10-K

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC  20549

FORM 10-K

xAnnual Report Under Section 13 or 15(d) of the Securities Exchange Act
of 1934

For the fiscal year ended December 31, 2006

oTransition Report Under Section 13 or 15(d) of the Securities Exchange Act
of 1934

For the transition period from                   to                        

Commission File Number:  000-50407

FREDERICK COUNTY BANCORP, INC.
(Exact name of registrant as specified in its charter)

Maryland	20-0049496
(State of other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification No.)

9 North Market Street
Frederick, Maryland 21701
(Address of principal executive offices)(Zip Code)

301.620.1400
(Registrant’s telephone number, including area code)

Securities registered under Section 12(b) of the Exchange Act: None.

Securities registered under Section 12(g) of the Act:
Common Stock, par value $0.01 per share

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Section 405 of the Securities Act. Yes o    No x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes o    No x

Indicate by check mark whether the registrant; (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports; and (2) has been subject to such filing requirements for the past 90 days.  Yes x    No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. x

Indicate by check mark whether registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated filer    o          Accelerated filer    o          Non-accelerated filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes  o    No x

The aggregate market value of the outstanding Common Stock held by nonaffiliates as of June 30, 2006 was approximately $38.3 million. As of February 2, 2007, the number of outstanding shares of the Common Stock, $0.01 par value, of Frederick County Bancorp, Inc. was 1,458,602.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Company’s definitive Proxy Statement for the Annual Meeting of Shareholders,
to be held on April 10, 2007 are incorporated by reference in Part III hereof.

1

Form 10-K Cross Reference of Material Incorporated by Reference

The following shows the location in this Annual Report on Form 10-K or the Company’s Proxy Statement for the Annual Meeting of Shareholders to be held on April 10, 2007, of the information required to be disclosed by the United States Securities and Exchange Commission Form 10-K. References to pages only are to pages in this report.

PART I	Item 1.	Business.   See “Business” at Page 51.
	Item 1A.	Risk Factors.   See “ Risk Factors” at Page 60.
	Item 1B.	Unresolved Staff Comments.   None.
	Item 2.	Properties.   See “Properties” at Page 55.
	Item 3.	Legal Proceedings.   From time to time the Company is a participant in various legal proceedings incidental to its business. In the opinion of management, the liabilities (if any) resulting from such legal proceeding will not have a material effect on the financial position of the Company.
	Item 4.	Submission of Matters to a Vote of Security Holders.   No matter was submitted to a vote of the security holders of the Company during the fourth quarter of 2006.
PART II	Item 5.	Market for Registrant’s Common Equity and Related Stockholder Matters and Issuer Purchases of Equity Securities.   See “Market for Common Stock and Dividends” at Page 64.
	Item 6.	Selected Financial Data.   See “Five-Year Summary of Financial Information” at Page 4.
	Item 7.	Management’s Discussion and Analysis of Financial Condition and Results of Operations.   See “Management’s Discussion and Analysis of Financial Condition and Results of Operations” at Page 5.
	Item 7A.	Quantitative and Qualitative Disclosures About Market Risk.   See “Market Risk, Liquidity and Interest Rate Sensitivity” at Page 10.
	Item 8.	Financial Statements and Supplementary Data.   See Consolidated Financial Statements and Notes thereto at Page 22.
	Item 9.	Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.   None.
	Item 9A.	Controls and Procedures.   See “Controls and Procedures” at Page 55.
	Item 9B.	Other Information.   None.

2

PART III	Item 10.	Directors, Executive Officers of the Registrant, and Corporate Governance.   The information required by this Item is incorporated by reference to, the material appearing under the captions “Election of Directors” and “Compliance with Section 16(a) of the Securities Exchange Act of 1934” in the Proxy Statement.
		The Company has adopted a code of ethics that applies to its Chief Executive Officer and Chief Financial Officer. A copy of the code of ethics will be provided to any person, without charge, upon written request directed to William R. Talley, Jr., EVP & CFO, Frederick County Bancorp, Inc., 7 North Market Street, Frederick, MD 21701.
	Item 11.	Executive Compensation.   The information required by this Item is incorporated by reference to the material appearing under the captions; “Executive Compensation” and “Compensation Committee Report” in the Proxy Statement.
	Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.   See “Securities Authorized for Issuance Under Equity Compensation Plans” under the heading “Market for Common Stock and Dividends” at Page 64. The other information required by this Item is incorporated by reference to the material appearing under the captions “Voting Securities and Principal Shareholders”.
	Item 13.	Certain Relationships and Related Transactions and Director Independence.   The information required by this Item is incorporated by reference to the material appearing under the caption “Election of Directors” and “Transactions with Related Parties” in the Proxy Statement.
	Item 14.	Principal Accountant Fees and Services.   The information required by this Item is incorporated by reference to the material appearing under the caption “Independent Public Accountants” in the Proxy Statement.
PART IV	Item 15.	Exhibits and Financial Statement Schedules.   See “Exhibits and Financial Statements” Schedules at Page 68.

3

FIVE-YEAR SUMMARY OF FINANCIAL INFORMATION

The following table sets forth certain selected financial data concerning the Company, and is qualified in its entirety by the detailed information and financial statements, including notes thereto, included elsewhere herein.

	Years Ended December 31,
	2006			2005			2004			2003			2002
	(dollars in thousands, except per share amounts)
Summary of Operating Results:
Total interest income	$	13,735		$	10,719		$	7,602		$	5,502		$	3,147
Total interest expense	5,649			3,252			1,768			1,479			1,102
Net interest income	8,086			7,467			5,834			4,023			2,045
Provision for loan losses	213			450			520			420			521
Net interest income after provision for loan losses	7,873			7,017			5,314			3,603			1,524
Security gains (losses)	—			(8		)	(5		)	34			—
Other noninterest income	338			282			249			187			97
Noninterest expenses	5,229			4,596			4,040			3,394			3,108
Income (loss) before provision for income taxes	2,982			2,695			1,518			430			(1,487		)
Provision for income taxes	1,062			863			—			—			—
Net income (loss)	1,920			1,832			1,518			430			(1,487		)
Other comprehensive income (loss), net of taxes	85			(177		)	(36		)	(87		)	100
Comprehensive income (loss)	$	2,005		$	1,655		$	1,482		$	343		$	(1,387	)
Per Share Data:
Basic earnings (loss)	$	1.32		$	1.26		$	1.04		$	0.30		$	(1.25	)
Diluted earnings (loss)	1.26			1.20			1.01			0.29			(1.25		)
Dividends declared	—			—			—			—			—
Book value at period-end	12.27			10.89			9.75			8.73			8.50
Shares outstanding at period-end	1,458,602			1,458,602			1,457,402			1,455,152			1,455,152
Weighted average shares outstanding:
Basic	1,458,602			1,458,361			1,455,623			1,455,152			1,187,936
Diluted	1,526,911			1,526,996			1,503,488			1,479,976			1,187,936
Other Data (At Year-End):
Assets	$	234,951		$	207,540		$	171,177		$	130,635		$	101,471
Investments	30,112			22,019			17,748			16,558			22,203
Loans	173,954			155,341			135,668			96,029			58,269
Deposits	209,378			190,055			155,591			117,491			88,409
Junior subordinated debentures	6,186			—			—			—			—
Shareholders’ equity	17,893			15,888			14,213			12,708			12,365
Performance Ratios:
Return (negative return) on average assets	0.90		%	1.01		%	1.04		%	0.38		%	(2.21		)%
Return (negative return) on average shareholders’ equity	11.34		%	12.05		%	11.32		%	3.45		%	(14.55		)%
Average equity to average assets	7.90		%	8.36		%	9.15		%	11.08		%	15.17		%

4

MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

This report contains forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements relating to the Company’s beliefs, expectations, anticipations and plans regarding, among other things, general economic trends, interest rates, product expansions and other matters. In some cases, forward looking statements can be identified by use of words such as “may,” “will,” “anticipates,” “believes,” “expects,” “plans,” “estimates,” “potential,” “continue,” “could,” “should,” and similar words or phrases. These statements are based upon current and anticipated economic conditions, nationally and in the Company’s market, interest rates and interest rate policy, competitive factors, and other conditions which by their nature, are not susceptible to accurate forecast, and are subject to significant uncertainties, such as federal monetary policy, inflation, employment, profitability and consumer confidence levels, both nationally and in the Company’s market area, the health of the real estate and construction market in the Company’s market area, the Company’s ability to develop and market new products and to enter new markets, competitive challenges in the Company’s market, legislative changes and other factors, and as such, there can be no assurance that future events will develop in accordance with the forward looking statements contained herein.

General

Frederick County Bancorp, Inc. (the “Bancorp”), the parent company for its wholly-owned subsidiary Frederick County Bank (the “Bank” and together with Bancorp, the “Company”), was organized in September 2003. The Bank was incorporated under the laws of the state of Maryland in August 2000 and commenced banking operations in October 2001. The Bank provides its customers with various banking services. The Bank offers various loan and deposit products to their customers. The Bank’s customers include individuals and commercial enterprises within its principal market area consisting of Frederick County, Maryland. The Company also has a subsidiary called FCBI Statutory Trust I. See Note 8 for additional disclosures.

The accompanying consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America.

The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates and assumptions are based on information available as of the date of the financial statements and could differ from actual results.

Subsequent Event

On February 19, 2007 the Company’s branch located at 1595 Opossumtown Pike, Frederick, Maryland was destroyed as a result of a fire which occurred during an apparent robbery attempt of a store in the same shopping center, and resulted in the loss of the entire shopping center. The Company has determined that its insurance coverage is adequate, and the fire damage should not result in a material loss. Management is exploring various options to maintain service to customers of the branch, including a temporary site, increased courier service to its commercial customers and relocating the branch office.

Critical Accounting Policies

For discussions related to the critical accounting policies of the Company, refer to the sections in this Management’s Discussion and Analysis entitled “Income Taxes” and “Allowance for Loan Losses.”

5

Overview

The following paragraphs provide an overview of the financial condition and results of operations of the Company. This discussion is intended to assist the readers in their analysis of the accompanying financial statements and notes thereto.

Net income was $1.92 million, $1.83 million, and $1.52 million for the years ended December 31, 2006, 2005 and 2004, respectively. Basic and diluted earnings per share for 2006 were $1.32 and $1.26, respectively; for 2005 were $1.26 and $1.20, respectively; and for 2004 were $1.04 and $1.01, respectively.

Return on average assets and average shareholders’ equity are key measures of earnings performance. Return on average assets measures the ability of a bank to utilize its assets in generating income. The Company experienced a return on average assets of 0.90%, 1.01%, and 1.04% for the years ended December 31, 2006, 2005 and 2004, respectively. Additionally, the Company experienced a return on average shareholders’ equity of 11.34%, 12.05%, and 11.32% for the years ended December 31, 2006, 2005 and 2004, respectively.

During the year ended December 31, 2006, the Company experienced asset growth of $27.41 million, or 13.2%, reaching $234.95 million at December 31, 2006, up from $207.54 million at December 31, 2005 and $171.18 million at December 31, 2004. Gross loans increased $18.61 million, or 12.0%, in 2006, to end the period at $173.95 million increasing from $155.34 million at December 31, 2005 and $135.67 million at December 31, 2004. Deposits also grew, and stood at $209.38 million at December 31, 2006, an increase of 10.17% from $190.06 million at December 31, 2005 and up from $155.59 million at December 31, 2004. The investment portfolio grew to $30.11 million at December 31, 2006 from the balances of $22.02 million and $17.75 million at December 31, 2005 and 2004, respectively.

Distribution of Assets, Liabilities and Shareholders’ Equity; Interest Rates and Interest Differential

The “Comparative Statement Analysis,” shows average balances of asset and liability categories, interest income and interest paid, and average yields and rates for the periods indicated.

Net Interest Income

Net interest income is generated from the Company’s lending and investment activities, and is the most significant component of the Company’s earnings. Net interest income is the difference between interest and rate-related fee income on earning assets (primarily loans and investment securities) and the interest paid on the funds (primarily deposits) supporting them. While the Company currently relies almost entirely on deposits to fund loans and investments, with minimal short term borrowings, in future periods it may utilize a higher level of short-term borrowings, including borrowings from the Federal Home Loan Bank, federal funds lines with correspondent banks and repurchase agreements, to fund operations, depending on economic conditions, deposit availability and pricing, interest rates and other factors.

Management has been pleased with the Bank’s asset growth since it opened in 2001. Core deposit relationships are being developed within the local market place, driven by competitive pricing and excellent customer service.

The taxable-equivalent interest income of $13.91 million in 2006 was $3.15 million higher than the amount recognized in 2005, whereas, the amount of $10.75 million in 2005 was $3.15 million higher than 2004. These increases in interest income are due to the growth in average earning assets of $31.44 million, or 17.9%, in 2006 and $34.45 million, or 24.3%, in 2005. Also positively impacting interest income was the increase in the yield on average earning assets experienced during 2006, which increased to 6.70% from 6.10% in 2005 and 5.35% in 2004. The increase in yield is attributable to the increase in the federal funds rate as set by the Federal Reserve.

6

The interest expense increased from $1.77 million in 2004 to $3.25 million in 2005 and further increased to $5.65 million in 2006. The primary factor in the increased interest expense in 2004 was increased volumes of interest bearing liabilities, while in 2005 and 2006 the primary factor was an increase in the rates paid. Average interest bearing liabilities increased 23.8% in 2005, from $112.32 million in 2004 to $139.08 million in 2005, and increased 18.6% to $164.89 million in 2006. The average rate paid on these liabilities increased from 1.57% to 2.34% from 2004 to 2005, and increased to 3.43% during 2006. The Company anticipates that the rates paid on these liabilities will continue to increase in the future as the certificates of deposit mature and reprice with the current higher interest rates.

During 2005 and 2006, the loan yields and the rates paid on interest bearing liabilities increased due to the increase of the federal funds rate maintained by the Federal Reserve. The Federal Reserve began increasing rates in June 2004 and has taken the Federal Funds rate from 2.25% to 4.25%  as of December 31, 2005 and to 5.25% as of December 31, 2006.

The Company’s net interest margin (net interest income as a percent of average interest-earning assets) was 3.98%, 4.26%, and 4.11%, and the net interest spread (the spread between yields on average interest-earning assets and rates paid on average interest-bearing liabilities) was 3.27%, 3.76%, and 3.78% for the years ended December 31, 2006, 2005 and 2004, respectively. The Company sees the net interest margin continuing to contract in the near future as the deposit liabilities reprice as noted above.

7

Comparative Statement Analysis

	Years Ended December 31,
	2006							2005							2004
	Average daily balance		Interest income/ expense		Average  yield/rate			Average daily balance		Interest income/ expense		Average  yield/rate			Average daily balance		Interest income/ expense			Average  yield/rate
	(dollars in thousands)
Assets
Interest-earning assets:
Federal funds sold	$	11,933	$	587		4.92	%	$	9,745	$	320		3.28	%	$	9,416		$	119		1.26	%
Interest-bearing deposits in other banks	5,003		245			4.90	%	1,439		46			3.20	%	533			7			1.31	%
Investment securities(1): Taxable	20,639		896			4.34	%	18,488		697			3.77	%	17,040			611			3.58	%
Tax-exempt(2)	7,428		447			6.02	%	970		55			5.67	%	82			4			4.86	%
Loans(3)	162,562		11,731			7.22	%	145,488		9,634			6.62	%	114,612			6,862			5.97	%
Total interest-earning assets	207,565		13,906			6.70	%	176,130		10,752			6.10	%	141,683			7,603			5.35	%
Noninterest-earning assets	6,940							5,775							4,785
Total assets	$	214,505						$	181,905						$	146,468
Liabilities and Shareholders’ Equity
Interest-bearing liabilities
NOW accounts	$	14,425	26			0.18	%	$	16,194	28			0.17	%	$	15,991		27			0.17	%
Savings accounts	2,617		13			0.50	%	2,970		16			0.54	%	3,349			17			0.51	%
Money market accounts	31,982		871			2.72	%	28,308		476			1.68	%	29,073			270			0.93	%
Certificates of deposit
$100,000 or more	56,509		2,375			4.20	%	43,350		1,287			2.97	%	31,098			690			2.21	%
Certificates of deposit
less than $100,000	58,357		2,296			3.93	%	47,705		1,409			2.95	%	32,317			744			2.30	%
Federal funds purchased	27		2			5.56	%	—		—			—	%	92			2			2.17	%
Short-term borrowings	566		38			6.71	%	450		29			6.44	%	404			18			4.44	%
Long-term debt	124		10			8.06	%	103		7			6.80	%	—			—			—	%
Junior subordinated debentures	288		18			6.45	%	—		—			—		—			—			—	%
Total interest-bearing liabilities	164,895		5,649			3.43	%	139,080		3,252			2.34	%	112,324			1,768			1.57	%
Noninterest-bearing deposits	32,018							27,072							20,368
Noninterest-bearing liabilities	655							544							372
Total liabilities	197,568							166,696							133,064
Shareholders’ equity	16,937							15,209							13,404
Total liabilities and shareholders’ equity	$	214,505						$	181,905						$	146,468
Net interest income			$	8,257						$	7,500							$	5,835
Net interest spread						3.27	%						3.76	%							3.78	%
Net interest margin						3.98	%						4.26	%							4.11	%

(1)Yields on securities available-for-sale have been calculated on the basis of historical cost and do not give effect to changes in the fair value of those securities, which is reflected as a component of shareholders’ equity.

(2)Presented on a taxable-equivalent basis using the statutory federal income tax rate of 34%. Taxable-equivalent adjustments of $152,000 in 2006, $19,000 in 2005,  and $1,000 in 2004 are included in the calculation of the tax-exempt investment securities interest income.

(3)Presented on a taxable-equivalent basis using the statutory federal income tax rate of 34%. Taxable-equivalent adjustments of $19,000 in 2006, $14,000 in 2005 and none in 2004 are included in the calculation of the loan interest income. Loans placed on nonaccrual status are included in average balances. Net loan fees (expenses) included in interest income totaled $36,000 in 2006, $(5,000) in 2005, and $(23,000) in 2004.

8

Rate/Volume Analysis

The following table indicates the changes in interest income and interest expense that are attributable to changes in average volume and average rates, in comparison with the same period in the preceding year. The change in interest due to the combined rate-volume variance has been allocated entirely to the change in rate.

	2006 compared to 2005										2005 compared to 2004
	Increase (decrease)						Net				Increase (decrease)						Net
	due to						increase				due to						increase
	Volume			Rate(1)			(decrease)				Volume			Rate(1)			(decrease)
	(dollars in thousands)
Interest Income
Interest-earning assets:
Federal funds sold	$	72		$	195			$	267		$	4		$	197			$	201
Interest-bearing deposits in other banks	114			85				199			12			27				39
Investment securities:
Taxable	81			118				199			52			34				86
Tax-exempt	366			26				392			55			(4		)		51
Loans	1,131			966				2,097			1,844			928				2,772
Total interest income	1,764			1,390				3,154			1,966			1,183				3,149
Interest Expense
Interest-bearing liabilities:
NOW accounts	—			(2		)		(2		)	—			1				1
Savings accounts	(2		)	(1		)		(3		)	(2		)	1				(1		)
Money market accounts	62			333				395			(7		)	213				206
Certificates of deposit $100,000 or more	391			697				1,088			271			326				597
Certificates of deposit less than $100,000	315			572				887			353			312				665
Federal funds purchased	2			—				2			(2		)	—				(2		)
Short-term borrowings	7			2				9			2			9				11
Long-term debt	1			2				3			7			—				7
Junior subordinated debentures	18			—				18			—			—				—
Total interest expense	794			1,603				2,397			618			868				1,484
Net interest income	$	970		$	(213	)		$	757		$	1,349		$	314			$	1,665

(1)The volume/rate variance is allocated entirely to changes in rates.

Noninterest Income

Noninterest income was $338,000 in 2006, $274,000 in 2005, and $244,000 in 2004, attributable primarily to service fees on deposit accounts and ATM interchange fees. Included in the noninterest income for 2005 and 2004 are $8,000 and $5,000 of securities losses.

The Company’s management is committed to developing and offering innovative, market-driven products and services that will generate additional sources of noninterest income. However, the future results of any of these products or services cannot be predicted at this time.

Noninterest Expenses

Noninterest expenses were $5.23 million in 2006, $4.60 million in 2005, and $4.04 million in 2004. See Note 11 to the financial statements for a schedule showing a detailed breakdown of the Company’s noninterest expenses. The changes in noninterest expenses are principally related to the increase in personnel expenses. Salaries and bonus expenses in 2006 were $2.88 million, up $377,000 from the salaries

9

and bonus expenses incurred in 2005, which were $2.50 million, up $205,000 from those incurred in 2004. The increase in salaries expense during 2006 primarily related to the staffing of the two new branches in September 2006, while the increase for 2005 primarily related to employee pay increases.

