EX-13 4 0004.txt ANNUAL REPORT TABLE OF CONTENTS
Letter to Shareholders...........................................................................1 Selected Consolidated Financial Information......................................................2 Management's Discussion and Analysis or Plan of Operations.......................................4 Independent Auditor's Report....................................................................15 Consolidated Financial Statements Consolidated Statements of Financial Condition at June 30, 2000 and 1999...................16 Consolidated Statements of Operations for the Years Ended June 30, 2000 and 1999...........17 Consolidated Statements of Stockholders' Equity for the Years Ended June 30, 2000 and 1999....................................................................18 Consolidated Statements of Cash Flows for the Years Ended June 30, 2000 and 1999...........19 Notes to Consolidated Financial Statements.................................................21 Stockholder Information.........................................................................42 Corporate Information...........................................................................43
LETTER TO OUR SHAREHOLDERS September 29, 2000 To our Shareholders: The directors, officers and staff of Wyman Park Bancorporation, Inc. are pleased to provide you with our third Annual Report. Since becoming a public company on January 8, 1998, we have accomplished two strategic goals to maximize shareholder value. These were the payment of a six dollar per share return of capital dividend, which returned to shareholders a full 60% of their original investment through our initial public offering, and the repurchase, as of June 30, 2000, of 147,381 shares of our stock in the open market as part of our ongoing stock repurchase plan. We plan to continue to repurchase our stock at prices that reflect market values. Earnings for the fiscal year ended June 30, 2000 were $436,000 or $0.54 diluted earnings per share, as compared to $626,000 or $0.70 per share for the prior fiscal year, a decrease of $190,000 or 30.4%. The decrease in income resulted primarily from the Company's payment of a special return of capital dividend of approximately $5.4 million at the end of fiscal year 1999, which significantly reduced the amount of the Company's earning assets during fiscal year 2000 and therefore reduced its interest income. The Company had assets of $68.8 million and total shareholders' equity of $8.6 million as of June 30, 2000. You will find a detailed description of the 2000 fiscal year financial results of your Company contained in the audited consolidated Financial Statements and the accompanying Management's Discussion and Analysis of Financial Condition and Results of Operation. In our message to you last year, there was much discussion concerning Y2K readiness and we are pleased to inform you that your Bank was open for business as usual on Monday, January 3, 2000 without any disruption related to Y2K. As with all other financial institutions throughout the nation, we will continue to monitor for Y2K issues throughout 2000. Our newly formed commercial non-real estate department has allowed us to market our products to a new customer base and better serve our existing customers. Our goal is to improve our mix of residential/commercial loans to increase our asset yield. We continue to update our Website to keep information fresh and informative. For the convenience of our shareholders and customers, a link to obtain our most recent stock quote is available, as well as online loan applications and current products and rates. Please visit us at www.wymanpark.com. We would like to thank our dedicated employees for their loyalty and service to Wyman Park Federal Savings & Loan Association and to the customers we serve. The key to your Bank's success is the personal relationship that we maintain with our customers. As always, we wish to thank our shareholders for your past and continued support that has made it possible for us to prosper. Sincerely yours, /s/ Ernest A. Moretti /s/ Allan B. Heaver Ernest A. Moretti Allan B. Heaver President/CEO Chairman of the Board 2 SELECTED CONSOLIDATED FINANCIAL INFORMATION
June 30, ---------------------------------------------------------------- 2000 1999 1998 1997 1996 ---------------------------------------------------------------- (In Thousands) Selected Financial Condition Data: --------------------------------- Total assets............................................ $68,840 $70,530 $70,541 $62,241 $63,866 Loans receivable, net................................... 65,224 56,840 62,042 55,189 53,244 Mortgage-backed securities.............................. 174 217 284 356 424 Investment securities................................... --- --- --- 2,993 2,964 Deposits................................................ 55,347 58,008 54,018 56,095 57,871 Total equity............................................ 8,607 8,029 14,266 4,750 4,599
Year Ended June 30, ---------------------------------------------------------------- 2000 1999 1998 1997 1996 -------------- ------------ ------------ ---------- ------------ (In Thousands) Selected Operations Data: ------------------------ Total interest income................................... $4,779 $5,106 $5,081 $4,658 $4,725 Total interest expense.................................. 2,617 2,686 2,722 2,756 3,073 -------------- ------------ ------------ ---------- ------------ Net interest income.................................. 2,162 2,420 2,359 1,902 1,652 Provision for (recovery of) loan losses................. 3 5 8 145 25 -------------- ------------ ------------ ---------- ------------ Net interest income after provision for loan losses..... 2,159 2,415 2,351 1,757 1,627 Fees and service charges................................ 87 69 60 48 47 Gain on sales of loans, mortgage-backed securities and investment securities............................ -- 49 6 6 20 Other non-interest income............................... 25 27 27 24 39 -------------- ------------ ------------ ---------- ------------ Total non-interest income............................... 112 145 93 78 106 Total non-interest expense.............................. 1,557 1,555 1,597 1,614 1,278 -------------- ------------ ------------ ---------- ------------ Income before taxes..................................... 714 1,005 847 221 455 Income tax provision.................................... 278 379 329 87 161 -------------- ------------ ------------ ---------- ------------ Net income.............................................. $ 436 $ 626 $ 518 $ 134 $294 ============== ============ ============ ========== ============
3
Year Ended June 30, ------------------------------------------------------------------------ 2000 1999 1998 1997 1996 -------------- -------------- ------------- -------------- ------------- Selected Financial Ratios and Other Data: ---------------------------------------- Performance Ratios: Return on assets (ratio of net income to average total assets)................................ 0.65% 0.87% 0.77% 0.22% 0.46% Return on equity (ratio of net income to average equity)........................................... 5.25 4.64 5.49 2.87 6.56 Interest rate spread information: Average during period.............................. 2.64 2.49 2.75 2.76 2.26 End of period...................................... 2.68 2.36 2.68 2.77 2.19 Net interest margin(1)............................... 3.28 3.40 3.55 3.14 2.63 Ratio of operating expense to average total assets... 2.34 2.15 2.37 2.62 2.01 Ratio of average interest-earning assets to Average interest-bearing liabilities............... 116.13 124.25 119.45 108.40 107.66 Loans as a percentage of total assets................ 94.75 80.59 87.95 88.67 83.37 Quality Ratios: Non-performing assets to total assets at end of period............................................. -- -- .04 .28 .04 Allowance for loan losses to non-performing loans.... -- -- 1,112.00 153.11 456.89 Allowance for loan losses to loans receivable, net... 0.44 0.50 0.45 0.49 0.24 Capital Ratios: Stockholders' equity to total assets at end of period 12.50 11.38(2) 20.28(3) 7.64 7.24 Average stockholders' equity to average assets....... 12.47 18.66 14.03 7.58 7.04 Other Data: Number of full-service offices....................... 2 2 2 2 2
------------------- (1) Net Interest income divided by average interest-earning assets. (2) Stockholders' equity at end of period reflects special return of capital distribution (3) Increase from prior fiscal year reflects Company's initial public offering consummated in January 1998 in which $10.1 million was raised. 4 MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION Forward-Looking Statements When used in this filing and in future filings by Wyman Park Bancorporation, Inc. (the "Company") with the Securities and Exchange Commission, in the Company's press releases or other public or shareholder communications, the words or phrases "would be," "will allow," "intends to," "will likely result," "are expected to," "will continue," "is anticipated," "estimate," "project" or similar expressions are intended to identify "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are subject to risks and uncertainties, including but not limited to changes in economic conditions in the Company's market area, changes in policies by regulatory agencies, fluctuations in interest rates, demand for loans in the Company's market area and competition, all or some of which could cause actual results to differ materially from historical earnings and those presently anticipated or projected. The Company wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made, and advises readers that various factors, including regional and national economic conditions, substantial changes in levels of market interest rates, credit and other risks of lending and investment activities and competitive and regulatory factors, could affect the Company's financial performance and could cause the Company's actual results for future periods to differ materially from those anticipated or projected. The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements. General Management's discussion and analysis of financial condition and results of operations is intended to assist in understanding the financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the consolidated financial statements and accompanying