Maryland
|
52-2176710
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
|
Yes
|
X
|
No
|
June
30,
2008
|
December
31,
2007
|
||||||||
ASSETS
|
(Unaudited)
|
||||||||
Cash and due from
banks
|
$
|
458,990
|
$
|
2,314,423
|
|||||
Federal funds sold and other
overnight investments
|
12,183,948
|
4,859,248
|
|||||||
Investment securities available
for sale (AFS) - at fair value
|
-
|
399,529
|
|||||||
Other
equity securities
|
1,503,000
|
1,715,000
|
|||||||
Loans
held for sale
|
4,216,362
|
11,601,070
|
|||||||
Loans, net of unearned
fees
|
250,204,991
|
229,355,171
|
|||||||
Total
Loans
|
254,421,353
|
240,956,241
|
|||||||
Less: Allowance for credit
losses
|
(6,700,000
|
)
|
(5,000,000
|
)
|
|||||
Loans, net
|
247,721,353
|
235,956,241
|
|||||||
Other
real estate owned, net
|
2,067,955
|
946,431
|
|||||||
Premises
and equipment, net
|
1,331,421
|
1,210,787
|
|||||||
Investment
in bank owned life insurance
|
5,154,984
|
5,041,662
|
|||||||
Accrued
interest receivable and other assets
|
5,404,730
|
4,092,538
|
|||||||
Total Assets
|
$
|
275,826,381
|
$
|
256,535,859
|
|||||
LIABILITIES
|
|||||||||
Non-interest-bearing
deposits
|
$
|
38,260,722
|
$
|
31,044,172
|
|||||
Interest-bearing
deposits
|
188,890,888
|
170,937,293
|
|||||||
Total deposits
|
227,151,610
|
201,981,465
|
|||||||
Short-term
borrowings
|
21,811,135
|
25,371,508
|
|||||||
Subordinated
debt
|
8,000,000
|
8,000,000
|
|||||||
Accrued
expenses and other liabilities
|
1,062,295
|
1,262,334
|
|||||||
Total
Liabilities
|
258,025,040
|
236,615,307
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||||
Common stock - $.01 par value,
authorized:
|
|||||||||
9,000,000 shares
authorized, 2,147,551 and 2,137,633 issued and
outstanding
as of June 30, 2008 and December 31, 2007,
respectively
|
21,476
|
21,376
|
|||||||
Additional paid in
capital
|
17,931,954
|
17,788,833
|
|||||||
Retained earnings (accumulated
deficit)
|
(152,089
|
)
|
2,110,343
|
||||||
Total Stockholders'
Equity
|
17,801,341
|
19,920,552
|
|||||||
Total Liabilities and
Stockholders' Equity
|
$
|
275,826,381
|
$
|
256,535,859
|
|||||
Three
Months Ended
June
30
|
Six
Months Ended
June
30
|
|||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||
INTEREST
INCOME:
|
||||||||||||
Interest and fees on
loans
|
$
|
3,786,381
|
$
|
5,125,869
|
$
|
8,094,465
|
$
|
10,210,677
|
||||
Interest
on federal funds sold and other overnight
investments
|
39,721
|
184,928
|
85,112
|
427,214
|
||||||||
Taxable interest and dividends
on investment
|
||||||||||||
securities
|
26,975
|
33,526
|
38,963
|
49,646
|
||||||||
Total interest
income
|
3,853,077
|
5,344,323
|
8,218,540
|
10,687,537
|
||||||||
INTEREST
EXPENSE:
|
||||||||||||
Interest
on deposits
|
1,409,265
|
2,101,080
|
3,027,458
|
4,130,527
|
||||||||
Interest
on short-term borrowings
|
37,729
|
39,523
|
152,094
|
60,704
|
||||||||
Interest
on subordinated debt
|
150,131
|
150,109
|
300,122
|
298,563
|
||||||||
Total
interest expense
|
1,597,125
|
2,290,712
|
3,479,674
|
4,489,794
|
||||||||
Net
interest income
|
2,255,952
|
3,053,611
|
4,738,866
|
6,197,743
|
||||||||
Provision
for credit losses
|
557,929
|
-
|
