provides deposit data for the Bank’s full-service banking offices from June 30, 2015 to June 30, 2020. The Bank’s deposits increased by 9.3% over the observed one-year period and by a compound annual growth rate (“CAGR”) of 6.5% over this five-year period. The Bank’s largest office based on deposits is the main office in Thomasville, which had total deposits of $218.6 million or 77.7% of the Bank’s total deposits at June 30, 2020. The deposits at the Tallahassee branch have increased from 12.1% of the Bank’s total deposits at June 30, 2018 to 22.3% of the Bank’s total deposits at June 30, 2020.

The Thomasville office experienced deposit growth of 3.6% from $211.0 million at June 30, 2019 to $218.6 million at June 30, 2020. The Tallahassee office exhibited deposit growth of 35.2% from $46.3 million at June 30, 2018 to $62.6 million at June 30, 2019. The Tallahassee office was opened in September 2017. As of December 31, 2020, the Tallahassee branch reported deposits of $72.4 million, while the Thomasville office had deposits of $221.7 million.

Table 15

Branch Office Deposit Data

Data as of June 30, 2015 to 2020

 

     

 

Branch Deposits at June 30,

   1-Year   5-Year  
              Address    2020
($000)
   2019
($000)
   2018
($000)
   2017
($000)
   2016
($000)
   2015
($000)
   Growth
(%)
  CAGR  
(%)

 

Thomas County (GA)

                        

131 South Dawson Street

     218,609        211,011        207,223        211,887        204,638        205,434        3.60     1.25 %   

Thomasville, GA 31792

                        

 

Leon County (FL)

                        

2915-501 Kerry Forest Pkwy.(1)

     62,642        46,319        28,592        NA        NA        NA        35.24     NA  

Tallahassee, FL 32309

                        

 

Bank Total

     281,251        257,330        235,815        211,887        204,638        205,434        9.30     6.48 %   

 

(1)

Branch office was opened in September 2017.

Source:  S&P Global Market Intelligence.

 

49


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Market Share Analysis

Table 16 displays branch deposit data for financial institutions (commercial banks and savings institutions) in Thomas County and Leon County as of June 30, 2020 (with deposit data adjusted for subsequently completed mergers). The Bank ranked third in Thomas County out of six financial institutions with total deposits of $218.6 million in one office as of June 30, 2020 for a market share of 14.0%. The deposit market share leaders in Thomas County were Thomasville National Bank with a market share of 51.8% and Synovus Bank with a market share of 18.8%.

Established in 1995, Thomasville National Bank is a high-performing commercial bank that is headquartered in Thomasville and had total assets of $1.2 billion at December 31, 2020. Two large regional banks with branch offices in the Thomas County market include Synovus Bank (based in Columbus, Georgia and reporting total assets of $54.3 billion at December 31, 2020) and Truist Bank (the renamed bank resulting from the merger of BB&T and SunTrust Bank and having total assets of $498.9 billion at December 31, 2020).

The Bank ranked 13th in Leon County out of 17 financial institutions with total deposits of $62.6 million in its Tallahassee branch office as of June 30, 2020 for a market share of 0.7%. The deposit market share leaders in Leon County included large out-of-state banks such as Truist Bank (North Carolina), Wells Fargo Bank (California), and Bank of America (North Carolina) with deposit market share concentrations of 23.1%, 15.0%, and 12.6%, respectively. Capital City Bank ranked third in Leon County with $1.1 billion of deposits and a market share of 13.3%. Capital City Bank and Prime Meridian Bank are the only two banks that are headquartered in Leon County. As of December 31, 2020, Capital City Bank had total assets of $3.8 billion and Prime Meridian Bank had total assets of $647.3 million. Of the 17 financial institutions operating branch offices in Leon County, the only Florida-based banks were Capital City Bank and Prime Meridian Bank.

 

50


FELDMAN FINANCIAL ADVISORS, INC.

 

 

Table 16

Deposit Market Share in Thomas County and Leon County

Data as of June 30, 2020

 

               

    Market

      Rank                   Financial

      2020                   Institution

   No. of
Branch
Offices
2020
    

Market

Deposits

2020
($000)

    

Market

Share
2020

(%)

     Market
Deposits
2019
($000)
    

Market

Share

2019

(%)

    

1-Year

Deposit

Growth

(%)

    

5-Year

Deposit

CAGR

(%)

 
                             
   

Thomas County, Georgia

                         
   
   

      1      Thomasville National Bank (GA)

     2            806,503        51.80        735,338        51.35        9.68        8.40  
   
   

      2      Synovus Bank (GA)

          4            293,268        18.84        273,103        19.07        7.38        (0.20
   

      3      TC Federal Bank (GA)

     1            218,609        14.04        211,011        14.74        3.60        1.25  
   

      4      Ameris Bank (GA)

     1            103,461        6.65        93,888        6.56        10.20        6.94  
   
   

      5      The First - Nat’l. Banking Assn. (MS)

     1            68,789        4.42        57,828        4.04        18.95        9.67  
   
   

      6      Truist Bank (GA)

     1            66,218        4.25        60,867        4.25        8.79        8.66  
   
   

                  Market Total

     10            1,556,848        100.00        1,432,035        100.00        8.72        5.32  
                                                                    
                          
   

Leon County, Florida

                         
   
   

      1      Truist Bank (NC)

     9            1,993,157        23.14        2,094,297        26.44        (4.83      6.13  
   
   

      2      Wells Fargo Bank NA (CA)

     6            1,294,270        15.03        1,148,843        14.50        12.66        15.13  
   
   

      3      Capital City Bank (FL)

     14            1,148,163        13.33        1,025,384        12.95        11.97        8.03  
   
   

      4      Bank of America NA (NC)

     7            1,087,894        12.63        957,815        12.09        13.58        9.05  
   
   

      5      Regions Bank (AL)

     4            547,977        6.36        427,005        5.39        28.33        9.01  
   
   

      6      Prime Meridian Bank (FL)

     2            449,720        5.22        343,057        4.33        31.09        17.45  
   
   

      7      Hancock Whitney Bank (MS)

     3            408,667        4.75        349,819        4.42        16.82        13.95  
   
   

      8      The First - Nat’l. Banking Assn. (MS)

     6            366,789        4.26        360,121        4.55        1.85        1.11  
   
   

      9      Synovus Bank (GA)

     4            364,305        4.23        332,557        4.20        9.55        6.64  
   
   

    10      Centennial Bank (AR)

     6            328,631        3.82        282,252        3.56        16.43        0.93  
   
   

    11      First American Trust FSB (CA)

     1            317,097        3.68        327,579        4.14        (3.20      (7.15
   
   

    12    Ameris Bank (GA)

     2            107,199        1.24        134,161        1.69        (20.10      34.73  
   
   

    13      TC Federal Bank (GA)

     1            62,642        0.73        46,319        0.58        35.24        NA  
   
   

    14      American Commerce Bank NA (GA)

     1            52,815        0.61        54,074        0.68        (2.33      7.44  
   
   

    15      Thomasville National Bank (GA)

     1            34,740        0.40        NA        NA        NA        NA  
   
   

    16      PeoplesSouth Bank (GA)

     2            28,876        0.34        27,381        0.35        5.46        (15.22
   
   

    17      JPMorgan Chase Bank NA (NY)

     2            19,444        0.23        9,710        0.12        100.25        NA  
   
   

                  Market Total

     71            8,612,386        100.00        7,920,374        100.00        8.74        7.79  
   
                                                                    

Source: S&P Global Market Intelligence.

 

51


FELDMAN FINANCIAL ADVISORS, INC.

 

 

Tables 17 to 19 provide residential mortgage market share data for the top 25 lenders in Thomas County, Leon County, and Chatham County for 2018 and 2019, the most recent periods available for comparable data. Not all companies in the respective markets report the sourced data and the data may also include loan financings for multi-family residential dwellings. The Bank ranked eighth in Thomas County with 2019 residential mortgage originations of $4.9 million, 41st in Leon County with 2019 residential mortgage originations of $7.3 million, and 44th in Chatham County with 2019 residential mortgage originations of $7.3 million. Based on the reported data, the average residential mortgage loan funded by the Bank in Thomas County, Leon County, and Chatham County was approximately $143,000, $367,000, and $521,000, respectively, in 2019.

Competition for residential mortgage lending in these market areas is high. In addition to local and regional participants, many nationwide lenders are present in the Bank’s lending market. Out-of-state mortgage banking companies were prevalent among the top ten residential lenders in Leon and Chatham counties, while local and in-state lenders held more significant market share positions in Thomas County. The most active nationwide lenders operating in these local markets included Quicken Loans, University Lending, Certainty Home Loans, LoanDepot, Truist Bank, and Wells Fargo Bank. Thomasville National Bank ranked first in Thomas County in 2019 based on reported residential mortgage originations, while Capital City Bank and BankSouth ranked first in Leon County and Chatham County, respectively.

 

52


FELDMAN FINANCIAL ADVISORS, INC.

 

 

Table 17

Residential Mortgage Lending Market Share

Thomas County, Georgia

Data for 2018 and 2019

 

2019
Rank
  

2018

Rank

     Company (State)    Type    2019
Funded
Loans
($000)
     2019
Market
Share
(%)
     2018
Funded
Loans
($000)
     2018
Market
Share
(%)
 
   
  1          2     

Thomasville Bancshares Inc. (GA)

  

Bank

     28,090        17.69        20,455        11.35  
   
  2        30     

Renasant Corp. (MS)

  

Bank

     13,490        8.50        770        0.43  
   
  3          3     

Synovus Financial Corp. (GA)

  

Bank

     12,215        7.69        16,550        9.19  
   
  4          6     

Quicken Loans LLC (MI)

  

Mortgage Bank

     10,805        6.81        7,120        3.95  
   
  5          4     

FB Financial Corp. (TN)

  

Bank

     10,735        6.76        15,385        8.54  
   
  6        51     

Flagstar Bank FSB (MI)

  

Thrift

     7,860        4.95        350        0.19  
   
  7      NA     

Arbor Realty Trust Inc. (NY)

  

Investment Co.

     7,405        4.66        0        0.00  
               
  8          5     

TC Federal Bank (GA)

  

Thrift

     4,870        3.07        8,700        4.83  
   
  9          9     

First Bancshares Inc. (MS)

  

Bank

     4,065        2.56        3,830        2.13  
   
10      NA     

Berkeley Point Capital LLC (MD)

  

Mortgage Bank

     3,825        2.41        0        0.00  
   
11        89     

Envision CU (FL)

  

Credit Union

     3,295        2.08        130        0.07  
   
12        20     

Movement Mortgage LLC (SC)

  

Mortgage Bank

     3,035        1.91        1,690        0.94  
   
13        21     

United Wholesale Mortgage (MI)

  

Mortgage Bank

     2,235        1.41        1,115        0.62  
   
14      112     

GMFS LLC (LA)

  

Mortgage Bank

     2,215        1.40        0        0.00  
   
15        11     

Mainstreet Community Bank (FL)

  

Bank

     2,030        1.28        3,420        1.90  
   
16        10     

Ameris Bancorp (GA)

  

Bank

     1,745        1.10        3,570        1.98  
   
17        14     

Truist Financial Corp. (NC)

  

Bank

     1,675        1.06        2,355        1.31  
   
18        13     

Wells Fargo & Co. (CA)

  

Bank

     1,590        1.00        2,420        1.34  
   
19        18     

LoanDepot Holdings LLC

  

Mortgage Bank

     1,470        0.93        2,015        1.12  
   
20        19     

Navy FCU (VA)

  

Credit Union

     1,355        0.85        1,765        0.98  
   
21        23     

Mortgage Research Center (MO)

  

Mortgage Bank

     1,100        0.69        1,060        0.59  
   
22        41     

U.S. Bancorp (MN)

  

Bank

     1,090        0.69        485        0.27  
   
23        14     

United Svcs. Automobile Assn. (TX)

  

Insurance Co.

     975        0.61        2,355        1.31  
   
24        25     

First Commerce Credit Union (FL)

  

Credit Union

     905        0.57        965        0.54  
   
25      NA     

TJC Mortgage Inc. (AL)

  

Mortgage Bank

     880        0.55        0        0.00  
   
                  Total for Lenders in Market           158,750                 180,155           

Source:   S&P Global Market Intelligence.

 

53


FELDMAN FINANCIAL ADVISORS, INC.

 

 

Table 18

Residential Mortgage Lending Market Share

Leon County, Florida

Data for 2018 and 2019

 

2019
Rank
  

2018

Rank

     Company (State)    Type    2019
Funded
Loans
($000)
     2019
Market
Share
(%)
     2018
Funded
Loans
($000)
     2018
Market
Share
(%)
 
   
  1          1     

Capital City Bank Group Inc. (FL)

  

Bank

     147,920        10.08        117,370        9.93  
   
  2          5     

Quicken Loans LLC (MI)

  

Mortgage Bank

     97,775        6.66        54,375        4.60  
   
  3          2     

University Bancorp Inc. (MI)

  

Bank

     92,860        6.33        95,505        8.08  
   
  4          4     

Truist Financial Corp. (NC)

  

Bank

     73,585        5.01        68,330        5.78  
   
  5        54     

GMFS LLC (LA)

  

Mortgage Bank

     69,385        4.73        3,080        0.26  
   
  6          3     

Ameris Bancorp (GA)

  

Bank

     55,615        3.79        94,515        8.00  
   
  7          6     

Walker & Dunlop Inc. (MD)

  

Specialty Lender

     50,525        3.44        53,020        4.49  
   
  8        17     

Movement Mortgage LLC (SC)

  

Mortgage Bank

     44,370        3.02        17,105        1.45  
   
  9      241     

M&T Bank Corp. (NY)

  

Bank

     43,180        2.94        105        0.01  
   
10          8     

Hancock Whitney Corp. (MS)

  

Bank

     35,040        2.39        49,225        4.16  
   
11        31     

Greystone Servicing Corp. LLC (VA)

  

Mortgage Bank

     31,600        2.15        7,665        0.65  
   
12          7     

Berkshire Hathaway Inc. (NE)

  

Insurance Co.

     30,040        2.05        49,960        4.23  
   
13        24     

LoanDepot Holdings LLC

  

Mortgage Bank

     28,740        1.96        9,245        0.78  
   
14        13     

Synovus Financial Corp. (GA)

  

Bank

     28,625        1.95        21,520        1.82  
   
15      NA     

RCC Real Estate Inc. (PA)

  

Mortgage Bank

     28,065        1.91        0        0.00  
   
16        15     

First Commerce Credit Union (FL)

  

Credit Union

     23,540        1.60        18,495        1.56  
   
17        14     

CrossCountry Mortgage LLC (OH)

  

Mortgage Bank

     23,365        1.59        19,860        1.68  
   
18        10     

Wells Fargo & Co. (CA)

  

Bank

     21,990        1.50        34,270        2.90  
   
19        89     

Envision CU (FL)

  

Credit Union

     21,585        1.47        1,260        0.11  
   
20        12     

Bank of America Corporation (NC)

  

Bank

     19,715        1.34        26,290        2.22  
   
21      NA     

Arbor Realty Trust Inc. (NY)

  

Investment Co.

     19,500        1.33        0        0.00  
   
22          9     

Prime Meridian Holding Co. (FL)

  

Bank

     19,075        1.30        35,945        3.04  
   
23        21     

United Svcs. Automobile Assn. (TX)

  

Insurance Co.

     17,060        1.16        11,930        1.01  
   
24        16     

First Bancshares Inc. (MS)

  

Bank

     16,955        1.16        18,220        1.54  
   
25        27     

United Wholesale Mortgage (MI)

  

Mortgage Bank

     16,560        1.13        8,200        0.69  
               
41        19     

TC Federal Bank (GA)

  

Thrift

     7,330        0.50        13,015        1.10  
   
                  Total for Lenders in Market           1,467,735                 1,182,115           

Source:   S&P Global Market Intelligence.

