-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, AyOvyPgt7k/DWm6V6EtKLWkZGYKf/v83txkVdSs9uieBU11tJnjghzpuA71e/+am M6ZOhm2qbfWn2Z/o2jaqFA== 0001193125-09-083251.txt : 20090421 0001193125-09-083251.hdr.sgml : 20090421 20090421113749 ACCESSION NUMBER: 0001193125-09-083251 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20090421 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090421 DATE AS OF CHANGE: 20090421 FILER: COMPANY DATA: COMPANY CONFORMED NAME: EAGLE FINANCIAL SERVICES INC CENTRAL INDEX KEY: 0000880641 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 541601306 STATE OF INCORPORATION: VA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-20146 FILM NUMBER: 09760837 BUSINESS ADDRESS: STREET 1: 2 E MAIN ST CITY: BERRYVILLE STATE: VA ZIP: 22611 BUSINESS PHONE: 540-955-2510 MAIL ADDRESS: STREET 1: PO BOX 391 CITY: BERRYVILLE STATE: VA ZIP: 22611 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): April 21, 2009

 

 

EAGLE FINANCIAL SERVICES, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Virginia   0-20146   54-1601306

(State or other jurisdiction

of incorporation)

  (Commission File Number)  

(IRS Employer

Identification No.)

 

2 East Main Street

P.O. Box 391

Berryville, Virginia

  22611
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (540) 955-2510

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02 Results of Operations and Financial Condition

On April 21, 2009, the Registrant issued a press release announcing results for the quarter ended March 31, 2009. A copy of the press release is being furnished as an exhibit to this report and is incorporated by reference into this Item 2.02.

 

Item 9.01 Financial Statements and Exhibits

 

  (d) Exhibits. The following exhibit is being furnished pursuant to Item 2.02 above.

 

Exhibit No.

  

Description

99.1

   Press release dated April 21, 2009.

 

2


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: April 21, 2009

 

Eagle Financial Services, Inc.
By:  

/s/ KATHLEEN J. CHAPPELL

  Kathleen J. Chappell
  Vice President and CFO

 

3


Exhibit Index

 

Exhibit No.

  

Description

99.1

   Press release dated April 21, 2009.
EX-99.1 2 dex991.htm PRESS RELEASE Press release

Exhibit 99.1

EAGLE FINANCIAL SERVICES, INC. ANNOUNCES 2009

FIRST QUARTER FINANCIAL RESULTS

AND QUARTERLY DIVIDEND

 

Contact:    Kathleen J. Chappell, Vice President and CFO    540-955-2510
      kchappell@bankofclarke.com

BERRYVILLE, VIRGINIA (April 21, 2009) – Eagle Financial Services, Inc. (OTC BULLETIN BOARD: EFSI), the holding company for Bank of Clarke County, whose divisions include Eagle Investment Group, announces first quarter 2009 financial results and a quarterly dividend. The Company’s common stock is listed for trading on the Over-the-Counter (OTC) Bulletin Board under the ticker symbol EFSI.

First Quarter 2009 Financial Results:

 

   

Net income of $955,000

 

   

Diluted earnings per share $0.30

 

   

Net interest margin of 3.98%

 

   

Allowance for loan losses at 1.29% of total loans

 

   

Deposit growth of $14.8 million since December 31, 2008

 

   

Total equity to assets of 8.72%

 

   

Dividend of $0.17 per share

John R. Milleson, President and CEO, stated “The first quarter of 2009 has been a challenging time for all banks. Like many other banks, our non-performing assets have increased. Even with such increases, Eagle Financial Services, Inc. has maintained strengths in many key areas. Our core earnings, liquidity, deposit growth and capital each remain strong. Most importantly though, as a community bank we feel that perhaps our greatest strength is that of possessing the ability and willingness to work with our customers in both the good times and the bad. We have been committed to being a safe and sound bank since 1881 and our commitment to our shareholders and community remains our main focus.”

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended March 31, 2009 was $4.7 million which represented an increase of 3.4% when compared to $4.5 million for the same period in 2008. Although average earning assets increased $13.2 million since March 31, 2008, the increase net interest income resulted mostly from the decline in the Company’s funding costs.

