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 ( ) (Do not check
if a smaller reporting company)
|
Smaller
reporting company ( X )
|
FORM
10-Q
|
|
Page
|
|
PART
I FINANCIAL INFORMATION
|
|
Item
I Financial
Statements
|
4
|
12
|
|
25
|
|
Item
4T Controls and
Procedures
|
25
|
PART
II OTHER INFORMATION
|
|
Item
1 Legal
Proceedings
|
26
|
26
|
|
Item
6 Exhibits
|
27
|
28
|
COMMUNITY
BANCORP. AND SUBSIDIARY
|
March
31
|
December
31
|
March
31
|
|||||||||
Consolidated
Balance Sheets
|
2008
|
2007
|
2007
|
|||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||
Assets
|
||||||||||||
Cash
and due from banks
|
$ | 8,704,470 | $ | 17,486,535 | $ | 8,750,703 | ||||||
Federal
funds sold and overnight deposits
|
1,075,224 | 2,785,988 | 1,242,023 | |||||||||
Total
cash and cash equivalents
|
9,779,694 | 20,272,523 | 9,992,726 | |||||||||
Securities
held-to-maturity (fair value $44,281,000 at 03/31/08,
|
||||||||||||
$34,273,000
at 12/31/07, and $20,911,000 at 03/31/07)
|
44,211,914 | 34,310,833 | 20,788,310 | |||||||||
Securities
available-for-sale
|
38,366,253 | 46,876,771 | 21,717,027 | |||||||||
Restricted
equity securities, at cost
|
3,456,850 | 3,456,850 | 2,308,950 | |||||||||
Loans
held-for-sale
|
1,294,564 | 685,876 | 528,872 | |||||||||
Loans
|
357,467,878 | 355,885,207 | 266,475,860 | |||||||||
Allowance
for loan losses
|
(2,969,847 | ) | (3,026,049 | ) | (2,295,985 | ) | ||||||
Unearned
net loan fees
|
(385,293 | ) | (443,372 | ) | (585,079 | ) | ||||||
Net
loans
|
354,112,738 | 352,415,786 | 263,594,796 | |||||||||
Bank
premises and equipment, net
|
15,966,624 | 16,361,152 | 12,418,999 | |||||||||
Accrued
interest receivable
|
2,619,771 | 2,304,055 | 1,799,659 | |||||||||
Bank
owned life insurance
|
3,591,861 | 3,559,376 | 0 | |||||||||
Core
deposit intangible
|
3,952,950 | 4,161,000 | 0 | |||||||||
Goodwill
|
10,560,339 | 10,347,455 | 0 | |||||||||
Other
assets
|
7,175,651 | 7,279,941 | 5,602,488 | |||||||||
Total
assets
|
$ | 495,089,209 | $ | 502,031,618 | $ | 338,751,827 | ||||||
Liabilities
and Shareholders' Equity
|
||||||||||||
Liabilities
|
||||||||||||
Deposits:
|
||||||||||||
Demand,
non-interest bearing
|
$ | 48,820,207 | $ | 64,019,707 | $ | 46,801,261 | ||||||
NOW
and money market accounts
|
131,991,064 | 120,993,657 | 72,457,733 | |||||||||
Savings
|
50,165,818 | 46,069,943 | 40,098,014 | |||||||||
Time
deposits, $100,000 and over
|
59,049,571 | 58,860,374 | 33,957,887 | |||||||||
Other
time deposits
|
120,502,762 | 126,276,429 | 97,699,320 | |||||||||
Total
deposits
|
410,529,422 | 416,220,110 | 291,014,215 | |||||||||
Federal
funds purchased and other borrowed funds
|
16,476,000 | 13,760,000 | 40,000 | |||||||||
Repurchase
agreements
|
14,820,990 | 17,444,933 | 14,457,778 | |||||||||
Capital
lease obligations
|
940,704 | 943,227 | 0 | |||||||||
Junior
subordinated debentures
|
12,887,000 | 12,887,000 | 0 | |||||||||
Accrued
interest and other liabilities
|
4,715,341 | 5,855,988 | 2,255,765 | |||||||||
Total
liabilities
|
460,369,457 | 467,111,258 | 307,767,758 | |||||||||
Shareholders'
Equity
|
||||||||||||
Preferred
stock, 1,000,000 shares authorized, 25 shares issued and
|
||||||||||||
outstanding
at 03/31/08 and 12/31/07, and no shares issued and