3,025,629
|
-
|
||||||||
Net
interest income after provision for
|
||||||||||||
credit losses
|
1,698,023
|
3,053,611
|
1,713,237
|
6,197,743
|
||||||||
NON-INTEREST
INCOME:
|
||||||||||||
Service charges on deposit
accounts
|
69,128
|
35,470
|
125,379
|
72,411
|
||||||||
Gain
on sale of mortgage loans
|
60,993
|
125,043
|
140,637
|
260,492
|
||||||||
Income
from bank owned life insurance
|
57,365
|
-
|
113,322
|
-
|
||||||||
Other income
|
14,403
|
20,465
|
30,904
|
40,303
|
||||||||
Total non-interest
income
|
201,889
|
180,978
|
410,242
|
373,206
|
||||||||
NON-INTEREST
EXPENSES:
|
||||||||||||
Salaries and employee
benefits
|
1,625,370
|
1,375,588
|
3,184,327
|
2,872,777
|
||||||||
Occupancy
expenses
|
187,707
|
163,263
|
374,418
|
320,477
|
||||||||
Furniture and equipment
expenses
|
103,049
|
84,674
|
199,451
|
169,911
|
||||||||
Legal and professional
fees
|
291,878
|
76,044
|
457,071
|
139,905
|
||||||||
Data processing and other
outside services
|
276,855
|
207,207
|
530,455
|
393,863
|
||||||||
Advertising
and marketing related expenses
|
152,214
|
85,925
|
301,090
|
211,507
|
||||||||
Other expenses
|
359,389
|
224,262
|
628,391
|
403,414
|
||||||||
Total non-interest
expenses
|
2,996,462
|
2,216,963
|
5,675,203
|
4,511,854
|
||||||||
(Loss)
Income before income taxes
|
(1,096,550
|
)
|
1,017,626
|
(3,551,724
|
)
|
2,059,095
|
||||||
Income
tax (benefit) expense
|
(320,292
|
)
|
396,000
|
(1,289,292
|
)
|
818,000
|
||||||
NET
(LOSS) INCOME
|
$
|
(776,258
|
)
|
$
|
621,626
|
$
|
(2,262,432
|
)
|
$
|
1,241,095
|
||
Per
Share Data:
|
||||||||||||
Net (Loss) Income (basic) (1)
|
$
|
(.36
|
)
|
$
|
.29
|
$
|
(1.06
|
)
|
$
|
.58
|
||
Net (Loss) Income (diluted) (1)
|
$
|
(.36
|
)
|
$
|
.28
|
$
|
(1.06
|
)
|
$
|
.56
|
||
Weighted Average shares
outstanding (basic) (1)
|
2,141,806
|
2,130,375
|
2,140,825
|
2,129,629
|
||||||||
Effect
of Dilution – Stock options and Restricted
shares (1)
|
-
|
79,866
|
-
|
80,388
|
||||||||
Weighted Average shares
outstanding (diluted) (1)
|
2,141,806
|
2,210,241
|
2,140,825
|
2,210,017
|
|
(1)
|
Adjusted
to reflect 1.1 stock split in the form of a dividend recorded on June 29,
2007
|
Common
Stock
|
Additional
Paid
in
Capital
|
Retained
Earnings
(Accumulated
Deficit)
|
Total
Stockholders’
Equity
|
|||||||||
Balances
at January 1, 2008
|
$
|
21,376
|
$
|
17,788,833
|
$
|
2,110,343
|
$
|
19,920,552
|
||||
Stock-based
compensation expense
|
-
|
52,646
|
-
|
52,646
|
||||||||
Issuance
of Common Stock
|
100
|
90,475
|
-
|
90,575
|
||||||||
Net
Loss
|
-
|
-
|
(2,262,432
|
)
|
(2,262,432
|
)
|
||||||
Balances
at June 30, 2008
|
$
|
21,476
|
$
|
17,931,954
|
$
|
(152,089
|
)
|
$
|
17,801,341
|
|||
Common
Stock
|
Additional
Paid
in
Capital
|
Retained
Earnings
|
Total
Stockholders’
Equity
|
|||||||||
Balances
at January 1, 2007
|
$
|
19,354
|
$
|
17,649,678
|
$
|
1,173,461
|
$
|
18,842,493
|
||||
Stock-based
compensation expense
|
-
|
31,694
|
-
|
31,694
|
||||||||
Issuance
of Common Stock
|
22
|
15,138
|
-
|
15,160
|
||||||||
1.1
to one stock split in the form of a stock dividend
|
1,935
|
(1,935
|
)
|
-
|
-
|
|||||||
Cash
paid in lieu of fractional shares on stock dividend