 

54


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 19

Residential Mortgage Lending Market Share

Chatham County, Georgia

Data for 2018 and 2019

 

2019
Rank
  

2018

Rank

     Company (State)    Type    2019
Funded
Loans
($000)
     2019
Market
Share
(%)
     2018
Funded
Loans
($000)
     2018
Market
Share
(%)
 
   
  1          2     

BankSouth Holding Co. (GA)

  

Thrift

     104,220        5.80        99,580        6.15  
   
  2          7     

Quicken Loans LLC (MI)

  

Mortgage Bank

     100,900        5.62        65,740        4.06  
   
  3          6     

South State Corporation (FL)

  

Bank

     97,090        5.41        70,465        4.35  
   
  4          3     

Ameris Bancorp (GA)

  

Bank

     90,125        5.02        91,500        5.65  
   
  5        39     

Broker Solutions Inc. (CA)

  

Mortgage Bank

     79,115        4.41        9,230        0.57  
   
  6          4     

Truist Financial Corp. (NC)

  

Bank

     77,505        4.32        90,570        5.59  
   
  7          8     

Synovus Financial Corp. (GA)

  

Bank

     63,590        3.54        58,820        3.63  
   
  8          1     

Certainty Home Loans LLC (TX)

  

Mortgage Bank

     63,570        3.54        102,825        6.35  
   
  9          5     

Wells Fargo & Co. (CA)

  

Bank

     57,955        3.23        74,355        4.59  
   
10        11     

Mortgage Research Center (MO)

  

Mortgage Bank

     49,605        2.76        41,080        2.54  
   
11          9     

Bank of America Corporation (NC)

  

Bank

     45,080        2.51        51,975        3.21  
   
12        16     

Navy FCU (VA)

  

Credit Union

     35,540        1.98        30,110        1.86  
   
13        19     

Guild Mortgage Co. (CA)

  

Mortgage Bank

     34,470        1.92        22,735        1.40  
   
14        12     

United Community Banks Inc. (GA)

  

Bank

     32,450        1.81        40,200        2.48  
   
15        13     

United Svcs. Automobile Assn. (TX)

  

Insurance Co.

     30,500        1.70        32,525        2.01  
   
16      298     

Citigroup Inc. (NY)

  

Bank

     30,285        1.69        85        0.01  
   
17        18     

SWBC Mortgage Corp. (TX)

  

Mortgage Bank

     29,335        1.63        25,065        1.55  
   
18        17     

Walker & Dunlop Inc. (MD)

  

Specialty Lender

     28,925        1.61        25,415        1.57  
   
19        20     

LoanDepot Holdings LLC

  

Mortgage Bank

     28,430        1.58        22,675        1.40  
   
20        31     

Freedom Mortgage Corp. (NJ)

  

Mortgage Bank

     27,645        1.54        12,290        0.76  
   
21        23     

Flagstar Bank FSB (MI)

  

Thrift

     24,265        1.35        19,835        1.22  
   
22        43     

Renasant Corp. (MS)

  

Bank

     22,270        1.24        7,315        0.45  
   
23        41     

United Wholesale Mortgage (MI)

  

Mortgage Bank

     21,985        1.22        8,280        0.51  
   
24        22     

Movement Mortgage LLC (SC)

  

Mortgage Bank

     21,470        1.20        21,030        1.30  
   
25        21     

Fairway Independent Mortgage (WI)

  

Mortgage Bank

     20,135        1.12        21,850        1.35  
               
44        56     

TC Federal Bank (GA)

  

Thrift

     7,290        0.41        3,940        0.24  
   
                  Total for Lenders in Market           1,795,970                 1,620,350           

Source: S&P Global Market Intelligence.

 

55


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Summary Outlook

The Bank has reported low to moderate levels of core earnings profitability over the past five years. The Bank’s ROA in 2018, 2019, and 2020 amounted to 0.24%, 0.39%, and 0.09%, respectively. The path to improved profitability for the Bank has been impeded by low levels of non-interest income and comparatively high levels of non-interest expense. The Bank has progressed steadily in growing its balance sheet and maintaining sound asset quality. The opening of a branch office in Tallahassee and two lending offices has broadened the Bank’s geographic reach and business development activities.

The Bank’s net interest margin remains under pressure in the current interest rate environment and its efficiency ratio, while showing some signs of improvement, is still above peer group averages. In addition, the Bank’s profitability has been tasked with absorbing the infrastructure, systems, and staffing investments in current periods while TC Federal Bank positions itself to take advantage of future growth opportunities. The Bank completed a core data processing conversion in 2020 with the additional costs impacting profitability. However, the Bank believes that these capital investments are necessary to grow the Bank in a scalable fashion that will result in increased earnings and enhanced efficiency. The Bank believes that it can successfully leverage its operating expense base to generate increased levels of net interest and non-interest income by increasing its product and service penetration with existing customers and enhancing its market perception as a viable community banking organization capable of serving the full complement of retail and commercial banking needs of new customers.

TC Federal Bank plans to continue its emphasis on residential and commercial real estate lending. The residential lending operations will continue to sell a portion of fixed-rate residential mortgage loan originations, providing the Bank with a source of revenue from gains on the sale of

 

56


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

such loans. The commercial real estate lending operations will provide the Bank with higher yielding loans and banking relationships that also generate low-cost deposit balances and ancillary non-interest income.

A key element of the Bank’s operating strategy is to continue to aggressively manage credit risk, so as to continue to maintain the Bank’s favorable measures of credit quality. The Bank estimates that it can achieve higher profitability over future years in part through added efficiencies gained through growth in the earning asset base without adding additional infrastructure, which has already been put in place to facilitate and manage such growth. Furthermore, management believes that it can effectively position the Bank to capture additional loan and deposit market share as customers’ banking relationships are disrupted by the continued wave of consolidation among banking institutions in its local market areas.

 

57


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

 

II.  COMPARISONS WITH PUBLICLY TRADED THRIFTS

General Overview

The comparative market approach provides a sound basis for determining estimates of going-concern valuations where a regular and active market exists for the stocks of peer institutions. The comparative market approach was utilized in determining the estimated pro forma market value of the Bank because: (1) reliable market and financial data are readily available for comparable institutions; (2) the comparative market method is required by the applicable regulatory guidelines; and (3) other alternative valuation methods (such as income capitalization, liquidation analysis, or discounted cash flow) are unlikely to produce a valuation relevant to the future trading patterns of the related equity interest. The generally employed valuation method in initial public offerings, where possible, is the comparative market approach, which also can be relied upon to determine pro forma market value in a thrift stock conversion.

The comparative market approach derives valuation benchmarks from the trading patterns of selected peer institutions which, due to certain factors such as financial performance and operating strategies, enable the appraiser to estimate the potential value of the subject institution in a stock conversion offering. The pricing and trading history of recent initial public offerings of thrifts are also examined to provide evidence of the “new issue discount” that must be considered. In Chapter II, our valuation analysis focuses on the selection and comparison of the Bank with a comparable group of publicly traded thrift institutions (the “Comparative Group”). Chapter III will detail any additional discounts or premiums that we believe are appropriate to the Bank’s pro forma market value.

 

58


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Selection Criteria

Selected market price and financial performance data for all public thrifts listed on major stock exchanges are shown in Exhibit III. The list excludes companies that are subject to being acquired under a pending transaction and companies that have a majority ownership interest controlled by a mutual holding company. Several criteria, discussed below, were used to select the individual members of the Comparative Group from the overall universe of publicly traded thrifts.

 

   

Operating characteristics – An institution’s operating characteristics are the most important factors because they affect investors’ expected rates of return on a company’s stock under various business/economic scenarios, and they influence the market’s general perception of the quality and attractiveness of a given company. Operating characteristics, which may vary in importance during the business cycle, include financial variables such as profitability, balance sheet growth, capitalization, asset quality, and other factors such as lines of business and management strategies.

 

 

   

Degree of marketability and liquidity – Marketability of a stock reflects the relative ease and promptness with which a security may be sold when desired, at a representative current price, without material concession in price merely because of the necessity of sale. Marketability also connotes the existence of buying interest as well as selling interest and is usually indicated by trading volumes and the spread between the bid and asked price for a security. Liquidity of the stock issue refers to the organized market exchange process whereby the security can be converted into cash. We attempted to limit our selection to companies that have access to a regular trading market or price quotations, and therefore only considered companies listed on major stock exchanges. We eliminated from the Comparative Group companies whose market prices were materially influenced by announced acquisitions or other unusual circumstances. However, the expectation of continued industry consolidation is currently embedded in thrift equity valuations.

 

 

   

Geographic Location – The region of the country where a company operates is also of importance in selecting the comparative group. The operating environment for thrift institutions varies from region to region with respect to business and economic environments, real estate market conditions, speculative takeover activity, and investment climates. Economic and investor climates can also vary greatly within a region, particularly due to takeover activity.

 

 

59


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

The operations of the Bank fit the general profile of a small-to-medium sized thrift institution, concentrating primarily on real estate lending in its local market and relying on retail deposits as a funding source. Residential mortgage loans remain the core product in the Bank’s loan portfolio, drawing upon its roots as a traditional home lender. However, the Bank has diversified its loan mix through the steady origination of commercial real estate, commercial business, and construction and land development loans.

In determining the Comparative Group composition, we focused on the Bank’s asset size, capitalization, asset quality, and earnings fundamentals. Attempting to concentrate on the Bank’s performance characteristics and to develop a meaningful number of comparables for valuation purposes, we expanded the criteria to include a statistically significant number of companies. In addition, because of the scarcity of candidates meeting the criteria precisely, we increased the asset size constraint to generate a meaningful number of comparables while maintaining non-size related characteristics. As with any composition of a group of comparable companies, the selection criteria were broadened sufficiently to assemble a meaningful number of members. We performed an initial screening for publicly traded thrifts headquartered in the Southeastern region of the United States with total assets less than $1.0 billion. We then expanded the selection criteria to other geographic regions and applied the following selection criteria:

 

   

Publicly traded thrift – stock-form thrift whose shares are traded on the New York Stock Exchange (“NYSE”), NYSE American, or NASDAQ Stock Market.

 

 

   

Excludes mutual holding companies – company’s corporate structure is organized in fully converted stock form and excludes companies whose majority ownership interest is held by a mutual holding company.

 

 

   

Seasoned trading issue – company has been publicly traded for at least one year.

 

 

   

Non-acquisition target – company is not subject to a pending acquisition.

 

 

   

Asset size – total assets less than $1.0 billion.

 

 

   

Capital level – tangible common equity to tangible assets greater than 4.50%.

 

 

60


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

   

Profitability – ROA greater than 0.00%.

 

 

   

Credit qualitynon-performing assets to total assets less than 2.0%.

 

As a result of applying the stated criteria, the screening process produced a reliable representation of public thrifts. A general operating summary of the 10 companies included in the Comparative Group is presented in Table 20. All of the selected companies are traded on the NASDAQ Stock Market. The Comparative Group ranged in asset size from $232.2 million at CBM Bancorp to $909.6 million at HMN Financial. The median asset size of the Comparative Group was $437.2 million and reasonably comparable to the Bank’s total assets of $349.9 million as of December 31, 2020.

The Comparative Group includes one company based in the Southeastern region, Home Federal Bancorp of Shreveport, Louisiana. The Comparative Group’s remaining members are distributed among the Midwest (five companies) and the Mid-Atlantic (four companies) regions. Most of the public thrifts in the Southeastern region were excluded because either the company was not traded on a major stock exchange and/or it was a mutual holding company (“MHC”). Affinity Bancshares in Georgia completed its second-step conversion from an MHC to a fully-stock company in January 2021, but its new stock issue has not been trading for at least one year.

The Comparative Group companies based in the Mid-Atlantic states include CBM Bancorp (Maryland), Elmira Savings Bank (New York), HV Bancorp (Pennsylvania), and WVS Financial Corp. (Pennsylvania). The five members located in the Midwest include Cincinnati Bancorp (Ohio), FFBW (Wisconsin), HMN Financial (Minnesota), IF Bancorp (Illinois), and Mid-Southern Bancorp (Indiana). While some differences inevitably may exist between the Bank and the individual companies, we believe that the chosen Comparative Group on the whole provides a meaningful basis of financial comparison for valuation purposes.

 

61


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 20

Comparative Group Operating Summary

As of December 31, 2020

 

             
            Company    City      St.      No. of
Offices
     Initial
Public
Offering
Date
     Total
Assets
($Mil.)
     Tang.
Equity/
Assets
(%)
 
   

TC Federal Bank

     Thomasville        GA        2        NA      $ 349.9        11.39  
   

Comparative Group

                   
   

CBM Bancorp, Inc. (1)

     Baltimore        MD        4        09/27/18        232.2        22.94  
   

Cincinnati Bancorp, Inc.

     Cincinnati        OH        6        10/14/15        237.1        17.50  
   

Elmira Savings Bank

     Elmira        NY        12        03/01/85        644.6        9.43  
   

FFBW, Inc.

     Brookfield        WI        7        10/10/17        339.0        30.46      
   

HMN Financial, Inc.

     Rochester        MN        14        06/30/94        909.6        11.35  
   

Home Federal Bancorp, Inc.

     Shreveport        LA        8        01/18/05        535.4        9.61  
   

HV Bancorp, Inc.

     Doylestown        PA        5        01/11/17        861.6        4.52  
   

IF Bancorp, Inc.

     Watseka        IL        8        07/07/11        713.4        11.90  
   

Mid-Southern Bancorp

     Salem        IN        3        04/08/98        235.4        20.82  
   

WVS Financial Corp.

     Pittsburgh        PA        6        11/29/93        317.4        12.11  
   
                                                       

(1) As of September 30, 2020.

Source: TC Federal Bank; S&P Global Market Intelligence.

 

62


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Recent Financial Comparisons

Table 21 summarizes certain key financial comparisons between the Bank and the Comparative Group. Tables 22 through 26 contain the detailed financial comparisons of the Bank with the individual Comparative Group companies based on measures of profitability, income and expense components, capital levels, balance sheet composition, asset quality, and growth rates. Financial data for the Bank, the Comparative Group, and All Public Thrift aggregate were utilized for the latest available period as of or for the last twelve months (“LTM”) ended December 31, 2020.

The Bank’s LTM ROA was 0.09%, reflecting profitability below the Comparative Group median of 0.67% and the All Public Thrift median of 0.77%. The Bank’s lower ROA was attributable mainly to a higher efficiency ratio and a lower level of non-interest income. The Bank’s LTM ROE was 0.76% and also lagged the Comparative Group median of 6.50% and the All Public Thrift median of 6.52%. The Bank’s ROA was below the ROA results of all the members of the Comparative Group. The lowest ROA results in the Comparative Group were generated by CBM Bancorp, WVS Financial, and Mid-Southern Bancorp at 0.32%, 0.50%, and 0.55%, respectively.

Based on core earnings (as adjusted to exclude income taxes, intangibles amortization expense, and non-recurring items), the Bank’s core profitability was also lower than the Comparative Group’s levels. The Bank’s LTM core earnings ratio measured 0.48% of average assets and positioned below the corresponding Comparative Group median of 0.64% and the All Public Thrift median of 0.78%. The Bank’s core earnings exclude the impact of $1.1 million in data processing conversion costs and $506,000 in expenses of the delayed capital offering incurred in the LTM ended December 31, 2020.

 

63


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 21

Key Financial Comparisons

TC Federal Bank and the Comparative Group

As of or For the Last Twelve Months Ended December 31, 2020

 

       
      TC
Federal
Bank
  Comparative
Group
Median
  All Public      
Thrift    
Median    
   

    Profitability Ratios

              

    LTM Return on Average Assets (ROA)

       0.09  %       0.67  %       0.77  %    

    LTM Return on Average Equity (ROE)

       0.76       6.50       6.52

    Core Return on Avg. Assets (Core ROA)

       0.48       0.64       0.78

    Core Return on Avg. Equity (Core ROE)

       3.95       6.28       6.48
   

    Net Interest Margin

       3.38       3.10       3.06

    Efficiency Ratio

       91.16       71.81       62.55
   

    Income and Expense (% of avg. assets)

              

    Total Interest Income

       3.90       3.54       3.57

    Total Interest Expense

       0.71       0.67       0.71

    Net Interest Income

       3.19       2.86       2.84

    Provision for Loan Losses

       0.23       0.18       0.23

    Other Operating Income

       0.60       0.87       0.62

    Net Securities Gains and Non-rec. Income

       0.00       0.02       0.03

    General and Administrative Expense

       2.97       2.72       2.56

    Intangibles Amortization Expense

       0.00       0.00       0.00

    Non-recurring Expense

       0.49       0.00       0.00

    Pre-tax Core Earnings

       0.59       0.86       1.02
   

    Equity Capital Ratios

              

    Total Equity / Total Assets

       11.39       12.00       11.56

    Tangible Equity / Tangible Assets

       11.39       12.00       10.25
   

    Growth Rates

              

    Total Assets

       8.75       9.77       14.14

    Net Total Loans

       7.67       5.65       9.19

    Total Deposits

       7.49       8.98       19.10
                                

 

64


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 21 (continued)

Key Financial Comparisons

TC Federal Bank and the Comparative Group

As of or For the Last Twelve Months Ended December 31, 2020

 

       
      TC
Federal
Bank
  Comparative
Group
Median
  All Public    
Thrift    
Median    
   

    Balance Sheet Composition (% of total assets)

              

    Cash and Securities

       18.34  %       26.40  %       19.86  %    

    Loans Receivable, net

       75.82       69.17       72.12

    Real Estate Owned

       0.02       0.04       0.02

    Intangible Assets

       0.00       0.00       0.33

    Other Assets

       5.83       3.48       4.39

    Total Deposits

       84.05       78.29       78.90

    Borrowed Funds

       2.72       4.55       8.19

    Other Liabilities

       1.84       0.81       1.34

    Total Liabilities

       88.61       88.00       88.44

    Total Equity

       11.39       12.00       11.56
   

    Loan Portfolio Composition (% of total loans)

              

    Residential Real Estate Loans (1)

       42.88       50.03       23.75

    Other Real Estate Loans

       44.05       37.76       47.80

    Non-Real Estate Loans

       13.07       16.99       28.45
   

    Credit Risk Ratios

              

    Non-performing Loans (2) / Total Loans

       0.85       0.62       0.87

    Non-performing Assets (2) / Total Assets

       0.68       0.52       0.69

    Reserves / Non-performing Loans (2)

       177.81       127.03       106.08

    Reserves / Total Loans

       1.53       1.11       1.13
                                

(1) Includes home equity loans.