notes thereto. The principal business of the Company consists of accepting deposits from the general public and investing these funds primarily in loans, investment securities and short-term liquid investments. The Company's loans consist primarily of loans secured by residential real estate located in its market areas, commercial real estate loans and consumer loans. The Company's net income is dependent primarily on its net interest income, which is the difference between interest earned on interest-earning assets and the interest paid on interest-bearing liabilities. Net interest income is a function of the Company's "interest rate spread," which is the difference between the average yield earned on interest-earning assets and the 5 average rate paid on interest-bearing liabilities. The interest rate spread is affected by regulatory, economic and competitive factors that influence interest rates, loan demand and deposit flows. To a lesser extent, the Company's net income also is affected by the level of general and administrative expenses and the level of other income, which primarily consists of service charges and other fees. The operations of the Company are significantly affected by prevailing economic conditions, competition and the monetary, fiscal and regulatory policies of government agencies. Lending activities are influenced by the demand for and supply of housing, competition among lenders, the level of interest rates and the availability of funds. Deposit flows and costs of funds are influenced by prevailing market rates of interest, primarily on competing investments, account maturities and the levels of personal income and savings in the Company's market area. The Company has been notified by its service providers that they are making satisfactory progress in addressing the Year 2000 matter and that costs associated with resolving the issue will not be material. Management of the Company will continue to monitor this issue. Historically, the Company's mission has been to originate loans on a profitable basis to the communities it serves. In seeking to accomplish this mission, the Board of Directors and management have adopted a business strategy designed (i) to maintain the Company's capital level in excess of regulatory requirements; (ii) to maintain the Company's asset quality; (iii) to maintain, and if possible, increase the Company's earnings; and (iv) to manage the Company's exposure to changes in interest rates. Financial Condition June 30, 2000 compared to June 30, 1999 Total assets decreased $1.7 million or 2.4% to $68.8 million at June 30, 2000 from $70.5 million at June 30, 1999. Loans receivable increased by $8.4 million or 14.8% to $65.2 million at June 30, 2000 from $56.8 million at June 30, 1999. The $8.4 million increase in loans receivable consisted of $5.9 million in residential real estate loans, $1.3 million in commercial real estate loans, $1.0 million in commercial non-real estate loans and $180,000 in consumer loans. Cash and cash equivalents decreased $10.0 million or 82.6%, to $2.1 million at June 30, 2000 from $12.1 million at June 30, 1999 primarily as a result of increased loan production and a decrease in savings deposits. Total savings deposits decreased $2.7 million or 4.7%, to $55.3 million at June 30, 2000 from $58.0 million at June 30, 1999. The $2.7 million decrease in savings deposits consisted of $3.1 million in money market and NOW accounts and $200,000 in demand deposits, offset by an increase of $600,000 in time deposits (certificates of deposit). The decrease in savings deposits is primarily the result of withdrawals of liquid deposits which management believes resulted from the shift by customers of their more liquid funds into alternative, higher-yielding investments at other financial service companies. 6 Total liabilities decreased approximately $2.3 million or 3.7%, to $60.2 million at June 30, 2000 from $62.5 million at June 30, 1999. This decrease was primarily the result of the $2.7 million decrease in savings deposits and an increase of $400,000 in borrowings. Operating Results Comparison of Operating Results for the Years Ended June 30, 2000 and 1999 Performance Summary. Net income for the year ended June 30, 2000 was approximately $436,000, a decrease of $190,000, or 30.4% from net income of $626,000 for the year ended June 30, 1999. The decrease was primarily due to a decrease in net interest income of $258,000 and a decrease in non-interest income of $33,000 producing a decrease in income before provision for income taxes of $291,000 to $714,000 for the year ended June 30, 2000 as compared to $1,005,000 for the year ended June 30, 1999. For the years ended June 30, 2000 and 1999, the returns on average assets were 0.65% and 0.87%, respectively, while the returns on average equity were 5.25% and 4.64%, respectively. Net Interest Income. Net interest income decreased by approximately $258,000, or 10.7%, to $2,162,000 for the year ended June 30, 2000 from $2,420,000 for the year ended June 30, 1999. This reflects a decrease of $327,000, or 6.4% in interest income to $4,779,000 in fiscal 2000 from $5,106,000 in fiscal 1999, while interest expense was decreasing by $69,000, or 2.6%, to $2,617,000 in fiscal 2000 from $2,686,000 in fiscal 1999. The decrease in net interest income arose primarily from the decrease in the excess of the average balance of interest-earning assets over the average balance of interest-bearing liabilities. For the year ended June 30, 2000, the yield on average interest-earning assets was 7.25% compared to 7.18% for the year ended June 30, 1999. The cost of average interest-bearing liabilities was 4.61% for the year ended June 30, 2000, a decrease from 4.69% for year ended June 30, 1999. The average balance of interest-earning assets decreased by $5.3 million or 7.4%, to $65.9 million for the year ended June 30, 2000 from $71.2 million for the year ended June 30, 1999. The average balance of interest-bearing liabilities decreased by $500,000 or 0.9%, to $56.8 million for the year ended June 30, 2000, compared to $57.3 million for the year ended June 30, 1999. The interest rate spread increased to 2.64% for the year ended June 30, 2000 from 2.49% for the year ended June 30, 1999 as the Company originated loans at higher market rates. The net interest margin decreased to 3.28% for the year ended June 30, 2000 from 3.40% for the year ended June 30, 1999. Provision for Loan Losses. During the year ended June 30, 2000, the Company recorded a provision for loan losses of $2,400 compared to $4,600 for the year ended June 30, 1999. During the year ended June 30, 2000, the Company's nonperforming loans remained at $0. Management will continue to monitor its allowance for loan losses, making additions to the allowance through the provision for loan losses as economic conditions and other factors dictate. Although the Company maintains its allowance for loan losses at a level which it considers to be adequate to provide for loan losses, there can be no assurance that future losses will not exceed estimated amounts or that additional provisions for loan losses will not be required in the future. 7 Non-Interest Income. For the year ended June 30, 2000 non-interest income decreased approximately $33,000, or 22.8%, to $112,000 from $145,000 for the year ended June 30, 1999. This decrease is primarily due to a decrease in gains on sales of loans receivable of $49,000, offset by an increase in loan fees and service charges of $18,000. Non-Interest Expense. Non-interest expense increased $2,000 or 0.1%, to $1,557,000 for the year ended June 30, 2000 from $1,555,000 for the year ended June 30, 1999. Income Taxes. The provision for income taxes decreased by approximately $101,000 or 26.6%, to $278,000 for the year ended June 30, 2000 from $379,000 for the year ended June 30, 1999. This decrease results from the corresponding $291,000 decrease in income before the tax provision. The Company's effective tax rates were 39.0% and 37.7% for the years ended June 30, 2000 and 1999, respectively. Yields Earned and Rates Paid The following table presents for the periods indicated the total dollar amount of interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates. No tax equivalent adjustments were made. All average balances are monthly average balances. The use of monthly averages, rather than daily averages, does not materially affect the information in the table. Non-accruing loans have been included in the table as loans carrying a zero yield. 8
Year Ended June 30, ------------------- 2000 1999 ------------------------------------- ------------------------------------ Average Interest Average Interest Outstanding Earned/ Yield/ Outstanding Earned/ Yield/ Balance Paid Rate Balance Paid Rate ------- ---- ---- ------- ---- ---- (Dollars in Thousands) Interest-Earning Assets: Loans receivable(1)......... $ 61,359 $ 4,514 7.36% $ 60,154 $ 4,540 7.55% Mortgage-backed securities.. 193 13 6.74 247 17 6.88 FHLB stock.................. 509 39 7.70 509 38 7.47 Other investments........... 3,846 213 5.54 10,248 511 4.99 ------------ -------- ---------- -------- Total interest-earning assets(1) $ 65,907 $ 4,779 7.25 $ 71,158 $ 5,106 7.18 ============ ======== ========== ======== Interest-Bearing Liabilities: Savings deposits............ $ 5,597 $ 169 3.02% $ 5,727 $ 187 3.27% Demand and NOW deposits..... 11,053 279 2.52 11,268 290 2.57 Certificate accounts........ 38,961 2,102 5.40 39,980 2,200 5.50 Escrow deposits............. 60 3 5.00 73 4 5.48 Borrowings.................. 1,083 64 5.91 221 5 2.26(2) ------------ -------- ---------- -------- Total interest-bearing liabilities $ 56,754 $ 2,617 4.61 $ 57,269 $ 2,686 4.69 ============ ======== ========== ======== Net interest income........... $ 2,162 $ 2,420 ======== ======== Net interest rate spread...... 2.64% 2.49% ===== ===== Net earning assets............ $ 9,153 $ 13,889 ============ ========== Net yield on average interest-earning assets. 3.28% 3.40% ===== ===== Average interest-earning assets to average interest-bearing liabilities................... 1.16x 1.24x ============ ===========
(1) Calculated net of deferred loan fees, loan discounts, loans in process and loss reserves. (2) Amounts reflect Company's short-term borrowing of $2.65 million on June 20, 1999 at an annual rate of 6.99%. For more information, see Note 8 of Notes to Consolidated Financial Statements. 9 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.