|
-
|
-
|
(487
|
)
|
(487
|
)
|
||||||
Net
Income
|
-
|
-
|
1,241,095
|
1,241,095
|
||||||||
Balances
at June 30, 2007
|
$
|
21,311
|
$
|
17,694,575
|
$
|
2,414,069
|
$
|
20,129,955
|
2008
|
2007
|
|||||||
Cash
Flows From Operating Activities:
|
||||||||
Net (Loss)
Income
|
$
|
(2,262,432
|
)
|
$
|
1,241,095
|
|||
Adjustments to reconcile net
(loss) income to net cash provided
(used)
by operating activities:
|
||||||||
Depreciation
|
156,229
|
135,884
|
||||||
Accretion
of investment discounts
|
(471
|
)
|
(15,567
|
)
|
||||
Provisions
for credit losses
|
3,025,629
|
-
|
||||||
Provision for losses on other real estate owned
|
46,663
|
-
|
||||||
Stock-based
compensation expense
|
52,646
|
31,694
|
||||||
Increase
in cash surrender of bank owned life insurance
|
(113,322
|
)
|
-
|
|||||
Deferred
income taxes
|
(1,160,000
|
)
|
-
|
|||||
Gain
on sale of mortgage loans
|
(140,637
|
)
|
(260,492
|
)
|
||||
Origination
of loans held for sale
|
(59,494,188
|
)
|
(77,689,381
|
)
|
||||
Proceeds
from sale of loans
|
67,019,533
|
64,174,522
|
||||||
Net
(increase) decrease in accrued interest receivable and
other
assets
|
(152,192
|
)
|
93,721
|
|||||
Net decrease in accrued
expenses and other liabilities
|
(132,204
|
)
|
(799,960
|
)
|
||||
Net
cash provided by (used in) operating activities
|
6,845,254
|
(13,088,484
|
)
|
|||||
Cash
Flows From Investing Activities:
|
||||||||
Purchases of investment
securities available for sale
|
-
|
(1,086,260
|
)
|
|||||
Maturities of investment
securities available for sale
|
400,000
|
1,400,000
|
||||||
Purchase
of Federal Reserve Bank stock
|
(66,900
|
)
|
-
|
|||||
Redemption
(purchase) of Federal Home Loan Bank of Atlanta
|
||||||||
Stock
|
278,900
|
(668,700
|
)
|
|||||
Loan
disbursements in excess of principal payments
|
(24,168,659
|
)
|
1,145,141
|
|||||
Proceeds
from the sale of other real estate owned
|
862,840
|
-
|
||||||
Expenditures
for other real estate owned
|
(37,817
|
)
|
-
|
|||||
Expenditures
for premises and equipment
|
(276,863
|
)
|
(141,733)
|
|||||
Net cash (used in) provided by
investing activities
|
(23,008,499
|
)
|
648,448
|
|||||
Cash
Flows From Financing Activities:
|
||||||||
Net increase (decrease) in
deposits
|
25,170,145
|
(15,640,582
|
)
|
|||||
Net
(decrease) increase in short-term borrowings
|
(3,560,373
|
)
|
18,682,025
|
|||||
Net proceeds from issuance of
common stock
|
22,740
|
15,160
|
||||||
Cash
dividends paid in lieu of fractional shares
|
-
|
(487
|
)
|
|||||
Net cash provided by financing
activities
|
21,632,512
|
3,056,116
|
||||||
Net
increase (decrease) in cash and cash equivalents
|
5,469,267
|
(9,383,920
|
)
|
|||||
Cash
and cash equivalents at beginning of year
|
7,173,671
|
33,898,204
|
||||||
Cash
and cash equivalents at end of year
|
$
|
12,642,938
|
$
|
24,514,284
|
||||
Supplemental information: | ||||||||
Interest
paid
|
$
|
3,497,814
|
$
|
4,520,506
|
||||
Income
taxes paid
|
$
|
353,894
|
$
|
1,005,000
|
||||
Accrued
director fees paid in common stock
|
$
|
67,835
|
$
|
-
|
||||
Amount
transferred from loans to other real estate owned
|
$
|
1,993,210
|
$
|
-
|
1.