(2) Includes accruing troubled debt restructurings.

Source:   TC Federal Bank; S&P Global Market Intelligence.

As shown in Table 24, the Bank’s level of net interest income at 3.19% of average assets exceeded the Comparative Group median of 2.86%, owing to the Bank’s relatively high concentration of assets invested in loans and the yields earned from its diversified loan portfolio. The Bank’s total interest income measured 3.90% of average assets for the LTM period, exceeding

 

65


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

the Comparative Group median of 3.59%. The Bank’s interest expense amounted to 0.71% of average assets and was positioned slightly above the Comparative Group median of 0.67%. Unlike most banking institutions, the Bank was able to achieve an increase in its net interest spread during 2020, increasing from 3.07% in 2019 to 3.23% in 2020. The Bank’s weighted average yield on interest-earning assets decreased by 20 basis points from 4.32% for the year ended December 31, 2019 to 4.12% for the year ended December 31, 2020, while its weighted average cost of interest-bearing liabilities decreased by 36 basis points from 1.25% to 0.89%.

The Bank’s non-interest operating income totaled 0.60% of average assets, lagging behind the Comparative Group median of 0.87%. The Bank’s primary sources of non-interest income include service charges on deposit accounts, gains on sale of mortgage loans, and BOLI income. Most of the Comparative Group companies reported higher levels of non-interest income, particularly expanded revenue streams from service charges related to higher levels of transaction deposit account activity and from mortgage banking operations producing significant loan origination and servicing fees and gains on sale of loans.

The Bank’s loan loss provision amounted to 0.23% of average assets for the recent LTM period and was higher than the Comparative Group median of 0.15%. After three consecutive years of either making no provision charge or recording a credit for loan losses from 2017 to 2019, the Bank recorded a provision in 2020 to reflect steady loan portfolio growth and the potential economic impact of the coronavirus pandemic. The Bank recorded a provision for loan losses of zero for the year ended December 31, 2019. In prior years, the Bank recorded recovery credits of $1.9 million and $551,000 for the years ended December 31, 2017 and 2018, respectively. The Bank’s total non-performing assets (including accruing restructured loans) measured 0.68% at December 31, 2020, which was higher than the Comparative Group median of 0.62% and below

 

66


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

the All Public Thrift median of 0.87%. Although the Bank’s loan loss allowance had been reduced in prior years due to the credits instead of provisions, the Bank’s 1.53% ratio of loan loss allowance to total loans was higher than the corresponding Comparative Group median of 1.11% and All Public Thrift median of 1.13%. Furthermore, the Bank’s 177.8% ratio of loan loss allowance to total non-performing loans was positioned above the Comparative Group median of 127.0% and All Public Thrift median of 106.1%.

The Bank’s operating expense ratio at 2.97% of average assets was higher than the Comparative Group median of 2.76%. (The Bank’s operating expense ratio excludes non-recurring items related to the data processing conversion costs and expenses of the delayed capital offering in 2020.) The Bank’s 91.2% efficiency ratio (defined as non-interest expense less intangibles amortization expense as a percent of net interest income before provision plus non-interest operating income) compared unfavorably to the Comparative Group median of 71.8%. Only two members of the Comparative Group exhibited efficiency ratios above 80% with Mid-Southern Bancorp at 82.8% and CBM Bancorp at 82.9%. Excluding the data processing conversion costs and the expenses of the delayed capital offering, the Bank’s adjusted efficiency ratio of 78.3% would have still exceeded the Comparative Group median of 71.8%. Improving the efficiency ratio is a strategic goal for the Bank as it seeks to leverage the operating infrastructure and staffing resources in place to grow the balance sheet and generate increased levels of market share penetration and banking activity.

As reflected in Table 25, the overall balance sheet composition of the Bank reflected a slightly higher concentration of loans to assets versus that of the overall Comparative Group. The Bank’s net total loans amounted to 75.8 of total assets as of December 31, 2020, eclipsing the median of 69.2% for the Comparative Group. The Bank’s ratio of cash and securities to total

 

67


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

assets was 18.3% and slightly lower than the median of 26.4% for the Comparative Group. The Bank had no goodwill or other intangible assets on its balance sheet as of December 31, 2020, while its ratio of real estate owned at 0.02% of total assets was slightly lower than the Comparative Group median of 0.04%. The Bank’s ratio of other assets measured 5.8% and was higher than the Comparative Group median of 3.5%. The increase in the Bank’s other assets resulted primarily from the addition of BOLI to the balance sheet commencing in 2019.

The Bank recently has utilized borrowings as a supplemental source of funds on a limited basis. The Bank’s ratio of borrowed funds to total assets amounted to 2.7% at December 31, 2020 and was lower than the Comparative Group median of 4.6%. In contrast, the Bank’s deposit level at 84.1% of total assets was above the Comparative Group median of 78.3% of total assets. The Bank experienced strong deposit growth measuring 9.8% compounded annually over the past four years, due in large part to the opening of the new branch office in Tallahassee and the emphasis on core deposit growth. The Bank’s equity level before the Stock Offering was 11.4% relative to total assets as of December 31, 2020, which was moderately below the Comparative Group median of 12.0%.

The Bank’s level of residential real estate loans (including home equity loans) measured 42.9% of total loans based on regulatory financial data as of December 31, 2020, below the Comparative Group median of 50.0%. The Comparative Group includes a number of companies that maintain a traditional thrift orientation with a heavy emphasis on residential mortgage lending, while also including other companies that have progressed toward diversifying their loan portfolio composition.

The Bank’s concentration of non-residential real estate loans (commercial real estate, multi-family real estate, and construction and land development loans) represented 44.1% of total

 

68


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

loans and was higher than the Comparative Group median of 37.8%. The Bank exhibited a lower level of non-real estate loans, which accounted for 13.1% of total loans versus the Comparative Group median of 17.0%. The Bank has a limited amount of consumer loans, while its commercial business loan portfolio has begun to gain growth momentum in recent years, especially in 2020 as a result of the Bank’s PPP lending activity.

The Bank’s recent emphasis on balance sheet growth is reflected in the comparative growth rates. The Bank’s asset growth rate measured 8.8% over the recent LTM period versus the Comparative Group median asset growth rate of 9.8%. The Bank exhibited a deposit growth rate of 7.5% versus the Comparative Group median of 9.0%. The Bank’s loan growth rate of 7.7% was higher than the Comparative Group median of 5.7%.

In summary, the Bank’s recent earnings performance was below the results exhibited by the Comparative Group, while its capital ratios (before the effect of the Stock Offering) were relatively comparable and its asset quality ratios were slightly less favorable versus the levels represented by the Comparative Group medians. The Bank’s profitability was characterized by a higher operating expense ratio and a below-average but improving level of non-interest income. Similar to most financial institutions its size, the Bank is faced with the ongoing challenge of improving its efficiency ratio either through bolstering its net interest margin, enhancing non-interest income generation, or improving the efficiency and productivity of its operating infrastructure. The Bank’s earnings growth outlook will depend largely on its ability to maintain satisfactory loan quality as it grows the portfolio, to improve the net interest margin across movements in the interest rate environment, and to control non-interest expense as it seeks to expand its operations and transition to a public company.

 

69


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 22

General Operating Characteristics

As of December 31, 2020

 

                                                           Tang.  
                                      Total      Total      Total      Common  
                          No. of    IPO      Assets      Deposits      Equity      Equity  
     City/State      Ticker      Exchange      Offices    Date      ($000s)      ($000s)      ($000s)      ($000s)  

TC Federal Bank

     Thomasville, GA        NA        NA        2      NA        349,927        294,100        39,858        39,858  

Comparative Group Average

                    502,568        401,183        62,478        61,095  

Comparative Group Median

                    437,183        352,242        52,359        50,233  

Comparative Group

                          

CBM Bancorp, Inc. (1)

     Baltimore, MD        CBMB        NASDAQ        4      09/27/18        232,186        172,385        53,256        53,256  

Cincinnati Bancorp, Inc.

     Cincinnati, OH        CNNB        NASDAQ        6      10/14/15        237,134        152,207        41,503        41,330  

Elmira Savings Bank

     Elmira, NY        ESBK        NASDAQ      12      03/01/85        644,587        547,021        60,761        48,391  

FFBW, Inc.

     Brookfield, WI        FFBW        NASDAQ        7      10/10/17        338,972        226,625        103,265        102,841  

HMN Financial, Inc.

     Rochester, MN        HMNF        NASDAQ      14      06/30/94        909,580        795,204        103,252        102,393  

Home Federal Bancorp, Inc.

     Shreveport, LA        HFBL        NASDAQ        8      01/18/05        535,394        477,859        51,462        51,462  

HV Bancorp, Inc.

     Doylestown, PA        HVBC        NASDAQ        5      01/11/17        861,621        730,826        38,927        38,927  

IF Bancorp, Inc.

     Watseka, IL        IROQ        NASDAQ        8      07/07/11        713,399        587,365        84,918        84,918  

Mid-Southern Bancorp, Inc.

     Salem, IN        MSVB        NASDAQ        3      04/08/98        235,363        174,113        49,004        49,004  

WVS Financial Corp.

     Pittsburgh, PA        WVFC        NASDAQ        6      11/29/93        317,444        148,223        38,427        38,427  

 

(1)

 As of September 30, 2020

Source:   TC Federal Bank; S&P Global Market Intelligence.

 

70


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 23

General Financial Performance Ratios

As of or For the Last Twelve Months Ended December 31, 2020

 

                   Total      Tang.      Net                                     
     Total      Total      Equity/      Equity/      Interest      Effcy.      LTM      LTM      Core      Core  
     Assets      Deposits      Assets      Assets      Margin      Ratio      ROA      ROE      ROA      ROE  
     ($000s)      ($000s)      (%)      (%)      (%)      (%)      (%)      (%)      (%)      (%)  

TC Federal Bank

     349,927        294,100        11.39        11.39        3.38        91.16        0.09        0.76        0.48        3.95  

Comparative Group Average

     502,568        401,183        15.06        14.86        2.95        70.43        0.80        6.98        0.79        6.84  

Comparative Group Median

     437,183        352,242        12.00        12.00        3.10        71.81        0.67        6.50        0.64        6.28  

All Public Thrift Average

     5,185,779        3,695,042        12.34        11.47        3.11        64.62        0.93        7.77        0.97        8.05  

All Public Thrift Median

     1,722,094        1,354,317        11.56        10.39        3.06        62.55        0.77        6.52        0.78        6.48  

Comparative Group

                             

CBM Bancorp, Inc. (1)

     232,186        172,385        22.94        22.94        3.37        82.94        0.32        1.27        0.27        1.07  

Cincinnati Bancorp, Inc.

     237,134        152,207        17.50        17.44        2.58        73.49        1.36        9.46        1.36        9.46  

Elmira Savings Bank

     644,587        547,021        9.43        7.66        3.06        71.82        0.64        6.95        0.64        6.97  

FFBW, Inc.

     338,972        226,625        30.46        30.38        3.40        72.71        0.62        2.14        0.61        2.13  

HMN Financial, Inc.

     909,580        795,204        11.35        11.27        3.51        61.04        1.21        10.56        1.21        10.56  

Home Federal Bancorp, Inc.

     535,394        477,859        9.61        9.61        3.36        62.00        0.93        9.30        0.89        8.96  

HV Bancorp, Inc.

     861,621        730,826        4.52        4.52        2.57        67.04        1.23        16.90        1.21        16.57  

IF Bancorp, Inc.

     713,399        587,365        11.90        11.90        2.79        71.80        0.70        6.06        0.64        5.60  

Mid-Southern Bancorp, Inc.

     235,363        174,113        20.82        20.82        3.13        82.77        0.55        2.39        0.51        2.23  

WVS Financial Corp.

     317,444        148,223        12.11        12.11        1.68        58.73        0.50        4.81        0.51        4.90  

 

(1)

 As of or for the last twelve months ended September 30, 2020

Source:   TC Federal Bank; S&P Global Market Intelligence.

 

71


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 24

Income and Expense Analysis

For the Last Twelve Months Ended December 31, 2020

 

     As a Percent of Average Assets  
     Interest
Income
     Interest
Expense
     Net
Interest
Income
     Other
Oper.
Income
     Gains &
Non-rec.
Income
    Loan
Loss
Prov.
     Gen. &
Admin.
Expense
     Amort.
of
Intang.
     Non-rec.
Expense
     Pre-tax
Core
Earnings
 

TC Federal Bank

     3.90        0.71        3.19        0.60        0.00       0.23        2.97        0.00        0.49        0.59  

Comparative Group Average

     3.46        0.70        2.76        1.41        0.02       0.18        2.95        0.00        0.00        1.04  

Comparative Group Median

     3.54        0.67        2.86        0.87        0.02       0.18        2.72        0.00        0.00        0.86  

All Public Thrift Average

     3.66        0.73        2.93        1.36        0.07       0.29        2.75        0.02        0.05        1.21  

All Public Thrift Median

     3.57        0.71        2.84        0.62        0.03       0.23        2.56        0.00        0.00        1.02  

Comparative Group

                            

CBM Bancorp, Inc. (1)

     3.90        0.66        3.24        0.50        0.06       0.19        3.14        0.00        0.00        0.41  

Cincinnati Bancorp, Inc.

     3.46        1.12        2.34        4.59        0.00       0.11        5.09        0.01        0.00        1.72  

Elmira Savings Bank

     3.47        0.91        2.56        1.12        0.00       0.22        2.64        0.00        0.00        0.81  

FFBW, Inc.

     3.75        0.55        3.21        0.38        0.00       0.18        2.60        0.01        0.00        0.81  

HMN Financial, Inc.

     3.74        0.33        3.41        1.75        0.00       0.32        3.15        0.01        0.00        1.69  

Home Federal Bancorp, Inc.

     4.04        0.86        3.19        1.01        0.04       0.41        2.66        0.00        0.00        1.13  

HV Bancorp, Inc.

     2.95        0.67        2.28        3.58        0.03       0.24        3.95        0.00        0.00        1.68  

IF Bancorp, Inc.

     3.60        0.90        2.71        0.74        0.07       0.07        2.47        0.00        0.00        0.90  

Mid-Southern Bancorp, Inc.

     3.44        0.43        3.01        0.35        0.05       0.06        2.78        0.00        0.00        0.52  

WVS Financial Corp.

     2.24        0.60        1.64        0.11        (0.01     0.02        1.03        0.00        0.00        0.70  

 

(1) 

For the last twelve months ended September 30, 2020

Source:   TC Federal Bank; S&P Global Market Intelligence.

 

72


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 25

Balance Sheet Composition

As of December 31, 2020

 

     As a Percent of Total Assets  
     Cash and
Securities
     Net
Loans
     Real
Estate
     Intang.
Assets
     Other
Assets
     Total
Deposits
     Borrowed
Funds
     Other
Liabs.
     Total
Liabs.
     Total
Equity
 

TC Federal Bank

     18.34        75.82        0.02        0.00        5.83        84.05        2.72        1.84        88.61        11.39  

Comparative Group Average

     33.91        61.82        0.07        0.22        3.98        75.47        8.54        0.93        84.94        15.06  

Comparative Group Median

     26.40        69.17        0.04        0.00        3.48        78.29        4.55        0.81        88.00        12.00  

All Public Thrift Average

     21.65        71.24        0.07        0.87        4.40        76.44        9.82        1.41        87.66        12.34  

All Public Thrift Median

     19.86        72.12        0.02        0.33        4.39        78.90        8.19        1.34        88.44        11.56  

Comparative Group

                             

CBM Bancorp, Inc. (1)

     25.75        70.30        0.33        0.00        3.62        74.24        2.15        0.67        77.06        22.94  

Cincinnati Bancorp, Inc.