Total loan interest income was $5.6 million for the quarter ended March 31, 2009, reflecting a decrease of $911,000 from the quarter ended March 31, 2008. Average loans decreased $962,000 since March 31, 2008. Interest income from the investment portfolio was $1.2 million for the quarter ended March 31, 2009 and $1.1 million for the same time period in 2008. Average investments increased $9.4 million since March 31, 2008.

Total interest expense for the three months ended March 31, 2009 decreased $987,000 when compared to the three months ended March 31, 2008. Interest expense on borrowings had decreased, as did the demand among local competitors for deposits thereby decreasing the acquisition costs of deposits and the corresponding interest expense. The average cost of interest bearing liabilities decreased 105 basis points from the quarter ended March 31, 2008 to the same period in 2009. The average balance of interest bearing liabilities increased $11.1 million from the quarter ended March 31, 2008 to the same period in 2009.


The net interest margin increased from 3.90% for the quarter ended March 31, 2008 to 3.98% for the quarter ended March 31, 2009. The increase in the net interest margin was mostly attributable to the decreased cost of interest bearing liabilities.

The Company’s net interest margin is not a measurement under accounting principles generally accepted in the United States, but it is a common measure used by the financial services industry to determine how profitably earning assets are funded. The Company’s net interest margin is calculated by dividing tax equivalent net interest income by total average earning assets. Tax equivalent net interest income is calculated by grossing up interest income for the amounts that are non-taxable (i.e., municipal income) then subtracting interest expense. The tax rate utilized is 34%.

Asset Quality and Provision for Loan Losses

Provisions for loan losses were $800,000 for the three months ended March 31, 2009, compared to $200,000 for the quarter ended March 31, 2008. Although the Company experienced a decrease in total loans since the December 31, 2008, given the level of problem loans, continued uncertainty in the economy, and the current nationwide credit crisis, the Company deemed it prudent to increase its allowance for loan losses.

Non performing assets increased from $1.5 million or .30% of total assets at March 31, 2008 to $6.9 million or 1.30% of total assets at March 31, 2009. This rise was mostly a result of the increase in non accrual loans. During the first quarter of 2009, the Bank foreclosed upon real estate assets valued at $422,000. Loans greater than 90 days past due increased from $624,000 at March 31, 2008 to $1.6 million at March 31, 2009. At March 31, 2009, the majority of past due loans are secured by consumer real estate. The Company realized $314,000 in net charge-offs for the quarter ended March 31, 2009 versus $86,000 for the same period in 2008. Given the current economic environment, it is anticipated there could be an increase in past due loans, non performing loans and other real estate owned. However, the Company believes that the allowance for loan losses will be maintained at a level adequate to mitigate any negative impact resulting from such increases.

Non Interest Income and Non Interest Expense

Noninterest income was $1.2 million and $1.9 million for the quarters ended March 31, 2009 and 2008, respectively. The change in noninterest income reflects a decrease of $717,000 or 37.3%. For the quarter ended March 31, 2008, the Company had realized a $376,000 gain on the sale of its credit card portfolio. Much of the remaining decrease resulted from the decline in commissions earned from sales of non-deposit investments.

Noninterest expense was $3.8 million and $3.9 million for the quarters ended March 31, 2009 and 2008, respectively.

Total Consolidated Assets

Total consolidated assets of the Company at March 31, 2009 were $535.3 million, which represents an increase of $17.4 million or 3.4% from total assets of $517.8 million at March 31, 2008. Total loans increased $1.0 million from $387.6 million at March 31, 2008 to $388.6 million at March 31, 2009. Considering the current interest rate and competitive market environment, the Company has been conscientious about maintaining both its underwriting standards and its net interest margin and thereby cautious about the growth it has permitted in the loan portfolio.

Deposits and Other Borrowings

Total deposits, which include brokered deposits, increased 6.7% to $401.3 million at March 31, 2009 from $375.5 million at March 31, 2008. Brokered deposits were $20.5 million at March 31, 2009 and $5.5 million at March 31, 2008.