Year Ended June 30, ------------------- 2000 vs. 1999 1999 vs. 1998 ----------------------------------- --------------------------------- Increase Increase (Decrease) Total (Decrease) Total Due to Increase Due to Increase Volume Rate (Decrease) Volume Rate (Decrease) ------ ---- -------- ------ ---- -------- (Dollars in Thousands) Interest-earning assets: Loans receivable....................... $ 89 $ (115) $ (26) $ 34 $ (175) $ (141) Mortgage-backed securities............. (4) -- (4) (5) (1) (6) Investment securities.................. -- -- -- (85) (85) Other.................................. (354) 57 (297) 287 (30) 257 ------- ------- ---------- ------- -------- -------- Total interest-earning assets........ $ (269) $ (58) $ (327) $ 231 $ (206) $ 25 ------- -------- ---------- ------- -------- ------- Interest-bearing liabilities: Savings deposits....................... $ (4) $ (14) $ (18) $ -- $ 6 $ 6 Demand and NOW deposits................ (5) (6) (11) 45 (28) 17 Certificate accounts................... (55) (43) (98) 14 (40) (26) Escrow deposits........................ (1) -- (1) (1) -- (1) Borrowings............................. 51 8 59 (8) (24) (32) ------ ------- --------- -------- -------- --------- Total interest-bearing liabilities... $ (14) $ (55) $ (69) $ 50 $ (86) $ (36) ------- -------- ---------- -------- -------- --------- Net interest income..................... $ (258) $ 61 ========== =======
10 Asset/Liability Management Quantitative Aspects of Market Risk. The Company does not maintain a trading account for any class of financial instrument. Further, it is not currently subject to foreign currency exchange rate risk or commodity price risk. The stock in the FHLB of Atlanta does not have equity price risk because it is issued only to members and is redeemable for its $100 par value. The following table illustrates quantitative sensitivity to interest rate risk for financial instruments other than cash and cash equivalents, FHLB stock and demand deposit accounts for the Company as of June 30, 2000.
Maturing in Years Ended June 30, ------------------------------------------------------------------------------------------- 2002 & 2004 & 2006 - 2011 - 2001 2003 2005 2010 2020 Thereafter Total ---- ---- ---- ---- ---- ---------- ----- (Dollars in Thousands) Assets ------ Loans receivable: Amount................. $ 13,544 $5,933 $5,018 $20,604 $15,683 $5,046 $65,828 Average interest rate.. 8.18% 7.30% 6.81% 7.09% 7.23% 7.03% 7.40% Mortgage-backed securities: Amount................. -- -- -- -- 174 -- 174 Average interest rates. -- -- -- -- 7.88% -- 7.88% Liabilities ----------- Deposit Certificate Accounts: Amount................. 18,281 19,814 2,515 -- -- -- 40,610 Average interest rates. 5.51% 6.19% 5.37% -- -- -- 5.83% Borrowings: Amount.................. 3,000 -- -- -- -- -- 3,000 Average interest rate... 6.78% -- -- -- -- -- 6.78%
Qualitative Aspects of Market Risk. One of the Company's principal financial objectives is to achieve long-term profitability while reducing its exposure to fluctuations in interest rates. The Company has sought to reduce exposure of its earnings to changes in market interest rates by managing the mismatch between asset and liability maturities and interest rates. The principal element in achieving this objective has been to increase the interest-rate sensitivity of the Company's assets by originating loans with interest rates subject to periodic repricing to market conditions. Accordingly, the Company has emphasized the origination of one- to three-year adjustable rate mortgage loans, balloon loans, short-term and adjustable-rate commercial loans, and consumer loans for retention in its portfolio. An asset or liability is interest rate sensitive within a specific time period if it will mature or reprice within that time period. If the Company's assets mature or reprice more quickly or to a greater extent than its liabilities, the Company's net portfolio value and net interest income would tend to increase during periods of rising interest rates but decrease during periods of falling interest rates. If the Company's assets mature or reprice more slowly or to a lesser extent than its liabilities, the Company's net portfolio value and net interest income would tend to decrease during periods of rising interest rates but increase during periods of falling interest rates. 11 The Company's Board of Directors has formulated an Interest Rate Risk Management Policy designed to promote long-term profitability while managing interest rate risk. The Board of Directors has established an Asset/Liability Committee which consists primarily of the management team of the Company. This committee meets periodically and reports to the Board of Directors quarterly concerning asset/liability policies, strategies and the Company's current interest rate risk position. The committee's first priority is to structure and price the Company's assets and liabilities to maintain an acceptable interest rate spread while reducing the net effects of changes in interest rates. Management's principal strategy in managing the Company's interest rate risk has been to maintain short and intermediate term assets in the portfolio, including one and three year adjustable rate mortgage loans, as well as increased levels of commercial and consumer loans, which typically are for short or intermediate terms and carry higher interest rates than residential mortgage loans. In addition, in managing the Company's portfolio of investment securities and mortgage-backed and related securities, management seeks to purchase securities that mature on a basis that approximates as closely as possible the estimated maturities of the Company's liabilities or purchase securities that have adjustable rate provisions. The Company does not engage in hedging activities. In addition to shortening the average repricing of its assets, the Company has sought to lengthen the average maturity of its liabilities by adopting a tiered pricing program for its certificates of deposit, which provides higher rates of interest on its longer term certificates in order to encourage depositors to invest in certificates with longer maturities. This policy is blended with management's strategy for reducing the overall balance in certificate accounts in order to reduce the Company's interest expense. Net Portfolio Value. In order to encourage associations to reduce their interest rate risk, the OTS adopted a rule incorporating an interest rate risk ("IRR") component into the risk-based capital rules. The IRR component is a dollar amount that will be deducted from total capital for the purpose of calculating an institution's risk-based capital requirement and is measured in terms of the sensitivity of its net portfolio value ("NPV") to changes in interest rates. NPV is the difference between incoming and outgoing discounted cash flows from assets, liabilities, and off-balance sheet contracts. An institution's IRR is measured as the change to its NPV as a result of a hypothetical 200 basis points ("bp") change in market interest rates. A resulting change in NPV of more than 2% of the estimated market value of its assets will require the institution to deduct from its capital 50% of that excess change. The rules provide that the OTS will calculate the IRR component quarterly for each institution. Management reviews the OTS measurements on a quarterly basis. In addition to monitoring selected measures on NPV, management also monitors effects on net interest income resulting from increases or decreases in rates. This measure is used in conjunction with NPV measures to identify excessive interest rate risk. 12 The following table presents the Company's NPV at June 30, 2000, as calculated by the OTS, based on information provided to the OTS by the Company. NPV as % of Portfolio Value Net Portfolio Value of Assets ------------------------------------- -------------------- Change NPV in Rates $ Amount $ Change % Change Ratio % Change -------- -------- -------- -------- ----- -------- (Dollars in Thousands) +300 $4,475 $(3,682) (45)% 6.98% (4.82)% +200 5,717 (2,441) (30) 8.69 (3.11) +100 6,966 (1,192) (15) (1.48) 10.32 Static 8,158 --- --- 11.80 --- (100) 9,157 999 12 12.97 1.17 (200) 9,715 1,557 19 13.56 1.76 (300) 9,988 1,831 22 13.80 2.00 In the above table, the first column on the left presents the basis points increments of yield curve shifts. The second column presents the overall dollar amount of NPV at each basis point increment. The third and fourth columns present the Company's actual position in dollar change and percentage change in NPV at each basis point increment. The remaining columns present the Company's percentage and percentage change in its NPV as a percentage of portfolio value of assets. Had it been subject to the IRR component at June 30, 2000 the Company would have been considered to have had a greater than normal level of interest rate exposure and a deduction from capital of $366,000 would have been required. Although the OTS has informed the Company that it is not subject to the IRR component discussed above, the Company is still subject to interest rate risk and, as can be seen above, rising interest rates will reduce the Company's NPV. The OTS has the authority to require otherwise exempt institutions to comply with the rule concerning interest rate risk. Certain shortcomings are inherent in the method of analysis presented in the computation of NPV. Although certain assets and liabilities may have similar maturities or periods within which they will reprice, they may react differently to changes in market interest rates. The interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types may lag behind changes in market rates. The Company's Board of Directors is responsible for reviewing the Company's asset and liability policies. The Board reviews interest rate risk and trends on a quarterly basis and liquidity, capital ratios and requirements on a monthly basis. Management is responsible for 13 administering the policies and determinations of the Board of Directors with respect to the Association's assets and liability goals and strategies. Liquidity and Capital Resources The primary investment activity of the Company is originating one- to four-family residential mortgages, commercial real estate loans, and consumer loans to be held to maturity. For the fiscal years ended June 30, 2000 and 1999 the Company originated loans for its portfolio in the amount of $16.8 million and $10.0 million, respectively. For the same two fiscal years, these activities were funded from repayments of $9.4 million and $14.2 million, respectively, and sales and participations of $4.6 million in fiscal year 1999. There were no sales or participations in fiscal year 2000. The