     17.02        75.91        0.00        0.07        6.99        64.19        16.20        2.11        82.50        17.50  

Elmira Savings Bank

     17.21        75.00        0.03        1.91        5.85        84.86        4.76        0.95        90.57        9.43  

FFBW, Inc.

     31.57        63.85        0.04        0.13        4.42        66.86        2.21        0.47        69.54        30.46  

HMN Financial, Inc.

     25.87        71.33        0.07        0.09        2.63        87.43        0.00        1.22        88.65        11.35  

Home Federal Bancorp, Inc.

     26.93        68.04        0.14        0.00        4.90        89.25        0.80        0.33        90.39        9.61  

HV Bancorp, Inc.

     50.90        46.12        0.00        0.00        2.98        84.82        9.62        1.04        95.48        4.52  

IF Bancorp, Inc.

     25.57        71.04        0.05        0.00        3.34        82.33        4.43        1.34        88.10        11.90  

Mid-Southern Bancorp, Inc.

     48.83        48.12        0.04        0.00        3.01        73.98        4.67        0.53        79.18        20.82  

WVS Financial Corp.

     69.45        28.45        0.00        0.00        2.10        46.69        40.54        0.67        87.89        12.11  

 

(1)

 As of September 30, 2020

Source:   TC Federal Bank; S&P Global Market Intelligence.

 

73


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 26

Growth Rates, Credit Risk, and Loan Composition

As of or For the Last Twelve Months Ended December 31, 2020

 

     Asset
Growth
Rate
    Loan
Growth
Rate
    Deposit
Growth
Rate
     NPLs
(1) /
Total
Loans
     NPAs
(1) /
Total
Assets
     Loan
Loss
Allow./
NPLs(1)
     Loan
Loss
Allow./
Loans
     Resid.
Real Est.
Loans/
Loans
     Other
Real Est.
Loans/
Loans
     Non-
Real Est.
Loans/
Loans
 

TC Federal Bank

     8.75       7.67       7.49        0.85        0.68        177.81        1.53        42.88        44.05        13.07  

Comparative Group Average

     21.19       6.32       24.90        0.70        0.52        212.30        1.09        48.20        35.95        15.85  

Comparative Group Median

     9.77       5.65       8.98        0.62        0.52        127.03        1.11        50.03        37.76        16.99  

All Public Thrift Average

     20.63       13.04       24.38        0.99        0.73        191.52        1.16        28.76        42.85        28.38  

All Public Thrift Median

     14.14       9.19       19.10        0.87        0.69        106.08        1.13        23.75        47.80        28.45  

Comparative Group

                           

CBM Bancorp, Inc. (1)

     6.63       10.68       11.04        0.31        0.55        337.30        1.05        42.27        36.67        21.05  

Cincinnati Bancorp, Inc.

     (1.93     (1.33     6.13        0.72        0.56        127.03        0.94        59.96        39.45        0.59  

Elmira Savings Bank

     6.22       (6.25     6.80        1.13        0.89        103.71        1.18        61.24        20.25        18.51  

FFBW, Inc.

     16.00       14.22       4.31        0.68        0.48        188.40        1.28        30.39        59.24        10.37  

HMN Financial, Inc.

     16.97       8.14       18.01        0.40        0.36        404.65        1.62        26.37        58.17        15.46  

Home Federal Bancorp, Inc.

     17.59       7.98       19.06        1.06        0.87        97.30        1.03        30.49        38.84        30.67  

HV Bancorp, Inc.

     142.99       35.66       157.54        0.56        0.26        89.49        0.50        64.47        11.56        23.97  

IF Bancorp, Inc.

     5.19       3.32       6.92        0.26        0.24        489.30        1.26        23.75        50.32        25.92  

Mid-Southern Bancorp, Inc.

     12.92       (8.12     18.47        1.90        0.96        73.50        1.39        57.79        36.44        5.77  

WVS Financial Corp.

     (10.64     (1.11     0.74        0.00        0.00        NM        0.67        85.26        8.53        6.21  

 

(1)

 Includes accruing troubled debt restructurings.

(2)

 As of or for the last twelve months ended September 30, 2020

Source:   TC Federal Bank; S&P Global Market Intelligence.

 

74


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

III. MARKET VALUE ADJUSTMENTS

General Overview

This concluding chapter of the Appraisal identifies certain additional adjustments to the Bank’s estimated pro forma market value relative to the Comparative Group selected in Chapter II. The adjustments discussed in this chapter are made from the viewpoints of potential investors, which would include depositors holding subscription rights and unrelated parties who may purchase stock in a community offering. It is assumed that these potential investors are aware of all relevant and necessary facts as they would pertain to the value of the Bank relative to other publicly traded thrift institutions and relative to alternative investments.

Our appraised value is predicated on a continuation of the current operating environment for the Bank and thrift institutions in general. Changes in the Bank’s operating performance along with changes in the local and national economy, the stock market, interest rates, the regulatory environment, and other external factors may occur from time to time, often with great unpredictability, which could impact materially the pro forma market value of the Bank or thrift stocks in general. Therefore, the Valuation Range provided herein is subject to a more current re-evaluation prior to the actual completion of the Conversion and Stock Offering.

In addition to the comparative operating fundamentals discussed in Chapter II, it is important to address additional market value adjustments based on certain financial and other criteria, which include, among other factors:

 

  (1)

Earnings Prospects

 

  (2)

Financial Condition

 

  (3)

Market Area

 

  (4)

Management

 

  (5)

Dividend Payments

 

  (6)

Liquidity of the Issue

 

75


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

  (7)

Subscription Interest

 

  (8)

Recent Acquisition Activity

 

  (9)

Effect of Banking Regulations and Regulatory Reform

 

  (10)

Stock Market Conditions

Earnings Prospects

Earnings prospects are dependent upon the sensitivity of asset yields and liability costs to changes in market rates, the credit quality of assets, the stability of non-interest components of income and expense, and the ability to leverage the balance sheet. Each of the foregoing is an important factor for investors in assessing earnings prospects. The Bank’s core earnings profitability in recent years has been restrained due to its high efficiency ratio stemming from an above-average operating expense level and below-average non-interest income production. These disadvantages are offset somewhat by the Bank’s solidly improving net interest margin.

The Bank’s earnings compared unfavorably to the Comparative Group for the recent LTM period. The Bank’s ROA measured 0.09% versus the Comparative Group median of 0.67% and All Public Thrift median of 0.77%. On a core earnings basis which excludes non-recurring items, the Bank’s core ROA of 0.48% trailed the Comparative Group median of 0.64% and the All Public Thrift Median of 0.78%. The Bank believes that it is positioned to achieve its internal growth objectives in its targeted market areas. The Bank has invested in hiring additional personnel, upgrading its infrastructure and data processing capabilities, expanding checking account activity, revamping practices to operating more efficiently, and launching the openings of a new branch office and an LPO in 2017.

The Bank’s increased capital position after the Stock Offering will help to improve its net interest margin across changing interest rate and business cycles, provide added interest rate risk protection, and additional leverage capacity to grow the balance sheet. In the near term, the Bank’s

 

76


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

profitability will continue to be challenged by net interest margin pressure, new stock benefit plans, public company costs, and regular loan loss provisions to ensure that the Bank’s reserve level increases commensurately with the risk profile of the growing loan portfolio. Based on the Bank’s earnings fundamentals and recent subpar returns, we believe that the challenges of increasing profitability warrant a downward adjustment to the Bank’s pro forma market value relative to the Comparative Group.

Financial Condition

As discussed and summarized in Chapter I, the Bank’s balance sheet composition reflects a large concentration of real estate loans, a lesser amount of investment securities, and a liquidity portfolio comprising cash and cash equivalents. The Bank relies mainly on its deposit base as a funding source, and utilizes borrowings sparingly to supplement deposits. Historically, the Bank’s deposit base was heavily reliant upon certificate accounts. In recent years, the Bank has emphasized growing its transaction accounts and has deployed resources to generate increased levels of checking accounts.

In contrast to the Comparative Group, the Bank exhibited a slightly higher level of equity capital and a higher ratio of loans to assets, but slightly less favorable measures of credit quality. Before the infusion of net capital proceeds, the Bank’s total equity ratio at 11.39% of assets was positioned slightly below the 12.00% median of the Comparative Group. The selection criteria for the Comparative Group ensured a collection of companies with solid capital positions, emphasis on real estate lending, and satisfactory asset quality, similar to the Bank’s financial profile. Therefore, on the whole, we believe that no adjustment is warranted for the Bank’s financial condition relative to the Comparative Group.

 

77


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Market Area

The members of the Comparative Group are located in the Southeast, Mid-Atlantic, and Midwest regions of the country. The market areas encompassing the Comparative Group companies include metropolitan areas such as Baltimore, Cincinnati, and Pittsburgh, along with smaller metropolitan and micropolitan areas. The Comparative Group companies are characterized by a cross-section of market areas that constitute smaller to larger metropolitan areas with relatively stable economies and moderate population growth prospects.

The Bank’s primary market areas consist of Thomas County (Georgia) and Leon County (Florida). Leon County exhibited a larger population base, higher population growth rate, and a lower unemployment rate as compared to Thomas County. As shown in Table 27, the weighted average household income of the Bank’s market area (as computed based on pro rata branch deposit concentrations applied to the demographic data indicator) was $48,868 and below the Comparative Group median of $65,793. However, the weighted average population growth forecast for the Bank’s market area of 2.2% over the next five years exceeded the Comparative Group median and average of 0.2% and 1.1%, respectively. Significantly, the five-year population growth projection for Leon County is 5.1%. Four of the Comparative Group companies displayed negative population growth forecasts for their primary market area. The December 2020 unemployment rates of 6.1% and 5.2% for Thomas County and Leon County, respectively, were in range of the Comparative Group median and average rates of 6.2% and 5.8%, respectively. While the Bank’s primary market area is characterized by comparatively lower household income levels, its population growth projections are slightly more favorable than those of the Comparative Group, and its unemployment rate is comparable. In recognition of these varying demographic factors altogether, we believe that no adjustment is warranted for market area.

 

78


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 27

Selected Demographic Data of Primary Market Areas

TC Federal Bank and the Comparative Group

 

Company

  

Headquarters

Location

   Wtd. Avg.
Median House-
hold Income
2021 (1)

($)

  Wtd. Avg.

Est. Population
Growth
2021-26 (1)
(%)

  Unemployment  
Rate  

December  
2020 (2)  

(%)  

       

TC Federal Bank

   Thomasville, GA    48,868   2.21   5.9
       
      [Thomas County, GA]    46,632   1.40   6.1
      [Leon County, FL]    56,823   5.06   5.2

Comparative Group Average

      65,082   0.24   5.8

Comparative Group Median

      65,793   1.11   6.2
       

Comparative Group

               

CBM Bancorp, Inc.

   Baltimore, MD    87,338   1.43   5.6

Cincinnati Bancorp, Inc.

   Cincinnati, OH    68,988   1.70   4.7

Elmira Savings Bank

   Elmira, NY    58,446   (2.06)   6.7

FFBW, Inc.

   Brookfield, WI    66,586   1.26   6.0

HMN Financial, Inc.

   Rochester, MN    72,330   2.28   3.9

Home Federal Bancorp, Inc.

   Shreveport, LA    45,915   (0.75)   6.6

HV Bancorp, Inc.

   Doylestown, PA    75,304   0.95   6.5

IF Bancorp, Inc.

   Watseka, IL    50,891   (2.92)   6.4

Mid-Southern Bancorp, Inc.

   Salem, IN    60,023   1.30   5.1

WVS Financial Corp.

   Pittsburgh, PA    64,999   (0.81)   6.6

 

  (1)

Weighted average based on pro rata branch deposit totals of each company in its primary MSA or county markets.

  (2)

Based on unemployment rate in company’s primary MSA or county market as ranked by deposits.

Source:   Claritas; S&P Global Market Intelligence; U.S. Bureau of Labor Statistics.

Management

Management’s principal challenges are to generate profitable results, monitor credit risks, and control operating costs while the Bank competes in an increasingly challenging financial services environment. The normal challenges facing the Bank in attempting to deliver earnings growth and enhance its competitiveness remain paramount as it attempts to leverage the net capital proceeds from the Stock Offering. The Bank is led by its President and CEO, Greg Eiford, who was named President in August 2019 and assumed the top administrative position of CEO in January 2021. Each of the Bank’s senior executive officers has extensive years of banking experience. Nevertheless, the management team has ongoing challenges ahead in improving

 

79


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

earnings results, growing the banking franchise, and controlling operating expenses as the Bank transitions to a public company. Investors will likely rely upon actual financial results as the means of evaluating the future performance of management as the Bank pursues its asset growth and earnings improvement objectives. Based on these considerations, we believe that no adjustment is warranted relative to the Comparative Group for this factor.

Dividend Payments

Following the completion of the Conversion and Stock Offering, the Board of Directors of TC Bancshares will have the authority to declare cash dividends on the shares of common stock, subject to statutory and regulatory requirements. However, no decision has been made with respect to the payment of dividends. The payment and amount of any dividends will depend upon many factors, including the following: (1) the financial condition and operating results of TC Bancshares and the Bank; (2) regulatory capital requirements and limitations on dividends; (3) other uses of funds for the long-term value of stockholders; (4) tax considerations; and (5) general economic conditions. There is no assurance that TC Bancshares will actually pay cash dividends or that, if paid, such dividends will not be reduced or eliminated in the future.

Payment of cash dividends has become commonplace among publicly traded thrifts with solid capital levels. Of the 10 members of the Comparative Group, five currently pay regular cash dividends. The median dividend yields of the Comparative Group and All Public Thrift aggregate were 0.38% and 1.59% as of February 26, 2021, respectively. Based on the anticipated strong capital levels of the Bank and TC Bancshares after the Stock Offering, investors are likely to expect that TC Bancshares will commence paying regular dividends not too long after the Stock Offering is completed as a means of enhancing shareholder returns. Therefore, we have concluded that no adjustment is warranted for purposes of dividend policy.

 

80


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Liquidity of the Issue

With the increased number of market makers and institutional investors following thrift stocks, the majority of initial public offerings by thrift institutions are able to develop a public market for their new stock issues. Most publicly traded thrift stocks continue to be traded on the NASDAQ Stock Market. All 10 members of the Comparative Group are listed on the NASDAQ Stock Market. TC Bancshares expects that its shares of common stock will be traded on the NASDAQ Stock Market under the symbol “TCBC” upon conclusion of the Stock Offering.

The development and maintenance of a public market, having the desirable characteristics of depth, liquidity, and orderliness, depend on the existence of willing buyers and sellers. The median market capitalization of the Comparative Group companies was $48.9 million as of February 26, 2021. The All Public Thrift median market capitalization was much higher at $204.5 million. Of the 10 companies in the Comparative Group, all are traded on NASDAQ Stock Market and indicated an overall average daily trading volume of approximately 4,000 shares over the LTM period. The Company’s comparably sized stock issue on a pro forma basis would firmly suggest that, given a proposed NASDAQ market listing, it would enjoy a depth of liquidity similar to that facilitated by the Comparative Group’s market capitalizations and trading volume histories. Therefore, we have concluded that no adjustment to the Company’s pro forma market value is warranted to address the liquidity of its common stock issue.

Subscription Interest

The Bank has retained the services of Performance Trust Capital Partners, LLC to assist in the marketing and sale of the Stock Offering. The Bank’s ESOP plans to purchase shares in the Stock Offering equal to 8.00% of the total amount of common stock to be outstanding. The Bank expects its directors, officers, employees, and their associates to purchase 147,500 shares of

 

81


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

common stock in the Stock Offering for an aggregate amount of approximately $1.5 million based on a $10.00 offering price per share. The minimum number of shares of common stock that may be purchased in the Stock Offering is 25 shares ($250). Excluding the ESOP purchase, the maximum number of shares of common stock that may be purchased in the Stock Offering by any person or persons exercising subscription rights through a single deposit account is 30,000 shares ($300,000 equivalent). No person together with an associate or group of persons acting in concert may purchase more than 40,000 shares ($400,000 equivalent).

Recent subscription interest in thrift stock conversion offerings has been varied. No standard conversion offerings have been completed thus far in 2021, two were completed in 2020, and two were completed in 2019. Of the four standard conversion transactions completed in 2019 and 2020, only one (Richmond Mutual Bancorporation) was fully subscribed by eligible record holders in the subscription phase and closed at the adjusted maximum of its offering range. Systematic Savings Bank closed its small offering at the adjusted maximum based on support from the community offering, while the sizable offering by Eastern Bankshares was closed at slightly below the maximum and Eureka Homestead Bancorp was closed at marginally above the minimum.