Securities sold under agreement to repurchase were $14.7 million at March 31, 2009 and $15.5 million at March 31, 2008. Borrowings with the Federal Home Loan Bank of Atlanta were $62.3 million at March 31, 2008 and $70.0 million at March 31, 2008.


Equity

Shareholders’ equity at March 31, 200 and March 31, 2008 was $46.7 million and $46.5 million, respectively. The book value of the Company at March 31, 2009 was $14.74 per common share. Total common shares outstanding were 3,167,250 at March 31, 2009. On April 15, 2009, the board of directors declared a $0.17 per common share cash dividend for shareholders of record as of May 1, 2009 and payable on May 15, 2009.

Certain information contained in this discussion may include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to the Company’s future operations and are generally identified by phrases such as “the Company expects,” “the Company believes” or words of similar import. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. For details on factors that could affect expectations, see the risk factors and other cautionary language included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2008, and other filings with the Securities and Exchange Commission.


EAGLE FINANCIAL SERVICES, INC.

KEY STATISTICS

 

      For the Three Months Ended  
     1Q09     1Q08  

Net Income (dollars in thousands)

   $ 955     $ 1,689  

Earnings per share, basic

   $ 0.30     $ 0.54  

Earnings per share, diluted

   $ 0.30     $ 0.54  

Return on average total assets

     0.74 %     1.32 %

Return on average total equity

     8.27 %     14.75 %

Dividend payout ratio

     56.67 %     29.63 %

Fee revenue as a percent of total revenue

     25.35 %     15.58 %

Net interest margin(1)

     3.98 %     3.90 %

Yield on average earning assets

     5.66 %     6.42 %

Yield on average interest-bearing liabilities

     2.12 %     3.17 %

Net interest spread

     3.54 %     3.25 %

Tax equivalent adjustment to net interest income (dollars in thousands)

     182       174  

Non-interest income to average assets

     0.93 %     1.51 %

Non-interest expense to average assets

     2.96 %     3.04 %

Efficiency ratio(2)

     62.99 %     58.61 %

 

(1) The net interest margin is calculated by dividing tax equivalent net interest income by total average earning assets. Tax equivalent interest income is calculated by grossing up interest income for the amounts that are non taxable (i.e., municipal income) then subtracting interest expense. The rate utilized is 34%. For the quarters ended March 31, 2009 and March 31, 2008 net interest income on a tax equivalent basis was $4.9 million and $4.7 million, respectively. See the table below for a reconciliation of net interest income to tax equivalent net interest income. The Company’s net interest margin is a common measure used by the financial service industry to determine how profitable earning assets are funded. Because the Company earns a fair amount of non taxable interest income due to the mix of securities in its investment security portfolio, net interest income for the ratio is calculated on a tax equivalent basis as described above.
(2) The efficiency ratio is not a measurement under accounting principles generally accepted in the United States. It is calculated by dividing non interest expense by the sum of tax equivalent net interest income and non interest income excluding gains and losses on the investment portfolio. The tax rate utilized is 34%. For the quarters ended March 31, 2009 and March 31, 2008, tax equivalent net interest income was $4.9 million and $4.7 million, respectively. See the table below for a reconciliation of net interest income to tax equivalent net interest income. Total non interest income, excluding gains and losses on the investment portfolio, for the quarters ended March 31, 2009 and March 31, 2008, was $1.2 million and $1.9 million, respectively. The Company calculates this ratio in order to evaluate its overhead structure or how effectively it is operating. An increase in the ratio from period to period indicates the Company is losing a larger percentage of its income to expenses. The Company believes that the efficiency ratio is a reasonable measure of profitability.


EAGLE FINANCIAL SERVICES, INC.

