Vermont
|
03-0284070
|
(State
of Incorporation)
|
(IRS
Employer Identification Number)
|
4811
US Route 5, Derby, Vermont
|
05829
|
(Address
of Principal Executive Offices)
|
(zip
code)
|
Registrant's
Telephone Number: (802)
334-7915
|
Large
accelerated filer ( )
|
Accelerated
filer ( )
|
Non-accelerated
filer ( X )
|
FORM
10-Q
|
|
Index
|
|
Page
|
|
PART
I FINANCIAL INFORMATION
|
|
Item
I Financial
Statements
|
4
|
10
|
|
22
|
|
Item
4 Controls and
Procedures
|
22
|
PART
II OTHER INFORMATION
|
|
Item
1 Legal
Proceedings
|
23
|
Item
1A Risk Factors
|
23
|
23
|
|
24
|
|
Item
6 Exhibits
|
24
|
25
|
COMMUNITY
BANCORP. AND SUBSIDIARY
|
||||||||||||
Consolidated
Balance Sheets
|
June
30
|
December
31
|
June
30
|
|||||||||
2007
|
2006
|
2006
|
||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||
Assets
|
||||||||||||
Cash
and due from banks
|
$ |
8,158,825
|
$ |
11,292,831
|
$ |
7,530,188
|
||||||
Federal
funds sold and overnight deposits
|
988,579
|
8,173,779
|
5,279
|
|||||||||
Total
cash and cash equivalents
|
9,147,404
|
19,466,610
|
7,535,467
|
|||||||||
Securities
held-to-maturity (fair value $19,475,000 at 06/30/07,
|
||||||||||||
$21,301,000
at 12/31/06, and $13,554,000 at 06/30/06)
|
19,259,981
|
21,069,866
|
13,574,007
|
|||||||||
Securities
available-for-sale
|
21,691,772
|
22,612,207
|
31,240,498
|
|||||||||
Restricted
equity securities, at cost
|
2,450,150
|
2,828,250
|
2,940,450
|
|||||||||
Loans
held-for-sale
|
1,356,904
|
566,300
|
901,132
|
|||||||||
Loans
|
263,487,493
|
268,729,726
|
263,838,225
|
|||||||||
Allowance
for loan losses
|
(2,308,904 | ) | (2,267,821 | ) | (2,238,870 | ) | ||||||
Unearned
net loan fees
|
(533,475 | ) | (632,105 | ) | (677,077 | ) | ||||||
Net
loans
|
260,645,114
|
265,829,800
|
260,922,278
|
|||||||||
Bank
premises and equipment, net
|
12,296,028
|
12,334,024
|
11,751,840
|
|||||||||
Accrued
interest receivable
|
1,729,649
|
1,667,135
|
1,542,044
|
|||||||||
Other
assets
|
5,728,931
|
5,440,350
|
5,588,945
|
|||||||||
Total
assets
|
$ |
334,305,933
|
$ |
351,814,542
|
$ |
335,996,661
|
||||||
Liabilities
and Shareholders' Equity
|
||||||||||||
Liabilities
|
||||||||||||
Deposits:
|
||||||||||||
Demand,
non-interest bearing
|
$ |
48,449,376
|
$ |
47,402,628
|
$ |
47,932,083
|
||||||
NOW
and money market accounts
|
60,392,387
|
81,402,928
|
56,375,837
|
|||||||||
Savings
|
39,503,360
|
38,471,441
|
45,327,841
|
|||||||||
Time
deposits, $100,000 and over
|
34,498,571
|
33,835,057
|
28,775,085
|
|||||||||
Other
time deposits
|
97,663,638
|
99,876,140
|
92,275,756
|
|||||||||
Total
deposits
|
280,507,332
|
300,988,194
|
270,686,602
|
|||||||||
Federal
funds purchased and other borrowed funds
|
7,040,000
|
40,000
|
17,563,000
|
|||||||||
Repurchase
agreements
|
13,046,280
|
17,083,946
|
14,917,551
|
|||||||||
Accrued
interest and other liabilities
|
2,393,558
|
2,971,591
|
3,267,097
|
|||||||||
Total
liabilities
|
302,987,170
|
321,083,731
|
306,434,250
|
|||||||||
Shareholders'
Equity
|
||||||||||||
Common
stock - $2.50 par value; 10,000,000 shares authorized at