Investor interest in recent thrift stock issues has been supported by the overall favorable performance results of the banking industry, stable housing market conditions, after-market pricing trends, and the expectation of continued merger and acquisition activity. Included among the Bank’s eligible depositor base are several account holders who are considered professional thrift offering investors. We are not currently aware of any additional market evidence or characteristics that may help predict the level of interest in the Bank’s subscription offering. Accordingly, absent

 

82


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

actual results of the subscription offering, we believe that subscription interest is currently a neutral factor and, at the present time, requires no further adjustment.

Recent Acquisition Activity

Table 28 summarizes recent acquisition activity involving banks and thrifts based in the states of Georgia and Florida from January 1, 2019 to February 26, 2021. There were 32 such acquisition transactions with 13 transactions including sellers based in Georgia and 19 representing Florida sellers. The acquisition valuation ratios paid in these transactions generally have followed the nationwide acquisition valuation trends. Given that there will be significant regulatory restrictions on the ability to acquire control of TC Bancshares or the Bank for a period of three years following the Conversion, we do not believe that acquisition premiums are a significant factor to consider in analyzing the Bank’s pro forma market value. Moreover, the standard of value applied herein does not require an acquisition value determination.

Effect of Banking Regulations and Regulatory Reform

In response to the financial crisis of 2008 and 2009, Congress took actions intended to strengthen confidence and encourage liquidity in financial institutions. The Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank”) was enacted in 2010, and provided for new restrictions and an expanded framework of regulatory oversight for financial institutions. The legislation also created the Consumer Financial Protection Bureau that has broad authority to issue regulations governing the services and products provided by financial institutions. Community bankers believe that the Dodd-Frank legislation has led to increased compliance costs. Legislation was enacted in 2018 that preserves the fundamental elements of the post-Dodd-Frank regulatory framework, but included modifications that was expected to result in some meaningful regulatory relief for smaller and certain larger banking organizations.

 

83


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 28

Summary of Recent Georgia and Florida Acquisition Activity

Pending or Completed Transactions Announced Since January 1, 2019

 

                          Seller’s Prior Financial Data                           Offer Value to  
Buyer    St.    Seller    St.      Total
Assets
($Mil.)
    

Equity/

Assets
(%)

     LTM
ROA
(%)
    LTM
ROE
(%)
    Date
Announced
     Status(1)   

Offer
Value

($Mil.)

     Book
Value
(%)
     Tang.
Book
(%)
     LTM
EPS
(x)
     Total
Assets
(%)
 
   

Median

              269.0        10.11        0.95       9.77       NA      NA      69.3        173.1        176.2        14.7        16.61  
   

Average

                        7,659.7        10.64        0.76       7.32       NA      NA      1,826.5        160.2        169.0        15.3        16.02  
   

First Chatsworth Bkshs Inc.

   GA    Heritage First Bancshares Inc.      GA        169.6        10.04        0.78       7.39       01/19/21      P      NA        NA        NA        NA        NA  

Anchor Bankshares Inc.

   FL    Home Fed. Bank of Hollywood      FL        54.6        12.58        (2.33     (20.19     11/02/20      P      NA        NA        NA        NA        NA  

Piedmont Bancorp Inc.

   GA    WestSide Bank      GA        172.1        10.19        2.97       26.81       10/05/20      C      NA        NA        NA        NA        NA  

Investor Group

   –      Georgia Banking Co.      GA        704.6        6.27        0.67       8.36       09/08/20      P      NA        NA        NA        NA        NA  

ST Hldgs Inc.

   FL    Rochelle State Bank      GA        29.4        16.61        (0.75     (4.16     03/25/20      P      6.3        130.0        130.0        NA        21.6  

United Community Banks Inc.

   GA    Three Shores Bancorp. Inc.      FL        1,874.1        9.03        0.79       9.42       03/09/20      C      218.1        98.3        101.8        12.5        11.6  

Pvt. Invtr. - Kenneth Lehman

   –      BankFlorida      FL        87.6        10.18        (0.09     (0.93     01/30/20      C      9.9        104.8        104.8        NA        11.3  

South State Corporation

   SC    CenterState Bank Corp. (2)      FL        17,142.0        16.90        1.42       8.49       01/27/20      C      3,212.0        110.9        201.0        13.7        18.7  

Seacoast Banking Corp. of FL

   FL    Fourth Street Banking Co.      FL        338.9        8.63        1.47       16.59       01/23/20      C      63.6        173.3        173.3        14.4        18.8  

First Bancshares Inc.

   MS    Southwest Georgia Financial      GA        547.5        8.84        0.94       11.20       12/18/19      C      87.9        181.5        181.5        17.3        16.1  

Pinnacle Financial Corp.

   GA    SBT Bancorp Inc.      GA        224.5        8.88        1.21       13.42       12/18/19      C      36.0        176.2        176.2        16.5        16.0  

Seacoast Banking Corp. of FL

   FL    First Bank of the Palm Beaches      FL        189.1        8.69        0.60       6.87       11/19/19      C      31.7        192.6        192.6        29.2        16.7  

Banco de Credito e Inversiones

   –      Executive Banking Corp.      FL        455.3        11.28        0.87       8.25       09/25/19      C      75.0        176.2        180.5        22.2        16.5  

First Citizens BancShares Inc.

   NC    Community Fin’l Holding Co.      GA        222.6        4.75        0.70       20.29       09/24/19      C      2.3        NA        NA        2.2        1.0  

Private Investors

   –      Barwick Banking Company      GA        12.7        7.50        (0.13     (1.68     09/17/19      C      NA        NA        NA        NA        NA  

First Commerce Credit Union

   FL    Assets and liabilities      GA        248.1        13.99        0.89       6.48       09/16/19      C      NA        NA        NA        NA        NA  

Community First Bcshs (MHC)

   GA    ABB Financial Group Inc.      GA        307.5        10.71        0.96       9.20       08/20/19      C      40.3        158.1        158.1        14.9        13.1  

Professional Holding Corp.

   FL    Marquis Bancorp Inc.      FL        680.3        9.31        1.19       12.77       08/12/19      C      83.3        152.6        152.6        11.9        12.3  

First Bancshares Inc.

   MS    First Florida Bancorp Inc.      FL        451.0        11.74        1.24       10.76       07/22/19      C      85.0        178.1        178.1        17.5        18.9  

West Florida Banking Corp.

   FL    Flagship Community Bk      FL        122.0        13.36        1.31       10.12       05/30/19      C      22.7        138.9        138.9        14.5        18.6  

First American Bank Corp.

   IL    Continental National Bank      FL        478.5        8.16        (0.80     (9.99     05/15/19      C      NA        NA        NA        NA        NA  

Banesco USA

   FL    Brickell Bank      FL        439.8        5.25        (0.82     (15.88     05/14/19      C      NA        NA        NA        NA        NA  

Banco Bradesco SA

   –      BAC Florida Bank      FL        2,274.8        9.37        1.37       14.95       05/06/19      C      500.0        258.9        258.9        16.8        22.0  

MIDFLORIDA Credit Union

   FL    Community Bank & Trust      FL        733.3        9.16        1.10       12.94       05/03/19      C      NA        NA        NA        NA        NA  

Power Financial Credit Union

   FL    TransCapital Bank      FL        204.1        18.00        2.44       14.05       03/27/19      C      NA        NA        NA        NA        NA  

BancorpSouth Bank

   MS    Summit Financial Entrprs Inc.      FL        471.9        11.71        1.58       13.64       03/05/19      C      100.3        173.1        173.1        14.3        21.3  

FAIRWINDS CU

   FL    Friends Bank      FL        95.3        10.83        1.27       12.80       02/19/19      C      20.0        193.3        193.3        16.3        20.9  

BB&T Corp.

   NC    SunTrust Banks Inc. (2)      GA        215,543.0        11.26        1.34       11.50       02/07/19      C      28,282.6        126.8        177.7        11.0        13.1  

United Community Banks Inc.

   GA    First Madison Bank & Trust      GA        258.3        11.74        1.96       16.23       02/05/19      C      52.0        171.5        171.5        11.4        20.1  

Addition Financial CU

   FL    Fidelity Bank of Florida NA      FL        174.4        17.04        (0.88     (5.13     01/24/19      C      NA        NA        NA        NA        NA  

VyStar CU

   FL    Citizens State Bank      FL        279.7        9.74        1.30       13.01       01/14/19      C      NA        NA        NA        NA        NA  

First Chatsworth Bkshs Inc.

   GA    Northside Bancshares Inc.      GA        124.0        8.71        (0.23     (3.19     01/11/19      C      NA        NA        NA        NA        NA  

(1) P = pending; C = completed.

(2) Merger of equals transaction.

Source:   S&P Global Market Intelligence.

 

84


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

As a stock savings association insured by the FDIC and supervised by its primary regulators, the Bank will continue to operate in the same regulatory environment that is substantially similar to that faced by the Comparative Group companies. As of December 31, 2020, the Bank was considered well capitalized, similar to all the members of the Comparative Group. Therefore, given these factors, we believe that no specific adjustment is necessary for the effect of banking regulations and regulatory reform.

Stock Market Conditions

Financial stocks performed well in the economic recovery, and bank and thrift stocks participated fully in the sustained market rally from 2009 to 2018. Robust corporate earnings growth, sustained economic expansion, and generally low interest rates were major factors influencing equity market returns over this period, the second longest market rally in U.S. history. As the banking industry continued its recovery from the financial crisis, the Federal Reserve Board maintained a program of keeping rates at historic lows and implemented a series of three rate cuts in 2019. The Federal Reserve Board lowered the target range for the federal funds rate in July 2019 to 2.00-2.25%, in September 2019 to 1.75-2.00%, and in October 2019 to 1.50-1.75%. Favorable policy developments, including the further monetary easing by the Federal Reserve Board and de-escalation of the U.S.-China trade conflict, helped stocks to a strong final quarter of 2019 and lifted the S&P 500 Index to a 31.5% gain for the full year of 2019.

Headed into 2020, market observers voiced concerns that the global economy was sluggish and that the U.S. was firmly in the late-cycle phase, having hit all of the typical milestones, with the exception that credit conditions generally remained favorable. The overall market began to experience sharp volatility in February 2020 and entered official correction levels (down 10% from 52-week highs). Interest rates dropped as a flight to safety saw 10-year and 30-year U.S. Treasury

 

85


FELDMAN FINANCIAL ADVISORS, INC.

 

 

bonds trade at all-time lows. The market volatility was spurred by the outbreak of the novel coronavirus and concerns about its impact on the U.S. economy, supply chains, and consumer spending. During late February and early March 2020, the S&P 500 Index experienced broad daily swings of upward and downward movement by 3-4% measures. In an extraordinary attempt to contain the coronavirus’s economic fallout, the Federal Reserve Board slashed interest rates in March 2020 as it unanimously approved its largest one-time cut – and first emergency rate move – since the depths of the 2008 financial crisis. The Federal Reserve Board lowered the target range for the federal funds rate by 50 basis points to 1.00-1.25%.

As the coronavirus evolved into a global pandemic, disrupting major economies around the world and abruptly ending the longest stock market bull run in U.S. history. U.S. equities fell sharply, then rebounded off their lows from March 2020 and performed strongly for the remainder of the year. Congress, the Federal Reserve Board, and various federal and state financial regulatory agencies took actions to mitigate the adverse effects on economic activity and financial stability resulting from the pandemic and implemented programs to bolster the flow of credit and financial resources to households, businesses, and communities. After the successful development of effective coronavirus vaccines in the fourth quarter of 2020, segments of the market that had previously lagged, such as energy, financials, and industrials, gained strength as the U.S. stock market surged to an all-time high in December. As 2020 closed, the S&P 500 Index ended the year up 18.4%. A combination of depressed valuations, substantial fiscal and monetary stimulus, and a solid improvement in corporate earnings supported the U.S. equity market recovery in 2020.

Table 29 displays the one-year performance of an array of market indexes maintained on the SNL Financial platform by S&P Global Market Intelligence and highlights the recent volatility in the U.S. equity markets. The SNL Micro Cap Thrift Index (including all public thrifts with

 

86


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

market capitalizations less than $250 million) decreased by 2.6% over the one-year period ended February 26, 2021, underperforming the broader S&P 500 index which was up 29.0% during this period. The SNL Thrift NASDAQ Index (including all NASDAQ-listed thrifts) experienced a 7.4% gain over the one-year period. Table 30 presents the comparative market indexes over the three-year period ended February 26, 2021. The S&P 500 Index was up 40.4% over the three-year period, while the SNL Thrift NASDAQ Index and the SNL Micro Cap Thrift Index were down by 3.0% and 5.4%, respectively. The bank and thrift sector has lagged the overall market amid concerns that a weaker economy would lead to increases in credit losses and lower interest rates would continue to suppress net interest margins.

A “new issue” discount that reflects investor concerns and investment risks inherent in all initial public offerings is a factor to be considered for purposes of valuing converting thrifts. The magnitude of the new issue discount typically expands during periods of declining or volatile thrift stock prices as investors require larger inducements, and narrows during stronger market conditions. Table 31 presents a summary of standard thrift conversion offerings since January 1, 2017. The pricing of these offerings confirms the presence of the new issue discount in the pro forma market valuations of converting thrifts versus existing publicly traded thrifts. The distinction of the new issue discount is most apparent with the price-to-book value ratio because the pro forma equity calculation involves combining the net new capital proceeds with the historical equity of the converting company. The median pro forma price-to-book value ratio for standard conversion offerings was 59.6% for the 2019 to 2020 period and the median pro forma price-to-tangible book ratio was 63.3%. The median pro forma price-to-earnings ratio was 31.8x during the 2019 to 2020 period. As noted previously, there have not been any standard conversion offerings completed in the year-to-date 2021 period.

 

87


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 29

Comparative One-Year Stock Index Performance

For the One-Year Period Ended February 26, 2021

 

LOGO

 

 

S&P 500 Stock Index

     

+29.0%

 
 

SNL Thrift NASDAQ Index

 

        

 

  +7.4%  

 
 

SNL Micro Cap Thrift Index

     

  –2.6%

 

 

88


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 30

Comparative Three-Year Stock Index Performance

For the Three-Year Period Ended February 26, 2021

 

LOGO

 

 

S&P 500 Stock Index

     

+40.4%

 
 

SNL Thrift NASDAQ Index

 

        

 

  –3.0%  

 
 

SNL Micro Cap Thrift Index

     

  –5.4%

 

 

89


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 31

Summary of Standard Conversion Offerings

Transactions Completed Since January 1, 2017

 

                                              Pro Forma Ratios                      After-Market          
                                  Gross      Price/      Price/      Price/      Tang.             2/26/21      Price Change      Change  
                    Stock      Total      Offering      Book      Tang.      LTM      Eqty./      IPO      Closing      One      One      One      Through  
             Stock      Offering      Assets      Proceeds      Value      Book      EPS      Assets      Price      Price      Day      Week      Month      2/26/21  
Company    State      Exchange      Date      ($Mil.)      ($Mil.)      (%)      (%)      (x)      (%)      ($)      ($)      (%)      (%)      (%)      (%)  
   

2019 to 2020 -- Average

              1,537.6        202.2        63.0        64.9        36.1        21.93        NA        NA        26.3        26.9        30.3        44.0  

2019 to 2020 -- Median

              119.3        16.5        59.6        63.3        31.8        22.32        NA        NA        28.5        27.4        25.3        34.1  
   

2017 to 2020 -- Average

              1,537.6        202.2        66.1        67.0        29.1        19.32        NA        NA        34.4        35.7        35.8        46.3  

2017 to 2020 -- Median

              119.3        16.5        68.6        70.4        22.7        20.28        NA        NA        30.0        35.0        32.9        45.8  
   

Standard Conversion Offerings

                                              
   

Eastern Bankshares, Inc.

     MA        NASDAQ        10/14/20        13,996.5        1,792.9        58.2        65.9        18.4        23.10        10.00        17.61        21.5        24.8        36.2        76.1  
   

Systematic Savings Bank

     MO        OTC        10/13/20        40.0        6.0        58.7        58.7        62.5        24.01        10.00        NA        NA        NA        NA        NA  
   

Eureka Homestead Bancorp, Inc.

     LA        OTC        07/09/19        98.4        14.3        60.6        60.6        44.7        21.53        10.00        12.50        21.0        21.0        21.7        25.0  
   

Richmond Mutual Bancorporation

     IN        NASDAQ        07/01/19        882.8        130.3        74.5        74.5        18.9        19.09        10.00        13.08        36.5        35.0        32.9        30.8  
   

CBM Bancorp, Inc.

     MD        NASDAQ        09/27/18        184.2        42.3        73.5        73.5        41.7        26.69        10.00        14.65        28.0        26.2        21.2        46.5  
   

Sidney Federal S&L Association

     NE        OTC        07/26/18        16.7        1.3        71.0        71.0        NM        10.83        10.00        10.00        NA        NA        NA        0.0  
   

Eagle Financial Bancorp, Inc.