|
||||||||||||
outstanding
at 03/31/07
|
2,500,000 | 2,500,000 | 0 | |||||||||
Common
stock - $2.50 par value; 10,000,000 shares authorized at
|
||||||||||||
03/31/08
and 12/31/07, and 6,000,000 shares authorized at 03/31/07;
|
||||||||||||
and
4,626,095 shares issued at 03/31/08, 4,609,268 shares
issued
|
||||||||||||
at
12/31/07, and 4,354,946 shares issued at 03/31/07
|
11,565,237 | 11,523,170 | 10,887,365 | |||||||||
Additional
paid-in capital
|
25,197,645 | 25,006,439 | 22,175,854 | |||||||||
Retained
earnings (accumulated deficit)
|
(2,128,563 | ) | (1,597,682 | ) | 733,787 | |||||||
Accumulated
other comprehensive income (loss)
|
208,210 | 111,210 | (198,205 | ) | ||||||||
Less:
treasury stock, at cost; 210,101 shares at 03/31/08 and
|
||||||||||||
12/31/07
and 209,510 shares at 03/31/07
|
(2,622,777 | ) | (2,622,777 | ) | (2,614,732 | ) | ||||||
Total
shareholders' equity
|
34,719,752 | 34,920,360 | 30,984,069 | |||||||||
Total
liabilities and shareholders' equity
|
$ | 495,089,209 | $ | 502,031,618 | $ | 338,751,827 |
Consolidated
Statements of Income
|
||||||||
(Unaudited)
|
||||||||
For
The First Quarter Ended March 31,
|
2008
|
2007
|
||||||
Interest
income
|
||||||||
Interest
and fees on loans
|
$ | 6,127,296 | $ | 4,763,196 | ||||
Interest
on debt securities
|
||||||||
Taxable
|
495,453 | 207,770 | ||||||
Tax-exempt
|
395,161 | 206,790 | ||||||
Dividends
|
59,660 | 49,957 | ||||||
Interest
on federal funds sold and overnight deposits
|
58,518 | 32,245 | ||||||
Total
interest income
|
7,136,088 | 5,259,958 | ||||||
Interest
expense
|
||||||||
Interest
on deposits
|
2,906,304 | 1,903,355 | ||||||
Interest
on federal funds purchased and other borrowed funds
|
144,358 | 7,714 | ||||||
Interest
on repurchase agreements
|
77,378 | 82,120 | ||||||
Interest
on junior subordinated debentures
|
292,523 | 0 | ||||||
Total
interest expense
|
3,420,563 | 1,993,189 | ||||||
Net
interest income
|
3,715,525 | 3,266,769 | ||||||
Provision
for loan losses
|
62,499 | 37,500 | ||||||
Net
interest income after provision
|
3,653,026 | 3,229,269 | ||||||
Non-interest
income
|
||||||||
Service
fees
|
524,152 | 324,023 | ||||||
Income
on bank owned life insurance
|
32,485 | 0 | ||||||
Other
income
|
339,137 | 379,323 | ||||||
Total
non-interest income
|
895,774 | 703,346 | ||||||
Non-interest
expense
|
||||||||
Salaries
and wages
|
1,648,910 | 1,131,174 | ||||||
Employee
benefits
|
613,047 | 431,599 | ||||||
Occupancy
expenses, net
|
859,087 | 606,142 | ||||||
Other
expenses
|
1,456,076 | 981,079 | ||||||
Total
non-interest expense
|
4,577,120 | 3,149,994 | ||||||
(Loss)
income before income taxes
|
(28,320 | ) | 782,621 | |||||
Income
tax (benefit) expense
|
(245,368 | ) | 107,365 | |||||
Net
Income
|
$ | 217,048 | $ | 675,256 | ||||
Earnings
per common share
|
$ | 0.05 | $ | 0.16 | ||||
Weighted
average number of common shares
|
||||||||
used
in computing earnings per share
|
4,405,237 | 4,342,230 | ||||||
Dividends
declared per common share
|
$ | 0.17 | $ | 0.16 | ||||
Book
value per common share on shares outstanding at March 31,
|
$ | 7.86 | $ | 7.12 | ||||
All
share and per share data for prior periods restated to reflect a 5% stock
dividend declared in June 2007.