|
GENERAL
|
2.
|
REGULATORY
MATTERS
|
Carrying
Value
|
Level
1
|
Level
2
|
Level
3
|
|||||||||
Loans
|
$
|
13,716
|
$
|
-
|
$
|
13,716
|
$
|
-
|
||||
Other
real estate owned
|
2,068
|
-
|
2,068
|
-
|
||||||||
Total
assets at fair value
|
$
|
15,784
|
$
|
-
|
$
|
15,784
|
$
|
-
|
Three
Months Ended
June
30
|
Six
Months Ended
June
30
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Amounts
charged against income, before tax
benefit
|
$ | 29,126 | $ | 15,194 | $ | 52,646 | $ | 31,694 | ||||||||
Amount
of related income tax benefit
recognized
in income
|
$ | 9,075 | $ | 3,221 | $ | 17,198 | $ | 8,831 |
Dividend
yield
|
-
|
|||||
Expected
volatility
|
20.00
|
%
|
||||
Risk-free
interest rate
|
4.17
|
%
|
||||
Expected
lives (in years)
|
8
|
Number
of
Shares
|
Weighted
Average
Exercise
Price
|
|||
Balance,
January 1, 2007
|
141,446
|
$ 6.98
|
||
Granted
|
-
|
-
|
||
Cancelled
|
-
|
-
|
||
Exercised
|
(2,200
|
)
|
$ 6.89
|
|
Balance,
June 30, 2007
|
139,246
|
$ 6.98
|
||
Balance,
January 1, 2008
|
138,741
|
$ 6.99
|
||
Granted
|
-
|
-
|
||
Cancelled
|
-
|
-
|
||
Exercised
|
(3,300
|
)
|
$ 6.89
|
|
Balance,
June 30, 2008
|
135,441
|
$ 6.99
|
||
Weighted
average fair value of options
granted
during 2002
|
$
|
2.75
|
||
Options
Outstanding
|
Options
Exercisable
|
|||||||||||
Exercise
Price
|
Number
|
Weighted
Average
Remaining
Contractual
Life
(in
years)
|
Weighted
Average
Exercise
Price
|
Number
|
Weighted
Average
Exercise
Price
|
|||||||
$6.89
|
116,945
|
1
|
$6.89
|
116,945
|
$6.89
|
|||||||
$7.61
|
18,496
|
2
|
$7.61
|
15,935
|
$7.61
|
|||||||
135,441
|
$6.99
|
132,880
|
$6.98
|
Number
of Shares
|
Weighted
Value
at
Issuance
Date
|
|||
Unvested
grants at January 1, 2008
|
24,000
|
$
|
15.91
|
|
Granted
|
10,500
|
10.23
|
||
Vested
|
-
|
-
|
||
Cancelled
|
-
|
-
|
||
Unvested
grants at June 30, 2008
|
34,500
|
14.18
|
||
Unvested
grants at January 1, 2007
|
13,200
|
$
|
17.23
|
|
Granted
|
-
|
-
|
||
Vested
|
(3,300
|
)
|
17.23
|
|
Cancelled
|
-
|
-
|
||
Unvested
grants at June 30, 2007
|
9,900
|
$
|
17.23
|
|
|
·
|
Total
assets at June 30, 2008 increased to $275.8 million from $256.5 million as
of December 31, 2007.
|
|
·
|
Net
loans outstanding increased from $236.0 million as of December 31, 2007 to
$247.7 million as of June 30, 2008.
|
|
·
|
There
was approximately $13.7 million in non-accrual loans as of June 30,
2008. In addition, the Company held seven pieces of property
related to investor-owned residential real estate in other real estate
owned as of June 30, 2008. These properties are carried at estimated net
realizable value of approximately $2.1 million. There were no other
non-performing assets as of June 30, 2008. There was approximately $1.9
million in non-accrual loans as of June 30, 2007. The Company
continues to maintain appropriate reserves for credit
losses.