     OH        OTC        07/20/17        119.3        15.7        61.7        61.7        10.2        20.28        10.00        16.95        49.2        50.5        60.9        69.5  
   

Heritage NOLA Bancorp, Inc.

     LA        OTC        07/12/17        104.1        16.5        72.5        72.5        NM        20.48        10.00        12.81        22.2        19.9        16.0        28.1  
   

PCSB Financial Corporation

     NY        NASDAQ        04/20/17        1,240.9        178.3        68.6        70.4        36.5        18.42        10.00        16.16        64.6        63.1        63.6        61.6  
   

HV Bancorp, Inc.

     PA        NASDAQ        01/11/17        177.1        21.8        70.7        70.7        22.7        15.46        10.00        18.04        36.7        40.8        40.0        80.4  
   

Community Savings Bancorp, Inc.

     OH        OTC        01/10/17        53.6        4.4        57.3        57.3        6.1        12.68        10.00        14.50        30.0        40.0        30.0        45.0  

Source:   S&P Global Market Intelligence.

 

90


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Historically, newly converted thrifts have gradually traded upward to a range near existing thrift stock valuation levels, but found resistance approaching book value until a discernible trend in earnings improvement was evident. Pricing a new offering at a relatively high ratio in relation to pro forma book value, because of the mathematics of the calculation, would require very large increases in valuations resulting in unsustainable price-to-earnings ratios and very marginal returns on equity. Accordingly, thrift conversions continue to be priced at discounts to comparable publicly traded companies. This is due to the relatively high pro forma equity ratios, expected low returns on equity, and the uncertainty regarding the prospects of an institution to leverage the balance sheet prudently and effectively in the current interest rate environment and against the backdrop of an increasingly competitive banking sector and volatile equities market.

For the 5,001 FDIC-insured commercial banks and savings institutions, full-year 2020 net income totaled $147.9 billion, a decline of $84.9 billion or 36.5% from 2019. The decline was primarily attributable to higher provision expenses in the first half of 2020 tied to pandemic-related deterioration in economic activity. Provision expenses increased by $77.1 billion or 140% and net interest income declined by $20.0 billion or 3.7%. The banking industry’s average net interest margin declined 54 basis points from 3.36% in 2019 to 2.82% in 2020. The average ROA declined from 1.29% in 2019 to 0.72% in 2020. The asset growth rate of the banking industry increased from 3.9% in 2019 to 17.4% in 2020, while the deposit growth increased from 4.8% to 22.6% in 2020. The injection of stimulus-related funds into the economic system increased the industry’s holdings of liquid assets and deposit liabilities. The ratio of non-performing assets to total assets increased from 0.55% at year-end 2019 to 0.61% at year-end 2020. Largely due to the banking industry’s significant asset expansion in 2020, the average equity capital ratio declined from 11.32% at year-end 2019 to 10.17% at year-end 2020.

 

91


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Bank and thrift industry earnings results have continued to be solid in comparison to historical levels, but earnings growth has been challenged recently by eroding net interest margins and increasing credit-related charges. Industry operating expenses generally continue to rise in the face of sluggish growth in non-interest operating income. While bank and thrift industry capital levels remain strong and overall asset quality has stabilized, there continue to be volatile swings in the market for bank and thrift stocks in response to the economic outlook and the anxiety in the overall market that is contributing to the current fluctuations. Therefore, we believe that with the heightened uncertainty attendant to prevailing volatile stock market conditions, the new issue discount continues to be highly relevant because of the risks and uncertainties associated with a new stock offering in the current market and warrants a downward adjustment.

Adjustments Conclusion

It is our opinion that the Bank’s pro forma market value should be discounted relative to the Comparative Group. Our conclusion is based on downward adjustments for earnings prospects related to its recent history of subpar returns and the new issue discount underlying current stock market conditions. Converting thrifts are often valued at meaningful discounts to peer trading companies relative to price-to-book value and price-to-tangible book value ratios. Due to initially low post-offering earnings from the re-investment of net offering proceeds at relatively low rates without the benefit of immediate leverage, resulting price-to-earnings ratios may reflect premiums to established trading companies. It is the judgment of the appraiser to balance the relative dynamics of price-to-book and price-to-earnings discounts or premiums.

Valuation Approach

In determining the estimated pro forma market value of the Bank, we have employed the comparative company approach and considered the following pricing ratios: price-to-book value

 

92


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

per share (“P/B”), price-to-tangible book value per share (“P/TB”), price-to-earnings per share (“P/E”), and price-to-assets (“P/A”). Table 32 presents the trading market valuation ratios of the Comparative Group and All Public Thrift averages and medians as of February 26, 2021. As shown in Table 32, the median P/B ratio for the Comparative Group was 90.2%. Four members of the Comparative Group were valued at levels under book value (P/B ratio less than 100.0%). The median P/TB ratio for the Comparative Group was 97.2%. Higher equity levels have a restraining impact on P/B and P/TB ratios because of the accompanying challenge to generate competitive ROE results on such excess capital. Among the Comparative Group members, FFBW, Inc. reported the highest equity capital ratio at 30.46% along with a P/B ratio of 85.4%. The median P/E ratio based on LTM earnings for the Comparative Group was 12.7x. On a core earnings basis, the median core P/E ratio of the Comparative Group was 13.2x. Some companies within the Comparative Group and All Public Thrift aggregate generated P/E ratios that were either negative or distortedly high due to low levels of profitability, and their corresponding P/E ratios may be expressed as “NM” or non-meaningful.

Investors continue to make decisions to purchase thrift conversion stocks and more seasoned thrift issues based upon consideration of core earnings profitability and P/B comparisons. The P/E ratio remains an important valuation ratio in the current thrift stock market. However, as noted above, the P/E ratio is not useful for companies reporting negative or low earnings. The Bank’s earnings for the LTM ended December 31, 2020 amounted to $308,000 and was impacted by non-recurring items. On a pro forma basis, after making adjustments for re-investment of net offering proceeds and expensing charges related to the implementation of various stock benefit plans, including the ESOP, restricted stock plan (“RSP”), and stock option plan, the Bank’s pro forma earnings are reduced to negative levels. Consequently, additional reliance is placed on the

 

93


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

core earnings approach to determine meaningful P/E ratios for the Bank. After adjusting for $1.1 million of data processing conversion costs and $506,000 of recognized offering expenses on a tax-effected basis, the Bank’s historical core earnings amount to $1.6 million for the LTM ended December 31, 2020.

Based on our comparative financial and valuation analyses, we concluded that the Bank should be discounted relative to the trading valuation ratios of the overall Comparative Group. In consideration of the foregoing factors along with the additional adjustments discussed in this chapter, we have determined pro forma P/B and P/TB ratios of 58.8% for the Bank, which reflects an aggregate midpoint of $47.0 million for the Valuation Range based on the assumptions summarized in Exhibit IV. Employing a range of 15% above and below the midpoint, the resulting minimum value of approximately $40.0 million reflects a 54.1% P/B ratio and the resulting maximum value of approximately $54.1 million reflects a 62.8% P/B ratio. The adjusted maximum value, computed as an additional 15% above the maximum, is positioned at approximately $62.2 million and a P/B ratio of 66.8%.

The Bank’s pro forma P/B and P/TB ratios are equivalent since the Bank had no intangible assets as of December 31, 2020. The Bank’s pro forma P/B ratio of 62.8% at the maximum is slightly higher than the median pro forma P/B ratio of 59.6% reported for the four standard thrift conversion offerings that were completed in 2019 and 2020 as shown in Table 31. The Bank’s pro forma P/TB ratio of 62.8% at the maximum is positioned just below the median pro forma P/TB ratio of 63.3% reported for the specified group of recent standard thrift conversion offerings.

The Bank’s pro forma earnings base is negative and results in non-meaningful P/E ratios. However, on a core earnings basis, the Bank’s pro forma core P/E ratios range from 33.3x at the minimum and 41.7x at the midpoint to 52.6x at the maximum and 66.7x at the adjusted maximum.

 

94


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

The Comparative Group’s median core P/E ratio was equal to 13.2x. The Bank’s pro forma core earnings levels are relatively low and significantly below the Comparative Group’s median results. As a result, the Bank’s pro forma core P/E ratios are skewed upward by the low earnings base. Similarly, several of the Comparative Group companies with low core earnings results also display core P/E ratios that are distortedly high.

The Bank’s pro forma midpoint P/B and P/TB ratios of 58.8% reflect a discount of 34.8% to the Comparative Group median P/B ratio of 90.2% and a 39.5% discount to the Comparative Group median P/TB ratio of 97.2%. The Bank’s pro forma minimum P/B and P/TB ratios of 54.1% reflect a discount of 40.0% to the Comparative Group median P/B ratio and a 44.3% discount to the Comparative Group median P/TB. The Bank’s pro forma maximum P/B and P/TB ratios of 62.8% reflect discounts of 30.4% and 35.4% to the Comparative Group median P/B and P/TB ratios, respectively. At the adjusted maximum, the Bank’s pro forma P/B and P/TB ratios of 66.8% are positioned at a 25.9% discount to the Comparative Group median P/B and a discount of 31.3% to the Comparative Group median P/TB ratio.

Based on the price-to-assets valuation metric, the Bank’s pro forma midpoint of the Valuation Range at $47.0 million reflects a corresponding P/A ratio of 12.05%, ranging from 10.41% at the minimum valuation to 13.65% and 15.42% at the maximum and adjusted maximum, respectively. The Bank’s solid capitalization level resulted in a midpoint P/A ratio of 12.05% versus the Comparative Group median of 10.11% and average of 13.56%. While the Bank’s pro forma P/B and P/TB ratios reflect material discounts to the Comparative Group and its pro forma P/E ratios display significant premiums, the Bank’s pro forma P/A ratios generally evidence both a discount and premium to the Comparative Group median and average, respectively, at the pro forma minimum and midpoint value, but increasing levels of premiums at the pro forma maximum

 

95


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

and adjusted maximum values. The Bank’s relatively strong pro forma P/A ratios reflect the substantial capital ratios evidenced by TC Bancshares on a pro forma consolidated basis, which range from equity-to-assets ratios of 19.22% at the minimum valuation and 20.49% at the midpoint valuation to 21.72% at the maximum valuation and 23.09% at the adjusted maximum valuation.

Valuation Conclusion

It is our opinion that, as of February 26, 2021, the estimated pro forma market value of the Bank was within a Valuation Range of $39,950,000 to $54,050,000 with a midpoint of $47,000,000. The Valuation Range was based upon a 15% decrease from the midpoint to determine the minimum and a 15% increase from the midpoint to establish the maximum. Based on a price per share of $10.00, this Valuation Range equates to total shares offered for sale in the Stock Offering of 3,995,000 at the minimum to 5,405,000 at the maximum with a midpoint of 4,700,000 shares. Assuming an additional 15% increase above the maximum value would result in an adjusted maximum of $62,157,500 or 6,215,750 shares. Table 32 compares the Bank’s pro forma valuation ratios to the market valuation ratios of the Comparative Group.

Exhibit IV-1 displays the assumptions utilized in calculating the pro forma financial consequences of the Stock Offering. Exhibit IV-2 displays the pro forma financial data at the minimum, midpoint, maximum, and adjusted maximum levels of the Valuation Range. Exhibit IV-3 provides more detailed data and calculations at the pro forma midpoint level of the Valuation Range. Exhibit IV-4 compares the pro forma valuation ratios with the averages and medians reported by the Comparative Group.

 

96


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Table 32

Comparative Pro Forma Market Valuation Analysis

Computed from Market Price Data as of February 26, 2021

 

      Current      Total      Price/      Price/      Price/      Price/      Price/      Total      Tang.      Current  
      Stock      Market      LTM      Core      Book      Tang.      Total      Equity/      Equity/      Dividend  
      Price      Value      EPS      EPS      Value      Book      Assets      Assets      Assets      Yield  
Company    ($)      ($Mil.)      (x)      (x)      (%)      (%)      (%)      (%)      (%)      (%)  
   

TC Bancshares, Inc.(1)

                               

Pro Forma Minimum

     10.00        40.0        NM        33.3        54.1        54.1        10.41        19.22        19.22        0.00  

Pro Forma Midpoint

     10.00        47.0        NM        41.7        58.8        58.8        12.05        20.49        20.49        0.00  

Pro Forma Maximum

     10.00        54.1        NM        52.6        62.8        62.8        13.65        21.72        21.72        0.00  

Pro Forma Adj. Maximum

     10.00        62.2        NM        66.7        66.8        66.8        15.42        23.09        23.09        0.00  
   

Comparative Group Average

     NA        53.6        23.8        25.9        91.5        93.8        13.56        15.06        14.86        1.10  

Comparative Group Median

     NA        48.9        12.7        13.2        90.2        97.2        10.11        12.00        12.00        0.38  
   

All Public Thrift Average(2)

     NA        649.9        18.1        18.7        108.1        120.6        12.79        12.34        11.47        1.80  

All Public Thrift Median(2)

     NA        204.5        14.6        14.8        98.2        106.7        11.24        11.56        10.39        1.59  
   

Comparative Group

                               

CBM Bancorp, Inc.

     14.65        50.4        73.3        88.3        102.2        102.2        23.43        22.94        22.94        0.00  

Cincinnati Bancorp, Inc.

     12.31        36.6        11.5        11.5        88.3        88.6        15.45        17.50        17.44        0.00  

Elmira Savings Bank

     14.76        52.0        12.4        12.4        85.6        107.5        8.07        9.43        7.66        4.07  

FFBW, Inc.

     11.37        80.9        43.7        45.5        85.4        85.4        23.86        30.46        30.38        0.00  

HMN Financial, Inc.

     19.95        95.1        9.0        9.0        92.1        92.9        10.46        11.35        11.27        0.00  

Home Federal Bancorp, Inc.

     30.90        47.4        11.4        11.8        101.4        101.4        9.75        9.61        9.61        2.14  

HV Bancorp, Inc.

     18.04        36.3        6.4        6.5        101.5        101.5        4.58        4.52        4.52        0.00  

IF Bancorp, Inc.

     21.05        64.0        12.9        14.0        80.3        80.3        9.56        11.90        11.90        1.43  

Mid-Southern Bancorp, Inc.

     15.85        47.3        41.7        44.8        102.7        102.7        21.37        20.82        20.82        0.76  

WVS Financial Corp.

     15.16        26.3        15.3        15.0        75.1        75.1        9.09        12.11        12.11        2.64  

 

  (1) 

Pro forma ratios assume an estimated pro forma market value of $40.0 million at the minimum, $47.0 million at the midpoint, $54.1 million at the maximum, and $62.2 million at the adjusted maximum.

 

  (2) 

All public thrifts traded on a major exchange, excluding mutual holding companies and companies being acquired in announced merger transactions.

Source:   TC Federal Bank; S&P Global Market Intelligence.

 

97


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit I

Background of Feldman Financial Advisors, Inc.

Overview of Firm

Feldman Financial Advisors provides consulting and advisory services to financial institutions and mortgage companies in the areas of corporate valuations, mergers and acquisitions, strategic planning, branch sales and purchases, developing and implementing regulatory business and capital plans, and expert witness testimony and analysis. Our senior staff members have been involved in the stock conversion process since 1982 and have valued more than 350 converting institutions.

Feldman Financial Advisors was incorporated in February 1996 by a group of consultants who were previously associated with Credit Suisse First Boston and Kaplan Associates. Each of the principals at Feldman Financial Advisors has more than 35 years of experience in consulting, and all were officers of their prior firm. Our senior staff collectively has worked with more than 1,000 commercial banks, savings institutions, credit unions, insurance companies, and mortgage companies nationwide. The firm’s office is located outside of Washington, D.C. in McLean, Virginia.

Background of Senior Professional Staff

Trent Feldman - President. Trent is a nationally recognized expert in providing strategic advice to and valuing financial service companies and advising on mergers and acquisitions. Trent was with Kaplan Associates for 14 years and was one of three founding principals at that firm. Trent also has worked at the Federal Home Loan Bank Board and with the California legislature. Trent holds Bachelor’s and Master’s Degrees from the University of California, Los Angeles.

Peter Williams - Principal. Peter specializes in merger and acquisition analysis, mutual-to-stock conversion valuations, corporate valuations, strategic business plans, and fair value accounting analysis. Peter previously was with Kaplan Associates for 13 years. Peter also worked as a Corporate Planning Analyst with the Wilmington Trust Company in Delaware. Peter holds a BA in Economics from Yale University and an MBA in Finance and Investments from The George Washington University.