|
COMMUNITY
BANCORP. AND SUBSIDIARY
|
||||||||
Consolidated
Statements of Cash Flows
|
||||||||
For
the Three Months Ended March 31,
|
2008
|
2007
|
||||||
Cash
Flow from Operating Activities:
|
||||||||
Net
Income
|
$ | 217,048 | $ | 675,256 | ||||
Adjustments
to Reconcile Net Income to Net Cash (Used in) Provided by Operating
Activities:
|
||||||||
Depreciation
and amortization
|
277,762 | 231,854 | ||||||
Provision
for loan losses
|
62,499 | 37,500 | ||||||
Deferred
income taxes
|
(157,562 | ) | (31,521 | ) | ||||
Net
gain on sale of loans
|
(80,912 | ) | (57,644 | ) | ||||
Gain
on investment in Trust LLC
|
(18,604 | ) | (44,709 | ) | ||||
Amortization
(accretion) of bond premium (discount), net
|
(107,614 | ) | 4,966 | |||||
Proceeds
from sales of loans held for sale
|
6,745,555 | 5,759,917 | ||||||
Originations
of loans held for sale
|
(7,273,331 | ) | (5,664,845 | ) | ||||
Decrease
in taxes payable
|
(231,722 | ) | (211,114 | ) | ||||
Increase
in interest receivable
|
(315,716 | ) | (132,524 | ) | ||||
Decrease
(increase) in mortgage servicing rights
|
48,023 | (5,990 | ) | |||||
Increase
in other assets
|
(958,048 | ) | (10,770 | ) | ||||
Increase
in bank owned life insurance
|
(32,485 | ) | 0 | |||||
Amortization
of core deposit intangible
|
208,050 | 0 | ||||||
Amortization
of limited partnerships
|
100,500 | 97,530 | ||||||
Decrease
in unamortized loan fees
|
(58,079 | ) | (47,026 | ) | ||||
Decrease
in interest payable
|
(71,103 | ) | (69,581 | ) | ||||
Increase
(decrease) in accrued expenses
|
623,172 | (212,535 | ) | |||||
(Decrease)
increase in other liabilities
|
(631,880 | ) | 32,019 | |||||
Net
cash (used in) provided by operating activities
|
(1,654,447 | ) | 350,783 | |||||
Cash
Flows from Investing Activities:
|
||||||||
Investments
– held-to-maturity
|
||||||||
Maturities
and paydowns
|
1,358,968 | 2,869,900 | ||||||
Purchases
|
(11,260,049 | ) | (2,588,344 | ) | ||||
Investments
– available-for-sale
|
||||||||
Sales
and maturities
|
9,765,102 | 1,000,000 | ||||||
Purchases
|
(1,000,000 | ) | 0 | |||||
Proceeds
from redemption of restricted equity securities
|
0 | 519,300 | ||||||
Decrease
in limited partnership contributions payable
|
0 | (236,094 | ) | |||||
Investments
in limited partnership
|
0 | (222,000 | ) | |||||
(Increase)
decrease in loans, net
|
(1,726,267 | ) | 2,233,881 | |||||
Capital
expenditures, net of proceeds from sale of bank premises and
equipment
|
119,115 | (316,829 | ) | |||||
Recoveries
of loans charged off
|
24,895 | 10,649 | ||||||
Net
cash (used in) provided by investing activities
|
(2,718,236 | ) | 3,270,463 |
Cash
Flows from Financing Activities:
|
||||||||
Net
decrease in demand, NOW, money market and savings accounts
|
(106,218 | ) | (7,919,989 | ) | ||||
Net
decrease in time deposits
|
(5,584,470 | ) | (2,053,990 | ) | ||||
Net
decrease in repurchase agreements
|
(2,623,943 | ) | (2,626,168 | ) | ||||
Net
increase in short-term borrowings
|
10,716,000 | 0 | ||||||
Repayments
on long-term borrowings
|
(8,000,000 | ) | 0 | |||||
Common
share dividends paid
|
(521,515 | ) | (494,983 | ) | ||||
Net
cash used in financing activities
|
(6,120,146 | ) | (13,095,130 | ) | ||||
Net
decrease in cash and cash equivalents
|
(10,492,829 | ) | (9,473,884 | ) | ||||
Cash
and cash equivalents:
|
||||||||
Beginning
|
20,272,523 | 19,466,610 | ||||||
Ending
|
$ | 9,779,694 | $ | 9,992,726 | ||||