|
||||||||||||
6/30/07
and 6,000,000 at 12/31/06 and 06/30/06; and 4,577,426
|
||||||||||||
shares
issued at 06/30/07, 4,339,619 shares issued at
|
||||||||||||
12/31/06,
and 4,307,911 shares issued at 06/30/06
|
11,443,565
|
10,849,048
|
10,769,778
|
|||||||||
Preferred
stock, 1,000,000 shares authorized, no shares
|
||||||||||||
issued
and outstanding
|
0
|
0
|
0
|
|||||||||
Additional
paid-in capital
|
24,616,232
|
22,006,492
|
21,684,056
|
|||||||||
Retained
earnings (accumulated deficit)
|
(1,914,073 | ) |
760,667
|
279,788
|
||||||||
Accumulated
other comprehensive loss
|
(212,229 | ) | (270,664 | ) | (556,479 | ) | ||||||
Less:
treasury stock, at cost; 209,510 shares
|
(2,614,732 | ) | (2,614,732 | ) | (2,614,732 | ) | ||||||
Total
shareholders' equity
|
31,318,763
|
30,730,811
|
29,562,411
|
|||||||||
Total
liabilities and shareholders' equity
|
$ |
334,305,933
|
$ |
351,814,542
|
$ |
335,996,661
|
||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
COMMUNITY
BANCORP. AND SUBSIDIARY
|
||||||||
Consolidated
Statements of Income
|
||||||||
(Unaudited)
|
||||||||
For
The Second Quarter Ended June 30,
|
2007
|
2006
|
||||||
Interest
income
|
||||||||
Interest
and fees on loans
|
$ |
4,864,619
|
$ |
4,592,785
|
||||
Interest
on debt securities
|
||||||||
Taxable
|
207,474
|
281,388
|
||||||
Tax-exempt
|
225,251
|
262,147
|
||||||
Dividends
|
39,084
|
41,976
|
||||||
Interest
on federal funds sold and overnight deposits
|
25,583
|
9,845
|
||||||
Total
interest income
|
5,362,011
|
5,188,141
|
||||||
Interest
expense
|
||||||||
Interest
on deposits
|
1,913,244
|
1,575,898
|
||||||
Interest
on federal funds purchased and other borrowed funds
|
19,645
|
188,415
|
||||||
Interest
on repurchase agreements
|
79,564
|
83,106
|
||||||
Total
interest expense
|
2,012,453
|
1,847,419
|
||||||
Net
interest income
|
3,349,558
|
3,340,722
|
||||||
Provision
for loan losses
|
37,500
|
37,500
|
||||||
Net
interest income after provision
|
3,312,058
|
3,303,222
|
||||||
Non-interest
income
|
||||||||
Service
fees
|
357,449
|
324,160
|
||||||
Other
income
|
537,033
|
514,233
|
||||||
Total
non-interest income
|
894,482
|
838,393
|
||||||
Non-interest
expense
|
||||||||
Salaries
and wages
|
1,121,813
|
1,167,483
|
||||||
Employee
benefits
|
440,804
|
422,396
|
||||||
Occupancy
expenses, net
|
631,591
|
557,074
|
||||||
Other
expenses
|
961,463
|
973,271
|
||||||
Total
non-interest expense
|
3,155,671
|
3,120,224
|
||||||
Income
before income taxes
|
1,050,869
|
1,021,391
|
||||||
Applicable
income taxes
|
192,986
|
189,291
|
||||||
Net
Income
|
$ |
857,883
|
$ |
832,100
|
||||
Earnings
per share
|
$ |
0.20
|
$ |
0.19
|
||||
Weighted
average number of common shares
|
||||||||
used
in computing earnings per share
|
4,357,462
|
4,293,714
|
||||||
Dividends
declared per share
|
$ |
0.17
|
$ |
0.16
|
||||
Book
value per share on shares outstanding at June
30,
|
$ |
7.17
|
$ |
6.87
|
||||
All
share and per share data for prior periods restated to reflect a
5% stock
dividend declared in June 2007.