|
|
·
|
Four
properties, previously held in other real estate owned, were sold in the
six-months ended June 30, 2008. The amounts realized upon the sale of
these properties closely approximated the value at which they were
carried.
|
|
·
|
Deposits
at June 30, 2008 increased to $227.2 million from $202.0 million as of
December 31, 2007.
|
|
·
|
The
Company incurred net losses of $776,258 and $2.3 million for the
three-month and six-month periods ended June 30, 2008, respectively,
compared to net income of $621,626 and $1.2 million for the same periods
in 2007.
|
|
·
|
Net
interest income, the Company’s main source of income, was $2.3 million and
$4.7 million during the three-month and six-month periods ended June 30,
2008, respectively, compared to $3.1 million and $6.2 million for the
three-month and six-month periods ended June 30, 2007,
respectively.
|
|
·
|
The
Company added $3.0 million to the allowance for credit losses in order to
replenish the allowance for 2008 net charge-offs which totaled $1.3
million and to provide $1.7 million of additional reserves against the
portfolio of residential real estate construction and reconstruction
loans. The charge-offs were primarily a result of weaknesses in the
Company’s portfolio of residential construction and reconstruction loans
arising from problems in the housing market in the Company’s target
markets. There were no charge-offs for the three-month and six-month
periods ended June 30, 2007.
|
|
·
|
Non-interest
income increased by $20,911 and $37,036, or 11.6% and 9.9%, for the
three-month and six-month periods ended June 30, 2008, respectively, as
compared to the same periods ended June 30,
2007.
|
|
·
|
Non-interest
expenses increased by $779,499 and $1.2 million, or 35.2% and 25.8%, for
the three-month and six-month periods ended June 30, 2008, respectively,
as compared to the same periods in
2007.
|
|
·
|
The
Company’s common stock closed at $7.80 on June 30, 2008, which represented
a 52.8% decline from its closing price of $16.53 on June 30,
2007.
|
|
·
|
During
the quarter, the Company eliminated eight (8) positions and also
reorganized its Towson residential lending operation by hiring new
leadership that will focus on originating permanent residential mortgages
that will generate fee income by selling the loans to the secondary
market. The Company has also tightened its construction lending
underwriting to ensure that any loans written will be supported by
appropriate primary and secondary sources of
repayment.
|
Six Months Ended June
30, 2008
|
||||||||||
Average
Balance
|
Interest
and fees
|
Yield/
Rate
|
||||||||
ASSETS
|
||||||||||
Loans
and loans held for sale
|
$
|
242,229,366
|
$
|
8,094,465
|
6.72
|
%
|
||||
Investment
securities
|
1,321,227
|
38,963
|
5.93
|
|||||||
Federal
funds sold and other overnight investments
|
12,830,829
|
85,112
|
1.33
|
|||||||
Total
earning assets
|
256,381,422
|
8,218,540
|
6.45
|
%
|
||||||
Less:
Allowance for credit losses
|
(5,857,635
|
)
|
||||||||
Cash
and due from banks
|
624,658
|
|||||||||
Other
real estate owned
|
1,399,087
|
|||||||||
Premises
and equipment, net
|
1,281,492
|
|||||||||
Investment
in bank owned life insurance
|
5,089,206
|
|||||||||
Accrued
interest receivable and other assets