Supplemental
Schedule of Cash Paid During the Period
|
||||||||
Interest
|
$ | 3,491,666 | $ | 2,062,770 | ||||
Income
taxes
|
$ | 105,000 | $ | 350,000 | ||||
Supplemental
Schedule of Noncash Investing and Financing Activities:
|
||||||||
Change
in unrealized gain on securities available-for-sale
|
$ | 146,970 | $ | 109,786 | ||||
Common
Share Dividends Paid
|
||||||||
Dividends
declared
|
$ | 747,929 | $ | 702,136 | ||||
Decrease
(increase) in dividends payable attributable to dividends
declared
|
6,859 | (2,587 | ) | |||||
Dividends
reinvested
|
(233,273 | ) | (204,566 | ) | ||||
$ | 521,515 | $ | 494,983 |
For
the first quarter ended March 31,
|
2008
|
2007
|
||||||
Net
income
|
$ | 217,048 | $ | 675,256 | ||||
Other
comprehensive income, net of tax:
|
||||||||
Unrealized
holding gain on available-for-sale
|
||||||||
securities
arising during the period
|
146,970 | 109,786 | ||||||
Tax
effect
|
(49,970 | ) | (37,327 | ) | ||||
Other
comprehensive income, net of tax
|
97,000 | 72,459 | ||||||
Total
comprehensive income
|
$ | 314,048 | $ | 747,715 |
Cash
and cash equivalents
|
$ | 12,079,764 | ||
Federal
Home Loan Bank stock
|
1,006,700 | |||
Investments
|
23,541,893 | |||
Loans,
net
|
94,898,984 | |||
Bank
premises and equipment
|
3,906,979 | |||
Prepaid
expenses and other assets
|
4,785,076 | |||
Identified
intangible assets
|
4,161,000 | |||
Goodwill
|
10,560,339 | |||
Deposits
|
(110,125,692 | ) | ||
Borrowings
|
(14,269,911 | ) | ||
Long-term
debt
|
(943,227 | ) | ||
Accrued
expenses and other liabilities
|
(2,886,859 | ) | ||
Aggregate
purchase price
|
$ | 26,715,046 |
Level
1
|
Quoted
prices in active markets for identical assets or
liabilities. Level 1 assets and liabilities include debt and
equity securities and derivative contracts that are traded in an active
exchange market, as well as U.S. Treasury, other U.S. Government and
agency mortgage-backed debt securities that are highly liquid and are
actively traded in over-the-counter
markets.
|
Level
2
|
Observable
inputs other than Level 1 prices such as quoted prices for similar assets
and liabilities; quoted prices in markets that are not active; or other
inputs that are observable or can be corroborated by observable market
data for substantially the full term of the assets or
liabilities. Level 2 assets and liabilities include debt
securities with quoted prices that are traded less frequently than
exchange-traded instruments and derivative contracts whose value is
determined using a pricing model with inputs that are observable in the
market or can be derived principally from or corroborated by observable
market data. This category generally includes certain
derivative contracts, residential mortgage servicing rights, and impaired
loans.
|
Level
3
|
Unobservable
inputs that are supported by little or no market activity and that are
significant to the fair value of the assets or
liabilities. Level 3 assets and liabilities include financial
instruments whose value is determined using pricing models, discounted
cash flow methodologies, or similar techniques, as well as instruments for
which the determination of fair value requires significant management
judgment or estimation. For example, this category generally
includes certain private equity investments, retained residual interest in
securitizations, and highly-structured or long-term derivative
contracts.