|
||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
COMMUNITY
BANCORP. AND SUBSIDIARY
|
||||||||
Consolidated
Statements of Income
|
||||||||
For
the Six Months Ended June 30,
|
2007
|
2006
|
||||||
Interest
income
|
||||||||
Interest
and fees on loans
|
$ |
9,627,815
|
$ |
8,858,875
|
||||
Interest
on debt securities
|
||||||||
Taxable
|
415,244
|
587,199
|
||||||
Tax-exempt
|
432,041
|
506,932
|
||||||
Dividends
|
89,041
|
84,419
|
||||||
Interest
on federal funds sold and overnight deposits
|
57,828
|
25,162
|
||||||
Total
interest income
|
10,621,969
|
10,062,587
|
||||||
Interest
expense
|
||||||||
Interest
on deposits
|
3,816,599
|
2,983,762
|
||||||
Interest
on federal funds purchased and other borrowed funds
|
27,359
|
320,326
|
||||||
Interest
on repurchase agreements
|
161,684
|
160,308
|
||||||
Total
interest expense
|
4,005,642
|
3,464,396
|
||||||
Net
interest income
|
6,616,327
|
6,598,191
|
||||||
Provision
for loan losses
|
75,000
|
75,000
|
||||||
Net
interest income after provision
|
6,541,327
|
6,523,191
|
||||||
Non-interest
income
|
||||||||
Service
fees
|
681,472
|
636,345
|
||||||
Other
income
|
916,356
|
871,672
|
||||||
Total
non-interest income
|
1,597,828
|
1,508,017
|
||||||
Non-interest
expense
|
||||||||
Salaries
and wages
|
2,252,987
|
2,332,013
|
||||||
Employee
benefits
|
872,403
|
838,564
|
||||||
Occupancy
expenses, net
|
1,237,733
|
1,128,972
|
||||||
Other
expenses
|
1,942,542
|
1,933,901
|
||||||
Total
non-interest expense
|
6,305,665
|
6,233,450
|
||||||
Income
before income taxes
|
1,833,490
|
1,797,758
|
||||||
Applicable
income taxes
|
300,351
|
299,716
|
||||||
Net
Income
|
$ |
1,533,139
|
$ |
1,498,042
|
||||
Earnings
per share
|
$ |
0.35
|
$ |
0.35
|
||||
Weighted
average number of common shares
|
||||||||
used
in computing earnings per share
|
4,349,888
|
4,286,568
|
||||||
Dividends
declared per share
|
$ |
0.33
|
$ |
0.32
|
||||
Book
value per share on shares outstanding at June
30,
|
$ |
7.17
|
$ |
6.87
|
||||
All
share and per share data for prior periods restated to reflect a
5% stock
dividend declared in June 2007.
|
||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
COMMUNITY
BANCORP. AND SUBSIDIARY
|
||||||||
(Unaudited)
|
||||||||
Consolidated
Statements of Cash Flows
|
||||||||
For
the Six Months Ended June 30,
|
2007
|
2006
|
||||||
Cash
Flow from Operating Activities:
|
||||||||
Net
Income
|
$ |
1,533,139
|
$ |
1,498,042
|
||||
Adjustments
to Reconcile Net Income to Net Cash Provided by Operating
Activities:
|
||||||||
Depreciation
and amortization
|
473,372
|
436,667
|
||||||
Provision
for loan losses
|
75,000
|
75,000
|
||||||
Deferred
income taxes
|
(25,409 | ) | (33,037 | ) | ||||
Net
gain on sale of loans
|
(142,716 | ) | (145,375 | ) | ||||
Loss
(gain) on sale or disposal of fixed assets
|
7,981
|
(818 | ) | |||||
Gain
on investment in Trust LLC
|
(71,597 | ) | (43,152 | ) | ||||
Amortization
of bond premium, net
|
8,974
|
55,806
|
||||||
Proceeds
from sales of loans held for sale
|
14,034,684
|
12,749,893
|
||||||
Originations
of loans held for sale
|
(14,682,572 | ) | (11,919,068 | ) | ||||
(Decrease)
increase in taxes payable
|
(174,240 | ) |
207,752
|
|||||
(Increase)