Income Taxes

The Company incurred $1.06 million and $863,000 of income tax expenses in 2006 and 2005, respectively, as compared to no tax expense in 2004. The Company recorded a valuation allowance of $158,000 as of December 31, 2004, which was reduced from $757,000 at December 31, 2003. The valuation allowance is used to reduce the carrying value of the net deferred tax assets carried in the accompanying consolidated balance sheets, whereas no valuation allowance was required as of December 31, 2006 or 2005. Valuation allowances were provided for deferred tax assets when in management’s judgment a portion, or all, of the deferred tax assets may not be realized. During 2005, management’s judgment changed and, accordingly, no longer believed a valuation allowance was needed. The primary factor influencing management’s judgment was the existence of sustained periods of taxable income.

Market Risk, Liquidity and Interest Rate Sensitivity

Asset/liability management involves the funding and investment strategies necessary to maintain an appropriate balance between interest sensitive assets and liabilities. It also involves providing adequate liquidity while sustaining stable growth in net interest income. Regular review and analysis of deposit and loan trends, cash flows in various categories of loans, and monitoring of interest spread relationships are vital to this process.

The conduct of our banking business requires that we maintain adequate liquidity to meet changes in the composition and volume of assets and liabilities due to seasonal, cyclical or other reasons. Liquidity describes the ability of the Company to meet financial obligations that arise during the normal course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of the customers of the Company, as well as for meeting current and future planned expenditures. This liquidity is typically provided by the funds received through customer deposits, investment maturities, loan repayments, borrowings, and income. Management considers the current liquidity position to be adequate to meet the needs of the Company and its customers.

The Company seeks to limit the risks associated with interest rate fluctuations by managing the balance between interest sensitive assets and liabilities. Managing to mitigate interest rate risk is, however, not an exact science. Not only does the interval until repricing of interest rates on assets and liabilities change from day to day as the assets and liabilities change, but for some assets and liabilities, contractual maturity and the actual maturity experienced are not the same. Similarly, NOW and money market accounts, by contract, may be withdrawn in their entirety upon demand and savings deposits may be withdrawn on seven days notice. While these contracts are extremely short, it is the Company’s belief that these accounts turn over at the rate of five percent (5%) per year. The Company therefore treats them as having maturities ratably over all periods. If all of the Company’s NOW, money market, and savings accounts were treated as repricing in one year or less, the cumulative gap at one year or less would be $(73.14) million.

Interest rate sensitivity is an important factor in the management of the composition and maturity configurations of the Company’s earning assets and funding sources. An Asset/Liability Committee manages the interest rate sensitivity position in order to maintain an appropriate balance between the maturity and repricing characteristics of assets and liabilities that is consistent with the Company’s liquidity analysis, growth, and capital adequacy goals. It is the objective of the Asset/Liability Committee to maximize net interest margins during periods of both volatile and stable interest rates, to attain earnings

10

growth, and to maintain sufficient liquidity to satisfy depositors’ requirements and meet credit needs of customers.

The following table, “Interest Rate Sensitivity Gap Analysis,” summarizes, as of December 31, 2006, the anticipated maturities or repricing of the Company’s interest-earning assets and interest-bearing liabilities, the Company’s interest rate sensitivity gap (interest-earning assets less interest-bearing liabilities), the Company’s cumulative interest rate sensitivity gap, and the Company’s cumulative interest sensitivity gap ratio (cumulative interest rate sensitivity gap divided by total assets). A negative gap for any time period means that more interest-bearing liabilities will reprice or mature during that time period than interest-earning assets. During periods of rising interest rates, a negative gap position would generally decrease earnings, and during periods of declining interest rates, a negative gap position would generally increase earnings. The converse would be true for a positive gap position. Therefore, a positive gap for any time period means that more interest-earning assets will reprice or mature during that time period than interest-bearing liabilities. During periods of rising interest rates, a positive gap position would generally increase earnings, and during periods of declining interest rates, a positive gap position would generally decrease earnings.

Interest Rate Sensitivity Gap Analysis
December 31, 2006

	Expected Repricing or Maturity Date
	Within			One to				Three to				After
	One Year			Three Years				Five Years				Five Years				Total
	(dollars in thousands)
Assets
Federal funds sold	$	15,035			$	—			$	—			$	—		$	15,035
Interest-bearing deposits in other banks	7,753				—				—				—			7,753
Investment securities(1)	2,546				4,384				3,868				17,976			28,774
Loans	60,307				47,905				46,700				19,042			173,954
Total interest-earning assets	85,641				52,289				50,568				37,018			225,516
Liabilities
Savings and NOW Accounts	1,040				2,080				2,080				15,595			20,795
Money Market Accounts	1,601				3,202				3,202				24,018			32,023
Certificates of Deposit	105,512				15,551				2,701				—			123,764
Short-term borrowings	450				—				—				—			450
Junior subordinated debentures	—				—				6,186				—			6,186
Total interest-bearing liabilities	108,603				20,833				14,169				39,613			183,218
Interest rate sensitivity gap	$	(22,962	)		$	31,456			$	36,399			$	(2,595	)	$	42,298
Cumulative interest rate sensitivity gap	$	(22,962	)		$	8,494			$	44,893			$	42,298
Cumulative gap ratio as a percentage of total assets	(9.77		)%		3.62		%		19.11		%		18.00		%

(1)Excludes equity securities.

11

In addition to the Interest Rate Sensitivity Gap Analysis, the Company also uses an earnings simulation model on a quarterly basis to closely monitor interest sensitivity and to expose its balance sheet and income statement to different scenarios. The model is based on current Company data and adjusted by assumptions as to growth patterns, noninterest income and noninterest expense and interest rate sensitivity, based on historical data, for both assets and liabilities projected for a one-year period. The model is then subjected to a “shock test” assuming a sudden interest rate increase of 200 basis points or a decrease of 200 basis points, but not below zero. The results show that with a 200 basis point rise in interest rates, the Company’s net interest income would decline by 13.37% and with a decrease in interest rates of 200 basis points, the Company’s net interest income would increase by 11.20%.

Certain shortcomings are inherent in this method of analysis. For example, although certain assets and liabilities may have similar maturities or repricing periods, they may react in different degrees to changes in market interest rates. Also, 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. Additionally, certain assets, such as adjustable-rate mortgage loans, have features that restrict changes in interest rates on a short-term basis and over the life of the loan. Further, in the event of a change in interest rates, prepayment and early withdrawal levels could deviate significantly from those assumed. Finally, the ability of many borrowers to service their debt may decrease in the event of a significant interest rate increase.

Investment Portfolio

The investment portfolio is used as a source of interest income, credit risk diversification and liquidity, as well as to manage rate sensitivity and provide collateral for secured public funds, repurchase agreements and other short-term borrowings. Management has historically emphasized investments with a duration of five years or less to provide greater flexibility in managing the balance sheet in changing interest rate environments. At December 31, 2006, U.S. Treasury and other U.S. government agencies and corporations had a duration of 2.97 years, while the mortgage-backed debt securities had a duration of 3.99 years, and the municipal securities had a duration of 8.25 years, giving the total investment portfolio a duration of 5.15 years. The average tax-equivalent yield earned on the investment portfolio for 2006, 2005 and 2004 was 4.78%,  3.86% and 3.59%, respectively.

The Company had no investments that were obligations of the issuer, or payable from or secured by a source of revenue or taxing authority of the issuer, whose aggregate book value exceeded 10% of shareholders’ equity at December 31, 2006.

12

The following tables set forth certain information regarding the Company’s investment portfolio at the dates indicated.

Available-for-Sale Portfolio

	December 31,
	2006			2005			2004
	Amortized Cost	Estimated Fair Value	Weighted Average Yield	Amortized Cost	Estimated Fair Value	Weighted Average Yield	Amortized Cost	Estimated Fair Value	Weighted Average Yield
	(dollars in thousands)
U.S. Treasury and other U.S. government agencies and corporations:

Due within one year	$	1,000	$	992	3.94	%	$	—	$	—	—	%	$	—	$	—	—	%
Due after one year through five years	2,325		2,316		4.90	%	1,500		1,481		4.00	%	500		$	487	2.37	%
Due after five years through ten years	2,861		2,830		4.95	%	3,333		3,308		4.94	%	—		—		—	%
States and political subdivisions:
Due after five years through ten years	1,400		1,391		5.23	%	—		—		—	%	—		—		—	%
Due after ten years	8,423		8,472		5.88	%	—		—		—	%	—		—		—	%
Mortgage-backed debt securities	12,952		12,773		4.69	%	14,045		13,763		4.29	%	16,022		15,997		4.09	%
Equity securities	400		400		—	%	400		400		—	%	250		250		—	%
	$	29,361	$	29,174	5.01	%	$	19,278	$	18,952	4.29	%	$	16,772	$	16,734	4.04	%

Held-to-Maturity Portfolio

	December 31,
	2006			2005			2004
	Amortized Cost	Estimated  Fair  Value	Weighted Average Yield	Amortized Cost	Estimated  Fair  Value	Weighted Average Yield	Amortized Cost	Estimated  Fair  Value	Weighted Average Yield
	(dollars in thousands)
States and political subdivisions:

Due after five years through ten years	$	—	$	—	$—	$	705	$	694	5.08	%	$	—	$	—	—	%
Due after ten years	—		—		—	1,541		1,535		5.68	%	299		299		4.78	%
	$	—	$	—	$—	$	2,246	$	2,229	5.49	%	$	299	$	299	4.78	%

Loan Portfolio

The Company makes real estate mortgage, commercial and industrial, and consumer loans. The real estate mortgage loans are generally secured by the property and have a maximum loan to value ratio of 75% and generally a term of one to five years. The commercial and industrial loans consist of secured and unsecured loans. The unsecured commercial loans are made based on the financial strength of the borrower and usually require personal guarantees from the principals of the business. The collateral for the secured commercial loans may be equipment, accounts receivable, marketable securities or deposits in the Bank. These loans typically have a maximum loan to value ratio of 75% and a term of one to five years. The consumer loan category consists of secured and unsecured loans. The unsecured consumer loans are made based on the financial strength of the individual borrower. The collateral for secured consumer loans

13

may be marketable securities, automobiles, recreational vehicles or deposits in the Bank. The usual term for these loans is three to five years.

The following table sets forth the distribution of the Company’s loan portfolio at the dates indicated by category of loan and the percentage of loans in each category to total loans.

	December 31,
	2006					2005					2004					2003					2002
Real estate—construction and land development	$	30,183		17	%	$	29,140		19	%	$	21,648		16	%	$	10,741		11	%	$	6,132		10	%
Real estate—mortgage loans:
Secured by 1 to 4 family residential properties	34,194			20	%	31,128			20	%	28,066			21	%	18,349			19	%	8,721			15	%
Secured by multi-family (5 or more) residential properties	4,640			3	%	3,942			3	%	2,083			2	%	—			—		194			—	%
Secured by commercial properties	73,582			42	%	60,087			39	%	54,325			40	%	43,726			46	%	27,146			47	%
Secured by farm land	4,302			2	%	2,836			2	%	3,145			2	%	1,139			1	%	1,108			2	%
Total real estate—mortgage loans	116,718			67	%	97,993			64	%	87,619			65	%	63,214			66	%	37,169			64	%
Loans to farmers	—			—	%	756			—	%	759			—		775			1	%	790			1	%
Commercial and industrial loans	24,806			14	%	25,140			16	%	22,683			17	%	19,290			20	%	12,715			22	%
Loans to individuals for household, family and other personal expenditures	2,247			2	%	2,312			1	%	2,959			2	%	2,009			2	%	1,463			3	%
Total loans	173,954			100	%	155,341			100	%	135,668			100	%	96,029			100	%	58,269			100	%
Less allowance for loan losses	(2,166		)			(1,953		)			(1,503		)			(985		)			(613		)
Net loans	$	171,788				$	153,388				$	134,165				$	95,044				$	57,656

As of December 31, 2006, the real estate loan portfolio constituted 84% of the total loan portfolio. While this exceeds the 10% threshold for determining a concentration of credit risk within an industry, we do not consider this to be a concentration with adverse risk characteristics given the diversity of borrowers within the real estate portfolio and other sources of repayment. An industry for this purpose is defined as a group of counterparties that are engaged in similar activities and have similar economic characteristics that would cause their ability to meet contractual obligations to be similarly affected by changes in economic or other conditions. Additionally, the loan portfolio does not include concentrations of credit risk in loan products that permit the deferral of principal payments or payments that are smaller than normal interest accruals (negative amortization); loans with high loan-to-values ratios; and loans, such as option adjustable-rate mortgages, that may expose the borrower to future increases in repayments that are in excess of increases that would result solely from increases in market interest rates.  The Company has $5.15 million and $6.83 million of interest-only home equity lines of credit at December 31, 2006 and 2005, respectively.

14

Maturity and Interest Rate Sensitivity of Loans

The following table presents the maturities or repricing periods of loans outstanding at December 31, 2006.

	Maturing in
	One year or less				After 1 through  5 years					After 5 years
	Fixed Interest Rates		Variable Interest Rates		Fixed Interest Rates		Variable  Interest  Rates			Fixed Interest Rates		Variable Interest Rates			Total
	(dollars in thousands)
Real estate—construction and land development	$	5,985	$	9,204	$	10,675		$	—	$	4,319		$	—	$	30,183
Real estate—mortgage	14,695		14,791		73,257			—		13,975			—		116,718
Commercial and industrial loans	2,602		11,846		9,903			—		455			—		24,806
Loans to individuals for household, family and other personal expenditures	487		697		770			—		293			—		2,247
Total	$	23,769	$	36,538	$	94,605		$	—	$	19,042		$	—	$	173,954

Allowance for Loan Losses

The Company makes provisions for loan losses in amounts deemed necessary to maintain the allowance for loan losses at an appropriate level. The provision for loan losses is determined based upon management’s estimate of the amount required to maintain an adequate allowance for loan losses reflective of the risks in the Company’s loan portfolio. The Company’s provision for loan losses in 2006, 2005 and 2004 were $213,000,  $450,000 and $520,000, respectively. The decrease in the provision for loan losses in 2006 as compared to the amount in 2005 relates primarily to the amount of loan growth for each year and management’s evaluation of the loan portfolio as described below. During 2005, average loans increased by $30.88 million, whereas, average loans during 2006 increased by $17.07 million. At December 31, 2006, the allowance for loan losses was $2.17 million.

The Company prepares a quarterly analysis of the allowance for loan losses, with the objective of quantifying portfolio risk into a dollar amount of inherent losses. The determination of the allowance for loan losses is based on eight qualitative factors and one quantitative factor for each category and type of loan along with any specific allowance for adversely classified loans within each category. Each factor is assigned a percentage weight and that total weight is applied to each loan category. Factors are different for each category. Qualitative factors include:  levels and trends in delinquencies and nonaccrual loans; trends in volumes and terms of loans; effects of any changes in lending policies, the experience, ability and depth of management; national and local economic trends and conditions; concentrations of credit; quality of the Company’s loan review system; and regulatory requirements. The total allowance required thus changes as the percentage weight assigned to each factor is increased or decreased due to the particular circumstances, as the various types and categories of loans change as a percentage of total loans and as specific allowances are required due to increases in adversely classified loans. See Note 1 to the Financial Statements for the year ended December 31, 2006 for additional information regarding the determination of the provision and allowance for loan losses.

The Company follows the guidance of Statement of Financial Accounting Standards (“SFAS”) No. 5, Accounting for Contingencies and SFAS No. 114, Accounting by Creditors for Impairment of a Loan, as amended by SFAS No. 118, Accounting by Creditors for Impairment of a Loan—Income Recognition and Disclosures.  SFAS No. 5 requires that losses be accrued when they are probable of occurring and

15

estimatable. SFAS No. 114 requires that impaired loans, within its scope, be measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, except that as a practical expedient, a creditor may measure impairment based on a loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent. SFAS No. 114 excludes smaller balance and homogeneous loans, which are collectively evaluated for impairment, from impairment reporting. Therefore, the Company has designated consumer and residential mortgage loans to be excluded for this purpose. From the remaining loan portfolio, loans rated as doubtful, or worse, classified as nonaccrual, and troubled debt restructurings may be evaluated for impairment. Slow payment on a loan is considered, by the Company, to only be a minimum delay.

Loans are evaluated for nonaccrual status when principal or interest is delinquent for 90 days or more and are placed on nonaccrual status when a loan is specifically determined to be impaired. Any unpaid interest previously accrued on those loans is reversed from income. Any interest payments subsequently received are recognized as income unless, in management’s opinion, a potential for loss remains. Interest payments received on loans, where management believes a potential for loss remains, are applied as a reduction of the loan principal balance.

Management believes that the allowance for loan losses is adequate. There can be no assurance, however, that adjustments to the provision for loan losses will not be required in the future. Changes in the economic assumptions underlying management’s estimates and judgments; adverse developments in the economy, on a national basis or in the Company’s market area; or changes in the circumstances of particular borrowers are criteria that could change and make adjustments to the provision for loan losses necessary.

Allowance for Loan Losses

	December 31,
	2006			2005			2004			2003			2002
	(dollars in thousands)
Average total loans outstanding during year	$	162,562		$	145,488		$	114,612		$	79,103		$	35,065
Balance at beginning of year	$	1,953		$	1,503		$	985		$	613		$	94
Recoveries of loans previously charged-off (commercial and industrial)	—			—			4			2			—
Loans charged-off (commercial and industrial)	—			—			(6		)	(50		)	(2		)
Net charge-offs	—			—			(2		)	(48		)	(2		)
Provision charged to operating expenses	213			450			520			420			521
Balance at end of year	$	2,166		$	1,953		$	1,503		$	985		$	613
Ratios of net charge-offs to average loans	0.00		%	0.00		%	0.00		%	0.06		%	0.01		%

Problem Assets

	2006			2005			2004			2003		2002
	(dollars in thousands)
Nonperforming loans:
Nonaccrual—real estate mortgage	$	—		$	—		$	89		$	—	$	—
Nonaccrual—commercial and industrial	36			8			13			—		—
Nonaccrual—individual	24			—			—			—		—
	$	60		$	8		$	102		$	—	$	—
Nonperforming assets to total loans at period end	0.03		%	0.01		%	0.08		%	N/A		N/A
Nonperforming assets to total assets at period end	0.03		%	0.00		%	0.06		%	N/A		N/A
Allowance for loan losses to nonperforming loans at period end	3,610.00		%	24,412.50		%	1,473.53		%	N/A		N/A

16

There were no other interest-bearing assets at December 31, 2006 classifiable as nonaccrual, 90 days past due, restructured or problem assets, and no loans which were currently performing in accordance with their terms, but as to which information known to management caused it to have serious doubts about the ability of the borrower to comply with the loan as currently written.

The allocation of the allowance, presented in the following table, is based primarily on the factors discussed above in evaluating the adequacy of the allowance as a whole. Since all of those factors are subject to change, the allocation is not necessarily indicative of the category of future loan losses, and does not restrict the use of the allowance to absorb losses in any category.

Allocation of Allowance for Loan Losses

	December 31,
	2006		% of Loans			2005		% of  Loans			2004		% of Loans			2003		% of Loans			2002		% of Loans
	(dollars in thousands)
Real estate—construction and land development	$	218		17	%	$	318		19	%	$	186		16	%	$	55		11	%	$	32		10	%
Real estate—mortgage	1,529			67	%	1,171			64	%	865			65	%	578			66	%	421			64	%
Commercial and industrial loans	400			14	%	408			16	%	377			17	%	300			21	%	144			23	%
Loans to individuals for household, family and other personal expenditures	39			2	%	56			1	%	75			2	%	52			2	%	15			3	%
	$	2,166		100	%	$	1,953		100	%	$	1,503		100	%	$	985		100	%	$	613		100	%

Deposits

The principal sources of funds for the Company are core deposits (demand deposits, interest-bearing transaction accounts, money market accounts, savings deposits and certificates of deposit) from the Company’s market area. The Company’s deposit base includes transaction accounts, time and savings accounts and other accounts that customers use for cash management purposes and which provide the Company with a source of fee income and cross-marketing opportunities as well as a low-cost source of funds. Time and savings accounts, including money market deposit accounts, also provide a relatively stable low-cost source of funding.

The Company has a substantial amount of certificates of deposit in denominations of $100,000 or more that were obtained from the local community at rates based on the local competition. Therefore, these funds are primarily considered to be core deposits.

17

The following tables provide a summary of the Company’s deposit base at the dates indicated and the maturity distribution of certificates of deposit of $100,000 or more as of December 31, 2006, 2005, and 2004.

Average Deposits and Average Rate

	December 31,
	2006					2005					2004
	Average Daily Balance		Average Rate			Average Daily Balance		Average Rate			Average Daily Balance		Average Rate
	(dollars in thousands)
Noninterest-bearing demand deposits	$	32,018		—	%	$	27,072		—	%	$	20,368		—	%
Interest-bearing demand deposits:
NOW accounts	14,425			0.18	%	16,194			0.17	%	15,991			0.17	%
Money market accounts	31,982			2.72	%	28,308			1.68	%	29,073			0.93	%
Savings accounts	2,617			0.50	%	2,970			0.54	%	3,349			0.51	%
Certificates of deposit:
$100,000 or more	56,509			4.20	%	43,350			2.97	%	31,098			2.21	%
Less than $100,000	58,357			3.93	%	47,705			2.95	%	32,317			2.30	%
Total average deposits	$	195,908		2.85	%	$	165,599		1.06	%	$	132,196		1.32	%

Maturities of Certificates of Deposit—$100,000 or More

	December 31,
	2006		2005		2004
	(dollars in thousands)
Maturing in:
3 months or less	$	14,380	$	7,857	$	4,011
Over 3 months through 6 months	10,128		10,382		8,706
Over 6 months through 12 months	29,339		13,330		13,681
Over 12 months	7,467		19,714		13,805
	$	61,314	$	51,283	$	40,203

Borrowings

For liquidity purposes and for customer convenience, the Company also utilizes short-term borrowings, principally securities sold under agreements to repurchase, and has lines to purchase overnight funds from correspondent banks. The following tables set forth certain information regarding the Company’s short-term borrowings at the dates indicated.