|
Level
1
|
Level
2
|
Level
3
|
Fair
Value
|
|||||||||||||
Assets:
|
||||||||||||||||
Securities
available for sale
|
$ | 4,742,550 | $ | 33,623,703 | $ | 0 | $ | 38,366,253 | ||||||||
Mortgages
held-for-sale
|
0 | 1,294,564 | 0 | 1,294,564 | ||||||||||||
Mortgage
servicing rights
|
0 | 1,207,259 | 0 | 1,207,259 | ||||||||||||
Total
|
$ | 4,742,550 | $ | 36,125,526 | $ | 0 | $ | 40,868,076 |
Level
1
|
Level
2
|
Level
3
|
Fair
Value
|
|||||||||||||
Impaired
loans
|
$ | 0 | $ | 381,863 | $ | 0 | $ | 381,863 |
For
the first quarter ended March 31,
|
2008
|
2007
|
||||||
Return
on Average Assets
|
0.17 | % | .78 | % | ||||
Return
on Average Equity
|
2.50 | % | 9.21 | % |
For
the three months ended March 31,
|
2008
|
2007
|
||||||
Net
interest income as presented
|
$ | 3,715,525 | $ | 3,266,769 | ||||
Effect
of tax-exempt income
|
203,568 | 106,528 | ||||||
Net
interest income, tax equivalent
|
$ | 3,919,093 | $ | 3,373,297 |
For
the Three Months Ended:
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Average
|
Income/
|
Rate/
|
Average
|
Income/
|
Rate/
|
|||||||||||||||||||
Balance
|
Expense
|
Yield
|
Balance
|
Expense
|
Yield
|
|||||||||||||||||||
EARNING
ASSETS
|
||||||||||||||||||||||||
Loans
(gross)
|
$ | 356,296,534 | $ | 6,127,296 | 6.92 | % | $ | 268,765,407 | $ | 4,763,196 | 7.19 | % | ||||||||||||
Taxable
Investment Securities
|
40,640,048 | 495,453 | 4.90 | % | 21,771,660 | 207,770 | 3.87 | % | ||||||||||||||||
Tax
Exempt Investment Securities
|
41,801,655 | 598,729 | 5.76 | % | 20,863,909 | 313,318 | 6.09 | % | ||||||||||||||||
Federal
Funds Sold
|
0 | 0 | 0.00 | % | 0 | 0 | 0.00 | % | ||||||||||||||||
Interest
Earning Deposit Accounts
|
3,977,863 | 58,518 | 5.92 | % | 2,606,060 | 32,245 | 5.02 | % | ||||||||||||||||
Other
Investments
|
3,843,850 | 59,660 | 6.24 | % | 2,348,080 | 49,957 | 8.63 | % | ||||||||||||||||
TOTAL
|
$ | 446,559,950 | $ | 7,339,656 | 6.61 | % | $ | 316,355,116 | $ | 5,366,486 | 6.88 | % | ||||||||||||
INTEREST
BEARING LIABILITIES & EQUITY
|
||||||||||||||||||||||||
NOW
& Money Market Funds
|
$ | 119,486,783 | $ | 846,944 | 2.87 | % | $ | 75,401,509 | $ | 442,389 | 2.38 | % | ||||||||||||
Savings
Deposits
|
48,737,146 | 111,768 | 0.93 | % | 38,801,457 | 33,342 | 0.35 | % | ||||||||||||||||
Time
Deposits
|
183,071,611 | 1,947,592 | 4.31 | % | 132,171,953 | 1,427,625 | 4.38 | % | ||||||||||||||||
Fed
Funds Purchased and
|
||||||||||||||||||||||||
Other
Borrowed Funds
|
11,100,352 | 125,307 | 4.58 | % | 544,533 | 7,713 | 5.74 | % | ||||||||||||||||
Repurchase
Agreements
|
17,491,623 | 77,378 | 1.79 | % | 14,999,911 | 82,120 | 2.22 | % | ||||||||||||||||
Capital
Lease Obligations
|
939,237 | 19,051 | 8.23 | % | 0 | 0 | 0.00 | % | ||||||||||||||||
Junior
Subordinated Debentures
|
12,887,000 | 292,523 | 9.21 | % | 0 | 0 | 0.00 | % | ||||||||||||||||
TOTAL
|
$ | 396,213,752 | $ | 3,420,563 | 3.52 | % | $ | 261,919,363 | $ | 1,993,189 | 3.09 | % | ||||||||||||
Net
Interest Income
|
$ | 3,919,093 | $ | 3,373,297 | ||||||||||||||||||||
Net
Interest Spread(1)
|
3.09 | % | 3.79 | % | ||||||||||||||||||||
Interest
Margin(2)
|
3.53 | % | 4.32 | % |
(1) Net
interest spread is the difference between the yield on earning assets and
the rate paid on interest bearing liabilities.