decrease in interest receivable
|
(62,514 | ) |
247,207
|
|||||
Increase
in mortgage servicing rights
|
(42,176 | ) | (52,928 | ) | ||||
Increase
in other assets
|
(137,342 | ) | (177,785 | ) | ||||
Amortization
of limited partnerships
|
195,030
|
169,512
|
||||||
Decrease
in unamortized loan fees
|
(98,630 | ) | (7,029 | ) | ||||
(Decrease)
increase in interest payable
|
(69,813 | ) |
46,208
|
|||||
Decrease
in accrued expenses
|
(169,169 | ) | (1,574 | ) | ||||
Increase
in other liabilities
|
92,365
|
19,590
|
||||||
Net
cash provided by operating activities
|
744,367
|
3,124,911
|
||||||
Cash
Flows from Investing Activities:
|
||||||||
Investments
- held to maturity
|
||||||||
Maturities
and paydowns
|
8,976,074
|
24,642,439
|
||||||
Purchases
|
(7,166,190 | ) | (9,824,781 | ) | ||||
Investments
- available for sale
|
||||||||
Sales
and maturities
|
1,000,000
|
6,000,000
|
||||||
Purchases
|
0
|
(1,000,000 | ) | |||||
Proceeds
from sale of restricted equity securities
|
378,100
|
311,700
|
||||||
Decrease
in limited partnership contributions payable
|
(236,094 | ) | (94 | ) | ||||
Investments
in limited partnership
|
(264,800 | ) |
0
|
|||||
Decrease
(increase) in loans, net
|
5,169,665
|
(13,273,046 | ) | |||||
Capital
expenditures, net
|
(443,357 | ) | (570,571 | ) | ||||
Recoveries
of loans charged off
|
38,651
|
32,459
|
||||||
Net
cash provided by investing activities
|
7,452,049
|
6,318,106
|
||||||
Cash
Flows from Financing Activities:
|
||||||||
Net
decrease in demand, NOW, money market and savings accounts
|
(18,931,874 | ) | (41,573,609 | ) | ||||
Net
(decrease) increase in time deposits
|
(1,548,988 | ) |
17,947,800
|
|||||
Net
decrease in repurchase agreements
|
(4,037,666 | ) | (2,429,589 | ) | ||||
Net
increase in short-term borrowings
|
7,000,000
|
5,523,000
|
||||||
Advances on
long-term borrowings
|
0
|
5,000,000
|
||||||
Repayments
of long-term borrowings
|
0
|
(3,000,000 | ) | |||||
Payments
to acquire treasury stock
|
0
|
(11 | ) | |||||
Dividends
paid
|
(997,094 | ) | (950,080 | ) | ||||
Net
cash used in financing activities
|
(18,515,622 | ) | (19,482,489 | ) |
Net
decrease in cash and cash equivalents
|
(10,319,206 | ) | (10,039,472 | ) | ||||
Cash
and cash equivalents:
|
||||||||
Beginning
|
19,466,610
|
17,574,939
|
||||||
Ending
|
$ |
9,147,404
|
$ |
7,535,467
|
||||
Supplemental
Schedule of Cash Paid During the Period
|
||||||||
Interest
|
$ |
4,075,455
|
$ |
3,418,188
|
||||
Income
taxes
|
$ |
500,000
|
$ |
125,000
|
||||
Supplemental
Schedule of Noncash Investing and Financing
Activities:
|
||||||||
Change
in unrealized loss on securities available-for-sale
|
$ |
88,538
|
$ | (158,122 | ) | |||
Dividends
Paid
|
||||||||
Dividends
declared
|
$ |
1,406,798
|
$ |
1,384,237
|
||||
Increase
in dividends payable attributable to dividends declared
|
(6,528 | ) | (4,513 | ) | ||||
Dividends
reinvested
|
(403,176 | ) | (429,644 | ) | ||||
$ |
997,094
|
$ |
950,080
|
|||||
Stock
Dividends
|
$ |
2,801,082
|
$ |
0
|
For
the second quarter ended June 30,
|
2007
|
2006
|
||||||
Net
income
|
$ |
857,883
|
$ |
832,100
|
||||
Other
comprehensive loss, net of tax:
|
||||||||
Unrealized
holding losses on available-for-sale
|