 

I-1


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit II-1

Balance Sheets

TC Federal Bank

As of December 31, 2018 to 2020

(Dollars in Thousands)

 

     December 31,  
     2020     2019     2018  

Assets

      

Cash and due from banks

   $ 31,876     $ 24,192     $ 12,653  

Federal funds sold

     10,000       -       -  

Certificates of deposit with other banks

     5,652       8,844       12,474  

Investment securities available-for-sale

     15,917       22,108       27,114  

Federal Home Loan Bank stock

     714       400       379  

Loans held for sale

     2,945       1,428       89  

Loans, net

     292,356       244,971       235,233  

Premises and equipment, net

     3,444       3,340       3,485  

Other real estate owned

     81       358       351  

Bank-owned life insurance

     10,883       10,583       -  

Accrued interest receivable and other assets

     6,059       5,539       5,404  
  

 

 

   

 

 

   

 

 

 

        Total Assets

   $ 379,927     $ 321,762     $ 297,181  
  

 

 

   

 

 

   

 

 

 

Liabilities and Equity

      

Deposits:

      

    Demand accounts

   $ 28,769     $ 18,042     $ 16,217  

    Interest-bearing demand accounts

     146,480       125,239       112,482  

    Savings accounts

     32,275       21,961       22,780  

    Certificates of deposit

     86,576       108,363       98,869  
  

 

 

   

 

 

   

 

 

 

        Total Deposits

     294,100       273,604       250,348  

Federal Home Loan Bank advances

     9,515       2,825       2,992  

Accrued interest payable and other liabilities

     6,454       5,544       5,823  
  

 

 

   

 

 

   

 

 

 

        Total Liabilities

     310,069       281,973       259,162  
  

 

 

   

 

 

   

 

 

 

Retained earnings

     41,973       41,666       40,458  

Accumulated other comprehensive loss

     (2,115     (1,877     (2,439
  

 

 

   

 

 

   

 

 

 

        Total Equity

     39,858       39,788       38,019  
  

 

 

   

 

 

   

 

 

 

        Total Liabilities and Equity

   $ 349,927     $ 321,762     $ 297,181  
  

 

 

   

 

 

   

 

 

 

    

      

Source:   TC Federal Bank, audited financial statements.

 

II-1


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit II-2

Income Statements

TC Federal Bank

For the Years Ended December 31, 2018 to 2020

(Dollars in Thousands)

 

     Year Ended
December 31,
 
     2020     2019      2018  

Total interest income

   $ 13,088     $ 12,557      $ 11,374  

Total interest expense

     2,365       3,101        2,110  
  

 

 

   

 

 

    

 

 

 

    Net interest income

     10,723       9,455        9,264  

Provision for (reduction in) loan losses

     780       -        (551
  

 

 

   

 

 

    

 

 

 

    Net interest income after provision

     9,943       9,455        9,815  
  

 

 

   

 

 

    

 

 

 

Service charges on deposit accounts

     472       513        420  

Gain on sale of mortgage loans

     1,236       380        187  

Gain on sale of available-for-sale securities

     -       67        -  

Bank-owned life insurance income

     301       296        -  

Other income

     22       4        -  
  

 

 

   

 

 

    

 

 

 

    Total non-interest income

     2,031       1,260        607  
  

 

 

   

 

 

    

 

 

 

Salaries and employee benefits

     6,444       5,327        5,499  

Occupancy and equipment

     754       658        629  

Advertising

     253       282        468  

Checking account related expenses

     338       313        324  

Data processing fees

     393       356        339  

Other real estate owned expense, net

     (13     11        (4

Data processing conversion costs

     1,132       -        -  

Expenses of delayed stock offering

     506       -        -  

Other expenses

     1,819       2,194        2,141  
  

 

 

   

 

 

    

 

 

 

    Total non-interest expense

     11,626       9,141        9,395  
  

 

 

   

 

 

    

 

 

 

Income before income taxes

     348       1,574        1,027  

Income tax expense

     40       367        348  
  

 

 

   

 

 

    

 

 

 

    Net income

   $ 308     $ 1,207      $ 679  
  

 

 

   

 

 

    

 

 

 
       

Source:   TC Federal Bank, audited financial statements and internal financial data.

 

II-2


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit II-3

Loan Portfolio Composition

TC Federal Bank

As of December 31, 2018 to 2020

(Dollars in Thousands)

 

     December 31,  
     2020      2019      2018  

                  Loan

              Category

   Amount
(000s)
    Percent
(%)
     Amount
(000s)
    Percent
(%)
     Amount
(000s)
    Percent
(%)
 
  

 

 

    

 

 

    

 

 

 

Residential mortgage

   $ 105,837       39.56      $ 109,604       44.08      $ 115,601       48.38  

Home equity

     8,892       3.32        6,855       2.76        4,945       2.07  

Multi-family real estate

     15,140       5.66        17,074       6.87        17,056       7.14  

Commercial real estate

     72,718       27.18        78,151       31.43        73,385       30.71  

Construction and land develop.

     29,983       11.21        23,428       9.42        18,214       7.62  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

    Total real estate loans

     232,571       86.93        235,112       94.56        229,201       95.93  

Commercial business

     29,600       11.06        9,235       3.71        7,502       3.14  

Consumer

     5,373       2.01        4,313       1.73        2,233       0.93  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

    Gross total loans

     267,543       100.00        248,660       100.00        238,936       100.00  
    

 

 

      

 

 

      

 

 

 

Deferred fees and discounts

     (1,101        (624        (517  

Allowance for loan losses

     (4,086        (3,065        (3,186  
  

 

 

      

 

 

      

 

 

   

    Net total loans (1)

   $ 262,356        $ 244,971        $ 235,233    
  

 

 

      

 

 

      

 

 

   
              

(1) Excludes loans held for sale

Source: TC Federal Bank, financial data.

 

II-3


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit II-4

Net Lending Activity

TC Federal Bank

For the Years Ended December 31, 2018 to 2020

(Dollars in Thousands)

 

 

     Year Ended
December 31,
     2020    2019    2018

Loan Originations and Purchases

              

Residential mortgage loans (1)

     $ 21,320      $ 16,551      $ 26,322

Home equity loans

       2,496        1,017        502

Multi-family real estate loans

       2,177        4,141        6,962

Commercial real estate loans

       17,539        13,418        18,312

Construction and land development loans

       12,796        10,959        10,119

Commercial business loans

       29,845        5,164        5,592

Consumer loans

       7,067        627        1,376
    

 

 

      

 

 

      

 

 

 

Total loan originations (2)

       93,240        51,877        69,185

Loans purchased (3)

       1,500        4,735        3,749
    

 

 

      

 

 

      

 

 

 

Total loan originations and purchases

       94,740        56,612        72,934

Loan Sales and Repayments

              

Loans sold (1)(4)

       (5,425 )        (3,483 )        (350 )

Loans transferred to real estate owned

       -        (7 )        (27 )

Loan principal repayments

       (70,432 )        (43,078 )        (47,403 )
    

 

 

      

 

 

      

 

 

 

Total loan sales and repayments

       (75,857 )        (46,568 )        (47,780 )

Decrease due to other items, net

       -        (320 )        (170 )
    

 

 

      

 

 

      

 

 

 

Net loan activity

     $ 18,883      $ 9,724      $ 24,984
    

 

 

      

 

 

      

 

 

 

 

(1) Excludes mortgage loans held for sale.

(2) Includes loan participations originated by TC Federal Bank and sold to other lenders.

(3) Participation interests in loans bought by TC Federal Bank.

(4) Participation interests in loans sold by TC Federal Bank.

Source:   TC Federal Bank, financial data.

 

II-4


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit II-5

Cash and Investments Composition

TC Federal Bank

As of December 31, 2018 to 2020

(Dollars in Thousands)

 

     December 31,
     2020    2019    2018

            Cash or Investment

                    Category           

   Amount
(000s)
   Percent
(%)
   Amount
(000s)
   Percent
(%)
   Amount
(000s)
   Percent
(%)
    

 

 

      

 

 

      

 

 

 

Cash and due from banks

     $ 31,876        49.68      $ 24,192        43.55      $ 12,653        24.05

Federal funds sold

       10,000        15.59        -        -        -        -

Interest-bearing time deposits

       5,652        8.81        8,844        15.92        12,474        23.71
    

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Total cash and cash equivalents

       47,528        74.08        33,036        59.48        25,127        47.75

Available-for-sale securities:

                             

Government sponsored mortgage-backed securities

       6,281        9.79        9,941        17.90        22,140        42.08

Collateralized mortgage obligations

       9,135        14.24        9,650        17.37        -        -

Corporate obligations

       501        0.78        2,517        4.53        4,974        9.45
    

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Total available-for-sale securities

       15,917        24.81        22,108        39.80        27,114        51.53

Other investments:

                             

Federal Home Loan Bank stock

       714        1.11        400        0.72        379        0.72
    

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Total cash and investments

     $ 64,159        100.00      $ 55,544        100.00      $ 52,620        100.00
    

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 
 

Percent of total assets (%)

                             

Cash and cash equivalents

                           13.58                              10.27                              8.46

Available-for-sale securities

            4.55             6.87             9.12

Federal Home Loan Bank stock

            0.20             0.12             0.13
         

 

 

           

 

 

           

 

 

 

Total cash and investments

            18.34             17.26             17.71
         

 

 

           

 

 

           

 

 

 

 

 

Source:   TC Federal Bank, financial data.

 

II-5


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit II-6

Deposit Account Composition

TC Federal Bank

As of December 31, 2018 to 2020

(Dollars in Thousands)

 

         December 31,
         2020    2019    2018

Deposit Account

      Category      

 

                         

   Amount
(000s)
   Percent
(%)
   Amount
(000s)
   Percent
(%)
   Amount
(000s)
   Percent
(%)

Non-interest-bearing checking

       $ 28,769        9.78      $ 18,042        6.60      $ 16,217        6.49

Interest-bearing checking

         56,800        19.30        35,770        13.07        31,417        12.55

Savings accounts

         32,275        10.97        21,961        8.03        22,780        9.10

Money market accounts

         89,680        30.49        89,468        32.70        81,065        32.38
      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Total Non-certificates

         207,524        70.56        165,241        60.39        151,479        60.51
      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Certificates of deposit:

                               

0.00% - 1.00%

         38,117        12.95        2,966        1.07        20,247        8.08

1.01% - 2.00%

         27,078        9.20        46,726        17.07        52,144        20.82

2.01% - 3.00%

         21,306        7.24        57,773        21.12        26,256        10.49

3.01% - 4.00%

         75        0.03        898        0.33        221        0.09
      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Total Certificates

         86,576        29.44        108,363        39.61        98,869        39.49
      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Total Deposits

       $ 294,100        100.00      $ 273,604        100.00      $ 250,348        100.00
      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

 

Source:   TC Federal Bank, financial data.

 

II-6


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit II-7

Borrowed Funds Composition

TC Federal Bank

As of For the Years Ended December 31, 2018 to 2020

(Dollars in Thousands)

 

    

 

As of or For the Year Ended

December 31,

 
     2020      2019      2018  

Federal Home Loan Bank Advances

        

Average balance outstanding during the year

     $9,667        $2,901        $3,177  

Balance outstanding at end of year

     $9,515        $2,825        $2,992  

Maximum amount of borrowings outstanding at any month-end during the year

     $12,769        $2,978        $3,803  

Weighted average interest rate during the year

     1.10%        2.46%        2.59%  

Weighted average interest rate at end of year

     0.86%        2.41%        2.47%  

 

Source:   TC Federal Bank, financial data.

 

II-7


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit II-8

Office Properties

TC Federal Bank

As of December 31, 2020

(Dollars in Thousands)

 

                   Location   

 

Leased
or
Owned

             Date of
Lease
Expiration
            

Net Book
Value

($000s)

        
                    

Main Office

                  

131 South Dawson Street

     Owned           NA           $2,067      

Thomasville, Georgia 31799

                  
   

Branch Office

                  

2915-501 Kerry Forest Parkway

     Owned           NA           1,355      

Tallahassee, Florida 32309

                  
   

Savannah Commercial LPO

                  

105 West Congress Street, Unit C

     Leased           12/31/21                 21      

Savannah, Georgia 31401

                  
   

Residential Mortgage Center

                  

2282 Killearn Center Blvd., Suite B

     Leased           8/31/21                NA      

Tallahassee, Florida 32308

 

 

                                                    

Source:   TC Federal Bank.

 

II-8


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit III

Financial and Market Data for All Public Thrifts

 

                    Company    State      Ticker      Total
Assets
($Mil.)
    

Total

Equity/
Assets

(%)

    

Tang.

Equity/
Assets
(%)

     LTM
ROA
(%)
     LTM
ROE
(%)
     Closing
Price
2/26/21
($)
     Total
Market
Value
($Mil.)
     Price/
LTM
EPS
(x)
     Price/
Core
EPS
(x)
     Price/
Book
Value
(%)
     Price/
Tang.
Book
(%)
    

Price/
Total

Assets

(%)

    

Div.

Yield
(%)

 

All Public Thrifts (1)

                                            

Affinity Bancshares, Inc.

     GA        AFBI        888        8.92        6.93        0.32        2.55        11.24        77.3        43.2        20.0        107.4        141.3        9.58        0.00  

Axos Financial, Inc.

     NV        AX        14,393        8.95        8.18        1.59        16.93        46.27        2,732.0        13.4        12.5        212.3        234.2        18.99        0.00  

Broadway Financial Corporation

     CA        BYFC        499        9.89        9.89        (0.03      (0.26      1.97        36.9        NM        NA        111.9        111.9        11.06        0.00  

Capitol Federal Financial, Inc.

     KS        CFFN        9,607        13.29        13.16        0.64        4.69        13.31        1,799.8        30.3        29.5        144.7        146.4        19.23        2.55  

Carver Bancorp, Inc.

     NY        CARV        686        6.76        6.76        (0.74      (9.86      10.06        32.4        NM        NM        106.7        106.7        4.52        0.00  

CBM Bancorp, Inc.

     MD        CBMB        232        22.94        22.94        0.32        1.27        14.65        50.4        73.3        88.3        102.2        102.2        23.43        0.00  

Cincinnati Bancorp, Inc.

     OH        CNNB        237        17.50        17.44        1.36        9.46        12.31        36.6        11.5        11.5        88.3        88.6        15.45        0.00  

Elmira Savings Bank

     NY        ESBK        645        9.43        7.66        0.64        6.95        14.76        52.0        12.4        12.4        85.6        107.5        8.07        4.07  

ESSA Bancorp, Inc.

     PA        ESSA        1,869        10.39        9.69        0.79        7.77        15.71        158.4        10.8        10.8        87.6        94.6        9.10        2.80  

FFBW, Inc.

     WI        FFBW        339        30.46        30.38        0.62        2.14        11.37        80.9        43.7        45.5        85.4        85.4        23.86        0.00  

First Northwest Bancorp

     WA        FNWB        1,654        11.27        11.27        0.72        5.79        16.28        154.3        14.8        19.5        89.5        89.5        10.08        1.47  

Flagstar Bancorp, Inc.

     MI        FBC        31,038        7.09        6.62        2.00        26.22        43.39        2,284.7        4.6        4.5        103.8        111.8        7.36        0.55  

FS Bancorp, Inc.

     WA        FSBW        2,113        10.88        10.59        2.02        18.74        60.63        260.2        6.8        6.9        111.7        115.3        12.16        1.72  

Generations Bancorp NY, Inc.

     NY        GBNY        368        8.10        7.68        0.37        4.67        9.80        24.1        17.8        27.8        81.1        85.8        6.57        0.00  

HarborOne Bancorp, Inc.

     MA        HONE        4,484        15.53        14.11        1.05        6.55        11.95        650.7        14.6        14.2        98.2        109.9        15.25        1.00  

Hingham Institution for Savings

     MA        HIFS        2,857        10.25        10.25        1.88        18.96        242.38        518.2        10.4        11.9        176.9        176.9        18.14        0.78  

HMN Financial, Inc.

     MN        HMNF        910        11.35        11.27        1.21        10.56        19.95        95.1        9.0        NA        92.1        92.9        10.46        0.00  

Home Federal Bancorp, Inc.

     LA        HFBL        535        9.61        9.61        0.93        9.30        30.90        47.4        11.4        11.8        101.4        101.4        9.75        2.14  

HV Bancorp, Inc.

     PA        HVBC        862        4.52        4.52        1.23        16.90        18.04        36.3        6.4        NA        101.5        101.5        4.58        0.00  

IF Bancorp, Inc.

     IL        IROQ        713        11.90        11.90        0.70        6.06        21.05        64.0        12.9        14.0        80.3        80.3        9.56        1.43  

Kearny Financial Corp.

     NJ        KRNY        7,335        14.89        NA        0.73        4.66        11.35        923.2        18.6        17.6        88.3        111.8        13.14        3.17  

Meridian Bancorp, Inc.

     MA        EBSB        6,620        11.61        11.32        1.01        8.76        16.75        841.2        13.0        13.7        114.2        117.6        13.26        2.39  

Mid-Southern Bancorp, Inc.