|
(2) Interest
margin is net interest income divided by average earning
assets.
|
Variance
|
Variance
|
|||||||||||
RATE
/ VOLUME
|
Due
to
|
Due
to
|
Total
|
|||||||||
Rate(1)
|
Volume(1)
|
Variance
|
||||||||||
INCOME
EARNING ASSETS
|
||||||||||||
Loans
(2)
|
(187,719 | ) | 1,551,819 | 1,364,100 | ||||||||
Taxable
Investment Securities
|
107,632 | 180,051 | 287,683 | |||||||||
Tax
Exempt Investment Securities
|
(28,999 | ) | 314,410 | 285,411 | ||||||||
Federal
Funds Sold
|
0 | 0 | 0 | |||||||||
Sweep
and Other Interest Earning Accounts
|
9,293 | 16,980 | 26,273 | |||||||||
Other
Investments
|
(22,126 | ) | 31,829 | 9,703 | ||||||||
Total
Interest Earnings
|
(121,919 | ) | 2,095,089 | 1,973,170 | ||||||||
INTEREST
BEARING LIABILITIES
|
||||||||||||
NOW
& Money Market Funds
|
145,841 | 258,714 | 404,555 | |||||||||
Savings
Deposits
|
69,851 | 8,575 | 78,426 | |||||||||
Time
Deposits
|
(29,749 | ) | 549,716 | 519,967 | ||||||||
Fed
Funds Purchased and Other Borrowed Funds
|
(31,807 | ) | 149,401 | 117,594 | ||||||||
Repurchase
Agreements
|
(18,382 | ) | 13,640 | (4,742 | ) | |||||||
Capital
Lease Obligations
|
19,051 | 0 | 19,051 | |||||||||
Junior
Subordinated Debentures
|
292,523 | 0 | 292,523 | |||||||||
Total
Interest Expense
|
447,328 | 980,046 | 1,427,374 | |||||||||
Changes
in Net Interest Income
|
(569,247 | ) | 1,115,043 | 545,796 |
(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
|
March
31, 2008
|
December
31, 2007
|
March
31, 2007
|
|||||||||||||||||||||
Loans
(gross)*
|
$ | 358,762,442 | 72.46 | % | $ | 356,571,083 | 71.03 | % | $ | 267,004,732 | 78.82 | % | ||||||||||||
Available
for Sale Securities
|
38,366,253 | 7.75 | % | 46,876,771 | 9.34 | % | 21,717,027 | 6.41 | % | |||||||||||||||
Held
to Maturity Securities
|
44,211,914 | 8.93 | % | 34,310,833 | 6.83 | % | 20,788,310 | 6.14 | % | |||||||||||||||
*includes
loans held for sale
|
||||||||||||||||||||||||
LIABILITIES
|
||||||||||||||||||||||||
Time
Deposits
|
$ | 179,552,333 | 36.27 | % | $ | 185,136,803 | 36.88 | % | $ | 131,657,207 | 38.87 | % | ||||||||||||
Savings
Deposits
|
50,165,818 | 10.13 | % | 46,069,943 | 9.18 | % | 40,098,014 | 11.84 | % | |||||||||||||||
Demand
Deposits
|
48,820,207 | 9.86 | % | 64,019,707 | 12.75 | % | 46,801,261 | 13.82 | % | |||||||||||||||
NOW
& Money Market Funds
|
131,991,064 | 26.66 | % | 120,993,657 | 24.10 | % | 72,457,733 | 21.39 | % |
March
31, 2008
|
December
31, 2007
|
|||||||||||||||
Total
Loans
|
%
of Total
|
Total
Loans
|
%
of Total
|
|||||||||||||
Real
Estate Loans
|
||||||||||||||||
Construction
& Land Development
|
13,803,056 | 3.85 | % | 12,896,803 | 3.62 | % | ||||||||||
Secured
by Farm Land
|
9,207,270 | 2.57 | % | 9,645,648 | 2.70 | % | ||||||||||
1-4
Family Residential
|