Federal Funds Purchased and Securities Sold Under Agreements to Repurchase(1)

	2006			2005				2004
	(dollars in thousands)
Total outstanding at year-end	$	—			$	—		$	—
Average amount outstanding during the year	$	27			$	—		$	92
Maximum amount outstanding at any month-end	$	—			$	—		$	—
Weighted-average interest rate at year-end	—		%		—		%	—		%
Weighted-average interest rate during the year	5.56		%		—		%	2.17		%

(1)Includes securities sold under agreements to repurchase with various counterparties. Repurchase agreements mature primarily within 60 days and are collateralized with certain debt securities.

18

Other Short-Term Borrowings

	2006			2005			2004
	(dollars in thousands)
Total outstanding at year-end	$	450		$	450		$	450
Average amount outstanding during the year	$	566		$	450		$	404
Maximum amount outstanding at any month-end	$	700		$	450		$	450
Weighted-average interest rate at year-end	6.00		%	7.25		%	5.25		%
Weighted-average interest rate during the year	6.71		%	6.44		%	4.44		%

The other short-term borrowings at December 31, 2006 and 2005 consists of an unsecured loan from an unaffiliated third party in the amount of $450,000 with a variable interest rate, which is tied to the Wall Street Journal prime rate, and matures on January 27, 2007. This borrowing will be paid off when it matures on January 27, 2007. The Company’s unused lines of credit for short-term borrowings totaled $4.00 million and $2.00 million at December 31, 2006 and 2005, respectively.

Long-Term Debt

The long-term debt is an unsecured revolving line of credit borrowing arrangement with an unaffiliated financial institution in the amount of $2.00 million with an outstanding balance of $250,000 as of December 31, 2005. This facility matures on May 1, 2007, has a floating interest rate equal to the Wall Street Journal Prime Rate and requires monthly interest payments.  There was no outstanding balance as of December 31, 2006.

Trust Preferred Securities/Junior Subordinated Debentures

In December 2006, Bancorp completed the private placement of an aggregate of $6.00 million of trust preferred securities through FCBI Statutory Trust I (the “Trust”), a newly formed trust subsidiary organized under Connecticut law, of which Bancorp owns all $186,000 of the common securities. The principal asset of the Trust is $6,186,000 of Bancorp’s junior subordinated debentures. The junior subordinated debentures bear interest at a fixed rate of 6.5375% until December 15, 2011, at which time the interest rate becomes a variable rate, adjusted quarterly, equal to 163 basis points over three-month LIBOR. The junior subordinated debentures mature on December 15, 2036, and may be redeemed at par, at Bancorp’s option, on any interest payment date commencing December 15, 2011. The securities are redeemable prior to December 15, 2011, at a premium ranging up to 103.525% of the principal amount thereof, upon the occurrence of certain regulatory or legal events. The obligations of Bancorp with respect to the Trust’s preferred securities constitute a full and unconditional guarantee by Bancorp of Trust’s obligations with respect to the trust preferred securities to the extent set forth in the related guarantee. Subject to certain exceptions and limitations, Bancorp may elect from time to time to defer interest payments on the junior subordinated debentures, resulting in a deferral of distribution payments on the related trust securities. The proceeds from this issuance will be used to supplement the Company’s capital for continued growth and other general corporate purposes, including the repayment, in January 2007, of the $450,000 short-term debt. The trust preferred securities may be included in Tier 1 capital for regulatory capital adequacy purposes up to 25% of Tier 1 capital after its inclusion. The portion of the trust preferred securities not qualifying as Tier 1 capital may be included as part of total qualifying capital in Tier 2 capital, subject to limitation commencing in 2008.

Capital Resources

The ability of the Company to grow is dependent on the availability of capital with which to meet regulatory capital requirements, discussed below. To the extent the Company is successful it may need to acquire additional capital through the sale of additional common stock, other qualifying equity instruments

19

or subordinated debt. There can be no assurance that additional capital will be available to the Company on a timely basis or on attractive terms. On December 15, 2006, the Company completed the issuance of $6.00 million of trust preferred securities, as discussed above, that can be recognized as capital for regulatory purposes. At December 31, 2006, the Company had an outstanding unsecured loan from an unaffiliated third party in the amount of $450,000 with a fixed interest rate of 6.00% that matures on January 27, 2007. In addition, the Company has an unsecured revolving line of credit borrowing arrangement with an unaffiliated financial institution in the amount of $2.00 million with no outstanding balance as of December 31, 2006. This facility matures on May 1, 2007, has a floating interest rate equal to the Wall Street Journal prime rate and requires monthly interest payments only. The purpose of this facility is to provide capital to the Bank, as needed.

The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. The Company will be subject to such requirements when its assets exceed $500 million, it has publicly issued debt or it engages in certain highly leveraged activities. Failure to meet minimum capital requirements can initiate certain mandatory - and possibly additional discretionary - actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and Tier 1 capital (as defined) to average assets (as defined). Management believes that the Bank met all capital adequacy requirements to which it is subject as of December 31, 2006 and that the Company would meet such requirements if applicable. See Note 13 to the consolidated financial statements for a table depicting compliance with regulatory capital requirements.

As of December 31, 2006, the most recent notification from the regulatory agency categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized the Bank must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table in Note 13. There are no conditions or events since that notification which management believes have changed the Bank’s category.

Inflation

The effect of changing prices on financial institutions is typically different than on non-banking companies since virtually all of a bank’s assets and liabilities are monetary in nature. In particular, interest rates are significantly affected by inflation, but neither the timing nor magnitude of the changes are directly related to price level indices; therefore, the Company can best counter inflation over the long term by managing net interest income and controlling net increases in noninterest income and expenses.

Contractual Obligations

The Company has entered into certain contractual obligations including operating leases, junior subordinated debentures and a data processing contract. The following table summarizes the Company’s significant contractual cash obligations as of December 31, 2006.

20

			Payments Due by Period
Contractual Obligation	Total		Within One Year			One to Three Years			Three to Five Years			After Five  Years
Operating lease obligations	$	2,281		$	223		$	470		$	475		$	1,113
Junior subordinated debentures	6,186			—			—			—			6,186
Data processing services	1,270			287			574			409			—
Total	$	9,737		$	510		$	1,044		$	884		$	7,299

The table does not reflect deposit liabilities entered into the ordinary course of the Company’s banking business.  At December 31, 2006, the Company has $85.61 million of demand and savings deposits, exclusive of interest, which have no stated maturity or payment date.  The Company also has $123.76 million of time deposits, exclusive of interest, the maturity distribution of which is set forth in Note 6 to the Consolidated Financial Statements.

Off-Balance Sheet Arrangements

With the exception of the Company’s obligations in connection with its trust preferred securities and in connection with its irrevocable letters of credit and loan commitments, the Company has no other off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on Bancorp’s financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources, that is material to investors. For additional information on off-balance sheet arrangements, please see “Note 1—Nature of Operations and Significant Accounting Policies—Recent Accounting Pronouncements,” “Note 9—Leasing Arrangements,” “Note 15—Transactions with Related Parties—Lease Agreement” and “Note 16—Commitment and Contingencies” of the Notes to the Consolidated Financial Statements.

21

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Shareholders and Board of Directors
Frederick County Bancorp, Inc.
Frederick, Maryland

We have audited the accompanying consolidated balance sheets of Frederick County Bancorp, Inc. and Subsidiaries as of December 31, 2006 and 2005, and the related consolidated statements of income, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2006. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the 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 financial position of Frederick County Bancorp, Inc. and Subsidiaries as of December 31, 2006 and 2005, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2006, in conformity with U.S. generally accepted accounting principles.

February 21, 2007

Frederick, Maryland

22

Frederick County Bancorp, Inc. and Subsidiaries

Consolidated Balance Sheets

	December 31,
	2006			2005
	(dollars in thousands)
Assets
Cash and due from banks	$	3,695		$	5,124
Federal funds sold	15,035			13,386
Interest-bearing deposits in other banks	7,753			10,000
Cash and cash equivalents	26,483			28,510
Investment securities available-for-sale—at fair value	29,174			18,952
Investment securities held-to-maturity—fair value of $-0- and $2,229	—			2,246
Restricted stock	938			821
Loans	173,954			155,341
Less: Allowance for loan losses	(2,166		)	(1,953		)
Net loans	171,788			153,388
Bank premises and equipment	4,362			1,811
Accrued interest and other assets	2,206			1,812
Total assets	$	234,951		$	207,540
Liabilities and Shareholders’ Equity
Liabilities
Deposits:
Noninterest-bearing deposits	$	32,796		$	31,484
Interest-bearing deposits	176,582			158,571
Total deposits	209,378			190,055
Short-term borrowings	450			450
Long-term debt	—			250
Junior subordinated debentures	6,186			—
Accrued interest and other liabilities	1,044			897
Total liabilities	217,058			191,652
Commitments and Contingencies (Notes 9, 15, and 16)
Shareholders’ Equity
Common stock, per share par value $0.01; 10,000,000 shares authorized; 1,458,602 shares issued and outstanding	15			15
Additional paid-in capital	14,652			14,652
Retained earnings	3,341			1,421
Accumulated other comprehensive income (loss)	(115		)	(200		)
Total shareholders’ equity	17,893			15,888
Total liabilities and shareholders’ equity	$	234,951		$	207,540

See Notes to Consolidated Financial Statements

23

Frederick County Bancorp, Inc. and Subsidiaries

Consolidated Statements of Income

	Years Ended December 31,
	2006		2005			2004
	(dollars in thousands, except per share amounts)
Interest income:
Interest and fees on loans	$	11,712	$	9,620		$	6,862
Interest and dividends on investment securities:
Taxable	845		657			575
Tax exempt	295		36			3
Dividends	51		40			36
Interest on federal funds sold	587		320			119
Other interest income	245		46			7
Total interest income	13,735		10,719			7,602
Interest expense:
Interest on deposits	5,581		3,216			1,748
Interest on short-term borrowings	40		29			20
Interest on long-term debt	10		7			—
Interest on junior subordinated debentures	18		—			—
Total interest expense	5,649		3,252			1,768
Net interest income	8,086		7,467			5,834
Provision for loan losses	213		450			520
Net interest income after provision for loan losses	7,873		7,017			5,314
Noninterest income:
Securities losses	—		(8		)	(5		)
Service fees	169		139			143
Other operating income	169		143			106
Total noninterest income	338		274			244
Noninterest expenses:
Salaries and employee benefits	3,188		2,765			2,449
Occupancy and equipment expenses	858		710			633
Other operating expenses	1,183		1,121			958
Total noninterest expenses	5,229		4,596			4,040
Income before provision for income taxes	2,982		2,695			1,518
Provision for income taxes	1,062		863			—
Net income	$	1,920	$	1,832		$	1,518
Basic earnings per share	$	1.32	$	1.26		$	1.04
Diluted earnings per share	$	1.26	$	1.20		$	1.01
Basic weighted average number of shares outstanding	1,458,602		1,458,361			1,455,623
Diluted weighted average number of shares outstanding	1,526,911		1,526,996			1,503,488

See Notes to Consolidated Financial Statements

24

Frederick County Bancorp, Inc. and Subsidiaries

Consolidated Statements of Changes in Shareholders’ Equity

	Years Ended December 31, 2006, 2005 and 2004
	Shares Outstanding		Common Stock			Additional  Paid-In Capital				Retained Earnings (Deficit)				Accumulated Other Comprehensive Income (Loss)				Total Shareholders’ Equity
	(dollars in thousand)
Balance, December 31, 2003		727,576		$	7		$	14,617			$	(1,929	)		$	13			$	12,708
Comprehensive income:
Net income											1,518								1,518
Changes in net unrealized gains (losses) on securities available for sale, net of income tax benefits of $23															(36		)		(36		)
Total comprehensive income																			1,482
Shares issued with stock split, effected in the form of a stock dividend		727,576		8			(8		)										—
Shares issued under stock option transactions		2,250					23												23
Balance, December 31, 2004		1,457,402		15			14,632				(411		)		(23		)		14,213
Comprehensive income:
Net income											1,832								1,832
Changes in net unrealized gains (losses) on securities available for sale, net of income tax benefits of $111															(177		)		(177		)
Total comprehensive income																			1,655
Shares issued under stock option transactions		1,200					20												20
Balance, December 31, 2005		1,458,602		15			14,652				1,421				(200		)		15,888
Comprehensive income:
Net income											1,920								1,920
Changes in net unrealized gains (losses) on securities available for sale, net of income taxes of $104															166				166
Net unrealized gains (losses) on transfer of held-to-maturity securities to available for sale, net of income tax benefits of $51															(81		)		(81		)
Total comprehensive income																			2,005
Balance, December 31, 2006		1,458,602		$	15		$	14,652			$	3,341			$	(115	)		$	17,893

See Notes to Consolidated Financial Statements

25

Frederick County Bancorp, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

	Years Ended December 31,
	2006			2005			2004
	(dollars in thousands)
Cash flows from operating activities:
Net income	$	1,920		$	1,832		$	1,518
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	227			177			187
Deferred income tax benefits	(77		)	(269		)	(416		)
Provision for loan losses	213			450			520
Securities losses	—			8			5
Net premium amortization on investment securities	29			96			101
Increase in accrued interest and other assets	(185		)	(300		)	(154		)
Increase (decrease) increase in accrued interest and other liabilities	147			(13		)	604
Net cash provided by operating activities	2,274			1,981			2,365
Cash flows from investing activities:
Purchases of investment securities available-for-sale	(6,439		)	(8,681		)	(6,340		)
Purchases of investment securities held-to-maturity	(5,933		)	(1,947		)	(299		)
Proceeds from sales of investment securities available-for-sale	—			1,208			1,189
Proceeds from maturities, prepayments and calls of investment securities available-for-sale	4,506			4,862			4,184
Purchases of restricted stock	(117		)	(106		)	(89		)
Net increase in loans	(18,613		)	(19,673		)	(39,641		)
Purchases of bank premises and equipment	(2,778		)	(507		)	(732		)
Investment in FCBI Statutory Trust I	(186		)	—			—
Net cash used in investing activities	(29,560		)	(24,844		)	(41,728		)
Cash flows from financing activities:
Net increase in NOW, money market accounts, savings accounts and noninterest-bearing deposits	2,463			7,101			14,108
Net increase in time deposits	16,860			27,363			23,992
Net increase in short-term borrowings	—			—			330
Proceeds from issuance of long-term debt	—			250			—
Repayment of long-term debt	(250		)	—			—
Proceeds from issuance of junior subordinated debentures	6,186			—			—
Proceeds from issuance of common stock	—			20			23
Net cash provided by financing activities	25,259			34,734			38,453
Net (decrease) increase in cash and cash equivalents	(2,027		)	11,871			(910		)
Cash and cash equivalents—beginning of year	28,510			16,639			17,549
Cash and cash equivalents—end of year	$	26,483		$	28,510		$	16,639
Non-cash activities:
Amortized cost of held-to-maturity securities transferred to available-for-sale	$	8,179		$	—		$	—
Supplemental cash flow disclosure:
Interest paid	$	5,528		$	3,167		$	1,738
Income taxes paid	$	1,274		$	1,284		$	184

See Notes to Consolidated Financial Statements

26

FREDERICK COUNTY BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements

Note 1.   Nature of Operations and Significant Accounting Policies:

Frederick County Bancorp, Inc. (the “Bancorp”), the parent company for its wholly-owned subsidiary Frederick County Bank (the “Bank” and together with Bancorp, the “Company”), was organized in September 2003. The Bank was incorporated under the laws of the state of Maryland in August 2000 and commenced banking operations in October 2001. The Bank provides its customers with various banking services. The Bank offers various loan and deposit products to their customers. The Bank’s customers include individuals and commercial enterprises within its principal market area consisting of Frederick County, Maryland. The Company also has a subsidiary called FCBI Statutory Trust I. See Note 8 for additional disclosures.

Additionally, the Bank maintains correspondent banking relationships and transacts daily federal funds sales on an unsecured basis with regional correspondent banks. Note 3 discusses the types of securities the Bank invests in. Note 4 discusses the types of lending that the Bank engages in. The Bank does not have any significant concentrations to any one industry or customer.

The accounting and reporting policies and practices of the Company conform with accounting principles generally accepted in the United States of America. The following is a summary of the Company’s significant accounting policies:

Principles of consolidation

The accompanying consolidated financial statements include the accounts of the Company and the Bank.

The Company also has an investment in FCBI Statutory Trust I, a statutory trust that is not consolidated in accordance with Financial Accounting Standards Board Interpretation No. 46. See Note 8.

In consolidation, all significant intercompany balances and transactions have been eliminated.

Use of estimates:

The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.

Comprehensive income:

Accounting principles generally require that recognized revenue, expenses, gains, and losses be included in net income. Certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the balance sheet. Such items, along with net income, are components of comprehensive income.

Presentation of cash flows:

For purposes of reporting cash flows, cash and cash equivalents includes cash on hand, amounts due from banks (including cash items in process of clearing) and interest-bearing deposits in banks with an original maturity of 90 days or less, and federal funds sold. Generally, federal funds are sold for one-day periods.

27

Investment securities:

Securities classified as held-to-maturity are those debt securities the Company has both the intent and ability to hold to maturity regardless of changes in market conditions, liquidity needs or changes in general economic conditions. These securities are carried at cost, adjusted for amortization of premium and accretion of discount, computed using the interest method, over their contractual lives.

Securities classified as available-for-sale are equity securities with readily determinable fair values and those debt securities that the Company intends to hold for an indefinite period of time but not necessarily to maturity. Any decision to sell a security classified as available-for-sale would be based on various factors, including significant movement in interest rates, changes in the maturity mix of the Company’s assets and liabilities, liquidity needs, regulatory capital considerations, and other similar factors. These securities are carried at estimated fair value with any unrealized gains or losses excluded from net income and reported in accumulated other comprehensive income (loss), which is reported as a separate component of shareholders’ equity, net of the related deferred tax effect.

Dividend and interest income, including amortization of premium and accretion of discount arising at acquisition, from all categories of investment securities are included in interest income in the statements of income.

Gains and losses realized on sales of investment securities, determined using the adjusted cost basis of the specific securities sold, are included in noninterest income in the statements of income. Additionally, declines in the estimated fair value of individual investment securities below their cost that are other-than-temporary are reflected as realized losses in the statements of income. Factors affecting the determination of whether an other-than-temporary impairment has occurred include a downgrading of the security by a rating agency, a significant deterioration in the financial condition of the issuer, or that management would not have the intent and ability to hold a security for a period of time sufficient to allow for any anticipated recovery in fair value.

Restricted stock is stock from the Federal Home Loan Bank (“FHLB”) of Atlanta, the Federal Reserve Bank and the Atlantic Central Banker’s Bank, which are restricted as to their marketability.

Loans and allowance for loan losses:

Loans are carried at the amount of unpaid principal, adjusted for deferred loan fees and origination costs. Interest on loans is accrued based on the principal amounts outstanding. Nonrefundable loan fees and related direct costs are deferred and the net amount is amortized to income as a yield adjustment over the life of the loan using the interest method. When principal or interest is delinquent for ninety days or more, the Company evaluates the loan for nonaccrual status. After a loan is placed on nonaccrual status, all interest previously accrued but not collected is reversed against current period interest income. Subsequent collections of interest payments on nonaccrual loans are recognized as interest income unless ultimate collectability of the loan is in doubt. Cash collections on loans where ultimate collectability remains in doubt are applied as reductions of the loan principal balance and no interest income is recognized until the principal balance has been collected.

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance is based on two basic principles of accounting: (i) SFAS No. 5, Accounting for Contingencies, which requires that losses be accrued when they are probable of occurring and estimatable and (ii) SFAS No. 114, Accounting by Creditors for Impairment of a Loan, which requires that losses be accrued based on the differences between the loan balance and either the value of collateral, if such loans are considered to be collateral dependent and in the process of collection, or the present

28

value of future cash flows, or the loan’s value as observable in the secondary market. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

The Company’s allowance for loan losses has three basic components: the specific allowance, the formula allowance and the pooled allowance. Each of these components is determined based upon estimates that can and do change when the actual events occur. As a result of the uncertainties inherent in the estimation process, management’s estimate of loan losses and the related allowance could change in the near term.

The specific allowance component is used to individually establish an allowance for loans identified for impairment testing. When impairment is identified, a specific reserve may be established based on the Company’s calculation of the estimated loss embedded in the individual loan. Impairment testing includes consideration of the borrower’s overall financial condition, resources and payment record, support available from financial guarantors and the fair market value of collateral. These factors are combined to estimate the probability and severity of inherent losses. Large groups of smaller balance, homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately evaluate individual consumer and residential loans for impairment.