Company is required to maintain minimum levels of liquid assets under government regulations. The Company's liquid assets are determined by adding (1) cash on hand, (2) daily investable deposits, (3) U.S. Government agency obligations with maturities of less than five years and (4) accrued interest on unpledged liquid assets. The liquidity base is defined as net withdrawable accounts maturing in less than one year, plus short-term borrowings. The Company's liquidity ratio is determined by dividing the sum of the liquid assets for each calendar day in the current quarter by the liquidity base at the end of the preceding quarter multiplied by the number of calendar days in the current quarter. The Company's most liquid assets are cash and cash equivalents, which include short-term investments. At June 30, 2000 and 1999, cash and cash equivalents were $2.1 million and $12.1 million, respectively. In addition, the Company has used jumbo certificates of deposit as a source of funds. Deposits of $100,000 or more represented $6.9 million at June 30, 2000 (of which $5.2 million were jumbo certificates of deposit) and $8.6 million at June 30, 1999, or 12.5% and 14.8% of total deposits, respectively. The regulatory liquidity requirement for the Company is 4.0%. The Company has always met the liquidity requirements. The Company's eligible total liquidity ratios were 8.5% and 29.3%, respectively, at June 30, 2000 and 1999. Liquidity management for the Company is both an ongoing and long-term function of the Company's asset/liability management strategy. Excess funds, when applicable, generally are invested in overnight deposits at a correspondent bank and at the FHLB of Atlanta. Currently when the Company requires funds, beyond its ability to generate deposits, additional sources of funds are available through the FHLB of Atlanta. The Company has the ability to pledge its FHLB of Atlanta stock or certain other assets as collateral for such advances. Management and the Board of Directors believe that due to significant amounts of adjustable rate mortgage loans that could be sold and the Company's ability to acquire funds from the FHLB of Atlanta, the Company's liquidity is adequate. The Company's principal sources of funds are deposits, loan repayments and prepayments, short-term borrowings and other funds provided by operations. While scheduled loan repayments are relatively predictable, deposit flows and early loan prepayments are more influenced by interest rates, general economic conditions, and competition. The Company maintains investments in liquid assets based upon management's assessment of (1) need for 14 funds, (2) expected deposit flows, (3) yields available on short-term liquid assets and (4) objectives of the asset/liability management program. Impact of Inflation and Changing Prices The financial statements and related data presented herein have been prepared in accordance with generally accepted accounting principles which require 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 the operations of the Company 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. Current Accounting Issues SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" was issued in June, 1999. This Statement standardizes the accounting for derivative instruments including certain derivative instruments embedded in other contracts, by requiring that an entity recognize these items as assets or liabilities in the statement of financial position and measure them at fair value. This Statement generally provides for matching the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk or the earnings effect of the hedged forecasted transaction. The Statement, which is effective for all fiscal quarters of all fiscal years beginning after June 15, 2000, will not affect the Company's financial position or its results of operations. 15 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES STOCKHOLDER INFORMATION ANNUAL MEETING The annual meeting of stockholders will be held at 3:00 p.m., local time, on October 18, 2000, at the main office located at 11 West Ridgely Road, Lutherville, Maryland. STOCK LISTING AND PRICE RANGE OF COMMON STOCK The Company's stock is traded on the OTC Electronic Bulletin Board under the symbol "WPBC." Quotations reflect inter-dealer prices, without retail mark-up, mark-down or commission, and may not represent actual transactions. The source of this information is IDD Information Services. High Low Dividends ---- --- --------- September 30, 1998 $ 14.25 $ 10.875 -- December 31, 1998 12.875 10.00 -- March 31, 1999 12.00 10.75 -- June 30, 1999 14.25 6.625 6.00(1) September 30, 1999 7.50 6.75 -- December 31, 1999 7.375 6.25 -- March 31, 2000 7.625 5.50 -- June 30, 2000 7.50 6.125 -- ---------------------------- (1) Reflects a $6.00 per share return of capital distribution paid on June 21, 1999. Dividend payment decisions are made with consideration of a variety of factors including earnings, financial condition, market considerations and regulatory restrictions. Restrictions on dividend payments are described in Note 11 of the Notes to Financial Statements included in this report. SHAREHOLDERS AND GENERAL INQUIRIES TRANSFER AGENT Ernest A. Moretti, President and CEO Registrar and Transfer Company Wyman Park Bancorporation, Inc. 10 Commerce Drive 11 West Ridgely Road Cranford, New Jersey 07016 Lutherville, Maryland 21093 (908) 272-8511 (410) 252-6450 ANNUAL REPORTS ON FORM 10-KSB The Company has filed an annual report on Form 10-KSB for its fiscal year ended June 30, 2000, with the Securities and Exchange Commission. Copies of the Form 10-KSB may be obtained without charge by contacting: Ernest A. Moretti, President and CEO Wyman Park Bancorporation, Inc. 11 West Ridgely Road Lutherville, Maryland 21093 (410) 252-6450 16 CORPORATE INFORMATION COMPANY AND BANK ADDRESS 11 West Ridgely Road Telephone: (410) 252-6450 Lutherville, Maryland 21093 Fax: (410) 252-6744
DIRECTORS OF THE BOARD Allan B. Heaver John K. White Managing General Partner of Heaver Properties Retired Executive Vice President and current Lutherville, Maryland member of the Board of Directors of Baltimore Life Insurance Company and Life of Maryland Insurance Ernest A. Moretti John R. Beever President and Chief Executive Officer of Wyman Park Retired Chairman of the Board and President of Bancorporation, Inc. John Dittmar & Sons, Inc. H. Douglas Huether Albert M. Copp President and Chairman of the Board of Independent Co-owner and President of Woodhall Wine Cellars Can Company Principal of Woodhall Associates Gilbert D. Marsiglia, Sr. Jay H. Salkin President of the real estate brokerage Senior Vice President - Branch Manager of Advest, firm of Gilbert D. Marsiglia & Co., Inc. Inc. G. Scott Barhight Partner in the law firm of Whiteford, Taylor & Preston, L.L.P.
WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARY OFFICERS Ernest A. Moretti Ronald W. Robinson President and Chief Executive Officer Treasurer Charmaine M. Snyder Secretary and Loan Servicing Manager INDEPENDENT AUDITORS SPECIAL COUNSEL Anderson Associates, LLP Kutak Rock LLP 7621 Fitch Lane Suite 1000 Baltimore, Maryland 21236 1101 Connecticut Avenue, N.W. Washington, DC 20036 Independent Auditor's Report The Board of Directors Wyman Park Bancorporation, Inc. Lutherville, Maryland We have audited the accompanying consolidated statements of financial condition of Wyman Park Bancorporation, Inc. and Subsidiaries as of June 30, 2000 and 1999, and the related consolidated statements of operations, stockholders' equity and cash flows for each of the two years in the two year period ended June 30, 2000. These consolidated financial statements are the responsibility of Wyman Park Bancorporation, Inc.'s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Wyman Park Bancorporation, Inc. and Subsidiaries at June 30, 2000 and 1999, and the consolidated results of their operations and their cash flows for each of the two years in the two year period ended June 30, 2000, in conformity with generally accepted accounting principles. /s/ Anderson Associates LLP July 26, 2000 Baltimore, Maryland F-1 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION JUNE 30, 2000 AND 1999
2000 1999 ---- ---- Assets Cash and non-interest bearing deposits $ 310,442 $ 346,756 Interest bearing deposits in other banks 474,358 7,068,548 Federal funds sold 1,301,106 4,685,426 ------------- ------------ Total cash and cash equivalents (Notes 1 and 13) 2,085,906 12,100,730 Loans receivable, net (Notes 1, 4 and 13) 65,223,905 56,839,675 Mortgage backed securities held-to-maturity at amortized cost, fair value of $176,350 (2000) and $217,971 (1999) (Notes 1, 3 and 13) 174,086 216,663 Federal Home Loan Bank of Atlanta stock, at cost (Notes 2 and 13) 508,500 508,500 Accrued interest receivable (Note 5) 333,114 292,175 Ground rents owned, at cost (Note 13) 122,600 122,600 Property and equipment, net (Notes 1 and 6) 107,304 155,281 Federal and state income taxes receivable 16,985 13,688 Deferred tax asset (Notes 1 and 9) 203,364 189,020 Prepaid expenses and other assets 63,850 92,056 -------------- -------------- Total assets $ 68,839,614 $ 70,530,388 ============== ============== Liabilities and Equity Liabilities ----------- Demand deposits $ 5,643,177 $ 5,803,776 Money market and NOW accounts 9,093,949 12,169,347 Time deposits 40,609,938 40,035,036 -------------- -------------- Total deposits (Notes 7 and 13) 55,347,064 58,008,159 Borrowings (Notes 8 and 13) 3,000,000 2,650,000 Advance payments by borrowers for taxes, insurance and ground rents (Note 13) 1,315,538 1,278,634 Accrued interest payable on savings deposits 17,267 20,148 Accrued interest on borrowings - 5,038 Federal and state income taxes payable 8,748 727 Accrued expenses and other liabilities 543,761 538,375 -------------- -------------- Total liabilities 60,232,378 62,501,081 Commitments and contingencies (Notes 4, 6, 9, 10 and 13) Stockholders' Equity -------------------- Common stock, par value $.01 per share, authorized 2,000,000 shares, issued 1,011,713 shares in 2000 and in 1999 10,117 10,117 Additional paid-in capital 4,053,677 3,959,985 Contra equity - Employee Stock Ownership Plan (ESOP) (539,770) (632,420) Retained earnings, substantially restricted 6,327,076 5,891,389 Treasury stock at cost, shares 112,987 (2000) and 105,787 (1999) (1,243,864) (1,199,764) -------------- -------------- Total stockholders' equity 8,607,236 8,029,307 -------------- -------------- Total liabilities and stockholders' equity $ 68,839,614 $ 70,530,388 ============== ==============
The accompanying notes to consolidated financial statements are an integral part of these statements. F-2 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland CONSOLIDATED STATEMENTS OF OPERATIONS JUNE 30, 2000 AND 1999