||||||||
securities
arising during the period
|
(21,248 | ) | (121,444 | ) | ||||
Tax
effect
|
7,224
|
41,291
|
||||||
Other
comprehensive loss, net of tax
|
(14,024 | ) | (80,153 | ) | ||||
Total
comprehensive income
|
$ |
843,859
|
$ |
751,947
|
For
the six months ended June 30,
|
2007
|
2006
|
||||||
Net
income
|
$ |
1,533,139
|
$ |
1,498,042
|
||||
Other
comprehensive income (loss), net of tax:
|
||||||||
Unrealized
holding gains (losses) on available-for-sale
|
||||||||
securities
arising during the period
|
88,538
|
(158,122 | ) | |||||
Tax
effect
|
(30,103 | ) |
53,761
|
|||||
Other
comprehensive income (loss), net of tax
|
58,435
|
(104,361 | ) | |||||
Total
comprehensive income
|
$ |
1,591,574
|
$ |
1,393,681
|
For
the second quarter ended June 30,
|
2007
|
2006
|
||||||
Return
on Average Assets
|
.96 | % | .96 | % | ||||
Return
on Average Equity
|
11.50 | % | 11.38 | % |
For
the six months ended June 30,
|
2007
|
2006
|
||||||
Return
on Average Assets
|
.87 | % | .87 | % | ||||
Return
on Average Equity
|
10.36 | % | 10.32 | % |
For
the six months ended June 30,
|
2007
|
2006
|
||||||
Net
interest income as presented
|
$ |
6,616,327
|
$ |
6,598,191
|
||||
Effect
of tax-exempt income
|
222,567
|
261,147
|
||||||
Net
interest income, tax equivalent
|
$ |
6,838,894
|
$ |
6,859,338
|
For
the Six Months Ended:
|
||||||||||||||||||||||||
2007
|
2006
|
|||||||||||||||||||||||
Average
|
Income/
|
Rate/
|
Average
|
Income/
|
Rate/
|
|||||||||||||||||||
Balance
|
Expense
|
Yield
|
Balance
|
Expense
|
Yield
|
|||||||||||||||||||
EARNING
ASSETS
|
||||||||||||||||||||||||
Loans
(gross)
|
$ |
267,568,784
|
$ |
9,627,815
|
7.26 | % | $ |
260,932,362
|
$ |
8,858,875
|
6.85 | % | ||||||||||||
Taxable
Investment Securities
|
21,742,734
|
415,244
|
3.85 | % |
33,285,623
|
587,199
|
3.56 | % | ||||||||||||||||
Tax
Exempt Investment Securities
|
21,536,974
|
654,608
|
6.13 | % |
28,095,879
|
768,079
|
5.51 | % | ||||||||||||||||
Federal
Funds Sold
|
0
|
0
|
0.00 | % |
497,127
|
9,648
|
3.91 | % | ||||||||||||||||
Sweep
Accounts
|
2,162,989
|
57,828
|
5.39 | % |
683,265
|
15,514
|
4.58 | % | ||||||||||||||||
Other
Investments
|
2,330,747
|
89,041
|
7.70 | % |
3,241,563
|
84,419
|
5.25 | % | ||||||||||||||||
TOTAL
|
$ |
315,342,228
|
$ |
10,844,536
|
6.93 | % | $ |
326,735,819
|
$ |
10,323,734
|
6.37 | % | ||||||||||||
INTEREST
BEARING LIABILITIES
|
||||||||||||||||||||||||
Savings
Deposits
|
$ |
39,250,471
|
$ |
67,861
|
0.35 | % | $ |
45,780,275
|
$ |
79,223
|
0.35 | % | ||||||||||||
NOW
& Money Market Funds
|
73,693,482
|
917,499
|
2.51 | % |
85,791,004
|
846,202
|
1.99 | % | ||||||||||||||||
Time
Deposits
|
131,342,262
|
2,831,239
|
4.35 | % |
112,251,551
|
2,058,337
|
3.70 | % | ||||||||||||||||
Federal
Funds Purchased and
|
||||||||||||||||||||||||
Other
Borrowed Funds
|
974,403
|
27,359
|
5.66 | % |
13,062,719
|
320,326
|
4.95 | % | ||||||||||||||||
Repurchase
Agreements
|
14,811,398
|
161,684
|
2.20 | % |
16,558,572
|
160,308
|
1.95 | % | ||||||||||||||||
TOTAL
|
$ |
260,072,016
|
$ |
4,005,642
|
3.11 | % | $ |
273,444,121
|
$ |
3,464,396
|
2.55 | % | ||||||||||||
Net
Interest Income
|
$ |
6,838,894
|
$ |
6,859,338
|
||||||||||||||||||||
Net
Interest Spread(1)