The formula allowance component is used for estimating the loss on internally risk rated loans exclusive of those identified for impairment testing. The loans meeting the Company’s internal criteria for classification, such as special mention, substandard, doubtful and loss, as well as impaired loans, are segregated from performing loans within the portfolio. These internally classified loans are then grouped by loan type (commercial, commercial real estate, commercial construction, residential real estate, residential construction or installment). Each loan type is assigned an allowance factor based on management’s estimate of the associated risk, complexity and size of the individual loans within the particular loan category. Classified loans are assigned a higher allowance factor than non-classified loans due to management’s concerns regarding collectability or management’s knowledge of particular elements surrounding the borrower. Allowance factors increase with the worsening of the internal risk rating.

The pooled formula component is used to estimate the losses inherent in the pools of non-classified loans. These loans are then also segregated by loan type and allowance factors are assigned by management based on delinquencies, loss history, trends in volume and terms of loans, effects of changes in lending policy, the experience and depth of management, national and local economic trends, concentrations of credit, results of the loan review system and the effect of external factors (i.e. competition and regulatory requirements). The allowance factors assigned differ by loan type.

Allowance factors and overall size of the allowance may change from period to period based on management’s assessment of the above-described factors and the relative weights given to each factor. In addition, various regulatory agencies periodically review the allowance for loan losses. These agencies may require the Bank to make additions to the allowance for loan losses based on their judgments of collectibility based on information available to them at the time of their examination.

29

Bank premises and equipment:

Bank premises and equipment are stated at cost less accumulated depreciation and amortization. The provision for depreciation is computed using straight-line and accelerated methods based on the estimated useful lives of the assets, which range from 5 to 10 years for bank equipment and 39 years for bank buildings. Leasehold improvements are amortized over the lesser of the terms of the leases or their estimated useful lives. Expenditures for improvements, which extend the life of an asset, are capitalized and depreciated over the asset’s remaining useful life. Gains or losses realized on the disposition of properties and equipment are reflected in the statements of income. Expenditures for repairs and maintenance are charged to operating expenses as incurred.

Stock-based compensation plan:

The Company maintains an Employee Stock Option Plan, which is described more fully in Note 10, and provides for grants of incentive and non-incentive stock options. This plan has been presented to and approved by the Company’s shareholders. Through December 31, 2005, the Company accounted for this plan under the recognition and measurement principles of Accounting Principles Board (“APB”) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. Accordingly, no stock-based employee compensation cost has been recognized, as all options granted under this plan had an exercise price equal to the market value of the underlying common stock on the date of grant.

As of December 31, 2003, all outstanding stock options were fully vested. No stock options were granted in 2006, 2005 or 2004 and, accordingly, net income and earnings per share would not have been affected if compensation cost for the stock-based compensation plan had been determined based on the grant date fair values of awards (the method described in Statement of Financial Accounting Standards No. 123 Accounting for Stock-Based Compensation).  In December 2004, Statement of Financial Accounting Standards No. 123 (R), Share-Based Payment, which is a revision of Statement No. 123 was issued. As of January 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123(R) Share-Based Payment and any stock-based employee compensation for future grants will be determined at that time using the Black-Scholes or another appropriate option-pricing model with the following assumptions: option price, dividend yield, expected volatility, risk free interest rate and the expected life.

Income taxes:

Provisions for income taxes are based on taxes payable or refundable for the current year and deferred taxes on temporary differences between the amount of taxable income and pretax financial income and between the tax bases of assets and liabilities and their reported amounts in the financial statements. Deferred tax assets and liabilities are included in the financial statements at currently enacted income tax rates applicable to the period in which the deferred tax assets and liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. In addition, deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.

30

Per share amounts:

Earnings per share (“EPS”) are disclosed as basic and diluted. Basic EPS is generally computed by dividing net income by the weighted-average number of common shares outstanding for the period, whereas diluted EPS essentially reflects the potential dilution in basic EPS, determined using the treasury stock method, that could occur if other contracts to issue common stock were exercised.

	Years Ended December 31,
	2006		2005		2004
	(dollars in thousands,  except per share amounts)
Net income	$	1,920	$	1,832	$	1,518
Basic earnings per share	$	1.32	$	1.26	$	1.04
Diluted earnings per share	$	1.26	$	1.20	$	1.01
Basic weighted average number of shares outstanding	1,458,602		1,458,361		1,455,623
Effect of dilutive securities—stock options	68,309		68,635		47,865
Diluted weighted average number of shares outstanding	1,526,911		1,526,996		1,503,488

Fair value of financial instruments:

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. When no market exists for the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial assets or liabilities include depositor relationships, deferred tax assets, and property, plant and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of the estimates. As a result, the estimates are only indicative of individual financial instruments’ values and should not be considered an indication of the fair value of the Company taken as a whole.

Transfers of Financial Assets:

Transfers of financial assets are accounted for as sales only when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

Valuation of Long-Lived Assets:

The Company accounts for the valuation of long-lived assets under Statement of Financial Accounting Standards (“SFAS”) No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets.”  SFAS No. 144 requires that long-lived assets and certain identifiable intangible assets be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may

31

not be recoverable. Recoverability of the long-lived asset is measured by a comparison of the carrying amount of the asset to future undiscounted net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the estimated fair value of the assets. Assets to be disposed of are reportable at the lower of the carrying amount or fair value, less costs to sell.

Segment Reporting

SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information, requires that an enterprise report selected information about operating segments in its financial reports issued to its shareholders. Based on the analysis performed by the Company, management has determined that the Company only has one operating segment, which is commercial banking. The chief operating decision-makers use consolidated results to make operating and strategic decisions, and therefore, are not required to disclose any additional segment information.

Recent Accounting Pronouncements

In February 2006, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments”, an amendment of SFAS No. 133 and SFAS No. 140. This statement permits fair value re-measurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. It establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation. In addition, SFAS 155 clarifies which interest-only strips and principal-only strips are not subject to the requirements of Statement 133. It also clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives. SFAS 155 amends Statement 140 to eliminate the prohibition on a qualifying special purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. This Statement is effective for all financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006. The Company does not presently have any derivative instruments and believes this new accounting standard will have no impact on its financial condition or results of operation.

In March 2006, the FASB issued SFAS No. 156, “Accounting for Servicing of Financial Assets”. This Statement amends SFAS No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities”, and requires that all separately recognized servicing assets and servicing liabilities be initially measured at fair value, if practicable, and permits the entities to elect either fair value measurement with changes in fair value reflected in earnings or the amortization and impairment requirements of SFAS No. 140 for subsequent measurement. The subsequent measurement of separately recognized servicing assets and servicing liabilities at fair value eliminates the necessity for entities that manage the risks inherent in servicing assets and servicing liabilities with derivatives to qualify for hedge accounting treatment and eliminates the characterization of declines in fair value as impairments or direct write-downs. This Statement is effective as of the beginning of an entity’s first fiscal year that begins after September 15, 2006. The Company does not believe this new accounting standard will have a material impact on its financial condition or results of operations.

In June 2006, the FASB issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes” (“FIN 48”). FIN 48 clarifies when tax benefits should be recorded in financial statements, requires certain disclosures of uncertain tax matters and indicates how any tax reserves should be classified in a balance sheet. FIN 48 is effective for the Company in the first quarter of fiscal 2008. The Company does not believe the adoption of FIN 48 will have a material impact on its financial condition or results of operations.

32

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. This statement provides a single definition of fair value, a framework for measuring fair value, and expanded disclosures concerning fair value. Previously, different definitions of fair value were contained in various accounting pronouncements creating inconsistencies in measurement and disclosures. SFAS No. 157 applies under those previously issued pronouncements that prescribe fair value as the relevant measure of value, except SFAS No. 123(R) and related interpretations and pronouncements that require or permit measurement similar to fair value but are not intended to measure fair value. This pronouncement is effective for fiscal years beginning after November 15, 2007. The Company is evaluating the impact of this new standard, but currently believes that adoption will not have a material impact on its financial position or results of operations.

In September 2006, the FASB issued SFAS No. 158, “Employer’s Accounting for Defined Benefit Pension and Other Postretirement Plans” (an amendment of FASB Statements No. 87, 88, 106, and 132R). SFAS 158 requires an employer to recognize in its statement of financial position an asset for a plan’s over funded status or a liability for a plan’s under funded status, measure a plan’s assets and its obligations that determine its funded status as of the end of the employer’s fiscal year (with limited exceptions), and recognize changes in the funded status of a defined benefit postretirement plan in the year in which the changes occur. Those changes will be reported in comprehensive income and as a separate component of shareholders’ equity. SFAS 158 was effective for the Company in the fourth quarter of fiscal 2006. The Company does not offer any defined benefit retirement plans and therefore believes this new accounting standard had no impact on its financial condition or results of operations.

In September 2006, the SEC’s Office of the Chief Accountant and Divisions of Corporation Finance and Investment Management released SAB No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements (“SAB No. 108”), that provides interpretive guidance on how the effects of the carryover or reversal of prior year misstatements should be considered in quantifying a current year misstatement. The SEC staff believes that registrants should quantify errors using both a balance sheet and an income statement approach and evaluate whether either approach results in quantifying a misstatement that, when all relevant quantitative and qualitative factors are considered, is material. This pronouncement is effective for fiscal years ending after November 15, 2006. The Company has adopted SAB No. 108 and has found there to be no material impact on its financial position or results of operations.

Note 2.Compensating Balances:

Compensating balance arrangements exist with various correspondent banks. These noninterest-bearing deposits are maintained in lieu of cash payments for standard bank services. The required balances amounted to $60,000 at December 31, 2006 and 2005. In addition, for the reserve maintenance period in effect at December 31, 2006 and 2005, the Company was required to maintain balances of $350,000 and $999,000, respectively, with the Federal Reserve Bank.

33

Note 3.Investments:

The amortized cost and estimated fair value of securities classified as available-for-sale at December 31, 2006 and 2005, are as follows:

Available-for-sale

				Gross			Gross			Estimated
	Amortized			Unrealized			Unrealized			Fair
December 31, 2006	Cost			Gains			Losses			Value
	(dollars in thousands)
U.S. Treasury and other U.S. government agencies and corporations:
Due within one year		$	1,000		$	—		$	8		$	992
Due after one year through five years		2,325			2			11			2,316
Due after five years through ten years		2,861			—			31			2,830
		6,186			2			50			6,138
States and political subdivisions:
Due after five years through ten years		1,400			—			9			1,391
Due after ten years		8,423			54			5			8,472
		9,823			54			14			9,863
Mortgage-backed debt securities		12,952			17			196			12,773
Equity securities		400			—			—			400
		$	29,361		$	73		$	260		$	29,174

				Gross			Gross			Estimated
	Amortized			Unrealized			Unrealized			Fair
December 31, 2005	Cost			Gains			Losses			Value
	(dollars in thousands)
U.S. Treasury and other U.S. government agencies and corporations:
Due after one year through five years		$	1,500		$	—		$	19		$	1,481
Due after five years through ten years		3,333			—			25			3,308
		4,833			—			44			4,789
Mortgage-backed debt securities		14,045			7			289			13,763
Equity securities		400			—			—			400
		$	19,278		$	7		$	333		$	18,952

Held-to-Maturity

				Gross			Gross			Estimated
	Amortized			Unrealized			Unrealized			Fair
December 31, 2005	Cost			Gains			Losses			Value
	(dollars in thousands)
States and political subdivisions:
Due after five years through ten years		$	705		$	—		$	11		$	694
Due after ten years		1,541			1			7			1,535
		$	2,246		$	1		$	18  18		$	2,229  2,229

In August 2006, the Company reclassified all remaining held-to-maturity securities to the available-for-sale portfolio. The total amortized cost for the securities transferred was $8,179,000 and such securities had an unrealized loss of $132,000. The after-tax unrealized loss transferred to other comprehensive income was $81,000 after recognizing deferred income taxes of $51,000. This reclassification was made

34

recognizing that the primary purpose of the securities portfolio is liquidity. The Company does not anticipate classifying any securities as held-to-maturity in the future.

Information pertaining to securities with gross unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous loss position, are as follows:

	Continuous unrealized losses existing for less than 12 months					Continuous unrealized  losses existing for  12 months and greater					Total
December 31, 2006	Fair Value		Unrealized Losses			Fair Value		Unrealized  Losses			Fair Value		Unrealized Losses
	(dollars in thousands)
U.S. Treasury and other U.S. government agencies and corporations	$	827		$	10	$	4,332		$	40	$	5,159		$	50
State and political subdivisions	3,046			6		559			8		3,605			14
Mortgage-backed debt securities	1,034			6		8,922			190		9,956			196
Total temporarily impaired securities	$	4,907		$	22	$	13,813		$	238	$	18,720		$	260

	Continuous unrealized losses existing for  less than 12 months					Continuous unrealized  losses existing for  12 months and greater					Total
December 31, 2005	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
	(dollars in thousands)
U.S. Treasury and other U.S. government agencies and corporations	$	3,356		$	27	$	483		$	17	$	3,839		$	44
State and political subdivisions	2,078			18		—			—		2,078			18
Mortgage-backed debt securities	8,182			144		4,758			145		12,940			289
Total temporarily impaired securities	$	13,616		$	189	$	5,241		$	162	$	18,857		$	351

Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.

The bonds in an unrealized loss position at December 31, 2006 were temporarily impaired due to the current interest rate environment and not increased credit risk. All securities owned by the Company are payable at par at maturity. Of the temporarily impaired securities, eight (8) are U.S. Government agency issued bonds (Government National Mortgage Association and the Federal Home Loan Bank) rated AAA by Standard Poor’s, twenty (20) are government sponsored enterprise issued bonds (Federal National Mortgage Association and Federal Home Loan Mortgage Corporation) rated AAA by Standard and Poor’s, and fourteen (14) are municipal bonds rated AAA by Standard and Poor’s. As management has the ability to hold debt securities until maturity, or for the until the unrealized loss is recouped, no declines are deemed to be other than temporary.

Included in the investment portfolio at December 31, 2006 and 2005 are securities carried at $7,395,000 and $7,732,000, respectively, which are pledged for public fund deposits, to secure repurchase agreements and for other purposes as required and permitted by law.

Gross losses of $8,000 in 2005 and $5,000 in 2004 were realized from sales of investment securities available-for-sale.

35

Restricted Stock

The following table shows the amounts of restricted stock as of December 31, 2006 and 2005:

	2006		2005
	(dollars in thousands)
Federal Home Loan Bank of Atlanta	$	459	$	342
Federal Reserve Bank	439		439
Atlantic Central Bankers Bank	40		40
	$	938	$	821

Note 4.   Loans and Allowance for Loan Losses:

Loans consist of the following at December 31, 2006 and 2005:

	2006			2005
	(dollars in thousands)
Real estate loans:
Construction and land development	$	30,183		$	29,140
Real Estate—Mortgage loans:
Secured by 1 to 4 family residential properties	34,194			31,128
Secured by multi-family (5 or more) residential properties	4,640			3,942
Secured by commercial properties	73,582			60,087
Secured by farm land	4,302			2,836
Total real estate—mortgage loans	116,718			97,993
Loans to farmers	—			756
Commercial and industrial loans	24,806			25,140
Loans to individuals for household, family and other personal expenditures	2,247			2,312
Total loans	173,954			155,341
Less allowance for loan losses	(2,166		)	(1,953		)
Net loans	$	171,788		$	153,388

Transactions in the allowance for loan losses for the years ended December 31, 2006, 2005 and 2004, are summarized as follows:

	2006		2005		2004
	(dollars in thousands)
Balance at beginning of year	$	1,953	$	1,503	$	985
Provision charged to operating expenses	213		450		520
Recoveries of loans previously charged-off	—		—		4
	2,166		1,953		1,509
Loans charged-off	—		—		(6		)
Balance at end of year	$	2,166	$	1,953	$	1,503

Information concerning the Company’s recorded investment in nonaccrual loans as of December 31, 2006, 2005 and 2004 are as follows:

	2006		2005		2004
	(dollars in thousands)
Nonaccrual loans	$	60	$	8	$	102
Interest income not recognized due to loans in nonaccrual status	$	14	$	1	$	7

There were no impaired loans at December 31, 2006 or 2005.

36

Note 5.   Bank Premises and Equipment:

Bank premises and equipment consisted of the following at December 31, 2006 and 2005:

	2006				2005
	(dollars in thousands)
Land		$	854			$	854
Construction in process		—				364
Buildings		2,355				—
Furniture and equipment		1,801				1,015
Leasehold improvements		330				329
		5,340				2,562
Less accumulated depreciation and amortization		(978		)		(751		)
		$	4,362			$	1,811

Depreciation and amortization charged to operations amounted to $227,000 in 2006, $177,000 in 2005, and $187,000 in 2004.

Note 6.   Deposits:

Certificates of deposit and other time deposits issued in denominations of $100,000 or more totaled $61,314,000 and $51,283,000 at December 31, 2006 and 2005, respectively, and are included in interest-bearing deposits in the balance sheet.

At December 31, 2006, the maturity distribution of certificates of deposit are as follows:

Maturing in:	Certificates of Deposit
	(dollars in thousands)
2007		$	105,512
2008		11,984
2009		3,567
2010		2,614
2011		87
		$	123,764

Interest on deposits for the years ended December 31, 2006, 2005 and 2004 consists of the following:

	2006		2005		2004
	(dollars in thousands)
NOW accounts	$	26	$	28	$	27
Savings accounts	13		16		17
Money market accounts	871		476		270
Certificates of deposit $100,000 and over	2,375		1,287		690
Certificates of deposit under $100,000	2,296		1,409		744
	$	5,581	$	3,216	$	1,748

Note 7.   Borrowings:

During 2006 and 2005, the Company entered into sales of securities under agreements to repurchase the same securities, which generally mature within one to ninety days from the transaction date, and other short-term borrowing arrangements.

37

Selected information on short-term borrowings is as follows:

Federal Funds Purchased and Securities Sold Under Agreements to Repurchase

	2006				2005
	(dollars in thousands)
Total outstanding at year-end		$	—			$	—
Average amount outstanding during year		$	27			$	—
Maximum amount outstanding at any month-end		$	—			$	—
Weighted-average interest rate at year-end		—		%		—		%
Weighted-average interest rate for the year		5.56		%		—		%

Other short-term borrowings:

	2006				2005
	(dollars in thousands)
Total outstanding at year-end		$	450			$	450
Average amount outstanding during the year		$	566			$	450
Maximum amount outstanding at any month-end		$	700			$	450
Weighted-average interest rate at year-end		6.00		%		7.25		%
Weighted-average interest rate during the year		6.71		%		6.44		%

The other short-term borrowings at December 31, 2006 and 2005 consists of an unsecured loan from an unaffiliated third party in the amount of $450,000 with a fixed interest rate of 6.00% and matures on January 27, 2007. The Company’s unused lines of credit for short-term borrowings totaled $4,000,000 and $2,000,000 at December 31, 2006 and 2005, respectively.

The Company also has a secured line of credit with the Federal Home Loan Bank of Atlanta in the amount of $19,953,000, which is secured by a blanket lien on its 1-4 family residential mortgage loan portfolio, and there are no outstanding balances as of December 31, 2006 or 2005.

Long-term debt:

The long-term debt consists of an unsecured revolving line of credit borrowing arrangement with an unaffiliated financial institution in the amount of $2,000,000 with an outstanding balance of $250,000 as of December 31, 2005. This facility matures on May 1, 2007, and has a floating interest rate equal to the Wall Street Journal prime rate. There was no outstanding balance as of December 31, 2006.

Note 8.   Trust preferred securities/junior subordinated debentures:

In December 2006, Bancorp completed the private placement of an aggregate of $6,000,000 of trust preferred securities through FCBI Statutory Trust I (the “Trust”), a newly formed trust subsidiary organized under Connecticut law, of which Bancorp owns all of the common securities of $186,000. The principal asset of the Trust is a similar amount of Bancorp’s junior subordinated debentures. The junior subordinated debentures bear interest at a fixed rate of 6.5375% until December 15, 2011, at which time the interest rate becomes a variable rate, adjusted quarterly, equal to 163 basis points over three-month LIBOR. The junior subordinated debentures mature on December 15, 2036, and may be redeemed at par, at Bancorp’s option, on any interest payment date commencing December 15, 2011. The securities are redeemable prior to December 15, 2011, at a premium ranging up to 103.525% of the principal amount thereof, upon the occurrence of certain regulatory or legal events. The obligations of Bancorp with respect to the Trust’s preferred securities constitute a full and unconditional guarantee by Bancorp of Trust’s obligations with respect to the trust preferred securities to the extent set forth in the related guarantee.

38

Subject to certain exceptions and limitations, Bancorp may elect from time to time to defer interest payments on the junior subordinated debentures, resulting in a deferral of distribution payments on the related trust preferred securities. If the Company defers interest payments on the junior subordinated debentures, or otherwise is in default of the obligations, the Company would be prohibited from making dividend payments to its shareholders. The proceeds from this issuance will be used to supplement the Company’s capital for continued growth and other general corporate purposes, including the repayment, in January 2007, of the $450,000 short-term debt.