2000 1999 ---- ---- Interest and fees on loans receivable $ 4,513,841 $ 4,540,414 Interest on mortgage backed securities 12,744 16,824 Interest on other investments 252,473 548,437 ----------- ----------- Total interest income 4,779,058 5,105,675 Interest on savings deposits 2,550,106 2,677,149 Interest on Federal Home Loan Bank advances (short term) 61,017 -- Interest on borrowings 3,084 5,038 Interest on escrow deposits 3,336 4,008 ----------- ----------- Total interest expense 2,617,543 2,686,195 Net interest income 2,161,515 2,419,480 Provision for loan losses (Notes 1 and 4) 2,400 4,600 ----------- ----------- Net interest income after provision for loan losses 2,159,115 2,414,880 Other Income Loan fees and service charges 87,202 69,132 Gains on sales of loans receivable -- 49,270 Other 24,758 26,752 ----------- ----------- Total other income 111,960 145,154 General and Administrative Expenses Salaries and employee benefits 875,537 877,553 Occupancy costs 95,290 94,342 Federal deposit insurance premiums 23,029 33,432 Furniture and fixtures depreciation and maintenance 52,948 51,442 Data processing 81,845 84,273 Advertising 68,187 42,439 Franchise and other taxes 48,039 54,015 Professional services 88,833 82,355 Other 223,659 234,915 ----------- ----------- Total general and administrative expenses 1,557,367 1,554,766 Income before tax provision 713,708 1,005,268 Provision for income taxes (Notes 1 and 9) 278,021 379,301 ----------- ----------- Net income $ 435,687 $ 625,967 =========== =========== Basic earnings per share $ .56 $ 0.70 =========== =========== Diluted earnings per share $ .54 $ 0.70 =========== ===========
The accompanying notes to consolidated financial statements are an integral part of these statements. F-3 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY FOR THE YEARS ENDED JUNE 30, 2000 AND 1999
Additional Contra Equity Common Paid-In Employee Stock Retained Stock Capital Ownership Plan Earnings ---------- -------------- --------------- --------- Balance at June 30, 1998 $10,117 $ 9,704,005 $ (720,090) $ 5,272,252 Purchase of 105,787 shares of common stock - - - - Compensation under stock based benefit plan, net of tax - (5,797) 87,670 - Deferred compensation - Recognition And Retention Plan ("RRP") - (378,334) - (6,830) Compensation under RRP - 75,667 - - Special distribution ($6.00 per share) - (5,435,556) - - Net income - - - 625,967 ----------- ------------ -------------- ----------- Balance at June 30, 1999 10,117 3,959,985 (632,420) 5,891,389 Purchase of 7,200 shares of common stock - - - - Compensation under stock based benefit plan, net of tax - 18,025 92,650 - Compensation under RRP - 75,667 - - Net income - - - 435,687 ----------- ----------- -------------- ----------- Balance at June 30, 2000 $10,117 $ 4,053,677 $ (539,770) $ 6,327,076 =========== =========== ============== =========== Treasury Stock Total -------- ----- Balance at June 30, 1998 $ - $ 14,266,284 Purchase of 105,787 shares of common stock (1,199,764) (1,199,764) Compensation under stock based benefit plan, net of tax - 81,873 Deferred compensation - Recognition And Retention Plan ("RRP") - (385,164) Compensation under RRP - 75,667 Special distribution ($6.00 per share) - (5,435,556) Net income - 625,967 ------------- ------------ Balance at June 30, 1999 (1,199,764) 8,029,307 Purchase of 7,200 shares of common stock (44,100) (44,100) Compensation under stock based benefit plan, net of tax - 110,675 Compensation under RRP - 75,667 Net income - 435,687 ------------- ------------ Balance at June 30, 2000 $ (1,243,864) $ 8,607,236 ============= ============
The accompanying notes to consolidated financial statements are an integral part of these statements. F-4 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED JUNE 30, 2000 AND 1999
2000 1999 ---- ---- Cash flows from operating activities Net income $ 435,687 $ 625,967 Adjustments to reconcile net income to net cash provided by operating activities -------------------------------------------------------- Depreciation and amortization 50,642 52,829 Non-cash compensation under Stock Based Benefit and Bonus Plans 186,343 157,540 Deferred income tax benefit (14,344) (39,001) Provision for loan losses 2,400 4,600 Amortization of loan fees (85,246) (88,465) Gain on sales of loans receivable - (49,270) Loans originated for resale - (4,575,600) Proceeds from sale of loans originated for resale - 4,624,870 (Increase) decrease in accrued interest receivable (40,939) 36,759 Decrease (increase) in prepaid expenses and other assets 28,206 (31,552) Increase in accrued expenses and other liabilities 5,386 90,255 Increase in federal and state income taxes receivable (3,297) (13,558) Increase (decrease) increase in federal and state income taxes payable 8,021 (278,346) (Decrease) increase in accrued interest payable (7,919) 7,691 ----------- ------------- Net cash provided by operating activities 564,940 524,719 Cash flows from investment activities ------------------------------------- Net (increase) decrease in loans receivable (8,301,385) 5,286,654 Mortgage backed securities principal repayments 42,577 67,052 Sale of Federal Home Loan Bank of Atlanta stock - 1,400 Purchases of property and equipment (2,665) (19,990) Sale of ground rents owned - 6,508 ----------- ------------- Net cash provided by (used in) investing activities (8,261,473) 5,341,624 Cash flows from financing activities ------------------------------------ Net (decrease) increase in savings deposits (2,661,095) 3,990,011 Increase (decrease) in advance payments by borrowers for taxes, insurance and ground rents 36,904 (89,833) Decrease in checks outstanding in excess of bank balance - (143,430) Increase in borrowings 350,000 2,650,000 Special distribution - (5,435,556) Repurchase common stock (44,100) (1,199,764) Common shares repurchased under Stock Bonus Plan - (385,164) ----------- -------------- Net cash provided by (used in) financing activities (2,318,291) (613,736) ----------- --------------
F-5 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED JUNE 30, 2000 AND 1999
2000 1999 ---- ---- Net (decrease) increase in cash and cash equivalents $(10,014,824) $ 5,252,607 Cash and cash equivalents at beginning of year 12,100,730 6,848,123 ------------ ------------ Cash and cash equivalents at end of year $ 2,085,906 $ 12,100,730 ============ ============ Supplemental information ------------------------ Interest paid on savings deposits and borrowed funds $ 2,658,720 $ 2,686,196 ============ ============ Income taxes $ 297,197 $ 732,411 ============ ============
The accompanying notes to consolidated financial statements are an integral part of these statements. F-6 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 1 - Summary of Significant Accounting Policies Basis of Presentation The accompanying consolidated financial statements for the year ended June 30, 2000 include Wyman Park Bancorporation, Inc. (the "Company") and its wholly-owned subsidiaries, Wyman Park Federal Savings and Loan Association (the "Association") and W. P. Financial Corporation. All significant intercompany transactions have been eliminated. The Company is the holding company of the Association. The Association's primary business activity is the acceptance of deposits from the general public and using the proceeds for investments and loan originations. The Association is subject to competition from other financial institutions. The Association is subject to the regulations of certain federal agencies and undergoes periodic examinations by those regulatory authorities. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the statements of financial condition and income and expenses for the period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses. Mortgage Backed Securities Debt securities are classified as held to maturity and are recorded at amortized cost. Management has the positive intent and ability to hold the securities to maturity. Management does not invest in securities for trading purposes. Fair value is determined based on bid prices published in financial newspapers or bid quotations received from securities dealers. Premiums and discounts on mortgage backed securities are amortized over the term of the security using the interest method. Gains and losses on the sale of investments and mortgage backed securities are determined using the specific identification method. Property and Equipment Property and equipment are carried at cost less accumulated depreciation and amortization. Depreciation and amortization are accumulated using the straight-line method over the estimated useful lives of the assets. Additions and improvements are capitalized, and charges for repairs and maintenance are expensed when incurred. The related cost and accumulated depreciation or amortization are eliminated from the accounts when an asset is sold or retired and the resultant gain or loss is credited or charged to income. F-7 WYMAN PARK BANCORPOATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 1 - Summary of Significant Accounting Policies - Continued Income Taxes Deferred income taxes are recognized for temporary differences between the financial reporting basis and income tax basis of assets and liabilities based on enacted tax rates expected to be in effect when such amounts are realized or settled. Deferred tax assets are recognized only to the extent that it is more likely than not that such amounts will be realized based on consideration of available evidence. Loans Receivable Loans receivable that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are reported at their outstanding principal balance adjusted for any charge-offs, the allowance for loan losses, and any deferred fees or costs on originated loans. Loan origination fees and certain direct origination costs are capitalized and recognized as an adjustment of the yield of the related loan. An allowance for loan losses is provided through charges to income in an amount that management believes will be adequate to absorb losses on existing loans that may become uncollectible, based on evaluations of the collectibility of loans and prior loan loss experience. The evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current economic conditions that may affect the borrowers' ability to pay. Determining the amount of the allowance for loan losses requires the use of estimates and assumptions. Management believes the allowance for losses on loans is adequate. While management uses available information to estimate losses on loans, future additions to the allowances may be necessary based on changes in economic conditions, particularly in the State of Maryland. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Association's allowances for losses on loans. Such agencies may require the Association to recognize additions to the allowances based on their judgments about information available to them at the time of their examination. Statement of Financial Accounting Standards ("SFAS") No. 114, as amended by SFAS No. 118 addresses the accounting by creditors for impairment of certain loans. It is generally applicable for all loans except large groups of smaller balance homogeneous loans that are collectively evaluated for impairment, including residential mortgage loans and consumer installment loans. It also applies to all loans that are restructured in a troubled debt restructuring involving a modification of terms. SFAS No. 114 requires F-8 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 1 - Summary of Significant Accounting Policies - Continued Loans Receivable - Continued that impaired loans be 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 the fair value of the collateral if the loan is collateral dependent. A loan is considered impaired when, based on current information and events, it is probable that a creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement. 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 payment is received on a loan on non-accrual status, the amount received is allocated to principal and interest in accordance with the contractual terms of the loan. Foreclosed Real Estate Real estate acquired through foreclosure is initially recorded at the lower of cost or estimated fair value, less estimated selling costs. Management periodically evaluates the carrying value of real estate owned and establishes a valuation allowance for declines in fair value, less estimated selling costs, below the initially recorded value. Costs relating to holding such real estate are charged against income in the current period, while costs relating to improving such real estate are capitalized until a saleable condition is reached. Earnings Per Share Basic EPS is computed by dividing net income by the weighted average number of common shares outstanding for the appropriate period. Unearned ESOP shares are not included in outstanding shares. Diluted EPS is computed by dividing net income by the weighted average shares outstanding as adjusted for the dilutive effect of stock options and unvested stock awards based on the "treasury stock" method. Information F - 9 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 1 - Summary of Significant Accounting Policies - Continued Earnings Per Share - Continued relating to the calculation of net income per share of common stock is summarized for the years ended June 30, 2000 and 1999, as follows: 2000 1999 ---- ---- Net income $435,687 $625,967 ======== ======== Weighted Average Shares Outstanding used for basic EPS 774,164 888,705 Dilutive Items Stock options 30,012 5,430 Unvested stock awards 1,359 1,737 -------- --------- Adjusted weighted average shares outstanding used for dilutive EPS 805,535 895,872 ======== ========= Statement of Cash Flows For the purposes of the statement of cash flows, the Association considers all highly liquid investments with maturities at date of purchase of three months or less to be cash equivalents. Cash equivalents consist of interest-bearing deposits and federal funds. Note 2 - Insurance of Savings Accounts and Related Matters The Federal Deposit Insurance Corporation, through the Savings Association Insurance Fund, insures deposits of account holders up to $100,000. The Association pays an annual premium to provide for this insurance. The Association is a member of the Federal Home Loan Bank System and is required to maintain an investment in the stock of the Federal Home Loan Bank of Atlanta equal to at least 1% of the unpaid principal balances of its residential mortgage loans, .3% of its total assets or 5% of its outstanding advances from the bank, whichever is greater. Purchases and sales of stock are made directly with the bank at par value. F - 10 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 3 - Held-to-Maturity Securities: Mortgage backed securities are guaranteed by the Federal National Mortgage Association (FNMA) or the Federal Home Loan Mortgage Corporation (FHLMC) as follows: Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value June 30, 2000 FNMA $ 1,523 $ 169 $ - $ 1,692 FHLMC 172,563 2,095 - 174,658 -------- -------- ---------- -------- Mortgage backed securities $174,086 $ 2,264 $ - $176,350 ======== ======== ========== ======== June 30, 1999 FNMA $ 1,832 $ 64 $ - $ 1,896 FHLMC 214,831 1,244 - 216,075 -------- -------- ---------- -------- Mortgage backed securities $216,663 $ 1,308 $ - $217,971 ======== ======== ========== ======== There were no sales of investment securities or mortgage backed securities during the years ended June 30, 2000 and 1999. Note 4 - Loans Receivable Substantially all of the Association's loans receivable are mortgage loans secured by residential and commercial real estate properties located in the State of Maryland. Loans are extended only after evaluation by management of customers' creditworthiness and other relevant factors on a case-by-case basis. The Association generally does not lend more than 95% of the appraised value of a property and requires private mortgage insurance on residential mortgages with loan-to-value ratios in excess of 80%. In addition, the Association generally obtains personal guarantees of repayment from borrowers and/or others for construction, commercial and multi-family residential loans and disburses the proceeds of construction and similar loans only as work progresses on the related projects. F - 11 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 4 - Loans Receivable - Continued Residential lending is generally considered to involve less risk than other forms of lending, although payment experience on these loans is dependent to some extent on economic and market conditions in the Association's primary lending area. Commercial and construction loan repayments are generally dependent on the operations of the related properties or the financial condition of its borrower or guarantor. Accordingly, repayment of such loans can be more susceptible to adverse conditions in the real estate market and the regional economy. Loans receivable are summarized as follows at June 30:
2000 1999 ---- ---- Loans secured by first mortgages on real estate: Residential - one-to-four family $53,384,414 $47,324,070 Residential - multi-family 313,882 508,109 Commercial 7,709,315 6,395,139 Construction loans 249,600 621,000 ----------- ----------- Total first mortgage loans 61,657,211 54,848,318 Commercial non-real estate 968,163 - Home equity lines-of-credit 3,009,857 2,849,665 Home improvement loans 10,406 13,323 Loans secured by savings deposits 170,055 150,695 Overdraft lines of credit 12,107 8,008 ----------- ------------ 65,827,799 57,870,009 Less: Undisbursed portion of loans in process (111,608) (528,500) Unearned loan fees, net (207,286) (219,234) Allowance for loan losses (285,000) (282,600) ----------- ----------- Loans receivable, net $65,223,905 $56,839,675 =========== ===========
Loans are placed on non-accrual status when they become ninety days or more delinquent. Interest income on such loans is recognized only to the extent that payments have been received. The accrual of interest income on these loans is resumed only after the borrowers have taken steps to bring the loans current and management has reason to believe the loans are no longer impaired. There were no non-accrual loans at June 30, 2000 and June 30, 1999. The average non-accrual loan balance for the year ended June 30, 2000 was $60,125. F - 12 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 4 - Loans Receivable - Continued The Association, through its normal asset review process, classifies certain loans which management believes involve a degree of risk warranting additional attention. Not included above in non-performing and restructured loans was $277,513 and $191,957 at June 30, 2000 and 1999, respectively, which had not yet become ninety days or more delinquent, but had been designated by management for additional collection and monitoring efforts. Changes in the allowance for losses on loans are summarized as follows for the years ended June 30: 2000 1999 ---- ---- Balance at beginning of the year $ 282,600 $ 278,000 Provision for loan losses 2,400 4,600 Charge-offs, net of recoveries - - ----------- ---------- Balance at end of the year $ 285,000 $ 282,600 =========== ========== Commitments to extend credit are agreements to lend to customers, provided that terms and conditions established in the related contracts are met. At June 30, 2000, the Association had commitments to originate first mortgage loans on real estate and home equity loans exclusive of undisbursed loan funds of $334,500 and commercial loans of $1,134,000 at a variable rate of interest. At June 30, 1999, the Association had commitments to originate first mortgage loans on real estate and home equity loans, exclusive of undisbursed loan funds, of $1,721,800, of which $1,360,800 carry a fixed rate, ranging between 6.125% and 7.125%, and $361,000 carry a variable rate of interest. For the years ended June 30, 2000 and 1999 the Association also had commitments to loan funds under unused home-equity lines of credit aggregating approximately $6,097,843 and $6,333,776, respectively. Such commitments carry a floating rate of interest. Loan commitments generally expire within six months and such loans and other commitments are generally funded from loan principal repayments, excess liquidity and savings deposits. Since certain of the commitments may expire without being drawn upon or may not be utilized, the total commitment amounts do not necessarily represent future cash requirements. F - 13 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 4 - Loans Receivable - Continued The Association's exposure to credit loss under these contracts in the event of non-performance by the other parties, assuming that the collateral proves to be of no value, is represented by the commitment amounts. Loans serviced for others, which are not included in the Association's assets, were approximately $3,536,243 and $1,983,280 at June 30, 2000 and 1999, respectively. A fee is charged for such servicing based on the unpaid principal balances. In the normal course of business, loans are made to officers and directors of the Association and their related interests. These loans are consistent with sound banking practices, are within regulatory lending limitations and do not involve more than normal risk of collectibility. Transactions in these loans (omitting loans which aggregate less than $60,000 per officer or director) for the years ended June 30, 2000 and 1999 are summarized as follows: Balance at