     IN        MSVB        235        20.82        20.82        0.55        2.39        15.85        47.3        41.7        44.8        102.7        102.7        21.37        0.76  

New York Community Bancorp, Inc.

     NY        NYCB        56,306        12.15        8.19        0.94        7.62        12.21        5,664.2        12.0        12.1        89.4        144.8        10.15        5.57  

Northfield Bancorp, Inc.

     NJ        NFBK        5,515        13.67        13.01        0.70        5.07        13.69        714.8        18.0        15.8        94.8        100.4        12.96        3.21  

Northwest Bancshares, Inc.

     PA        NWBI        13,806        11.14        8.48        0.58        4.72        14.12        1,793.5        22.8        17.7        116.6        157.8        12.99        5.38  

PCSB Financial Corporation

     NY        PCSB        1,790        15.05        14.75        0.55        3.50        16.16        241.9        25.7        25.5        96.6        98.9        14.53        0.99  

Provident Bancorp, Inc.

     MA        PVBC        1,506        15.66        15.66        0.89        5.05        12.25        209.5        18.6        16.2        98.9        98.9        15.50        0.98  

Provident Financial Holdings, Inc.

     CA        PROV        1,171        10.68        10.68        0.47        4.34        15.75        117.2        21.9        21.9        93.8        93.8        10.01        3.56  

Provident Financial Services, Inc.

     NJ        PFS        12,920        12.54        9.26        0.86        6.49        20.23        1,540.6        14.6        14.1        96.9        136.1        12.15        4.55  

Prudential Bancorp, Inc.

     PA        PBIP        1,193        11.00        10.52        0.73        6.76        13.55        108.4        12.8        24.7        82.6        86.8        9.08        2.07  

 

III-1


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit III (continued)

Financial and Market Data for All Public Thrifts

 

Company    State    Ticker    Total
Assets
($Mil.)
    

Total

Equity/
Assets
(%)

    

Tang.

Equity/
Assets

(%)

     LTM
ROA
(%)
     LTM
ROE
(%)
     Closing
Price
2/26/21
($)
     Total
Market
Value
($Mil.)
     Price/
LTM
EPS
(x)
     Price/
Core
EPS
(x)
     Price/
Book
Value
(%)
     Price/
Tang.
Book
(%)
    

Price/
Total

Assets

(%)

    

Div.

Yield
(%)

 

Randolph Bancorp, Inc.

   MA    RNDB      721        13.84        NA        2.89        22.54        19.90        102.3        5.2        4.8        109.6        NA        15.17        0.00  

Riverview Bancorp, Inc.

   WA    RVSB      1,436        10.57        8.81        0.74        6.61        6.60        147.5        15.0        14.8        97.1        118.8        10.27        3.03  

Severn Bancorp, Inc.

   MD    SVBI      953        11.51        11.41        0.76        6.21        8.20        105.1        15.8        15.6        95.8        96.8        11.03        2.44  

Spirit of Texas Bancshares, Inc.

   TX    STXB      3,085        11.69        9.09        1.12        8.97        20.76        354.6        11.7        10.4        98.3        130.2        11.49        1.73  

Sterling Bancorp, Inc.

   MI    SBT      3,914        8.17        8.17        (0.35      (3.85      5.14        256.9        NM        NA        80.4        80.4        6.56        0.00  

Territorial Bancorp Inc.

   HI    TBNK      2,111        11.78        11.78        0.89        7.55        24.58        223.9        12.2        13.0        94.0        94.0        11.08        3.74  

Timberland Bancorp, Inc.

   WA    TSBK      1,588        12.17        11.24        1.69        13.63        27.75        230.9        9.3        9.2        119.4        130.7        14.53        3.03  

Triumph Bancorp, Inc.

   TX    TBK      5,936        12.24        9.34        1.18        9.67        76.70        1,892.4        30.3        37.5        279.8        387.8        32.38        0.00  

TrustCo Bank Corp NY

   NY    TRST      5,902        9.63        9.62        0.94        9.47        6.88        663.5        12.7        12.9        116.8        116.9        11.24        3.96  

Waterstone Financial, Inc.

   WI    WSBF      2,185        18.91        18.89        3.77        20.62        19.43        460.2        5.9        5.7        118.0        118.2        22.31        4.12  

Western New England Bancorp, Inc.

   MA    WNEB      2,366        9.58        8.99        0.48        4.86        8.01        199.6        17.8        16.9        89.3        95.9        8.56        2.50  

WSFS Financial Corporation

   DE    WSFS      14,334        12.48        8.94        0.86        6.18        53.14        2,537.8        23.4        26.4        141.6        205.6        17.70        0.90  

WVS Financial Corp.

   PA    WVFC      317        12.11        12.11        0.50        4.81        15.16        26.3        15.3        15.0        75.1        75.1        9.09        2.64  

Average

           5,186        12.34        11.47        0.93        7.77        NA        649.9        18.1        19.2        108.1        120.6        13.04        1.80  

Median

           1,722        11.56        10.39        0.77        6.52        NA        204.5        14.6        14.8        98.2        106.7        11.37        1.59  

 

(1)

Public thrifts traded on NYSE, NYSE American, and NASDAQ stock markets; excludes companies subject to pending acquisitions or mutual holding company ownership.

Source:   S&P Global Market Intelligence.

 

III-2


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit IV-1

Pro Forma Assumptions for the Stock Offering

 

1.

The total amount of the net offering proceeds was fully invested at the beginning of the applicable period.

 

2.

The net offering proceeds are invested to yield a return of 0.36%, which represented the yield on five-year U.S. Treasury securities at December 31, 2020. The effective combined federal and state income tax rate was assumed to be 21.6%, resulting in a net after-tax yield of 0.28%.

 

3.

It is assumed that 8.0% of the total shares of common stock to be sold in the Stock Offering will be acquired by the Bank’s employee stock ownership plan (“ESOP”). Pro forma adjustments have been made to earnings and equity to reflect the impact of the ESOP. The annual expense is estimated based on a 20-year loan to the ESOP from the Company. No re-investment is assumed on proceeds used to fund the ESOP.

 

4.

It is assumed that that the Bank’s restricted stock plan (“RSP”) will purchase in the open market a number of shares equal to 4.0% of the total shares sold in the Stock Offering. Also, it is assumed that these shares are acquired at the initial public offering price of $10.00 per share. Pro forma adjustments have been made to earnings and equity to reflect the impact of the RSP. The annual expense is estimated based on a five-year vesting period. No re-investment is assumed on proceeds used to fund the RSP.

 

5.

It is assumed that an additional 10.0% of the total shares sold in the Stock Offering will be reserved for issuance by the Bank’s stock option plan. The pro forma net income has been adjusted to reflect the expense associated with the granting of options at an assumed options value of $2.69 per share. It is further assumed that options for all shares reserved under the plan were granted to plan participants at the beginning of the period and 25.0% were non-qualified options for income tax purposes, the options would vest at a rate of 20.0% per year, and compensation expense will be recognized on a straight-line basis over the five-year vesting period

 

6.

The fair value of stock options has been estimated at $2.69 per option using the Black-Scholes option pricing model with the following assumptions: a grant-date share price and option exercise price of $10.00; dividend yield of 0.00%; an expected option life of 10 years; a risk-free interest rate of 0.93%; and a volatility rate of 18.68% based on a selected index of publicly traded thrift institutions.

 

7.

Fixed offering expenses are estimated at $783,500. As a variable component of offering expenses, sales commission expenses paid to the marketing agent equal 1.25% of the amount of stock sold in the Stock Offering, excluding shares purchased by the ESOP and purchased by directors, officers, employees and their associates (currently estimated at 147,500 shares of $1.5 million in aggregate purchases of common stock)

 

8.

No effect has been given to withdrawals from deposit accounts for the purpose of purchasing common stock in the Stock Offering.

 

9.

No effect has been given in the pro forma equity calculation for the assumed earnings on the net proceeds.

 

IV-1


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit IV-2

TC Federal Bank

Pro Forma Conversion Valuation Range

Historical Financial Data as of December 31, 2020

(Dollars in Thousands, Except Per Share Data)

 

      MINIMUM   MIDPOINT   MAXIMUM   ADJ. MAX.

Shares sold in the offering

       3,995,000       4,700,000       5,405,000       6,215,750

Offering price

       $10.00       $10.00       $10.00       $10.00

Pro forma market value

       $39,950       $47,000       $54,050       $62,158

Gross offering proceeds

       $39,950       $47,000       $54,050       $62,158

Less: estimated offering expenses

       (1,224 )       (1,306 )       (1,387 )       (1,480 )

Net offering proceeds

       38,726       45,694       52,663       60,678

Less: ESOP purchase

       (3,196 )       (3,760 )       (4,324 )       (4,973 )

Less: RSP purchase

       (1,598 )       (1,880 )       (2,162 )       (2,486 )

Net investable proceeds

       $33,932       $40,054       $46,177       $53,219

Net income - LTM ended 12/31/20

       $308       $308       $308       $308

Pro forma income on net proceeds

       96       113       130       150

Pro forma ESOP adjustment

       (125 )       (147 )       (170 )       (195 )

Pro forma RSP adjustment

       (251 )       (295 )       (339 )       (390 )

Pro forma option adjustment

       (203 )       (239 )       (275 )       (316 )

Pro forma net income

       ($175 )       ($260 )       ($346 )       ($443 )

Pro forma earnings per share

       ($0.05 )       ($0.06 )       ($0.07 )       ($0.08 )

Core earnings - LTM ended 12/31/20

       $1,602       $1,602       $1,602       $1,602

Pro forma income on net proceeds

       96       113       130       150

Pro forma ESOP adjustment

       (125 )       (147 )       (170 )       (195 )

Pro forma RSP adjustment

       (251 )       (295 )       (339 )       (390 )

Pro forma option adjustment

       (203 )       (239 )       (275 )       (316 )

Pro forma core earnings

       $1,119       $1,034       $948       $851

Pro forma core earnings per share

       $0.30       $0.24       $0.19       $0.15

Total equity - 12/31/20

       $39,858       $39,858       $39,858       $39,858

Net offering proceeds

       38,726       45,694       52,663       60,678

Less: ESOP purchase

       (3,196 )       (3,760 )       (4,324 )       (4,973 )

Less: RSP purchase

       (1,598 )       (1,880 )       (2,162 )       (2,486 )

Pro forma total equity

       $73,790       $79,912       $86,035       $93,077

Pro forma book value

       $18.47       $17.00       $15.92       $14.97

Tangible equity - 12/31/20

       $39,858       $39,858       $39,858       $39,858

Net offering proceeds

       38,726       45,694       52,663       60,678

Less: ESOP purchase

       (3,196 )       (3,760 )       (4,324 )       (4,973 )

Less: RSP purchase

       (1,598 )       (1,880 )       (2,162 )       (2,486 )

Pro forma tangible equity

       $73,790       $79,912       $86,035       $93,077

Pro forma tangible book value

       $18.47       $17.00       $15.92       $14.97

Total assets - 12/31/20

       $349,927       $349,927       $349,927       $349,927

Net offering proceeds

       38,726       45,694       52,663       60,678

Less: ESOP purchase

       (3,196 )       (3,760 )       (4,324 )       (4,973 )

Less: RSP purchase

       (1,598 )       (1,880 )       (2,162 )       (2,486 )

Pro forma total assets

       $383,859       $389,981       $396,104       $403,146

Pro Forma Ratios:

                                        

Price / LTM EPS

       NM       NM       NM       NM

Price / Core EPS

       33.33x       41.67x       52.63x       66.67x

Price / Book Value

       54.14%       58.82%       62.81%       66.80%

Price / Tangible Book Value

       54.14%       58.82%       62.81%       66.80%

Price / Total Assets

       10.41%       12.05%       13.65%       15.42%

Total Equity / Assets

       19.22%       20.49%       21.72%       23.09%

Tangible Equity / Assets

       19.22%       20.49%       21.72%       23.09%

 

IV-2


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit IV-3

Pro Forma Conversion Analysis at the Midpoint Value

TC Federal Bank

Historical Financial Data as of December 31, 2020

 

 

Valuation Parameters

   Symbol        

      Data    

      

Net income -- LTM

   Y       $ 308,000     

Core earnings -- LTM

   Y         1,602,000     

Net worth

   B         39,858,000     

Tangible net worth

   B         39,858,000     

Total assets

   A             349,927,000     

Expenses in conversion

   X         1,305,563     

Other proceeds not reinvested

   O         5,640,000     

ESOP purchase

   E              3,760,000     

ESOP expense (pre-tax)

   F         187,500     

RSP purchase

   M         1,880,000     

RSP expense (pre-tax)

   N         376,276     

Stock option expense (pre-tax)

   Q         252,860     

Option expense tax-deductible

   D         25.00%     

Re-investment rate (after-tax)

   R         0.28%     

Tax rate

   T         21.60%     

Shares for EPS

   S         92.40%     

Pro Forma Valuation Ratios at Midpoint Value

           

Price / LTM EPS

   P/E         NM     

Price / Core EPS

   P/E         41.7x     

Price / Book Value

   P/B         58.8%     

Price / Tangible Book

   P/TB         58.8%     

Price / Assets

   P/A         12.05%     

 

Pro Forma Calculation at Midpoint Value

    

Based on

V

     =      (P/E / S)*((Y-R*(O+X)-(F+N)*(1-T)-(Q-Q*D*T)))      =      $ 47,000,000      [LTM earnings]
      1 - (P/E / S) * R         

V

     =      (P/E / S)*((Y-R*(O+X)-(F+N)*(1-T)-(Q-Q*D*T))      =      $ 47,000,000      [Core earnings]
      1 - (P/E / S) * R         

V

     =      P/B * (B - X - E - M)      =      $ 47,000,000      [Book value]
      1 - P/B         

V

     =      P/TB * (B - X - E - M)      =      $ 47,000,000      [Tangible book]
      1 - P/TB         

V

     =      P/A * (B - X - E - M)      =      $ 47,000,000      [Total assets]
      1 - P/A         

 

Pro Forma Valuation Range

  

Minimum

   =        $47,000,000        x    0.85        =    $39,950,000

Midpoint

   =    $47,000,000        x    1.00        =    $47,000,000

Maximum

   =    $47,000,000        x    1.15        =    $54,050,000

Adj. Max.

   =    $54,050,000        x    1.15        =    $62,157,500

 

 

IV-3


FELDMAN FINANCIAL ADVISORS, INC.

 

    

 

Exhibit IV-4

Comparative Valuation Ratio Analysis

Pro Forma Conversion Valuation

Computed from Market Price Data as of February 26, 2021

 

 

                TC           Comparative            All Public  
Valuation               Federal           Group            Thrifts (1)  

Ratio

  

Symbol

         Bank           Average     Median            Average     Median  
                      

Price / LTM EPS

   P/E              23.8       12.7          18.1       14.6  

Minimum

   (x)      NM           NA       NA          NA       NA  

Midpoint

        NM           NA       NA          NA       NA  

Maximum

        NM           NA       NA          NA       NA  

Adjusted Maximum

        NM           NA       NA          NA       NA  
                      

Price / Core EPS

   P/E              25.9       13.2          18.7       14.8  

Minimum

   (x)      33.3           28.8     152.6        78.6     124.8

Midpoint

        41.7           61.0     215.8        123.3     181.0

Maximum

        52.6           103.3     298.9        182.0     254.9

Adjusted Maximum

        66.7           157.6     405.3        257.2     349.6
                      

Price / Book Value

   P/B              91.5       90.2          108.1       98.2  

Minimum

   (%)      54.1           -40.8     -40.0        -49.9     -44.9

Midpoint

        58.8           -35.7     -34.8        -45.6     -40.1

Maximum

        62.8           -31.3     -30.4        -41.9     -36.1

Adjusted Maximum

        66.8           -27.0     -25.9        -38.2     -32.0
                      

Price / Tangible Book

   P/TB              93.8       97.2          120.6       106.7  

Minimum

   (%)      54.1           -42.3     -44.3        -55.1     -49.3

Midpoint

        58.8           -37.3     -39.5        -51.2     -44.9

Maximum

        62.8           -33.0     -35.4        -47.9     -41.1

Adjusted Maximum

        66.8           -28.7     -31.3        -44.6     -37.4
                      

Price / Total Assets

   P/A              13.56       10.11          12.79       11.24  

Minimum

   (%)      10.41           -23.3     3.0        -18.6     -7.4

Midpoint

        12.05           -11.1     19.3        -5.8     7.2

Maximum

        13.65           0.6     35.0        6.7     21.4

Adjusted Maximum

        15.42           13.7     52.6        20.6     37.2

 

 

(1)

Excludes companies subject to mutual holding company ownership or pending acquisition.

 

IV-4