The trust preferred securities may be included in Tier 1 capital for regulatory capital adequacy purposes up to 25% of Tier 1 capital after its inclusion. The portion of the trust preferred securities not qualifying as Tier 1 capital may be included as part of total qualifying capital in Tier 2 capital, subject to limitation.

Note 9.   Leasing Arrangements:

The Company leases branch and administrative office facilities under noncancellable operating lease arrangements whose maturity dates extend to July 2011. These leases contain options, which enable the Company to renew the leases at fair rental value for periods of 5 to 10 years. In addition to minimum rentals, certain leases have escalation clauses based upon various price indices and include provisions for additional payments to cover taxes, insurance and maintenance. See Note 14 for a discussion of the terms of a lease agreement with related parties. The total minimum rental commitment, including renewal periods under these leases at December 31, 2006 is outlined below:

Years ending December 31	Total
	(dollars in thousands)
2007		$	223
2008		231
2009		239
2010		247
2011		228
Later years		1,113
		$	2,281

Rent expense included in occupancy expenses amounted to $263,000 in 2006, $252,000 in 2005, and $214,000 in 2004.

Note 10.   Employee Benefit Plans:

401(k) profit sharing plan:

The Company has a Section 401(k) profit sharing plan covering employees meeting certain eligibility requirements as to minimum age and years of service. Employees may make voluntary contributions to the Plan through payroll deductions on a pre-tax basis. The Company makes matching contributions of 100% of the employee’s contributions up to 4% of the employee’s salary. A participant’s account under the Plan, together with investment earnings thereon, is normally distributable, following retirement, death, disability or other termination of employment, in a single lump-sum payment.

The Company expensed contributions to the Plan in the amounts of $100,000 in 2006, $84,000 in 2005, and $35,000 in 2004.

39

Deferred compensation plan:

On January 28, 2002, the Board of Directors of the Bank approved the Frederick County Bank Executive and Director Deferred Compensation Plan (the “Plan”). The Plan was effective January 1, 2002 for certain executive employees and directors of the Bank. The purpose of the Plan is to (1) allow participants an opportunity to elect to defer the receipt of compensation (“Participant Compensation Deferral”), and (2) provide a vehicle for the Bank to credit amounts on a tax deferred basis for employee participants (“Employer Contribution Credit”). The Employer Contribution Credits are subject to various vesting restrictions and are available solely to Plan participants who are employees of the Bank. The Plan is intended to be a “top hat” plan under various provisions of the Employee Retirement Income Security Act of 1974, as amended.

Each Plan participant’s account will be adjusted for credited interest or increases or decreases in the realizable net asset value, as applicable, of the designated deemed Plan investments. Benefit payments under the Plan, which in the aggregate equal the participant’s vested account balance, will be paid in a lump sum or in five or ten substantially equal, annual installments, commencing on the date or dates selected by the Plan’s participants.

No amounts have been deferred or were expensed under this Plan in the accompanying statements of income for 2006, 2005 or 2004.

Stock-based compensation plan:

The 2001 Plan provides that 260,000 shares of the Company’s common stock will be reserved for the granting of both incentive stock options (ISO) and non-incentive stock options (NQSO) to purchase these shares. At December 31, 2006, there are 126,540 shares remaining that are reserved for future grants under this plan. The exercise price per share shall not be less than the fair market value of a share of common stock on the date on which such options were granted, subject to adjustments for the effects of any stock splits or stock dividends, and may be exercised not later than ten years after the grant date.

The following is a summary of transactions in the Plan during the years ended December 31, 2006, 2005 and 2004.

	Options Issued And Outstanding		Weighted-Average Exercise Price
Balance at December 31, 2003		133,660		$	10.00
Exercised		2,250		10.00
Terminated		200		10.00
Granted		—		—
Balance at December 31, 2004		131,210		$	10.00
Exercised		1,200		10.00
Terminated		—		—
Granted		—		—
Balance at December 31, 2005		130,010		$	10.00
Exercised		—		—
Terminated		—		—
Granted		—		—
Balance at December 31, 2006		130,010		$	10.00

As noted in the table above, there were no options granted in 2006, 2005 or 2004. All prior grants were fully vested and exercisable as of December 31, 2003.

40

The 130,010 options outstanding as of December 31, 2006, have an aggregate intrinsic value, which is the amount that the market value of the underlying stock exceeds the exercise price of the option, of $3,185,000. The aggregate intrinsic value for the options exercised in 2004 and 2005 amounted to $22,000 and $29,000, respectively.

At December 31, 2006, 2005 and 2004, the 130,010, 130,010 and 131,210 options issued and outstanding, respectively, had exercise prices and weighted-average remaining contractual lives as follows:

December 31,	2006	2005	2004
Exercisable options:
Options outstanding	130,010	130,010	131,210
Weighted-average exercise price	$10.00	$10.00	$10.00
Weighted-average remaining contractual life (months)	58	70	82

Note 11.   Income Taxes:

Significant components of the Company’s deferred tax assets and liabilities at December 31, 2006 and 2005 were as follows:

	2006			2005
	(dollars in thousands)
Deferred tax assets:
Organizational costs	$	2		$	18
Allowance for loan losses	787			705
Unrealized loss on securities available-for-sale	72			126
Other	6			6
Total deferred tax assets	867			855
Deferred tax liabilities:
Depreciation	(34		)	(45		)
Total deferred tax liabilities	(34		)	(45		)
Net deferred tax assets	$	833		$	810

The decrease in the valuation allowance for deferred tax assets of $158,000 in 2005 and $599,000 in 2004, principally reflects the tax benefits realized when  the Company’s remaining net operating loss carryforward was used to offset income otherwise taxable and management’s assessment of the recoverability of the remaining deferred tax assets.

A reconciliation of the statutory income tax to the provision for income taxes included in the consolidated statements of income for the years ended December 31, 2006, 2005 and 2004 is as follows:

	2006			2005			2004
	(dollars in thousands)
Income before income tax	$	2,983		$	2,695		$	1,518
Tax rate	34		%	34		%	34		%
Income tax at statutory rate	1,014			917			516
Increases (decreases) in tax resulting from:
Valuation allowance	—			(158		)	(599		)
Tax exempt interest income	(97		)	(20		)	(6		)
State income taxes, net of federal income tax benefit	113			120			69
Other	32			4			20
Provision for income taxes	$	1,062		$	863		$	—

41

Significant components of the provision for income taxes for the years ended December 31, 2006, 2005 and 2004 are as follows:

	2006			2005			2004
	(dollars in thousands)
Taxes currently payable:
Federal	$	945		$	928		$	343
State	194			204			73
	1,139			1,132			416
Deferred tax expense (benefit):
Federal	(63		)	(91		)	167
State	(14		)	(20		)	16
	(77		)	(111		)	183
Change in valuation allowance for deferred tax assets	—			(158		)	(599		)
Total	$	1,062		$	863		$	—

Note 12.   Noninterest Expenses:

Noninterest expenses included in the consolidated statements of income for the years ended December 31, 2006, 2005 and 2004 include the following:

	2006			2005			2004
	(dollars in thousands)
Salaries	$	2,682		$	2,258		$	2,044
Bonus	199			246			255
Deferred personnel costs	(172		)	(148		)	(165		)
Payroll taxes	200			181			148
Employee insurance	155			122			106
Other employee benefits	124			106			61
Depreciation	227			177			187
Rent, net	254			245			214
Utilities	81			60			56
Repairs and maintenance	126			97			75
ATM expenses	77			62			54
Other occupancy and equipment expenses	93			69			47
Postage and supplies	80			59			64
Data processing	299			373			295
Advertising and promotion	253			192			139
Legal	17			17			23
Insurance	43			31			38
Consulting	49			45			43
Courier	46			40			34
Audit fees	125			109			87
Other	271			255			235
	$	5,229		$	4,596		$	4,040

Note 13.   Shareholders’ Equity:

Restrictions on dividends:

The amount of dividends that the Bank can pay to Bancorp without approval from the Federal Reserve Board is limited to its net profits for the current year plus its retained net profits for the preceding

42

two years. Under Maryland law, dividends may be paid without approval from the Department of Financial Institutions only out of undivided profits. At December 31, 2006, the Bank was limited from paying dividends to Bancorp by the positive amount of retained earnings it held, which amounts to $3,495,000, and by the requirement to meet certain capital ratios. The Bank did not pay any dividends to Bancorp in 2006, 2005, or 2004.

Restrictions on lending from subsidiary to parent:

Federal law imposes certain restrictions limiting the ability of the Bank to transfer funds to Bancorp in the forms of loans or advances. Section 23A of the Federal Reserve Act prohibits the Bank from making loans or advances to Bancorp in excess of 10 percent of its capital stock and surplus, as defined therein. There were no loans or advances outstanding at December 31, 2006 and 2005.

Capital:

The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory—and possibly additional discretionary—actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s and the Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Prompt corrective action provisions are not applicable to bank holding companies.

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and Tier 1 capital (as defined) to average assets (as defined). Management believes that the Company and the Bank met all capital adequacy requirements to which it is subject as of December 31, 2006 and 2005.

As of December 31, 2006, the most recent notification from the regulatory agencies categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized the Bank must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since that notification which management believes have changed the Bank’s category.

43

The Company’s and the Bank’s actual capital amounts and ratios at December 31, 2006 and 2005 are presented in the following tables:

	Actual			For Capital Adequacy Purposes			Minimum To  Be Well Capitalized Under Prompt Corrective Action Provisions
As of December 31, 2006	Amount		Ratio	Amount		Ratio	Amount		Ratio
	(dollars in thousands)
Total Capital
(to Risk-Weighted Assets):
Company	$	26,174	13.19%	$	15,873	8.00%	N/A		N/A
Bank	$	20,285	10.24%	$	15,840	8.00%	$	19,800	10.00	%
Tier 1 Capital
(to Risk-Weighted Assets):
Company	$	24,008	12.10%	$	7,937	4.00%	N/A		N/A
Bank	$	18,119	9.15%	$	7,920	4.00%	$	11,880	6.00	%
Tier 1 Capital
(to Average Assets):
Company	$	24,088	10.96%	$	8,762	4.00%	N/A		N/A
Bank	$	18,119	8.29%	$	8,746	4.00%	$	10,932	5.00	%

	Actual			For Capital Adequacy Purposes			Minimum To Be Well Capitalized Under Prompt Corrective Action Provisions
As of December 31, 2005	Amount		Ratio	Amount		Ratio	Amount		Ratio
	(dollars in thousands)
Total Capital
(to Risk-Weighted Assets):
Company	$	18,041	10.49%	$	13,753	8.00%	N/A		N/A
Bank	$	18,098	10.55%	$	13,720	8.00%	$	17,150	10.00	%
Tier 1 Capital
(to Risk-Weighted Assets):
Company	$	16,088	9.36%	$	6,877	4.00%	N/A		N/A
Bank	$	16,145	9.41%	$	6,860	4.00%	$	10,290	6.00	%
Tier 1 Capital
(to Average Assets):
Company	$	16,088	8.26%	$	7,787	4.00%	N/A		N/A
Bank	$	16,145	8.31%	$	7,772	4.00%	$	9,716	5.00	%

Bank

As the Company’s assets are less than $500,000,000, the Company is not currently subject to the capital adequacy requirements.

44

Note 14.   Fair Value of Financial Instruments:

In accordance with the disclosure requirements of SFAS No. 107, the estimated fair values of the Company’s financial instruments are as follows:

	December 31, 2006				December 31, 2005
	Carrying  Amount		Fair  Value		Carrying  Amount		Fair  Value
	(dollars in thousands)
Financial Assets
Cash and cash equivalents	$	26,483	$	26,483	$	28,510	$	28,510
Investment securities available-for-sale	29,174		29,174		18,952		18,952
Investment securities held-to-maturity	—		—		2,246		2,229
Restricted stock	938		938		821		821
Net loans	171,788		166,285		153,388		149,017
Accrued interest receivable	907		907		653		653
Financial Liabilities
Deposits	$	209,378	$	212,034	$	190,055	$	190,305
Short-term borrowings	450		450		450		450
Long-term debt	—		—		250		250
Junior subordinated debentures	6,186		6,186		—		—
Accrued interest payable	290		290		169		169

The following methods and assumptions were used to estimate the fair value disclosures for financial instruments as of December 31, 2006 and 2005:

Cash and cash equivalents:

The fair value of cash and cash equivalents is estimated to approximate the carrying amounts.

Investment securities and restricted stock:

Fair values are based on quoted market prices, except for certain restricted stocks where fair value equals par value because of certain redemption restrictions.

Loans:

Fair values are estimated for portfolios of loans with similar financial characteristics. Each portfolio is further segmented into fixed and adjustable rate interest terms by performing and non-performing categories.

The fair value of performing loans is calculated by discounting estimated cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The estimated cash flows do not anticipate prepayments.

Management has made estimates of fair value discount rates that it believes to be reasonable. However, because there is no market for many of these financial instruments, management has no basis to determine whether the fair value presented for loans would be indicative of the value negotiated in an actual sale.

Deposits:

The fair value of deposits with no stated maturity, such as noninterest-bearing demand deposits, savings, NOW accounts and money market accounts, is equal to the amount payable on demand at the

45

reporting date (that is, their carrying amounts). The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities. The fair value estimates do not include the benefit that results from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market.

Short-term borrowings:

The fair value of short-term borrowings is determined using rates currently available to the Company for debt with similar terms and remaining maturities.

Long-term debt:

The fair value of long-term debt is the same as the carrying amount since it is a variable interest rate instrument.

Junior subordinated debentures:

The junior subordinated debentures are unsecured obligations of the Company and are subordinate and junior in right of payment to all present and future senior indebtedness of the Company. The Company has entered into a guarantee, which together with its obligations under the junior subordinated debentures and the declaration of trust governing the Trust provides a full and unconditional guarantee of the Trust’s preferred securities. The fair value of junior subordinated debentures is determined using rates currently available to the Company for debt with similar terms and remaining maturities. See Note 8 for additional disclosures.

Accrued Interest:

The carrying amounts of accrued interest approximate fair value.

Note 15.   Transactions with Related Parties:

Loans:

In the normal course of banking business, loans are made to officers and directors of the Company, as well as to their associates. Such loans are made in the ordinary course of business with substantially the same terms (including interest rates and collateral) as those prevailing at the time for comparable transactions with other persons. They do not involve more than normal risk of collectability or present other unfavorable features. An analysis of the activity during 2006 and 2005 is as follows:

	(dollars in  thousands)
Balance, December 31, 2004		$	1,955
New loans		159
Repayments		(293		)
Balance, December 31, 2005		1,821
New loans		1,725
Repayments		(946		)
Balance, December 31, 2006		$	2,600

Consulting agreement:

On January 2, 2002, the Company entered into a consulting contract with a shareholder and director. This agreement engages the shareholder and director to devote his efforts to assist with facilities

46

management, Company expansion and other projects as directed by the Company’s President and expired on December 31, 2006.

As compensation for his services under this agreement, the shareholder and director was paid at a rate not to exceed $35,000 per year, or $175,000 over the agreement’s term.

The accompanying consolidated statements of income for the years ended December 31, 2006, 2005 and 2004 include $35,000 for each year from consulting expenses related to this Agreement.

This arrangement was extended to December 31, 2007 at an annual rate of $40,000.

Lease agreement:

The Company entered into a lease in July 2003 for approximately 3,800 square feet of office space owned by a limited liability company consisting of three shareholders/directors. The lease term commenced on July 10, 2003 and will expire on July 10, 2008. Pursuant to this lease, the current monthly payments are $4,300 with subsequent twelve-month periods subject to a five percent increase thereafter.

The Company entered into a lease in February 2005 for approximately 2,418 square feet of office space with the same limited liability company mentioned above. The lease term commenced on February 1, 2005 and will expire on January 31, 2010. Pursuant to this lease, the current monthly payments are $2,958 with subsequent twelve-month periods subject to a three percent increase thereafter.

Note 16.   Commitments and Contingencies:

Financial instruments:

In the normal course of business, there are outstanding commitments, contingent liabilities and other financial instruments that are not reflected in the accompanying consolidated financial statements. These include commitments to extend credit and standby letters of credit, which are some of the instruments used by the Company to meet the financing needs of its customers. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the balance sheet.

The Company’s exposure to credit loss in the event of nonperformance by the other parties to the financial instrument for these commitments is represented by the contractual amounts of those instruments. The Company uses the same credit policies in making commitments as it does for on-balance sheet instruments. These commitments as of December 31, 2006 and 2005 were as follows:

	2006			2005
	Contractual Amount			Contractual  Amount
	(dollars in thousands)
Financial instruments whose notional or contract amounts represent credit risk:
Commitments to extend credit		$	38,601		$	29,423
Standby letters of credit		3,535			2,761
Total		$	42,136		$	32,184

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Certain commitments have fixed expiration dates, or other termination clauses, and may require payment of a fee. Many of the commitments are expected to expire without being drawn upon; accordingly, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral or other security obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation. Collateral held varies but may include deposits held in

47

financial institutions; U.S. Treasury securities; other marketable securities; accounts receivable; inventory; property and equipment; personal residences; income-producing commercial properties and land under development. Personal guarantees are also obtained to provide added security for certain commitments.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to guarantee the installation of real property improvements and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company holds collateral and obtains personal guarantees supporting those commitments for which collateral or other security is deemed necessary.

Note 17.   Frederick County Bancorp, Inc. (Parent Company) Condensed Financial Information:

Balance Sheets

	December 31,
	2006			2005
	(dollars in thousands)
Assets
Cash	$	5,958		$	225
Investment securities available-for-sale-at-fair value	400			400
Investment in banking subsidiary	18,004			15,945
Investment in other subsidiary	186			—
Other assets	14			48
Total assets	$	24,562		$	16,618
Liabilities and Shareholders’ Equity
Payable to subsidiary	$	3		$	30
Short-term borrowings	450			450
Long-term debt	—			250
Junior subordinated debentures	6,186			—
Other liabilities	30			—
Total liabilities	6,669			730
Common stock	15			15
Additional paid-in capital	14,652			14,652
Retained earnings	3,341			1,421
Accumulated other comprehensive income (loss)	(115		)	(200		)
Total shareholders’ equity	17,893			15,888
Total liabilities and shareholders’ equity	$	24,562		$	16,618

48

Statements of Income

	Years Ended December 31,
	2006		2005		2004
	(dollars in thousands)
Interest income	$	16	$	3	$	1
Expenses:
Interest on short-term borrowings	38		29		18
Interest on long-term debt	10		7		—
Interest on junior subordinated debentures	18		—		—
Other	32		16		15
Total expenses	98		52		33
Loss before provision for income taxes and equity in undistributed earnings of subsidiaries	(82)		(49)		(32)
Provision for income taxes (benefits)	(28)		(18)		—
Loss before equity in undistributed earnings of subsidiaries	(54)		(31)		(32)
Equity in undistributed earnings of subsidiaries	1,974		1,863		1,550
Net income	$	1,920	$	1,832	$	1,518

Statements of Cash Flows

	Years Ended December 31,
	2006			2005			2004
	(dollars in thousands)
Cash flows from operating activities:
Net income	$	1,920		$	1,832		$	1,518
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Equity in undistributed earnings of subsidiaries	(1,974		)	(1,863		)	(1,550		)
(Increase) decrease in receivable from subsidiaries	—			147			(147		)
(Increase) decrease in other assets	34			(48		)	70
(Decrease) increase in payable to subsidiaries	(27		)	30			—
(Decrease) increase in other liabilities	30			(147		)	147
Net cash provided by (used in) operating activities	(17		)	(49		)	38
Cash flows from investing activities:
Purchases of investment securities available-for-sale	—			(150		)	(250		)
Investment in FCBI Statutory Trust I	(186		)	—			—
Net cash used in financing activities	(186		)	(150		)	(250		)
Cash flows from financing activities:
Proceeds from short-term borrowings	—			—			330
Proceeds from issuance of long-term debt	—			250			—
Repayment of long-term debt	(250		)	—			—
Proceeds from issuance of junior subordinated debentures	6,186			—			—
Proceeds from issuance of common stock	—			20			24
Net cash provided by financing activities	5,936			270			354
Net increase in cash	5,733			71			142
Beginning cash	225			154			12
Ending cash	$	5,958		$	225		$	154

49

Note 18.   Quarterly Results of Operations (unaudited):

The following is a summary of the Company’s unaudited quarterly results of operations:

	2006
	December 31,			September 30,			June 30,			March 31,
	(dollars in thousands, except per share amounts)
Interest income		$	3,587		$	3,534		$	3,440		$	3,174
Interest expense		1,596			1,484			1,355			1,214
Net interest income		1,991			2,050			2,085			1,960
Provision for loan losses		33			60			60			60
Noninterest income		99			80			74			85
Noninterest expenses		1,370			1,372			1,302			1,185
Income before income taxes		687			698			797			800
Provision for income taxes		227			230			284			321
Net income		460			468			513			479
Basic earnings per share		0.32			0.32			0.35			0.33
Diluted earnings per share		0.30			0.31			0.34			0.31

	2005
	December 31,			September 30,				June 30,				March 31,
	(dollars in thousands, except per share amounts)
Interest income		$	3,003		$	2,782			$	2,581			$	2,353
Interest expense		1,054			855				719				624
Net interest income		1,949			1,927				1,862				1,729
Provision for loan losses		—			150				150				150
Net securities gains (losses)		—			(7		)		(1		)		—
Noninterest income, excluding securities gains (losses)		68			73				79				62
Noninterest expenses		1,207			1,189				1,135				1,065
Income before income taxes		810			654				655				576
Provision for income taxes		302			246				255				60
Net income		508			408				400				516
Basic earnings per share		0.35			0.28				0.28				0.35
Diluted earnings per share		0.33			0.27				0.26				0.34

Note 19.   Subsequent Events:

On February 19, 2007 the Company’s branch located at 1595 Opossumtown Pike, Frederick, Maryland was destroyed as a result of a fire which occurred during an apparent robbery attempt of a store in the same shopping center, and resulted in the loss of the entire shopping center. The Company has determined that its insurance coverage is adequate, and the fire damage should not result in a material loss. Management is exploring various options to maintain service to customers of the branch, including a temporary site, increased courier service to its commercial customers and relocating the branch office.