June 30, 1998 $789,112 New loans 175,000 Repayments (102,350) --------- Balance at June 30, 1999 861,762 New loans 304,400 Repayments (393,907) --------- Balance at June 30, 2000 $772,255 ========= Note 5 - Accrued Interest Receivable Accrued interest receivable is summarized as follows at June 30: 2000 1999 ---- ---- Loans receivable $330,832 $287,973 Mortgage backed securities 1,935 2,406 Other 347 1,796 ----------- ---------- $333,114 $292,175 =========== ========== F - 14 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 6 - Property and Equipment Property and equipment are summarized as follows at June 30: Estimated Useful 2000 1999 Lives ---- ---- ------------- Buildings and improvements $357,668 $357,668 23 years Furniture, fixtures and equipment 313,708 311,043 3-20 years Leasehold improvements 81,499 81,499 5-10 years -------- -------- Total at cost 752,875 750,210 Less accumulated depreciation and amortization 645,571 594,929 -------- -------- Property and equipment, net $107,304 $155,281 ======== ======== The provision for depreciation charged to operations for the years ended June 30, 2000 and 1999 amounted to $50,642 and $52,829, respectively. Depreciation is calculated on a straight-line basis over the estimated useful life. The Association is obligated under long-term operating leases for its branch offices. These leases expire at various dates to 2002, subject to renewal options. The approximate future minimum rental payments under these leases at June 30, 2000 are as follows: Due in Year Ended June 30, -------------- 2001 $37,896 2002 26,590 ------- Total $64,486 ======= Rent expense was $38,514 and $38,391 for the years ended June 30, 2000 and 1999, respectively. F - 15 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 7 - Deposits Time deposits are summarized as follows at June 30:
2000 1999 Amount % Amount % ------ - ------ - Contractual maturity of Certificate Accounts from June 30: --------------------- Under 12 months $18,280,953 45.0 $24,811,614 62.0 12 to 24 months 17,500,234 43.1 8,481,519 21.2 24 to 36 months 2,313,832 5.7 4,937,232 12.3 36 to 48 months 1,305,842 3.2 491,394 1.2 48 to 60 months 1,209,077 3.0 1,301,792 3.3 Over 60 months - 0.0 11,485 0.0 ----------- ------- ----------- ------- $40,609,938 100.0 $40,035,036 100.0 =========== ======= =========== =======
Interest expenses on savings deposits consists of the following for the years ended June 30: 2000 1999 ---- ---- Certificates $2,102,215 $2,199,354 Passbook 168,983 187,459 NOW and money market 278,908 290,336 ---------- ---------- $2,550,106 $2,677,149 ========== ========== As of June 30, 2000 and 1999, the Association had customer deposits in savings accounts of $100,000 or more of approximately $6,926,948 and $8,620,665, respectively. Note 8 - Borrowings The Association has an available line of credit with the Federal Home Loan Bank of Atlanta. The credit availability for Wyman Park Federal Savings and Loan Association is 13% of the Association's total assets. The rate on these short-term advances varies daily. Wyman Park Federal Savings and Loan Association had an outstanding advance in the amount of $3,000,000 at June 30, 2000 with a rate of 7.4%. F - 16 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 9 - Income Taxes The provision for income taxes consists of the following for the years ended June 30: 2000 1999 ---- ---- Current: Federal $ 241,340 $341,911 State 51,025 76,391 --------- -------- 292,365 418,302 Deferred: Federal (11,744) (31,934) State (2,600) (7,067) --------- -------- (14,344) (39,001) --------- -------- Provision for income taxes $ 278,021 $379,301 ========= ======== The net deferred tax asset at June 30, 2000 and 1999 consists of total deferred tax assets of $289,996 and $289,256, respectively, and deferred tax liabilities of $86,632 and $100,236, respectively. The tax effects of temporary differences between the financial reporting and income tax basis of assets and liabilities relate to the following at June 30: 2000 1999 ---- ---- Interest and fees on loans $ 16,845 $ 21,947 Allowance for losses on loans 110,067 109,140 Federal Home Loan Bank stock dividends (80,684) (80,684) Deferred compensation 13,184 12,767 Tax bad debt reserve (5,948) (7,932) Supplemental Executive Retirement Plan 128,997 119,705 ESOP contribution 2,600 2,600 Stock Bonus Plan accrual 12,177 12,177 Other 6,126 (700) --------- ---------- $ 203,364 $ 189,020 ========= ========== No valuation allowance has been provided against the net deferred tax asset at June 30, 2000 because the amount could be realized through a carryback against taxable income of prior years. F - 17 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 9 - Income Taxes - Continued A reconciliation between the provision for income taxes and the amount computed by multiplying income before provision for income taxes by the statutory federal income tax rate is as follows for the years ended June 30: 2000 1999 --------------------- -------------------- Percent Percent of Pretax of Pretax Amount Income Amount Income ------ ------ ------ ------ Tax provision at statutory rate $242,661 34.0% $341,791 34.0% State income taxes, net of federal income tax benefit 31,960 4.5 45,754 4.6 Other 3,400 0.5 (8,244) (0.9) -------- ---- --------- ----- $278,021 39.0% $379,301 37.7% ======== ==== ========= ==== The Association was allowed a special bad debt deduction limited generally to 8% of otherwise taxable income. Beginning July 1, 1996 the percentage of taxable income method of computing the Association's tax bad debt deduction is not longer allowed and the amount by which the tax reserve for bad debts exceeds such amount at June 30, 1998 must be recaptured over a six year period. A tax liability has been established for the recapture. If the amounts which qualified as deductions for federal income tax purposes prior to December 31, 1987 are later used for purposes other than to absorb loan losses, including distributions in liquidations, they will be subject to federal income tax at the then current corporate rate. Retained earnings at June 30, 2000 and 1999 include $1,777,000, for which no provision for federal income tax has been provided. The unrecorded deferred income tax liability on the above amount was approximately $686,000. Note 10- Pension Plan Substantially all employees of the Association are participants in the Financial Institutions Retirement Fund, a multi-employer non-contributory defined benefit pension plan. The actuarial present value of benefit obligations and fair value of plan assets attributable to the Association are not available for this multi-employer plan. Pension expense in connection with the Financial Institutions Retirement Fund reflects the Association's required annual contribution to the Fund. Pension expense for the years ended June 30, 2000 and 1999 was $40,887 and $9,843, respectively. F - 18 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 10- Pension Plan - Continued The Association has established a supplemental Executive Retirement Plan for the benefit of the President of the Association. As a result of this Plan, the Association incurred expense for the years ended June 30, 2000 and 1999 of $24,563 and $22,330, respectively. Note 11 - Common Stock and Stock Benefit Plans In fiscal 1998, the Association converted from a federally chartered mutual savings and loan association to a federally chartered stock savings and loan association. Simultaneously, the Association consummated the formation of a new holding company, Wyman Park Bancorporation, Inc., of which the Association is a wholly-owned subsidiary. In connection with the conversion, the Company issued 1,011,713 shares of common stock. OTS regulations limit the payment of dividends and other capital distributions by the Association. The Association is able to make capital distributions during a calendar year, without regulatory approval, to the extent of its net income for such year plus its retained net income for the preceding two years. The Association must obtain prior OTS approval to make capital distributions in excess of this amount. In addition to the above restriction on its capital distributions, the Association would not be able to pay dividends if Wyman Park Federal Savings and Loan Association would be classified as "undercapitalized" under OTS prompt corrective action regulations following the dividend or if the amount of the dividend would reduce the Association's retained earnings below its accumulated bad debt deduction or the Association's liquidation account. During fiscal 1999, the Company paid a special distribution of $6.00 per common stock share from funds retained by the Company in the conversion. Accordingly, the Company charged the return of capital distribution to additional paid-in-capital. Management believes the entire distribution should constitute a tax-free return of capital. F - 19 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 11- Common Stock and Stock Benefit Plans - Continued Employee Stock Ownership Plan The Association has established an Employee Stock Ownership Plan (ESOP) for its employees. On January 5, 1998 the ESOP acquired 80,937 shares of the Company's common stock in connection with the Association's conversion to a capital stock form of organization. The ESOP holds the common stock in a trust for allocation among participating employees. The Trust purchased 67,972 additional shares with proceeds from the Company's $6.00 special distribution, of which 53,307 related to unearned shares. All employees of the Association who attain the age of 21 and complete twelve months of service with the Association will be eligible to participate in the ESOP. Participants will become 100% vested in their accounts after six years of service with the Association or, if earlier, upon death, disability or attainment of normal retirement age. Participants receive credit for service with the Association prior to the establishment of the ESOP. The Association recognizes the cost of the ESOP in accordance with AICPA Statement of Position 93-6 "Employers' Accounting for Employee Stock Ownership Plans". As shares are committed to be released from collateral, the Association reports compensation expense equal to the current market price of the shares and the shares become outstanding for earnings-per-share computations. Dividends on allocated shares are recorded as a reduction of retained earnings; dividends on unallocated shares are recorded as a reduction of debt. For the years ended June 30, 2000 and 1999 compensation expense recognized related to the ESOP and the Association's contribution to the ESOP was $116,315 and $104,166, respectively. The ESOP shares were as follows as of June 30: 2000 -------- Shares released and allocated 34,770 Unearned