|
4,351,950
|
|||||||||
Total
assets
|
$
|
263,270,180
|
||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||
Interest-bearing
demand deposits
|
$
|
75,104,609
|
751,666
|
2.01
|
%
|
|||||
Regular
savings deposits
|
1,792,941
|
3,032
|
.34
|
|||||||
Time
deposits
|
109,624,186
|
2,272,760
|
4.17
|
|||||||
Short-term
borrowings
|
13,713,145
|
152,094
|
2.23
|
|||||||
Subordinated
debt
|
8,000,000
|
300,122
|
7.54
|
|||||||
Total
interest-bearing liabilities
|
208,234,881
|
3,479,674
|
3.36
|
%
|
||||||
Net
interest income and spread
|
$
|
4,738,866
|
3.09
|
%
|
||||||
Non-interest-bearing
demand deposits
|
34,837,406
|
|||||||||
Accrued
expenses and other liabilities
|
1,073,862
|
|||||||||
Stockholders’
equity
|
19,124,037
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
263,270,180
|
||||||||
Interest
and fee income/earning assets
|
6.45
|
%
|
||||||||
Interest
expense/earning assets
|
2.73
|
|||||||||
Net
interest margin
|
3.72
|
%
|
||||||||
Return
on Average Assets (Annualized)
|
(1.73)
|
%
|
||||||||
Return
on Average Equity (Annualized)
|
(23.79)
|
%
|
||||||||
Average
Equity to Average Assets
|
7.26
|
%
|
Six Months Ended June
30, 2007
|
||||||||||
Average
Balance
|
Interest
and fees
|
Yield/
Rate
|
||||||||
ASSETS
|
||||||||||
Loans
and loans held for sale
|
$
|
224,881,716
|
$
|
10,210,677
|
9.16
|
%
|
||||
Investment
securities
|
1,764,766
|
49,646
|
5.67
|
|||||||
Federal
funds sold and other overnight investments
|
21,032,686
|
427,214
|
4.10
|
|||||||
Total
earning assets
|
247,679,168
|
10,687,537
|
8.70
|
%
|
||||||
Less:
Allowance for credit losses
|
(3,193,672
|
)
|
||||||||
Cash
and due from banks
|
2,163,443
|
|||||||||
Premises
and equipment, net
|
1,107,634
|
|||||||||
Accrued
interest receivable and other assets
|
2,786,320
|
|||||||||
Total
assets
|
$
|
250,542,893
|
||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||
Interest-bearing
demand deposits
|
$
|
72,847,677
|
1,350,634
|
3.74
|
%
|
|||||
Regular
savings deposits
|
4,736,391
|
43,238
|
1.84
|
|||||||
Time
deposits
|
109,461,652
|
2,736,655
|
5.04
|
|||||||
Short-term
borrowings
|
2,859,097
|
60,704
|
4.28
|
|||||||
Subordinated
debt
|
8,000,000
|
298,563
|
7.53
|
|||||||
Total
interest-bearing liabilities
|
197,904,817
|
4,489,794
|
4.57
|
%
|
||||||
Net
interest income and spread
|
$
|
6,197,743
|
4.13
|
%
|
||||||
Non-interest-bearing
demand deposits
|
31,402,065
|
|||||||||
Accrued
expenses and other liabilities
|
1,661,841
|
|||||||||
Stockholders’
equity
|
19,574,170
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
250,542,893
|
||||||||
Interest
and fee income/earning assets
|
8.70
|
%
|
||||||||
Interest
expense/earning assets
|
3.65
|
|||||||||
Net
interest margin
|
5.05
|
%
|
||||||||
Return
on Average Assets (Annualized)
|
1.00
|
%
|
||||||||
Return
on Average Equity (Annualized)
|
12.79
|
%
|
||||||||
Average
Equity to Average Assets
|
7.81
|
%
|
June
30,
2008
|
December
31,
2007
|
|||||||
Total
deposits
|
$
|
227,151,610
|
$
|
201,981,465
|
||||
Commercial
paper sweep balances
|
13,661,135
|
7,309,508
|
||||||
National
market certificates of deposit (includes CDARS
deposits)
|
(44,395,155
|
)
|
(32,661,081
|
)
|
||||
Variable
balance accounts (1 customer at June 30, 2008 and