50

BUSINESS

General

Frederick County Bancorp, Inc. (the “Bancorp”), the parent company for its wholly-owned subsidiary Frederick County Bank (the “Bank” and together with Bancorp, the “Company”), was organized in September 2003. The Bank was incorporated under the laws of the state of Maryland in August 2000 and commenced banking operations in October 2001. The Bank, headquartered in Frederick, Maryland, currently operates out of its main office and three branch offices. The Bank was organized by successful members of the business community in Frederick, Maryland and an experienced senior management team to operate as a local business bank alternative to the superregional financial institutions, which dominate its primary market area. The primary service area of the Bank is Frederick County, Maryland, with a secondary market area in the surrounding counties of Carroll, Howard, Montgomery and Washington. The Bank’s mission is to serve the needs of the business and professional community of Frederick County by building long-term relationships. The Bank seeks to focus on relationship banking, providing each customer with a number of services, familiarizing itself with, and addressing itself to, customer needs. The Bank also seeks to become an integral part of the community, a responsible citizen and make decisions based on what is good for the community.

The Company also has a subsidiary called FCBI Statutory Trust I. See Note 8 for additional disclosures.

Description of Services

The Bank offers full commercial banking services to its business and professional clients. The Bank primarily emphasizes providing commercial banking services to corporations, partnerships, small and medium-sized businesses and sole proprietorships, as well as to non-profit organizations and associations and investors living or working in Frederick County. The Bank also provides residential mortgage loans and a full line of retail services to accommodate the individual needs of corporate customers and residents of the community served by the Bank.

The Bank’s commercial loan portfolio consists of term loans, lines of credit and owner occupied commercial real estate loans provided to primarily locally based borrowers. Traditional installment loans and personal lines of credit are available on a selective basis.

Services offered to our customers include, but are not limited to, the following:

·Commercial loans for business purposes to business owners and investors for plant and equipment, personal lines of credit, working capital, real estate renovation, and other sound business purposes;

·Commercial real estate loans on income producing properties with an emphasis on adequate debt service coverage and liquidity. Other criteria include satisfactory loan to value ratios as determined by valuations from recognized appraisers. Loans will be made primarily at variable rates, with fixed rates in the two to five year range, with maturities normally no longer than five to ten years;

·SBA guaranteed loans;

·Cash Management services, including sweep accounts, repurchase agreements, account reconciliation, credit card depository, Automated Clearing House origination, wire transfers, night depository;

·Merchant credit card services for the deposit and immediate credit of sales drafts from retail merchants and professionals such as doctors and attorneys;

·Commercial depository services including interest bearing sweep accounts;

51

·Business checking accounts, and payroll service through outside payroll processors;

·Other commercial services based on the individual needs of the customer including direct data services, reconciliation of accounts, night depository, safe deposit boxes, and business services;

·On-line data communication with Bank customers;

·ATM services;

·Equity loans on real estate, home improvement loans, and overdraft checking privileges against preauthorized lines of credit;

·Residential mortgage loans; and

·Retail depository services including personal checking accounts, NOW accounts, regular savings accounts, money market savings accounts, certificates of deposit, and IRA accounts.

The Bank also provides courier services for deposits and other banking services, to better serve customers who are not conveniently located near the Bank’s offices.

The direct lending activities in which the Bank engages each carries the risk that the borrowers will be unable to perform on their obligations. As such, interest rate policies of the Federal Reserve Board and general economic conditions, nationally and in the Bank’s primary market area have a significant impact on the Bank and the Bank’s results of operations. To the extent that economic conditions deteriorate, business and individual borrowers may be less able to meet their obligations to the Bank in full, in a timely manner, resulting in decreased earnings or losses to the Bank. To the extent that loans are secured by real estate, adverse conditions in the real estate market may reduce the borrower’s ability to generate the necessary cash flow for repayment of the loan, and reduce the Bank’s ability to collect the full amount of the loan upon a default. To the extent the Bank makes fixed rate loans, general increases in interest rates will tend to reduce the Bank’s spread as the interest rates the Bank must pay for deposits increase while interest income is flat. Economic conditions and interest rates may also adversely affect the value of property pledged as security for loans.

Whenever appropriate and available, the Bank seeks Federal and State loan guarantees, such as the Small Business Administration’s “7A” and “504” loan programs to reduce risks. The Bank generally requires personal guarantees on all loans; approval of exceptions to this policy is documented. All borrowers are required to forward annual corporate, partnership and personal financial statements to comply with bank policy and enforced through the loan covenants documentation for each transaction. Interest rate risks to the Bank are mitigated by using either floating interest rates or by fixing rates for a short period of time.

Consistent with the objective of the Bank to serve the needs of the business community, the Bank seeks to concentrate its assets in commercial loans and commercial real estate loans. To be consistent with the requirements of prudent banking practices, adequate assets will be invested in high-grade securities to provide liquidity and safety.

The risk of nonpayment (or deferred payment) of loans is inherent in commercial banking. The Bank’s marketing focus on small to medium-sized businesses may result in the assumption by the Bank of certain lending risks that are different from those attendant to loans to larger companies. Management of the Bank carefully evaluates all loan applications and attempts to minimize its credit risk exposure by use of thorough loan application, approval and monitoring procedures, however, there can be no assurance that such procedures can significantly reduce such lending risks.

Source of Business.   Management believes that the market segments targeted, small to medium sized businesses and professionals in the Bank’s market area, demand the convenience and personal service that a smaller, independent financial institution can offer. It is these themes of convenience and personal

52

service that form the basis of the Bank’s business development strategies. The Bank provides services from its centrally located main office in Frederick Maryland, one branch on both the north and south sides of Frederick City, along with its branch in Walkersville, Maryland, which it believes complement the needs of the Bank’s existing and potential customers, and provide prospects for additional growth and expansion. The Bank has implemented a courier service to better serve local customers who are not conveniently located near one of the Bank’s offices. Subject to obtaining necessary regulatory approvals, capital adequacy, the identification of appropriate sites, then current business demand and other factors, the Bank plans to establish additional branch offices over the next two years. There can be no assurance that the Bank will establish any additional branches or that they will be profitable.

The Bank seeks to capitalize upon the extensive business and personal contacts and relationships of its Directors and Executive Officers to develop the Bank’s customer base, as well as relying on Director referrals, officer-originated calling programs and customer and shareholder referrals.

Market Area and Competition

Location and Market Area.   The headquarters for Bancorp and the Bank is located at 9 North Market Street, Frederick, Maryland 21701, in downtown Frederick. The Bank’s main banking office is located at 30 West Patrick Street, Frederick, Maryland and has two branches located in Frederick, Maryland, one at 1595 Opossumtown Pike, and the second at 6910 Crestwood Boulevard. The third  branch is located in Walkersville, Maryland at 200 Commerce Drive. The primary service area of the Bank is Frederick County, Maryland, with a secondary market area in the surrounding counties of Carroll, Howard, Montgomery and Washington. Frederick County and the City of Frederick have experienced significant consolidation in the banking market over the past seven years. Other than the Bank, no commercial bank based in Frederick County has been organized since 1989, and since the acquisition of FCNB Bank by BB&T Corporation in 2001 and Farmers and Mechanics Bank by Mercantile Bankshares Corporation in 2003, which itself has entered into an agreement to be acquired by PNC Financial Services Group, Inc., there are no other financial institutions based in Frederick City which are not affiliated with a larger regional or superregional organization. The Bank believes that market and banking trends provide an opportunity for the Bank to execute a focused strategy of offering personal and customized services and attract underserved and dissatisfied small business clients.

Frederick County, located in central Maryland, had a 2004 population of approximately 217,653. This represented an increase of 11.5% from 2000. The population of Frederick County is anticipated to continue to grow, to approximately 238,000 in 2010 and 281,710 in 2020. Frederick City has experienced similar population growth, resulting in a 2003 population of approximately 56,128.

The County currently boasts approximately 100,000 jobs, expected to increase approximately 20% over each of the next two decades, to approximately 121,000 in 2010 and 148,500 in 2020. Raw employment figures in Frederick County do not reflect the significant intercounty commuter traffic between Frederick and surrounding counties. A significant portion of Frederick residents work in other jurisdictions, and a substantial number of Frederick County jobs are held by nonresidents. The economy of Frederick County is highly diversified.

53

As of 2000, employment was distributed among the following categories:

Sector	Percent Of Jobs
Agricultural		2.6	%
Construction		10.7	%
Manufacturing		10.1	%
Wholesale and Retail Trade		25.7	%
Finance Insurance and Real Estate		7.2	%
Transportation and Utilities		2.5	%
Services (includes business, health, hospital, legal and education)		27.4	%
Government		13.8	%

Competition.   Deregulation of financial institutions and holding company acquisitions of banks across state lines has resulted in widespread, fundamental changes in the financial services industry. This transformation, although occurring nationwide, is particularly intense in Frederick County, and the nearby Washington, DC and Baltimore metropolitan areas, because of the changes in the area’s economic base in recent years and changing federal and state laws authorizing interstate mergers and acquisitions of banks, and the interstate establishment or acquisition of branches.

In Frederick County, Maryland, competition is exceptionally keen from large banking institutions headquartered outside of Maryland. In addition, the Bank will compete with other community banks, savings and loan associations, credit unions, mortgage companies, finance companies, the online divisions of out of market institutions, and others providing financial services. Among the advantages that many of these institutions have over the Bank are their abilities to finance extensive advertising campaigns, maintain extensive branch networks and technology investments, and to directly offer certain services, such as international banking and trust services, which will not be offered directly by the Bank. Further, the greater capitalization of the larger institutions allows for substantially higher lending limits than the Bank. Certain of these competitors have other advantages, such as tax exemption in the case of credit unions, and lesser regulation in the case of mortgage companies and finance companies.

The Gramm-Leach-Bliley Act (the “GLB Act”) created a new type of regulated entity, the financial holding company that can offer a broad range of financial products. These new financial holding companies are able to affiliate with and engage in banking, securities, insurance and other financial activities not permitted under prior law. The GLB Act also permits banks with or without holding companies to establish and operate financial subsidiaries that may engage in most financial activities in which financial holding companies may engage. Large bank holding companies and other large financial service companies in particular will be able to take advantage of the new activities and provide a wider array of products than may be possible for smaller institutions such as the Bank.

Employees

At February 1, 2007, the Company employed fifty-three (53) persons on a full-time basis, two (2) of which are executive officers, and eight (8) persons on a part time basis. None of the Company’s employees are represented by any collective bargaining group, and the Company believes that its employee relations are good. The Company provides a benefit program, which includes health and dental insurance, a 401k plan, life and long-term disability insurance for substantially all full time employees and an incentive stock option plan for key employees and directors of the Company.

54

Properties

The main office of the Bancorp and the Bank is located at 30 West Patrick Street, Frederick, in 3,575 square feet on the ground floor of a seven (7)-story office building, comprised of 65,477 square feet. The Company leases the space under a five (5)-year lease, which expires in July 2011, at a current annual rent of $86,618; subject to annual increases of 3% per year. The Company has one 5-year renewal option.

The Antietam branch is located at 1595 Opposumtown Pike, Frederick, Maryland and consists of 1,770 square feet in a 28,000 square foot building. The property is occupied under a five (5)-year lease, which expires in May 2011, at a current annual rent of $46,168; subject to annual increases of 3%, plus additional rent relating to common area fees and taxes. The Company has one 5-year renewal option.

The Company leases approximately 3,800 square feet of office space located at 7 North Market Street, Frederick, Maryland,  used for the Company’s operations center, in a building owned by a limited liability company owned by three shareholders/directors. The lease term will expire in July 2008. Pursuant to this lease, the current annual payments are $51,603 and are subject to annual increases of 5% per year.

The Company leases approximately 2,418 square feet of office space at 9 North Market Street, Frederick, Maryland, with the same limited liability company mentioned above. The lease will expire in January 2010. Pursuant to this lease, the current annual payments are $35,490 and are subject to annual increases of 3% per year.

The Company also owns the premises for its branches located at 6910 Crestwood Boulevard, Frederick Maryland and 200 Commerce Drive, Walkersville, Maryland.

The Company believes that its existing facilities outlined above are adequate to conduct the Company’s business.

See subsequent event disclosure in Note 19 to the financial statements.

Controls and Procedures

The Company’s management, under the supervision and with the participation of the Chief Executive Officer and Chief Financial Officer, evaluated, as of the last day of the period covered by this report, the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rule 13a-15 under the Securities Exchange Act of 1934. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective. There were no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15 under the Securities Act of 1934) during the quarter ended December 31, 2006 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

Supervision and Regulation

Bancorp is registered as a bank holding company pursuant to the Bank Holding Company Act of 1956, as amended (the “Holding Company Act”) and, as such, is subject to supervision and regulation by the Federal Reserve. As a bank holding company, Bancorp is required to furnish to the Federal Reserve annual and quarterly reports of its operations and additional information and reports. Bancorp is also subject to regular examination by the Federal Reserve.

Under the Holding Company Act, a bank holding company must obtain the prior approval of the Federal Reserve before (1) acquiring direct or indirect ownership or control of any class of voting securities of any bank or bank holding company if, after the acquisition, the bank holding company would directly or indirectly own or control more than 5% of the class; (2) acquiring all or substantially all of the

55

assets of another bank or bank holding company; or (3) merging or consolidating with another bank holding company.

Under the Holding Company Act, any company must obtain approval of the Federal Reserve prior to acquiring control of Bancorp or the Bank. For purposes of the Holding Company Act, “control” is defined as ownership of 25% or more of any class of voting securities of Bancorp or the Bank, the ability to control the election of a majority of the directors, or the exercise of a controlling influence over management or policies of Bancorp or the Bank.

The Change in Bank Control Act and the related regulations of the Federal Reserve require any person or persons acting in concert (except for companies required to make application under the Holding Company Act), to file a written notice with the Federal Reserve before the person or persons acquire control of Bancorp or the Bank. The Change in Bank Control Act defines “control” as the direct or indirect power to vote 25% or more of any class of voting securities or to direct the management or policies of a bank holding company or an insured bank.

The Holding Company Act also limits the investments and activities of bank holding companies. In general, a bank holding company is prohibited from acquiring direct or indirect ownership or control of more than 5% of the voting shares of a company that is not a bank or a bank holding company or from engaging directly or indirectly in activities other than those of banking, managing or controlling banks, providing services for its subsidiaries, non-bank activities that are closely related to banking, and other financially related activities. The activities of Bancorp are subject to these legal and regulatory limitations under the Holding Company Act and Federal Reserve regulations.

In addition to being a bank holding company, Bancorp has also been designated a financial holding company and as such under federal banking law may engage in an expanded list of non-bank activities. Non-bank and financially related activities of bank holding companies and financial holding companies, also may be subject to regulation and oversight by regulators other than the Federal Reserve.

The Federal Reserve has the power to order a holding company or its subsidiaries to terminate any activity, or to terminate its ownership or control of any subsidiary, when it has reasonable cause to believe that the continuation of such activity or such ownership or control constitutes a serious risk to the financial safety, soundness, or stability of any bank subsidiary of that holding company.

The Federal Reserve has the power to prohibit dividends by bank holding companies if their actions constitute unsafe or unsound practices. The Federal Reserve has issued a policy statement on the payment of cash dividends by bank holding companies, which expresses the Federal Reserve’s view that a bank holding company should pay cash dividends only to the extent that the company’s net income for the past year is sufficient to cover both the cash dividends and a rate of earnings retention that is consistent with the company’s capital needs, asset quality, and overall financial condition.

The Bank, as a Maryland chartered commercial bank which is a member of the Federal Reserve System (a “state member bank”) and whose accounts are insured by the Bank Insurance Fund of the FDIC up to the maximum legal limits of the FDIC, is subject to regulation, supervision and regular examination by the Maryland Department of Financial Institutions and the Federal Reserve Board. The regulations of these various agencies govern most aspects of the Bank’s business, including required reserves against deposits, loans, investments, mergers and acquisitions, borrowing, dividends and location and number of branch offices. The laws and regulations governing the Bank generally have been promulgated to protect depositors and the deposit insurance funds, and not for the purpose of protecting shareholders.

Competition among commercial banks, savings and loan associations, and credit unions has increased following enactment of legislation, which greatly expanded the ability of banks and bank holding companies to engage in interstate banking or acquisition activities. As a result of federal and state legislation, banks in the Washington, DC/Maryland/Virginia area can, subject to limited restrictions,

56

acquire or merge with a bank in another of the jurisdictions, and can branch de novo in any of the jurisdictions. The GLB Act allows a wider array of companies to own banks, which could result in companies with resources substantially in excess of the Bank’s entering into competition with the Bank.

Banking is a business, which depends on interest rate differentials. In general, the differences between the interest paid by a bank on its deposits and its other borrowings and the interest received by a bank on loans extended to its customers and securities held in its investment portfolio constitute the major portion of the Bank’s earnings. Thus, the earnings and growth of the Bank are subject to the influence of economic conditions generally, both domestic and foreign, and also to the monetary and fiscal policies of the United States and its agencies, particularly, as it relates to monetary policy, the Federal Reserve Board, which regulates the supply of money through various means including open market dealings in United States government securities. The nature and timing of changes in such policies and their impact on the Bank cannot be predicted.

Branching and Interstate Banking.   The federal banking agencies are authorized to approve interstate bank merger transactions without regard to whether such transaction is prohibited by the law of any state, unless the home state of one of the banks has opted out of the interstate bank merger provisions of the Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994 (the “Riegle-Neal Act”) by adopting a law after the date of enactment of the Riegle-Neal Act and prior to June 1, 1997 which applies equally to all out-of-state banks and expressly prohibits merger transactions involving out-of-state banks. Interstate acquisitions of branches are permitted only if the law of the state in which the branch is located permits such acquisitions. Such interstate bank mergers and branch acquisitions are also subject to the nationwide and statewide insured deposit concentration limitations described in the Riegle-Neal Act.

The Riegle-Neal Act authorizes the federal banking agencies to approve interstate branching de novo by national and state banks in states, which specifically allow for such branching. The District of Columbia, Maryland and Virginia have all enacted laws, which permit interstate acquisitions of banks and bank branches and permit out-of-state banks to establish de novo branches.

USA Patriot Act.   Under the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act, commonly referred to as the “USA Patriot Act” or the “Patriot Act”, financial institutions are subject to prohibitions against specified financial transactions and account relationships, as well as enhanced due diligence standards intended to detect, and prevent, the use of the United States financial system for money laundering and terrorist financing activities. The Patriot Act requires financial institutions, including banks, to establish anti-money laundering programs, including employee training and independent audit requirements, meet minimum standards specified by the act, follow minimum standards for customer identification and maintenance of customer identification records, and regularly compare customer lists against lists of suspected terrorists, terrorist organizations and money launderers. The costs or other effects of the compliance burdens imposed by the Patriot Act or future anti-terrorist, homeland security or anti-money laundering legislation or regulations cannot be predicted with certainty.

Capital Adequacy Guidelines.   The Federal Reserve Board and the FDIC have adopted risk based capital adequacy guidelines pursuant to which they assess the adequacy of capital in examining and supervising banks and bank holding companies and in analyzing bank regulatory applications. Risk-based capital requirements determine the adequacy of capital based on the risk inherent in various classes of assets and off-balance sheet items. The risk based capital guidelines will not be applicable to the Company until it has in excess of $500 million in assets, it has public debt or it engages in certain highly leveraged activities.