|
3.82 | % | 3.82 | % | ||||||||||||||||||||
Interest
Margin(2)
|
4.37 | % | 4.23 | % |
Variance
|
Variance
|
|||||||||||
RATE
/ VOLUME
|
Due
to
|
Due
to
|
Total
|
|||||||||
Rate(1)
|
Volume(1)
|
Variance
|
||||||||||
INCOME
EARNING ASSETS
|
||||||||||||
Loans
(2)
|
543,510
|
225,430
|
769,940
|
|||||||||
Taxable
Investment Securities
|
48,419
|
(220,374 | ) | (171,955 | ) | |||||||
Tax
Exempt Investment Securities
|
85,907
|
(199,378 | ) | (113,471 | ) | |||||||
Federal
Funds Sold
|
(9,648 | ) |
0
|
(9,648 | ) | |||||||
Sweep
Account
|
8,708
|
33,606
|
42,314
|
|||||||||
Other
Investments
|
39,400
|
(34,778 | ) |
4,622
|
||||||||
Total
Interest Earnings
|
716,296
|
(195,494 | ) |
520,802
|
||||||||
INTEREST
BEARING LIABILITIES
|
||||||||||||
Savings
Deposits
|
(29 | ) | (11,333 | ) | (11,362 | ) | ||||||
NOW
& Money Market Funds
|
221,873
|
(150,576 | ) |
71,297
|
||||||||
Time
Deposits
|
422,627
|
350,275
|
772,902
|
|||||||||
Other
Borrowed Funds
|
46,321
|
(339,288 | ) | (292,967 | ) | |||||||
Repurchase
Agreements
|
20,436
|
(19,060 | ) |
1,376
|
||||||||
Total
Interest Expense
|
711,228
|
(169,982 | ) |
541,246
|
||||||||
Changes
in Net Interest Income
|
5,068
|
(25,512 | ) | (20,444 | ) |
(1)
Items which have shown a year-to-year increase in volume have variances
allocated as follows:
|
Variance
due to rate = Change in rate x new volume
|
Variance
due to volume = Change in volume x old rate
|
Items
which have shown a year-to-year decrease in volume have variances
allocated as follows:
|
Variance
due to rate = Change in rate x old volume
|
Variances
due to volume = Change in volume x new rate
|
(2)
Loans are stated before deduction of unearned discount and allowances
for
loan losses. The
|
principal
balances of non-accrual loans is included in calculations of the
yield on
loans, while
|
the
interest on these non-performing assets is
excluded.
|
ASSETS
|
June
30, 2007
|
December
31, 2006
|
June
30, 2006
|
|||
Loans
(gross)*
|
$
264,844,397
|
79.22%
|
$
269,296,026
|
76.55%
|
$
264,739,357
|
78.79%
|
Available
for Sale Securities
|
21,691,772
|
6.49%
|
22,612,207
|
6.43%
|
31,240,498
|
9.30%
|
Held
to Maturity Securities
|
19,259,981
|
5.76%
|
21,069,866
|
5.99%
|
13,574,007
|
4.04%
|
*includes
loans held for sale
|
||||||
LIABILITIES
|
||||||
Savings
Deposits
|
$ 39,503,360
|
11.82%
|
$ 38,471,441
|
10.94%
|
$ 45,327,841
|
13.49%
|
Demand
Deposits
|
48,449,376
|
14.49%
|
47,402,628
|
13.47%
|
47,932,083
|
14.27%
|
NOW
& Money Market Funds
|
60,392,387
|
18.07%
|
81,402,928
|
23.14%
|
56,375,837
|
16.78%
|
Time
Deposits
|
132,162,209
|
39.53%
|
133,711,197
|
38.01%
|
121,050,841
|
36.03%
|
June
30, 2007
|
December
31, 2006
|
|||||||||||||||
Total
Loans
|
%
of Total
|
Total
Loans
|
%
of Total
|
|||||||||||||
Real
Estate Loans
|
||||||||||||||||
Construction
& Land Development
|
$ |
11,701,204
|
4.42 | % | $ |
11,889,203
|
4.41 | % | ||||||||
Farm
Land
|
5,289,089
|
2.00 | % |
3,217,107
|
1.19 | % | ||||||||||
1-4
Family Residential
|
141,481,294
|
53.42 | % |
143,228,599
|
53.19 | % | ||||||||||
Home
Equity Lines
|
13,856,922
|
5.23 | % |
13,778,692
|
5.12 | % | ||||||||||
Commercial
Real Estate
|
51,604,007
|
19.48 | % |
54,236,037