200,977,746 | 56.02 | % | 195,844,303 | 54.92 | % | ||||||||||
Commercial
Real Estate
|
84,213,166 | 23.47 | % | 85,576,002 | 24.00 | % | ||||||||||
Loans
to Finance Agricultural Production
|
1,272,094 | 0.35 | % | 2,430,454 | 0.68 | % | ||||||||||
Commercial
& Industrial Loans
|
30,296,125 | 8.44 | % | 31,258,211 | 8.77 | % | ||||||||||
Consumer
Loans
|
17,210,507 | 4.80 | % | 18,461,620 | 5.18 | % | ||||||||||
All
other loans
|
1,782,478 | 0.50 | % | 459,241 | 0.13 | % | ||||||||||
Total
Gross Loans
|
358,762,442 | 100.00 | % | 356,572,281 | 100.00 | % | ||||||||||
Reserve
for loan losses
|
(2,969,847 | ) | -0.83 | % | (3,026,049 | ) | -0.85 | % | ||||||||
Unearned
loan fees
|
(385,293 | ) | -0.11 | % | (443,372 | ) | -0.12 | % | ||||||||
Net
Loans
|
355,407,302 | 99.06 | % | 353,119,281 | 99.03 | % |
2008
|
2007
|
|||||||
Loans
Outstanding End of Period
|
$ | 358,762,442 | $ | 267,004,732 | ||||
Average
Loans Outstanding During Period
|
$ | 356,296,534 | $ | 268,765,407 | ||||
Loan
Loss Reserve, Beginning of Period
|
$ | 3,026,049 | $ | 2,267,821 | ||||
Loans
Charged Off:
|
||||||||
Residential
Real Estate
|
0 | 0 | ||||||
Commercial
Real Estate
|
106,383 | 0 | ||||||
Commercial
Loans not Secured by Real Estate
|
7,044 | 0 | ||||||
Consumer
Loans
|
30,169 | 19,985 | ||||||
Total
Loans Charged Off
|
143,596 | 19,985 | ||||||
Recoveries:
|
||||||||
Residential
Real Estate
|
482 | 0 | ||||||
Commercial
Real Estate
|
178 | 0 | ||||||
Commercial
Loans not Secured by Real Estate
|
7,952 | 0 | ||||||
Consumer
Loans
|
16,283 | 10,649 | ||||||
Total
Recoveries
|
24,895 | 10,649 | ||||||
Net
Loans Charged Off
|
118,701 | 9,336 | ||||||
Provision
Charged to Income
|
62,499 | 37,500 | ||||||
Loan
Loss Reserve, End of Period
|
$ | 2,969,847 | $ | 2,295,985 | ||||
Net
Charge Offs to Average Loans Outstanding
|
0.033 | % | .003 | % | ||||
Loan
Loss Reserve to Average Loans Outstanding
|
0.834 | % | 0.854 | % |
March
31, 2008
|
December
31, 2007
|
|||||||||||||||
Percent
|
Percent
|
|||||||||||||||
Balance
|
of
Total
|
Balance
|
of
Total
|
|||||||||||||
Non-Accruing
loans
|
$ | 854,942 | 54.29 | % | $ | 1,337,641 | 90.66 | % | ||||||||
Loans
past due 90 days or more and still accruing
|
719,876 | 45.71 | % | 137,742 | 9.34 | % | ||||||||||
Total
|
$ | 1,574,818 | 100.00 | % | $ | 1,475,383 | 100.00 | % |
Contract
or
|
||||
Notional
Amount
|
||||
Unused
portions of home equity lines of credit
|
14,399,385 | |||
Other
commitments to extend credit
|
28,994,101 | |||
Residential
and commercial construction lines of credit
|
4,278,119 | |||
Standby
letters of credit and commercial letters of credit
|
215,680 | |||
Recourse
on sale of credit card portfolio
|
1,311,950 | |||
MPF
credit enhancement obligation, net of liability recorded