State member banks are expected to meet a minimum ratio of total qualifying capital (the sum of core capital (Tier 1) and supplementary capital (Tier 2)) to risk weighted assets of 8%. At least half of this amount (4%) should be in the form of core capital. Tier 1 Capital generally consists of the sum of common

57

shareholders’ equity and perpetual preferred stock (subject in the case of the latter to limitations on the kind and amount of such stock which may be included as Tier 1 Capital), less goodwill, without adjustment for changes in the market value of securities classified as “available for sale” in accordance with FAS 115. Tier 2 Capital consists of the following: hybrid capital instruments; perpetual preferred stock which is not otherwise eligible to be included as Tier 1 Capital; term subordinated debt and intermediate-term preferred stock; and, subject to limitations, general allowances for loan losses. Assets are adjusted under the risk-based guidelines to take into account different risk characteristics, with the categories ranging from 0% (requiring no risk-based capital) for assets such as cash and certain U.S. government and agency securities, to 100% for the bulk of assets which are typically held by a bank, including certain multi-family residential and commercial real estate loans, commercial business loans and consumer loans. Residential first mortgage loans on one to four family residential real estate and certain seasoned multi-family residential real estate loans, which are not 90 days or more past-due or non-performing and which have been made in accordance with prudent underwriting standards are assigned a 50% level in the risk-weighing system, as are certain privately-issued mortgage-backed securities representing indirect ownership of such loans. Off-balance sheet items also are adjusted to take into account certain risk characteristics.

In addition to the risk-based capital requirements, the Federal Reserve Board has established a minimum 3.0% Leverage Capital Ratio (Tier 1 Capital to total adjusted assets) requirement for the most highly-rated banks, with an additional cushion of at least 100 to 200 basis points for all other banks, which effectively increases the minimum Leverage Capital Ratio for such other banks to 4.0% – 5.0% or more. The highest-rated banks are those that are not anticipating or experiencing significant growth and have well diversified risk, including no undue interest rate risk exposure, excellent asset quality, high liquidity, good earnings and, in general, those which are considered a strong banking organization. A bank having less than the minimum Leverage Capital Ratio requirement shall, within 60 days of the date as of which it fails to comply with such requirement, submit a reasonable plan describing the means and timing by which the bank shall achieve its minimum Leverage Capital Ratio requirement. A bank which fails to file such plan is deemed to be operating in an unsafe and unsound manner, and could subject the bank to a cease-and-desist order. Any insured depository institution with a Leverage Capital Ratio that is less than 2.0% is deemed to be operating in an unsafe or unsound condition pursuant to Section 8(a) of the Federal Deposit Insurance Act (the “FDIA”) and is subject to potential termination of deposit insurance. However, such an institution will not be subject to an enforcement proceeding solely on account of its capital ratios, if it has entered into and is in compliance with a written agreement to increase its Leverage Capital Ratio and to take such other action as may be necessary for the institution to be operated in a safe and sound manner. The capital regulations also provide, among other things, for the issuance of a capital directive, which is a final order issued to a bank that fails to maintain minimum capital or to restore its capital to the minimum capital requirement within a specified time period. Such a directive is enforceable in the same manner as a final cease-and-desist order.

Prompt Corrective Action.   Under Section 38 of the FDIA, each federal banking agency is required to implement a system of prompt corrective action for institutions, which it regulates. The federal banking agencies have promulgated substantially similar regulations to implement the system of prompt corrective action established by Section 38 of the FDIA. Under the regulations, a bank shall be deemed to be: (i) “well capitalized” if it has a Total Risk Based Capital Ratio of 10.0% or more, a Tier 1 Risk Based Capital Ratio of 6.0% or more, a Leverage Capital Ratio of 5.0% or more and is not subject to any written capital order or directive; (ii) “adequately capitalized” if it has a Total Risk Based Capital Ratio of 8.0% or more, a Tier 1 Risk Based Capital Ratio of 4.0% or more and a Tier 1 Leverage Capital Ratio of 4.0% or more (3.0% under certain circumstances) and does not meet the definition of “well capitalized;” (iii) “undercapitalized” if it has a Total Risk Based Capital Ratio that is less than 8.0%, a Tier 1 Risk based Capital Ratio that is less than 4.0% or a Leverage Capital Ratio that is less than 4.0% (3.0% under certain circumstances); (iv) “significantly undercapitalized” if it has a Total Risk Based Capital Ratio that is less

58

than 6.0%, a Tier 1 Risk Based Capital Ratio that is less than 3.0% or a Leverage Capital Ratio that is less than 3.0%; and (v) “critically undercapitalized” if it has a ratio of tangible equity to total assets that is equal to or less than 2.0%.

An institution generally must file a written capital restoration plan which meets specified requirements with an appropriate federal banking agency within 45 days of the date the institution receives notice or is deemed to have notice that it is undercapitalized, significantly undercapitalized or critically undercapitalized. A federal banking agency must provide the institution with written notice of approval or disapproval within 60 days after receiving a capital restoration plan, subject to extensions by the applicable agency.

An institution, which is required to submit a capital restoration plan, must concurrently submit a performance guaranty by each company that controls the institution. Such guaranty shall be limited to the lesser of (i) an amount equal to 5.0% of the institution’s total assets at the time the institution was notified or deemed to have notice that it was undercapitalized or (ii) the amount necessary at such time to restore the relevant capital measures of the institution to the levels required for the institution to be classified as adequately capitalized. Such a guaranty shall expire after the federal banking agency notifies the institution that it has remained adequately capitalized for each of four consecutive calendar quarters. An institution which fails to submit a written capital restoration plan within the requisite period, including any required performance guaranty, or fails in any material respect to implement a capital restoration plan, shall be subject to the restrictions in Section 38 of the FDIA which are applicable to significantly undercapitalized institutions.

A “critically undercapitalized institution” is to be placed in conservatorship or receivership within 90 days unless the FDIC formally determines that forbearance from such action would better protect the deposit insurance fund. Unless the FDIC or other appropriate federal banking regulatory agency makes specific further findings and certifies that the institution is viable and is not expected to fail, an institution that remains critically undercapitalized on average during the fourth calendar quarter after the date it becomes critically undercapitalized must be placed in receivership. The general rule is that the FDIC will be appointed as receiver within 90 days after a bank becomes critically undercapitalized unless extremely good cause is shown and an extension is agreed to by the federal regulators. In general, good cause is defined as capital, which has been raised and is imminently available for infusion into the bank except for certain technical requirements, which may delay the infusion for a period of time beyond the 90 day time period.

Immediately upon becoming undercapitalized, an institution shall become subject to the provisions of Section 38 of the FDIA, which (i) restrict payment of capital distributions and management fees; (ii) require that the appropriate federal banking agency monitor the condition of the institution and its efforts to restore its capital; (iii) require submission of a capital restoration plan; (iv) restrict the growth of the institution’s assets; and (v) require prior approval of certain expansion proposals. The appropriate federal banking agency for an undercapitalized institution also may take any number of discretionary supervisory actions if the agency determines that any of these actions is necessary to resolve the problems of the institution at the least possible long-term cost to the deposit insurance fund, subject in certain cases to specified procedures. These discretionary supervisory actions include: requiring the institution to raise additional capital; restricting transactions with affiliates; requiring divestiture of the institution or the sale of the institution to a willing purchaser; and any other supervisory action that the agency deems appropriate. These and additional mandatory and permissive supervisory actions may be taken with respect to significantly undercapitalized and critically undercapitalized institutions.

Additionally, under Section 11(c)(5) of the FDIA, a conservator or receiver may be appointed for an institution where:  (i) an institution’s obligations exceed its assets;  (ii) there is substantial dissipation of the institution’s assets or earnings as a result of any violation of law or any unsafe or unsound practice; 

59

(iii) the institution is in an unsafe or unsound condition; (iv) there is a willful violation of a cease-and-desist order; (v) the institution is unable to pay its obligations in the ordinary course of business; (vi) losses or threatened losses deplete all or substantially all of an institution’s capital, and there is no reasonable prospect of becoming “adequately capitalized” without assistance; (vii) there is any violation of law or unsafe or unsound practice or condition that is likely to cause insolvency or substantial dissipation of assets or earnings, weaken the institution’s condition, or otherwise seriously prejudice the interests of depositors or the insurance fund; (viii) an institution ceases to be insured; (ix) the institution is undercapitalized and has no reasonable prospect that it will become adequately capitalized, fails to become adequately capitalized when required to do so, or fails to submit or materially implement a capital restoration plan; or (x) the institution is critically undercapitalized or otherwise has substantially insufficient capital.

Regulatory Enforcement Authority.   Federal banking law grants substantial enforcement powers to federal banking regulators. This enforcement authority includes, among other things, the ability to assess civil money penalties, to issue cease-and-desist or removal orders and to initiate injunctive actions against banking organizations and institution-affiliated parties. In general, these enforcement actions may be initiated for violations of laws and regulations and unsafe or unsound practices. Other actions or inactions may provide the basis for enforcement action, including misleading or untimely reports filed with regulatory authorities.

Deposit Insurance Premiums.   Pursuant to deposit insurance reform legislation, in December 2006, the FDIC adopted a new risk based assessment system for determining deposit insurance premiums. Under the new requirements, four risk categories (I-IV), each subject to different premium rates, are established, based upon an institution’s status as well capitalized, adequately capitalized or undercapitalized, and the institution’s supervisory rating. Under the new rules, all insured depository institutions will pay deposit insurance premiums, currently ranging between 5 and 7 basis points on an institution’s assessment base for institutions in risk category I (well capitalized institutions perceived as posing the least risk to the insurance fund), and 10, 28 and 43 basis points for institutions in  risk categories II, III, and IV. The level of rates are subject to periodic adjustment by the FDIC.

RISK FACTORS

There can be no assurance that we will be able to maintain profitable operations.

Although we have operated on a profitable basis since January 2003, there can be no assurance that we will be able to continue operating on a profitable basis, or that we will be able to increase our level of profits and shareholder returns. Our continued growth and profitability depend on our continued acceptance by the community, marketing efforts, competitive pricing, ability to hire and retain experienced personnel, competition by existing and new entrants into the market and other factors. Our efforts at expansion of our branch network and asset base may not prove successful. The failure to remain profitable may reduce the value of an investment in our common stock.

60

A substantial portion of our loans are real estate related loans in the Frederick, Maryland area, and substantially all of our loans are commercial real estate or commercial and industrial loans made to borrowers in this area. Adverse changes in the real estate market or economy in this area could lead to higher levels of problem loans and charge-offs, and adversely affect our earnings and financial condition.

We have a substantial amount of loans secured by real estate in the Frederick, Maryland area as collateral, and substantially all of our loans are to borrowers in that area. At December 31, 2006, 42% of our loans were commercial real estate loans, 17% of construction and land development loans and an additional 14% were commercial and industrial loans, which are not primarily secured by real estate. These concentrations expose us to the risk that adverse developments in the real estate market, or in the general economic conditions, in our market area, could increase the levels of nonperforming loans and charge-offs, and reduce loan demand and deposit growth. In that event, we would likely experience lower earnings or losses. Additionally, if economic conditions in the area deteriorate, or there is significant volatility or weakness in the economy or any significant sector of the area’s economy, our ability to develop our business relationships may be diminished, the quality and collectibility of our loans may be adversely affected, the value of collateral may decline and loan demand may be reduced.

Further, under guidance adopted by the federal banking regulators, banks which have concentrations in construction, land development or commercial real estate loans (other than loans for majority owner occupied properties) would be expected to maintain higher levels of risk management and, potentially, higher levels of capital. It is possible that we may be required to maintain higher levels of capital than we would otherwise be expected to maintain as a result of our levels of construction, development and commercial real estate loans, which may require us to obtain additional capital sooner than we would otherwise seek it, which may reduce shareholder returns.

Lack of seasoning of our loan portfolio may increase the risk of credit defaults in the future, which would adversely affect our financial condition and results of operations.

Most of the loans in our loan portfolio were originated within the past four years. In general, loans do not begin to show signs of credit deterioration or default until they have been outstanding for some period of time, a process referred to as “seasoning.” As a result, a portfolio of older loans will usually behave more predictably than a newer portfolio, although there can be no assurance that more seasoned loans will be of higher quality or perform better. Because our loan portfolio is relatively new, the current level of delinquencies and defaults may not be representative of the level that will prevail when the portfolio becomes more seasoned, which may be somewhat higher than current levels. Defaults on loans would negatively affect our financial condition, results of operations and financial prospects.

Losses related to any single loan could have a significant impact on our financial conditions and results of operations.

As a result of our focus on commercial lending, our loan portfolio is currently comprised of a relatively small number of loans, many of which have balances in excess of 5% of our shareholder’s equity. Additionally, commercial and industrial loans not primarily secured by real estate are typically made based on the ability of the borrower to make payment on the loan from the cash flow of the business, and are collateralized primarily by business assets such as equipment, inventory and accounts receivable. These assets are often subject to depreciation over time, may be more difficult than real estate collateral to evaluate, and may be more difficult to realize the value of upon foreclosure. As a result, the availability of funds for repayment of such loans is often contingent on the success of the business itself. Although we rigorously underwrite and structure our loans, and monitor the financial condition of our borrowers in an effort to avoid or minimize losses, unexpected reversals in the business of an individual borrower can occur, and the resulting decline in the quality of loans to such borrowers, and related provisions for credit losses, could have a material adverse affect on our earnings, financial condition and shareholder returns.

61

Our financial condition and results of operations would be adversely affected if our allowance for loan losses is not sufficient to absorb actual losses or if we are required to increase our allowance for loan losses.

Experience in the banking industry indicates that a portion of our loans will become delinquent, and that some may only be partially repaid or may never be repaid at all. Despite our underwriting criteria, we may experience losses for reasons beyond our control, such as general economic conditions. Although we believe that our allowance for loan losses is maintained at a level adequate to absorb any inherent losses in our loan portfolio, these estimates of loan losses are necessarily subjective and their accuracy depends on the outcome of future events. If we need to make significant and unanticipated increases in our loss allowance in the future, our results of operations would be materially adversely affected at that time.

Our bank regulators may require us to increase our allowance for loan losses, which could have a negative effect on our financial condition and results of operations.

Federal and state regulators, as an integral part of their supervisory function, periodically review our allowance for loan losses. These regulatory agencies may require us to increase our provision for loan losses or to recognize further loan charge-offs based upon their judgments, which may be different from ours. Any increase in the allowance for loan losses required by these regulatory agencies could have a negative effect on our financial condition and results of operations.

The loss of the services of any key employees could adversely affect investor returns.

Our business is service oriented, and our success depends to a large extent upon the services of Martin S. Lapera, our President and Chief Executive Officer, and William R. Talley, Jr., our Executive Vice President and Chief Financial Officer. The loss of the services of either of these officers could adversely affect our business.

Trading in our common stock has been sporadic and volume has been light. As a result, shareholders may not be able to quickly and easily sell their common stock.

Our common stock currently trades on the OTC Bulletin Board market and trading volume to date has been minimal, averaging about 208 shares per day over the 12 months ended February 1, 2007, and there can be no assurance that an active and liquid market for the common stock will develop.

The number of shares owned by our directors and executive officers could make it more difficult, or impossible, to obtain approval for some matters submitted to shareholder vote, including mergers and acquisitions. Your interests may not be the same as those of the Board and management.

Our directors and executive officers and their affiliates own approximately 28.7% of the outstanding common stock as of December 31, 2006. By voting against a proposal submitted to shareholders, our directors and officers, as a group, may be able to block, or make approval more difficult to obtain, for proposals requiring the vote of shareholders, such as some mergers, share exchanges, asset sales and amendments to the Articles of Incorporation.

We have no current plans to pay cash dividends.

Frederick County Bank is our principal revenue producing operation. As a result, the ability to pay cash dividends to shareholders largely depends on receiving dividends from Frederick County Bank. The amount of dividends that a bank may pay is limited by state and federal laws and regulations. Even if we have earnings in an amount sufficient to pay cash dividends, our Board of Directors may decide to retain earnings for the purpose of financing growth. We have no current plans to commence paying cash dividends.

62

Changes in interest rates and other factors beyond our control could have an adverse impact on our earnings.

Our operating income and net income depend to a great extent on our net interest margin—the difference between the interest yields we receive on loans, securities and other interest bearing assets and the interest rates we pay on interest bearing deposits and other liabilities. These rates are highly sensitive to many factors, which are beyond our control, including competition, general economic conditions and monetary and fiscal policies of various governmental and regulatory authorities, including the Board of Governors of the Federal Reserve System.

Additionally, changes in applicable law, if enacted, including those that would permit banks to pay interest on checking and demand deposit accounts established by businesses, could have a significant negative effect on net interest income, net income, net interest margin, return on assets and return on equity. A significant portion of our deposits, 15.7% at December 31, 2006, are noninterest bearing demand deposits.

Government policy relating to the deposit insurance funds may also adversely affect our results of operations. Under regulations adopted in 2006, we will, in 2007, be required to pay deposit insurance premiums for the first time.

Payment of deposit insurance premiums will have an adverse effect on our earnings.

These changes or other legislative or regulatory developments could have a significant negative effect on our net interest income, net income, net interest margin, return on assets and return on equity.

Banking regulators have broad regulatory powers, but bank regulations are primarily designed to protect depositors and not investors.

We are subject to supervision by a variety of governmental regulatory agencies at both the federal and state levels. Regulations promulgated by these agencies, and the interpretation and application of them by federal and state regulators, are beyond our control, may change rapidly and unpredictably and may adversely affect our earnings and growth. Most of the regulations promulgated by federal and state bank regulatory agencies are designed to protect depositors, not investors. In particular, these regulations may limit our growth and the return to investors by restricting activities such as the payment of dividends, investments, loans and interest rates, interest rates paid on deposits, the creation of branch offices or other financial transactions.

63

Market for Common Stock and Dividends

Bancorp’s common stock is not traded on any organized exchange, including the Nasdaq Stock Market. As of December 31, 2006, two market makers offered to make a market in the common stock in the over the counter “bulletin board” market under the symbol “FCBI”. The common stock has traded only sporadically and in limited volume. No assurance can be given that an active or established trading market will develop in the foreseeable future. The following table sets forth the high and low bid prices for the common stock during each calendar quarter for 2006 and 2005. These quotations reflect inter-dealer prices, without retail markup, markdown or commission, and may not represent actual transactions. These quotations do not necessarily reflect the intrinsic or market values of the common stock. As of December 31, 2006, there were 1,458,602 shares of common stock outstanding, held by approximately 661 shareholders of record. Bancorp has not paid any cash dividends to date. The ability of Bancorp to declare and pay dividends is limited by federal and state law regulation. Please refer to Note 13 to the financial statements included in this report for additional information.

	2006						2005
Quarter	High Bid			Low Bid			High Bid			Low Bid
First		$	40.00		$	34.00		$	39.50		$	28.00
Second		$	39.00		$	36.05		$	37.96		$	35.75
Third		$	37.50		$	32.75		$	43.00		$	34.10
Fourth		$	35.50		$	32.50		$	42.00		$	35.00

Dividends.   Neither Bancorp nor the Bank has paid any cash dividends to date. Regulations of the Federal Reserve Board and Maryland law place limits on the amount of dividends the Bank may pay without prior approval. Prior approval of the Federal Reserve is required to pay dividends which exceed the Bank’s net profits for the current year plus its retained net profits for the preceding two calendar years, less required transfers to surplus. Under Maryland law, cash dividends may be paid without approval from the Department of Financial Institutions only out of undivided profits.

State and federal bank regulatory agencies also have authority to prohibit a bank from paying dividends if such payment is deemed to be an unsafe or unsound practice. Compliance with minimum capital requirements, as presently in effect, or as they may be amended from time to time, could limit the amount of dividends that the Bank may pay. As a depository institution, the deposits of which are insured by the FDIC, the Bank may not pay dividends or distribute any of its capital assets while it remains in default on any assessment due the FDIC. The Bank currently is not in default under any of its obligations to the FDIC. Even if the Bank has earnings in an amount sufficient to pay cash dividends, the Board of Directors may determine to retain earnings for the purpose of funding the growth of the Bank. Please refer to Note 13 to the financial statements included in this report for additional information.

Stock Performance Comparison.   The following table compares the cumulative total return on a hypothetical investment of $100 in Bancorp’s common stock at the closing price on December 31, 2001 through December 31, 2006, with the hypothetical cumulative total return on the NASDAQ Stock Market Index (Total U.S.) and the NASDAQ Bank Index for the comparable period.

64

	December 31,
	2001	2002	2003	2004	2005	2006
Frederick County Bancorp, Inc.	100.00	121.25	156.25	280.00	380.00	345.00
Nasdaq Stock Market Index—(Total U.S.)	100.00	68.47	102.72	111.54	113.07	123.84
Nasdaq Bank Index	100.00	104.52	135.80	150.73	144.20	160.07

Issuer Repurchases of Securities During the Fourth Quarter of 2006.None.

Recent Sales of Unregistered Shares.None.

Use of Proceeds.Not Applicable.

Securities Authorized for Issuance Under Equity Compensation Plans.   The following table sets forth information regarding outstanding options and other rights to purchase common stock granted under the Company’s compensation plans.

Equity Compensation Plan Information

Plan category	Number of securities  to be issued upon  exercise of outstanding  options, warrants and rights		Weighted average  exercise price of  outstanding options,  warrants and rights			Number of securities  remaining available for  future issuance under  equity compensation plans  (excluding securities reflected  in column (a)
	(a)		(b)			(c)
Equity compensation plans approved by security holders (1)		130,010		$	10.00		126,540
Equity compensation plans not approved by security holders		0		N/A			0
Total		130,010		$	10.00		126,540

(1)Consists of the 2001 Stock Option Plan. Certain employment arrangements entered into by the Company, which have not been specifically approved by stockholders provide for the issuance under the 2001 Stock Option Plan of options to purchase common stock to certain officers. All of such

65

options have been issued and are fully vested. For additional information, see the discussion of employment agreements in response to Item 10 and Note 10 to the consolidated financial statements.