|
20.14 | % | ||||||||||
Loans
to Finance Agricultural Production
|
612,664
|
0.23 | % |
224,257
|
0.08 | % | ||||||||||
Commercial
& Industrial
|
20,657,572
|
7.80 | % |
21,992,790
|
8.17 | % | ||||||||||
Consumer
Loans
|
19,504,269
|
7.36 | % |
20,588,227
|
7.65 | % | ||||||||||
All
Other Loans
|
137,376
|
0.06 | % |
141,114
|
0.05 | % | ||||||||||
Gross
Loans
|
264,844,397
|
100 | % |
269,296,026
|
100 | % | ||||||||||
Allowance
for Loan Losses
|
(2,308,904 | ) | -0.87 | % | (2,267,821 | ) | -0.84 | % | ||||||||
Deferred
Loan Fees
|
(533,475 | ) | -0.20 | % | (632,105 | ) | -0.24 | % | ||||||||
Net
Loans
|
$ |
262,002,018
|
98.93 | % | $ |
266,396,100
|
98.92 | % |
2007
|
2006
|
|||||||
Loans
Outstanding End of Period
|
$ |
264,844,397
|
$ |
264,739,357
|
||||
Average
Loans Outstanding During Period
|
$ |
267,568,784
|
$ |
260,932,362
|
||||
Loan
Loss Reserve, Beginning of Period
|
$ |
2,267,821
|
$ |
2,189,187
|
||||
Loans
Charged Off:
|
||||||||
Residential
Real Estate
|
0
|
5,490
|
||||||
Commercial
Real Estate
|
0
|
0
|
||||||
Commercial
Loans not Secured by Real Estate
|
0
|
13,266
|
||||||
Consumer
Loans
|
72,568
|
39,020
|
||||||
Total
Loans Charged Off
|
72,568
|
57,776
|
||||||
Recoveries:
|
||||||||
Residential
Real Estate
|
13,346
|
924
|
||||||
Commercial
Real Estate
|
12,234
|
0
|
||||||
Commercial
Loans not Secured by Real Estate
|
1,512
|
2,496
|
||||||
Consumer
Loans
|
11,559
|
29,039
|
||||||
Total
Recoveries
|
38,651
|
32,459
|
||||||
Net
Loans Charged Off
|
33,917
|
25,317
|
||||||
Provision
Charged to Income
|
75,000
|
75,000
|
||||||
Loan
Loss Reserve, End of Period
|
$ |
2,308,904
|
$ |
2,238,870
|
||||
Net
Charge Offs to Average Loans Outstanding
|
.013 | % | .010 | % | ||||
Loan
Loss Reserve to Average Loans Outstanding
|
.863 | % | .858 | % |
June
30, 2007
|
December
31, 2006
|
|||||||||||||||
Percent
|
Percent
|
|||||||||||||||
Balance
|
of
Total
|
Balance
|
of
Total
|
|||||||||||||
Non-Accruing
loans
|
$ |
633,889
|
91.37 | % | $ |
720,587
|
77.78 | % | ||||||||
Loans
past due 90 days or more and still accruing
|
59,859
|
8.63 | % |
205,801
|
22.22 | % | ||||||||||
Total
|
$ |
693,748
|
100.00 | % | $ |
926,388
|
100.00 | % |
Contract
or
|
||||
Notional
Amount
|
||||
Unused
portions of home equity lines of credit
|
11,503,937
|
|||
Other
commitments to extend credit
|
20,349,785
|
|||
Unused
portions of credit card lines
|
8,694,995
|
|||
Standby
letters of credit and commercial letters of credit
|
809,200
|
|||
MPF
credit enhancement obligation, net of liability recorded
|
1,225,910
|
Less
than
|
2-3
|
4-5
|
More
than
|
|||||||||||||||||
1
year
|
years
|
years
|
5
years
|
Total
|
||||||||||||||||
Operating
Leases
|
$ |
150,241
|
$ |
288,685
|
$ |
200,112
|
$ |
290,142
|
$ |
929,180
|
||||||||||
FHLB
Borrowings
|
7,030,000
|
0
|
0
|
10,000
|
7,040,000
|
|||||||||||||||
Total
|
$ |
7,180,241
|
$ |
288,685
|
$ |
200,112
|
$ |
300,142
|
$ |
7,969,180
|
Annual
|
Principal
|
||||||||
Purchase
Date
|
Rate
|
Maturity
Date
|
Balance
|
||||||
Short-term
Advances
|
|||||||||
June
28, 2007
|
5.27 | % |
August
31, 2007
|
$ |
7,000,000
|
||||
Long-term
Advances
|
|||||||||
November
16, 1992
|
7.57 | % |
November
16, 2007
|