|
1,325,896 |
Annual
|
Principal
|
||
Purchase
Date
|
Rate
|
Maturity
Date
|
Balance
|
Long-term
Advance
|
|||
November
16, 1992
|
7.67%
|
November
16, 2012
|
$10,000
|
Short-term
Advances
|
|||
March
28, 2008
|
2.5600%
|
April
28, 2008
|
$8,000,000
|
Overnight
Funds Purchased (FHLBB)
|
2.3125%
|
April
1, 2008
|
$8,466,000
|
Balance
at December 31, 2007 (book value $7.94 per share)
|
$ | 34,920,360 | ||
Net
income
|
217,048 | |||
Issuance
of stock through the Dividend Reinvestment Plan
|
233,273 | |||
Purchase
of treasury stock
|
0 | |||
Total
dividends declared
|
(747,929 | ) | ||
Unrealized
holding gain arising during the period on available-for-sale securities,
net of tax
|
97,000 | |||
Balance
at March 31, 2008 (book value $7.86 per share)
|
$ | 34,719,752 |
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 March 31, 2008:
|
||||||
Total
capital (to risk-weighted assets)
|
||||||
Consolidated
|
$34,318
|
10.48%
|
$26,206
|
8.0%
|
N/A
|
N/A
|
Bank
|
$34,294
|
10.50%
|
$26,117
|
8.0%
|
$32,646
|
10.0%
|
Tier
I capital (to risk-weighted assets)
|
||||||
Consolidated
|
$31,348
|
9.57%
|
$13,103
|
4.0%
|
N/A
|
N/A
|
Bank
|
$31,324
|
9.60%
|
$13,059
|
4.0%
|
$19,588
|
6.0%
|
Tier
I capital (to average assets)
|
||||||
Consolidated
|
$31,348
|
6.40%
|
$19,578
|
4.0%
|
N/A
|
N/A
|
Bank
|
$31,324
|
6.41%
|
$19,553
|
4.0%
|
$24,442
|
5.0%
|
As
of December 31, 2007:
|
||||||
Total
capital (to risk-weighted assets)
|
||||||
Consolidated*
|
$36,975
|
15.48%
|
$19,104
|
8.0%
|
N/A
|
N/A
|
Community
National Bank
|
$48,506
|
20.41%
|
$19,013
|
8.0%
|
$23,766
|
10.0%
|
Former
LyndonBank
|
$13,536
|
12.94%
|
$ 8,365
|
8.0%
|
$10,457
|
10.0%
|
Tier
I capital (to risk-weighted assets)
|
||||||
Consolidated*
|
$34,736
|
14.55%
|
$ 9,552
|
4.0%
|
N/A
|
N/A
|
Community
National Bank
|
$46,267
|
19.47%
|
$ 9,506
|
4.0%
|
$14,260
|
6.0%
|
Former
LyndonBank
|
$12,749
|
12.19%
|
$ 4,183
|
4.0%
|
$ 6,274
|
6.0%
|
Tier
I capital (to average assets)
|
||||||
Consolidated*
|
$34,736
|
9.40%
|
$14,785
|
4.0%
|
N/A
|
N/A
|
Community
National Bank
|
$46,267
|
12.54%
|
$14,752
|
4.0%
|
$18,440
|
5.0%
|
Former
LyndonBank
|
$12,749
|
8.26%
|
$ 6,153
|
4.0%
|
$ 7,691
|
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
|
||||||||||||
January
1 – January 31
|
1,000 | $ | 14.00 | 0 | 226,110 | |||||||||||
February
1 – February 29
|
2,136 | $ | 13.75 | 0 | 226,110 | |||||||||||
March
1 - March 31
|
1,000 | $ | 13.75 | 0 | 226,110 | |||||||||||
Total
|
4,136 | $ | 13.81 | 0 | 226,110 |
DATED: May
15, 2008
|
/s/ Stephen P.
Marsh
|
|
Stephen
P. Marsh, President &
|
||
Chief
Executive Officer
|
||
DATED: May
15, 2008
|
/s/ Louise M.
Bonvechio
|
|
Louise
M. Bonvechio, Vice President
|
||
&
Chief Financial Officer
|