shares 99,474 -------- 134,244 ======== Fair value of unearned shares $696,318 ======== F - 20 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 11 - Common Stock and Stock Benefit Plans - Continued Stock Option Plan The Company has a Stock Option Plan (the "Plan") whereby 198,729 shares of common stock have been reserved for issuance under the Plan. Options granted under the Plan may be Incentive Stock Options within the meaning of Section 422 of the Internal Revenue Code of 1986 as amended or Non-Incentive Stock Options. Options are exercisable in five annual installments at the market price of common stock at the date of grant. The Options must be exercised within ten years from the date of grant. During the year ended June 30, 1999, the Company granted options to purchase 85,990 shares at a weighted average price of $11.00 per share. Such shares and fair value have been adjusted to 168,909 shares at a weighted average price of $5.60 for the effect of the special distribution that management anticipates will be a return of capital. The following table summarizes the status of and changes in the Company's stock option plan during the past two years, as retroactively adjusted for the Company's special distribution that management anticipates will constitute a return of capital. Weighted Average Exercise Shares Price ------ -------- Outstanding at June 30, 1998 - - Granted 168,909 $ 5.60 ------- Outstanding at June 30, 1999 and 2000 168,909 $ 5.60 ======= Exercisable at June 30, 2000 67,563 ======= F - 21 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 11 - Common Stock and Stock Benefit Plans - Continued SFAS No. 123, "Accounting for Stock-Based Compensation", requires the Association to make certain disclosures as if the fair value method of accounting had been applied to the Association's stock option grants made subsequent to 1994. Accordingly, the Association estimated the grant date fair value of each option awarded in fiscal 1999 using the Black-Scholes Option-Pricing model with the following relevant assumptions: dividend yield of 0%, risk-free interest rate of 4.71% and expected lives of 10 years. The assumption for expected volatility was 27.31%. Had 1999 compensation cost been determined including the weighted-average estimate of fair value of each option granted of $2.43, the Association's net income would be reduced to proforma amount of $374,033. Proforma earnings, basic and diluted, per share would have been $.42 in fiscal 1999. Stock Bonus Plan The Company established a Recognition and Retention Plan (the "Stock Bonus Plan" or "RRP") to encourage directors, officers and key employees to remain in the service of the Association. Up to 40,469 shares of common stock may be awarded under the terms of the Stock Bonus Plan. Shares of common stock awarded under the plan vest in five equal annual installments beginning at the date of grant. On January 20, 1999, awards of 34,394 shares of common stock with a fair market value of $11.00 per share, were granted. The Association funded the purchase of 34,394 shares of its common stock at an average price of $11.17 to provide shares for distribution under the Stock Bonus Plan. Note 12 - Retained Earnings and Regulatory Matters The Association is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possible additional discretionary, actions by the regulators that, if undertaken, could have a direct material effect on the Association's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Association must meet specific capital guidelines that involve quantitative measures of the Association's assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Association's capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. F - 22 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 12- Retained Earnings and Regulatory Matters - Continued Quantitative measures established by regulation to ensure capital adequacy require the Association to maintain minimum amounts and ratios (set forth in the table below) of total and Tier I capital (as defined in the regulations) and risk-weighted assets (as defined), and of Tier I capital (as defined) to average assets (as defined). As of June 30, 2000, the Association met all capital adequacy requirements to which it is subject. As of June 30, 2000, the most recent notification from the Office of Thrift Supervision categorized the Association as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized the Association must maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the Association's category. The Association's actual capital amounts and ratios are also presented in the table.
To Be Well Capitalized Under For Capital Prompt Corrective Actual Adequacy Purposes Action Provisions --------------------- ------------------ ------------------- Amount Ratio Amount Ratio Amount Ratio ----------- ----- ------ ----- ------ ----- As of June 30, 2000: Tangible (1) $ 7,466,914 10.9% $1,032,611 1.5% $ N/A N/A% Tier I capital (2) 7,466,914 18.7% N/A N/A% 2,399,400 6.0% Core (1) 7,466,914 10.9% 2,753,629 4.0% 3,442,036 5.0% Risk-weighted (2) 7,751,914 19.4% 3,199,200 8.0% 3,999,000 10.0% As of June 30, 1999: Tangible (1) $ 9,849,962 14.0% $1,058,000 1.5% $ N/A N/A% Tier I capital (2) 9,849,962 27.1% N/A N/A% 2,180,000 6.0% Core (1) 9,849,962 14.0% 2,116,000 3.0% 3,527,000 5.0% Risk-weighted (2) 10,132,562 27.9% 2,907,000 8.0% 3,634,000 10.0%
(1) To adjusted total assets (2) To risk-weighted assets F - 23 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 12- Retained Earnings and Regulatory Matters - Continued Total equity in accordance with generally accepted accounting principles (GAAP capital) is reconciled to regulatory capital as follows: Tangible Core Risk-Based Capital Capital Capital ------- ------- ------- GAAP capital as of June 30, 2000 $8,607,236 $8,607,236 $ 8,607,236 Less: Equity of parent company 1,140,322 1,140,322 1,140,322 Add: Allowance for losses on loans included in risk-based capital- limited to 1.25% of risk- weighted assets - - 285,000 ---------- ---------- ------------ Regulatory capital as of June 30, 2000 $7,466,914 $7,466,914 $ 7,751,914 ========== ========== ============ GAAP capital as of June 30, 1999 $8,029,307 $8,029,307 $ 8,029,307 Negative equity of parent company 1,820,655 1,820,655 1,820,655 Add: Allowance for losses on loans included in risk-based capital- limited to 1.25% of risk- weighted assets - - 282,600 ---------- ---------- ------------ Regulatory capital as of June 30, 1999 $9,849,962 $9,849,962 $ 10,132,562 ========== ========== ============ F - 24 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 13- Disclosures About Fair Value of Financial Instruments The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value. Cash and Cash Equivalents - For cash, non-interest bearing deposits, variable rate interest-bearing deposits in other banks and federal funds sold, the carrying amount is a reasonable estimate of fair value. Securities - For mortgage backed securities, fair values are based on quoted market prices or dealer quotes. Loans Receivable - For fixed rate residential mortgages, fair value is based on computed present value of cash flows using weighted average term to maturity and weighted average rate of the Association's portfolio. For variable rate loans, the carrying amount is considered a reliable estimate of fair value. Ground Rents - The fair value of ground rents is estimated by management based on anticipated realization in the current market. Ground rents are peculiar to the Baltimore Metropolitan area. They carry a fixed interest rate of 6%. Consequently, the fair value varies with fluctuations in market interest rates. Although the fair value may never recover to the Association's carrying amount because ground rents do not have a stated maturity, any permanent decline in value will not be material to the Association's financial statements. Federal Home Loan Bank Stock - Because of the limited nature of the market for this instrument, the carrying amount is a reasonable estimate of fair value. Deposits Liabilities - The fair value of demand deposits, savings accounts and advance payments by borrowers for taxes, insurance and ground rents is the amount payable on demand at the reporting date. The fair value for certificate accounts is based on computed present value of cash flows using the rates currently offered for deposits of similar remaining maturities. Borrowings - The fair value of short-term borrowings is the amount payable at the reporting date. Commitments - For commitments to originate loans and purchase loans and mortgage backed securities, fair value considers the differences between current levels of interest rates and committed rates if any. F - 25 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 13- Disclosures About Fair Value of Financial Instruments - Continued The estimated fair values of the Association's financial instruments as of June 30 are as follows:
2000 1999 ------------------------------ ----------------------------- Carrying Carrying Amount Fair Value Amount Fair Value ------------ ------------ ----------- ----------- Financial Assets ---------------- Cash and cash Equivalents $ 2,085,906 $ 2,085,906 $12,100,730 $12,100,730 Mortgage backed securities 174,086 176,350 216,663 217,971 Loans receivable 65,508,905 57,122,275 Less: allowance for loan Losses 285,000 282,600 ------------ ------------ 65,233,905 63,622,000 56,839,675 56,260,000 Ground rents 122,600 73,600 122,600 73,560 Federal Home Loan Bank of Atlanta stock 508,500 508,500 508,500 508,500 Financial Liabilities --------------------- Savings deposits 55,347,064 55,890,025 58,008,159 58,206,100 Borrowings 3,000,000 3,000,000 2,650,000 2,650,000 Advance payments by borrowers for taxes, insurance and ground rents 1,315,538 1,315,538 1,278,634 1,278,634 Loan commitments - 7,558,843 - 8,055,376
F - 26 WYMAN PARK BANCORPORATION, INC. AND SUBSIDIARIES Lutherville, Maryland NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 14- Accounting Pronouncements With Future Effective Dates SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" was issued in June, 1998. This Statement standardizes the accounting for derivative instruments including certain derivative instruments embedded in other contracts, by requiring that an entity recognize these items as assets or liabilities in the statement of financial position and measure them at fair value. This Statement generally provides for matching the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk or the earnings effect of the hedged forecasted transaction. The Statement, which is effective for all fiscal quarters of all fiscal years beginning after June 15, 2000, will not affect the Company's financial position or its results of operations. F - 27