30,000
|
|||||
November
16, 1992
|
7.67 | % |
November
16, 2012
|
10,000
|
|||||
Total
Long-term Advances
|
40,000
|
||||||||
Total
Advances
|
$ |
7,040,000
|
Balance
at December 31, 2006 (book value $7.09 per share)
|
$ |
30,730,811
|
||
Net
income
|
1,533,139
|
|||
Issuance
of stock through the Dividend Reinvestment Plan
|
403,176
|
|||
Total
dividends declared
|
(1,406,798 | ) | ||
Unrealized
holding gain arising during the period on available-for-sale securities,
net of tax
|
58,435
|
|||
Balance
at June 30, 2007 (book value $7.17 per share)
|
31,318,763
|
Minimum
To Be Well
|
||||||
Minimum
|
Capitalized
Under
|
|||||
For
Capital
|
Prompt
Corrective
|
|||||
Actual
|
Adequacy
Purposes:
|
Action
Provisions:
|
||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|
(Dollars
in Thousands)
|
||||||
As
of June 30, 2007:
|
||||||
Total
capital (to risk-weighted assets)
|
||||||
Consolidated
|
$33,840
|
14.54%
|
$18,613
|
8.0%
|
N/A
|
N/A
|
Bank
|
$34,278
|
14.74%
|
$18,606
|
8.0%
|
$23,257
|
10.0%
|
Tier
I capital (to risk-weighted assets)
|
||||||
Consolidated
|
$31,531
|
13.55%
|
$ 9,306
|
4.0%
|
N/A
|
N/A
|
Bank
|
$31,969
|
13.75%
|
$ 9,303
|
4.0%
|
$13,954
|
6.0%
|
Tier
I capital (to average assets)
|
||||||
Consolidated
|
$31,531
|
9.33%
|
$13,511
|
4.0%
|
N/A
|
N/A
|
Bank
|
$31,969
|
9.47%
|
$13,510
|
4.0%
|
$16,887
|
5.0%
|
As
of December 31, 2006:
|
||||||
Total
capital (to risk-weighted assets)
|
||||||
Consolidated
|
$33,270
|
14.10%
|
$18,879
|
8.0%
|
N/A
|
N/A
|
Bank
|
$33,047
|
14.01%
|
$18,872
|
8.0%
|
$23,590
|
10.0%
|
Tier
I capital (to risk-weighted assets)
|
||||||
Consolidated
|
$31,002
|
13.14%
|
$ 9,439
|
4.0%
|
N/A
|
N/A
|
Bank
|
$30,779
|
13.05%
|
$ 9,436
|
4.0%
|
$14,154
|
6.0%
|
Tier
I capital (to average assets)
|
||||||
Consolidated
|
$31,002
|
8.59%
|
$14,434
|
4.0%
|
N/A
|
N/A
|
Bank
|
$30,779
|
8.53%
|
$14,430
|
4.0%
|
$18,038
|
5.0%
|
Maximum
|
|||||||
Number
of Shares
|
|||||||
Total
Number of
|
That
May Yet Be
|
||||||
Total
Number
|
Average
|
Shares
Purchased
|
Purchased
Under
|
||||
Of
Shares
|
Price
Paid
|
as
Part of Publicly
|
the
Plan at the
|
||||
For
the period:
|
Purchased(1)(2)
|
Per
Share
|
Announced
Plan(3)
|
End
of the Period
|
|||
April
1 - April 30
|
2,400
|
$13.50
|
0
|
226,110
|
|||
May
1 - May 31
|
0
|
$0
|
0
|
226,110
|
|||
June
1 - June 30
|
0
|
$0
|
0
|
226,110
|
|||
Total
|
2,400
|
$13.50
|
0
|
226,110
|
AUTHORITY
|
||||
WITHHELD/
|
BROKER
|
|||
MATTER
|
FOR
|
AGAINST
|
ABSTAIN
|
NON-VOTE
|
Election
of Directors:
|
||||
Michael
H. Dunn
|
2,666,483
|
5,815
|
-0-
|
-0-
|
Marcel
M. Locke
|
2,642,067
|
30,231
|
-0-
|
-0-
|
Stephen
P. Marsh
|
2,666,483
|
5,815
|
-0-
|
-0-
|
Peter
J. Murphy
|
2,613,727
|
58,571
|
-0-
|
-0-
|
Amend
Article Five of the Company’s Amended
|
2,126,947
|
158,767
|
72,573
|
314,008
|
and
Restated Articles of Incorporation
|
||||
Selection
of Auditors
|
||||
Berry,
Dunn, McNeil & Parker
|
2,638,306
|
16,117
|
17,874
|
-0-
|
DATED: August
10, 2007
|
/s/
Richard C.
White
|
|
Richard
C. White, Chairman &
|
||
Chief
Executive Officer
|
||
DATED: August
10, 2007
|
/s/
Stephen P.
Marsh
|
|
Stephen
P. Marsh, President &
|
||
Chief
Operating Officer
|
||
(Chief
Financial Officer)
|