Annual Meeting of Shareholders

Tuesday, April 10, 2007 - 7:00 p.m.
Dutch’s Daughter
581 Himes Avenue
Frederick, MD  21703

Transfer Agent

Registrar & Transfer Company
10 Commerce Drive
Cranford, NJ  07016
1-800-368-5948

Market Makers

Ferris Baker Watts, Inc.
365 W. Patrick Street
Frederick, MD  21701
301-662-6488

Koonce Securities, Inc.
6550 Rock Spring Drive, Suite 600
Bethesda, MD  20817
1-800-368-2806

Availability of 10-K Report

The annual report on Form 10-K filed with the Securities and Exchange Commission is available without charge upon written request to:

William R. Talley, Jr.
Executive Vice President and Chief Financial Officer
Frederick County Bancorp, Inc.
7 North Market Street
Frederick, Maryland 21701

Internet Access to Company Documents

The Company provides access to its filings with the Securities and Exchange Commission at www.frederickcountybank.com. After accessing the web site, the filings are available upon selecting “About FCB” and then “Investor Relations.”  Reports available include the annual report on Form 10-K or 10-KSB, quarterly reports on Form 10-Q or 10-QSB, current reports on Form 8-K, and all amendments to those reports as soon as reasonably practicable after the reports are electronically filed or furnished to the SEC.

66

Principal Affiliate

Balance Sheet

	December 31, 2006
	Assets		Liabilities and Equity
	(Dollars in thousands)
	Cash and due from banks	$    3,695	Total deposits	$ 215,336
			Accrued interest and
Frederick County Bank	Earning assets	226,454	other liabilities	1,014
9 North Market Street
Frederick, MD 21701	Allowance for loan losses	(2,166)	Shareholders’ equity	18,004
301-620-1400
Four Offices	Other assets	6,371
			Total liabilities and
	Total assets	$234,354	shareholders’ equity	$ 234,354
	Net income	$    1,974

67

ITEM 15.Exhibits and Financial Statement Schedules.

Rider 1

The following financial statements are included in this report:

Report of Independent Registered Public Accounting Firm

Consolidated Balance Sheets at December 31, 2006 and 2005

Consolidated Statements of Income for the years ended December 31, 2006, 2005 and 2004

Consolidated Statements of Changes in Shareholders’ Equity for the years ended December 31, 2006, 2005 and 2004

Consolidated Statements of Cash Flows for the years ended December 31, 2006, 2005 and 2004

Notes to Consolidated Financial Statements

All financial statement schedules have been omitted as the required information is either inapplicable or included in the consolidated financial statements or related notes.

Exhibit No.			Description of Exhibits
	3(a	)	Articles of Incorporation of the Company, as amended(1)
	3(b	)	Bylaws of the Company(2)
	4(a	)	Indenture, dated as of December 15, 2006 between Frederick County Bancorp, Inc. and U.S. Bank National Association, as trustee(3)
	4(b	)	Amended and Restated Declaration of Trust, dated as December 15, 2006 between Frederick County Bancorp, Inc. and U.S. Bank National Association, as trustee, and Martin S. Lapera and William R. Talley, Jr. as Administrators(3)
	4(c	)	Guarantee Agreement dated as of dated as December 15, 2006 between Frederick County Bancorp, Inc. and U.S. Bank National Association, as Guarantee Trustee(3)
	10(a	)	2001 Stock Option Plan(4)
	10(b	)	Employment Agreement between the Bank and Martin S. Lapera(5)
	10(c	)	Employment Agreement between the Bank and William R. Talley, Jr.(6)
	10(d	)	Consulting Agreement between the Bank and Raymond Raedy as amended, filed herewith
	10(e	)	2002 Executive and Director Deferred Compensation Plan, as amended(7)
	10(f	)	Amendment No. 1 to the 2002 Executive and Director Deferred Compensation Plan(7)
	10(g	)	Loan Agreement with Atlantic Central Bankers Bank(8)
	10(h	)	Promissory Note with Atlantic Central Bankers Bank(8)
	11		Statement Regarding Computation of Per Share Income—Please refer to Note 1 to the financial statements for the year ended December 31, 2006.
	21		Subsidiaries of the Registrant
	23		Independent Auditor’s Consent
	31(a	)	Certification of Martin S. Lapera, President and Chief Executive Officer
	31(b	)	Certification of William R. Talley, Jr., Executive Vice President and Chief Financial Officer
	32(a	)	Certification of Martin S. Lapera, President and Chief Executive Officer
	32(b	)	Certification of William R. Talley, Jr., Executive Vice President and Chief Financial Officer

68

(1)Incorporated by reference to Exhibit of the same number to the Company’s Quarterly Report on Form 10-QSB for the quarter ended March 31, 2004, as filed with the Securities and Exchange Commission.

(2)Incorporated by reference to Exhibit of the same number to the Company’s Quarterly Report on Form 10-QSB for the quarter ended September 30, 2003, as filed with the Securities and Exchange Commission.

(3)Not filed in accordance with the provision of Item 601(b)(4)(v) of Regulation SK. The Company agrees to provide a copy of these documents to the Commission upon request.

(4)Incorporated by reference to Exhibit 4 to the Company’s Registration Statement on Form S-8 (no. 333-111761).

(5)Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on May 24, 2005.

(6)Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on May 24, 2005.

(7)Incorporated by reference to Exhibit of the same number to the Company’s Annual Report on Form 10-KSB for the year ended December 31, 2004, as filed with the Securities and Exchange Commission.

(8)Incorporated by reference to Exhibit of the same number to the Company’s Quarterly Report on Form 10-QSB for the quarter ended March 31, 2005, as filed with the Securities and Exchange Commission.

69

SIGNATURES

In accordance with Section 13 of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	FREDERICK COUNTY BANCORP, INC.
DATE: February 12, 2007	By:	/s/ MARTIN S. LAPERA
		Martin S. Lapera
		President and Chief Executive Officer

In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities on February 12, 2007.

	Name		Position		Signature
Emil D. Bennett		Director		/S/ EMIL D. BENNETT
John N. Burdette		Chairman of the Board of Directors		/S/ JOHN N. BURDETTE
J. Denham Crum		Director		/S/ J. DENHAM CRUM
George E. Dredden, Jr.		Director		/S/ GEORGE E. DREDDEN, JR.
William S. Fout		Director		/S/ WILLIAM S. FOUT
Helen G. Hahn		Director		/S/ HELEN G. HAHN
William J. Kissner		Director		/S/ WILLIAM J. KISSNER
Martin S. Lapera		President, Chief Executive Officer and
		Director (Principal Executive Officer)		/S/ MARTIN S. LAPERA
Kenneth G. McCombs		Director		/S/ KENNETH G. MCCOMBS
Farhad Memarsadeghi		Director		/S/ FARHAD MEMARSADEGHI
Raymond Raedy		Vice Chairman of the Board of Directors		/S/ RAYMOND RAEDY
William R. Talley, Jr.		Executive Vice President, Chief Financial
		Officer (Principal Financial and
		Accounting Officer)		/S/ WILLIAM R. TALLEY, JR.

70

EX-10.D

Exhibit 10(d)

CONSULTING AGREEMENT

As amended January 1, 2007

THIS CONSULTING AGREEMENT (“Agreement”) amends the original Consulting Agreement dated January 20, 2002 as of the 29th day of December 2006, between Frederick County Bank, a Maryland corporation (“Bank”), and Raymond Raedy  (“Raedy”).

RECITALS

WHEREAS, Raedy was the primary incorporator of the Bank, prepared all of the initial regulatory filings, wrote and developed the Feasibility Study and Business Plan, and

Whereas, Raedy has special knowledge regarding regulatory work and applications pertaining to banks, and

Whereas, the Bank desires to engage Raedy as an independent consultant, and Raedy desires to accept such engagement,

NOW, THEREFORE, in consideration of the recitals, the mutual covenants and agreements herein contained, and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties to this Agreement, intending to be legally bound, agree as follows:

1.             Certain Definitions. As used in this Agreement, the following terms have the meanings set forth below:

1.1 “Commencement Date” means January 1, 2007.

1.2 “Bank Board” means the Board of Directors of Frederick County Bank.

1.3 “Chairman” means the Chairman of the Board of Frederick County Bank.

1.4 “Person” means any individual, firm, association, partnership, corporation, limited liability company, group, governmental agency or other authority, or other organization or entity.

1.5  “President” means the President of Frederick County Bank

2.             Scope of Work; Term.

2.1 Scope of Work. Bank hereby engages Raedy to aid in facilities management and such other consulting projects as determined by the President of the Bank and agreed to by Raedy.  In carrying out such assignments, Raedy will be the sole judge as to the scope of work and how the assignment will be carried out.

2.2 Term. The term of this Agreement shall commence on January 1, 2007, and continue until December 31, 2007 (the “Term”), unless sooner terminated in accordance with the provisions of this Agreement.

3.Compensation and Benefits.  As full compensation pursuant to this Agreement and the covenants contained herein, Bank shall pay to Mr. Raedy the following:

3.1 Consulting Fee.   Raedy shall be paid a Consulting Fee of $40,000 for this extended one-year period.  The Bank shall pay the Consulting Fee in a lump sum on the first business day of 2008 or in equal installments during the consulting year, per the election of Raedy.

3.2 Taxes. Raedy, as an independent contractor, is solely responsible for all income and self-employment taxes.

3.3 Benefits.  Raedy will not be entitled to any benefits that the Bank offers to its employees.

3.4 Work Area. The Bank shall provide Raedy with a telephone with a designated number, and an email address to send and receive documents related to the Bank’s business, in order to carry out his duties under this Agreement.

3.5 Expenses.  The Bank shall reimburse Raedy for all reasonable expenses he incurs, on behalf of the Bank, while carrying out his duties under this Agreement.

4.           Termination of Agreement. This Agreement may be terminated prior to the expiration of the Term as provided below.

              4.1 Definition of Cause. For purposes of this Agreement, “Cause” means:

(a) any act of theft, fraud, intentional misrepresentation or similar conduct by Raedy in connection with or associated with the services rendered by  Raedy to the Bank under this Agreement;

(b) any Bank Regulatory Agency action or proceeding against Raedy as a result of his negligence fraud, malfeasance or misconduct; or

(c) any of the following conduct on the part of Raedy that has not been corrected or cured within thirty (30) days after having received written notice from the Bank Board detailing and describing such conduct:

(i)    the use of drugs, alcohol or other substances by Raedy to an extent which materially interferes with or prevents  Raedy from performing his duties under this Agreement; or

(ii)    willful or intentional misconduct on the part of  Raedy that results in substantial injury to the Bank or any of its subsidiaries or affiliates.

4.2  Termination by Bank.  The Bank shall have the right to cancel and terminate this Agreement for Cause immediately on written notice.

4.3  If this Agreement is terminated for any reason whatsoever, whether listed above or for any other reason, the Bank shall be obligated to pay Raedy, or his estate, the balance of his Consulting Fee due under this Agreement or outlined in Section 3.1.

 5.          Confidentiality; Non-Competition; Non-Interference.

5.1 Confidential Information. Raedy, during the course of this Agreement with the Bank, may have access to and become familiar with various confidential and proprietary information of the Bank, its subsidiaries and/or affiliates (“Confidential Information”), including, but not limited to: business plans; operating results; financial statements and information; customer data (including lists, names and requirements); feasibility studies; personnel related information (including compensation, compensation plans, and staffing plans); internal working documents and communications; and other materials related to the businesses or activities of the Bank, its subsidiaries and/or affiliates which is made available only to employees with a need to know or which is not generally made available to the public. Failure to mark any Confidential Information as confidential, proprietary or protected information shall not affect its status as part of the Confidential Information subject to the terms of this Agreement.

5.2 Nondisclosure.  Raedy hereby covenants and agrees that he shall not at any time, directly or indirectly, disclose, divulge, reveal, report, publish, or transfer any Confidential Information to any Person, or use Confidential Information in any way or for any purpose, except as required in the course of his this Agreement with the Bank. The covenant set forth in this Section 5.2 shall not apply to information now known by the public or which becomes known generally to the public (other than as a result of a breach of this Article 5 by Raedy) or information that is customarily shown or disclosed.

5.3 Documents. All files, papers, records, documents, compilations, summaries, lists, reports, notes, databases, tapes, sketches, drawings, memoranda, and similar items (collectively, “Documents”), whether prepared by Mr. Raedy, or otherwise provided to or coming into the possession of Raedy, that contain any proprietary information about or pertaining or relating to the Bank, its subsidiaries and/or affiliates and/or their businesses (“Proprietary Information”) shall at all times remain the exclusive property of the Bank. Promptly after a request by the Bank Board or at the termination of this Agreement, Raedy shall take reasonable efforts to (i) return to the Bank all Documents in any tangible form (whether originals, copies or reproductions) and all computer disks containing or embodying any Document or Proprietary Information and (ii) purge and destroy all Documents and Proprietary Information in any intangible form (including computerized, digital or other electronic format) as may be requested in writing by the Chairman, and Raedy shall not retain in any tangible form any such Document or any summary, compilation, synopsis or abstract of any Document or Proprietary Information.

5.4  Reasonableness.  Raedy has carefully read and considered the provisions of this Article 5 and, having done so, agrees that the restrictions and agreements set forth in this Article 5 are fair and reasonable and are reasonably required for the protection of the interests of the Bank and its business, shareholders, directors, officers and employees. Raedy further agrees that the restrictions set forth in this Agreement will not impair or unreasonably restrain his ability to earn a livelihood.

If any court of competent jurisdiction should determine that the duration or scope of any provision or restriction set forth in this Article 5 exceeds the maximum duration or scope that is reasonable and enforceable under applicable law, the parties agree that said provision shall automatically be modified and shall be deemed to extend only over the maximum duration and/or scope as to which such provision or restriction said court determines to be valid and enforceable under applicable law, which determination the parties direct the court to make, and the parties agree to be bound by such modified provision or restriction.

6.Assignability.  Raedy shall have no right to assign this Agreement or any of his rights or obligations hereunder to another party or parties.

7. Governing Law. This Agreement shall be governed by and construed in accordance with the laws of the State of Maryland applicable to contracts executed and to be performed therein.

8.Notices. All notices, requests, demands and other communications required to be given or permitted to be given under this Agreement shall be in writing and shall be conclusively deemed to have been given:

(1) when hand delivered to the other party, or

(2) when received by facsimile at the address a number set forth below provided however, that notices given by facsimile shall not be effective unless either a duplicate copy of such  facsimile notice is promptly given by depositing same in a United States post office first-class postage prepaid and addressed to the parties as set forth below, or the receiving party delivers a written confirmation of receipt for such notice either by facsimile or any other method permitted under this sub additionally, any notice given by facsimile shall be deemed received on the next business day if such notice is received after 5:00 p.m. (recipient’s  time) or on a non-business day); or

(3)  three (3) business days after the same have been deposited in a United States post office with first class certified mail, return receipt, postage prepaid and addressed to the  parties  as set forth below; or

(4) the next business day after same have been deposited with a national overnight delivery service reasonably approved by the parties (Federal Express and DHL WorldWide Express being deemed approved by the parties), postage prepaid, addressed to the parties as set forth below with next-business-day delivery guaranteed, provided that the sending party received a confirmation of delivery from the delivery service provider. The address of a party set forth below may be changed by that party by written notice to the other from time to time pursuant to this Article.

To:	John N. Burdette	To:	Mr. Raymond Raedy
	Chairman of the Board		8208 Ridgelea Court
	Frederick County Bank		Frederick, MD 21702
	P.O. Box 1100
	Frederick, MD 21702

9. Entire Agreement. This Agreement contains all of the agreements and understandings between the parties hereto with respect to this Agreement and supersedes all prior agreements, arrangements and understandings related to the subject matter hereof. No oral agreements or written correspondence shall be held to affect the provisions hereof. No representation, promise, inducement or statement of intention has been made by either party that is not set forth in this Agreement, and neither party shall be bound by or liable for any alleged representation, promise, inducement or statement of intention not so set forth.

10.Headings. The Article and Section headings contained in this Agreement are for reference purposes only and shall not in any way affect the meaning or interpretation of this Agreement.

11.Severability. Should any part of this Agreement for any reason be declared or held illegal, invalid or unenforceable, such determination shall not affect the legality, validity or enforceability of any remaining portion or provision of this Agreement, which remaining portions and provisions shall remain in force and effect as if this Agreement has been executed with the illegal, invalid or unenforceable portion thereof eliminated.

12.Amendment: Waiver. Neither this Agreement nor any provision hereof may be amended, modified, changed, waived, discharged or terminated except by an instrument in writing signed by the party against which enforcement of the amendment, modification, change, waiver, discharge or termination is sought. The failure of either party at any time or times to require performance of any provision hereof shall not in any manner affect the right at a later time to enforce the same. No waiver by either party of the breach of any term, provision or covenant contained in this Agreement, whether by conduct or

otherwise, in any one or more instances, shall be deemed to be, or construed as, a further or continuing waiver of any such breach, or a waiver of the breach of any other term, provision or covenant contained in this Agreement.

13.Gender and Tense. As used in this Agreement, the masculine, feminine and neuter gender, and the singular or plural number, shall each be deemed to include the other or others whenever the context so indicates.

14.Binding Effect. This Agreement is and shall be binding upon, and inures to the benefit of, the Bank, its successors and assigns, and Raedy and his heirs, executors, administrators, and personal and legal representatives.

IN WITNESS WHEREOF, the parties have executed this Agreement as of the date first written above.

FREDERICK COUNTY BANK		RAYMOND RAEDY
By:	/s/ John N. Burdette	By:	/s/ Raymond Raedy
Title:	Chairman of the Board
Date:	December 29, 2006

EX-21

Exhibit 21

Subsidiaries of the Registrant

Legal Name of Entity	Jurisdiction of Organization	Ownership of Interest
Frederick County Bancorp, Inc. (registrant)	Maryland
Frederick County Bank	Maryland	100%
FCBI Statutory Trust I	Connecticut	100% of voting securities

EX-23

Exhibit 23

Consent of Independent Registered Public Accounting Firm

We consent to the incorporation by reference in Registration Statements No. 333-111761 and 333-115022 on Form S-8 of Frederick County Bancorp, Inc. of our report, dated February 15, 2007, relating to our audit of the consolidated financial statements which appear in the Annual Report to Shareholders, which is incorporated in this Annual Report on Form 10-K of Frederick County Bancorp, Inc. for the year ended December 31, 2006.

/s/ McGladrey & Pullen, LLP

Frederick, Maryland
February 21, 2007

EX-31.(A)

Exhibit 31(a)

CERTIFICATION

I, Martin S. Lapera, certify that:

1.     I have reviewed this annual report on Form 10-K of Frederick County Bancorp, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant  as of, and for, the periods presented in this report;

4. The  registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the  registrant and have:

(a)           Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)           Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

(c)           Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s  most recent fiscal quarter (the registrant’s  fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)           All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

        (b)           Any fraud, whether or not material, that involves management or other employees who have a
        significant role in the registrant’s internal control over financial reporting.

Date: February 21, 2007	/s/ Martin S. Lapera
	Martin S. Lapera
	President and Chief Executive Officer

EX-31.(B)

Exhibit 31(b)

CERTIFICATION

I, William R. Talley, Jr., certify that:

1.     I have reviewed this annual report on Form 10-K of Frederick County Bancorp, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a)           Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)           Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

(c)           Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)           All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

        (b)           Any fraud, whether or not material, that involves management or other employees who have a
        significant role in the registrant’s internal control over financial reporting.

Date: February 21, 2007	/s/ William R. Talley, Jr.
	William R. Talley, Jr.
	Executive Vice President
	Chief Financial Officer

EX-32.(A)

Exhibit 32(a)

CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO 18 U.S.C. SECTION 1350

In connection with the Form 10-K of Frederick County Bancorp, Inc. for the year ended December 31, 2006, I, Martin S. Lapera, President and Chief Executive Officer of Frederick County Bancorp, Inc., hereby certify pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, to the best of my knowledge and belief, that:

(1) such Form 10-K for the year ended December 31, 2006, fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) the information contained in such Form 10-K for the year ended December 31, 2006, fairly presents, in all material respects, the financial condition and results of operations of Frederick County Bancorp, Inc.

/s/ Martin S. Lapera

Martin S. Lapera

President and Chief Executive Officer

EX-32.(B)

Exhibit 32(b)

CERTIFICATION OF CHIEF FINANCIAL OFFICER
PURSUANT TO 18 U.S.C. SECTION 1350

In connection with the Form 10-K of Frederick County Bancorp, Inc. for the year ended December 31, 2006, I, William R. Talley, Jr., Executive Vice President and Chief Financial Officer of Frederick County Bancorp, Inc., hereby certify pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, to the best of my knowledge and belief, that:

(1) such Form 10-K for the year ended December 31, 2006, fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) the information contained in such Form 10-K for the year ended December 31, 2006, fairly presents, in all material respects, the financial condition and results of operations of Frederick County Bancorp, Inc.

/s/ William R. Talley, Jr.  

William R. Talley, Jr.

Executive Vice President and Chief Financial Officer