December
31, 2007)
|
(7,804,037
|
)
|
(6,230,689
|
)
|
||||
Portion
of variable balance accounts considered to be core
|
3,000,000
|
3,000,000
|
||||||
Core
deposits
|
$
|
191,613,553
|
$
|
173,399,203
|
Interest
Rate Sensitivity
|
Maturity
or repricing within
|
||||||||||||||||||||||||
Amount
|
Percent
of
Total
|
0
to 3
Months
|
4
to 12
Months
|
1
to 5
Years
|
Over
5
Years
|
|||||||||||||||||||
Interest-earning
assets
|
||||||||||||||||||||||||
Federal
funds sold and other
overnight
investments
|
$ | 12,183,948 | 4.55 | % | $ | 12,183,948 | $ | - | $ | - | $ | - | ||||||||||||
Loans
held for sale
|
4,216,362 | 1.57 | 4,216,362 | - | - | - | ||||||||||||||||||
Loans
– Variable rate
|
124,085,895 | 46.28 | 124,085,895 | - | - | - | ||||||||||||||||||
Loans
– Fixed rate
|
126,119,096 | 47.04 | 35,634,867 | 19,382,356 | 60,000,165 | 11,101,708 | ||||||||||||||||||
Other earning
assets
|
1,503,000 | .56 | - | - | - | 1,503,000 | ||||||||||||||||||
Total
interest-earning assets
|
$ | 268,108,301 | 100.00 | % | $ | 176,121,072 | $ | 19,382,356 | $ | 60,000,165 | $ | 12,604,708 | ||||||||||||
Interest-bearing
liabilities
|
||||||||||||||||||||||||
Deposits
– Variable rate
|
$ | 80,782,319 | 36.94 | % | $ | 80,782,319 | $ | - | $ | - | $ | - | ||||||||||||
Deposits
– Fixed rate
|
108,108,569 | 49.43 | 34,772,156 | 38,441,777 | 34,894,636 | - | ||||||||||||||||||
Short-term
borrowings – Variable
rate
|
21,811,135 | 9.97 | 21,811,135 | - | - | - | ||||||||||||||||||
Subordinated
debt
|
8,000,000 | 3.66 | - | - | - | 8,000,000 | ||||||||||||||||||
Total
interest-bearing liabilities
|
$ | 218,702,023 | 100.0 | % | $ | 137,365,610 | $ | 38,441,777 | $ | 34,894,636 | $ | 8,000,000 | ||||||||||||
Periodic
repricing differences
|
||||||||||||||||||||||||
Periodic
gap
|
$ | 38,755,462 | $ | (19,059,421 | ) | $ | 25,105,529 | $ | 4,604,708 | |||||||||||||||
Cumulative
gap
|
$ | 38,755,462 | $ | 19,696,041 | $ | 44,801,570 | $ | 49,406,278 | ||||||||||||||||
Ratio
of rate sensitive assets to rate
sensitive
liabilities
|
128.21 | % | 50.42 | % | 171.95 | % | 157.56 | % |
June
30,
2008
|
December
31,
2007
|
||||
Loan
commitments
|
$
|
38,613,868
|
$
|
35,114,676
|
|
Unused
lines of credit
|
88,031,375
|
85,999,686
|
|||
Letters
of credit
|
7,630,283
|
3,564,927
|
Votes
Cast
|
|||
For
|
Withheld
|
Total
|
|
John
R. Lerch
|
1,696,153
|
1,711
|
1,697,864
|
James
P. O’Conor
|
1,691,264
|
6,600
|
1,697,864
|
Carl
A.J. Wright
|
1,660,822
|
37,042
|
1,697,864
|
R.
Michael Gill
|
|||
Donald
G. McClure, Jr.
|
|||
Hugh
W. Mohler
|
|||
Robert
L. Moore
|
|||
H.
Victor Rieger, Jr.
|
|||
William
B. Rinnier
|
|||
Edwin
A. Rommel, III
|
|||
Henry
H. Stansbury
|
|||
Kenneth
H. Trout
|
|||
Eugene
M. Waldron, Jr.
|
Votes
Cast
|
|||
For
|
Against
|
Abstain
|
Total
|
1,697,864
|
0
|
0
|
1,697,864
|
There
were no broker non-votes on these matters.
|
||
Item
5.
|
Other
Information.
|
|
None
|
||
Item
6.
|
Exhibits.
|
|
(a)
|
Exhibits.
|
|
Bay
National Corporation
|
|||
Date:
August 14, 2008
|
By:
|
/s/
Hugh W. Mohler
|
|
Hugh
W. Mohler, President
|
|||
(Principal
Executive Officer)
|
|||
Date:
August 14, 2008
|
By:
|
/s/
Mark A. Semanie
|
|
Mark
A. Semanie, Treasurer
|
|||
(Principal
Accounting and Financial Officer)
|
|||