SELECTED FINANCIAL DATA BY QUARTER

 

     1Q09     1Q08  

BALANCE SHEET RATIOS

    

Loans to deposits

     96.85 %     103.21 %

Average interest-earning assets to average-interest bearing liabilities

     125.56 %     125.77 %

PER SHARE DATA

    

Dividends

   $ 0.17     $ 0.16  

Book value

   $ 14.74     $ 14.79  

Tangible book value

   $ 14.34     $ 14.47  

SHARE PRICE DATA

    

Closing price

   $ 14.60     $ 22.00  

Diluted earnings multiple(1)

     0.99       1.48  

Book value multiple(2)

     0.99       1.49  

COMMON STOCK DATA

    

Outstanding shares at end of period

     3,167,250       3,128,667  

Weighted average shares outstanding

     3,162,666       3,125,355  

Weighted average shares outstanding, diluted

     3,166,620       3,132,370  

CAPITAL RATIOS

    

Total equity to total assets

     8.72 %     8.98 %

CREDIT QUALITY

    

Net charge-offs to average loans

     0.08 %     0.02 %

Total non-performing loans to total loans

     1.52 %     0.34 %

Total non-performing assets to total assets

     1.30 %     0.30 %

Non-accrual loans to:

    

total loans

     1.10 %     0.18 %

total assets

     0.79 %     0.14 %

Allowance for loan losses to:

    

total loans

     1.29 %     0.85 %

non-performing assets

     72.11 %     214.19 %

non-accrual loans

     116.63 %     469.46 %

NON-PERFORMING ASSETS:

    

(dollars in thousands)

    

Loans delinquent over 90 days

   $ 1,624     $ 624  

Non-accrual loans

     4,293       704  

Other real estate owned and repossessed assets

     1,027       215  

NET LOAN CHARGE-OFFS (RECOVERIES):

    

(dollars in thousands)

    

Loans charged off

   $ 361     $ 99  

(Recoveries)

     (47 )     (13 )

Net charge-offs (recoveries)

     314       86  

PROVISION FOR LOAN LOSSES (dollars in thousands)

   $ 800     $ 200  

ALLOWANCE FOR LOAN LOSS SUMMARY

    

(dollars in thousands)

    

Balance at the beginning of period

   $ 4,521     $ 3,191  

Provision

     800       200  

Net charge-offs (recoveries)

     314       86  

Balance at the end of period

   $ 5,007     $ 3,305  

 

(1) The diluted earnings multiple (or price earnings ratio) is calculated by dividing the period’s closing market price per share by total equity per weighted average shares outstanding, diluted for the period. The diluted earnings multiple is a measure of how much an investor may be willing to pay for $1.00 of the Company’s earnings.
(2) The book value multiple (or price to book ratio) is calculated by dividing the period’s closing market price per share by the period’s book value per share. The book value multiple is a measure used to compare the Company’s market value per share to its book value per share.


EAGLE FINANCIAL SERVICES, INC.

BALANCE SHEET

(dollars in thousands)

 

     Unaudited
3/31/2009
    Unaudited
3/31/2008
 

Assets

    

Cash and due from banks

   $ 7,424     $ 10,768  

Federal funds sold

     16,679       1,326  

Securities available for sale, at fair value

     101,796       97,960  

Loans, net of allowance for loan losses

     383,632       384,292  

Bank premises and equipment, net

     15,165       16,420  

Other assets

     10,555       7,053  
                

Total assets

   $ 535,251     $ 517,819  
                

Liabilities and Shareholders’ Equity

    

Liabilities

    

Deposits:

    

Noninterest bearing demand deposits

   $ 83,180     $ 80,968  

Savings and interest bearing demand deposits

     153,629       144,584  

Time deposits

     164,471       149,989  
                

Total deposits

   $ 401,280     $ 375,541  

Federal funds purchased and securities sold under agreements to repurchase

     14,717       15,505  

Federal Home Loan Bank advances

     62,250       70,000  

Trust preferred capital notes

     7,217       7,217  

Other liabilities

     3,113       3,079  

Commitments and contingent liabilities

     —         —    
                

Total liabilities

   $ 488,577     $ 471,342  
                

Shareholders’ Equity

    

Preferred stock, $10 par value

   $ —       $ —    

Common stock, $2.50 par value

     7,918       7,822  

Surplus

     7,872       7,256  

Retained earnings

     33,194       32,019  

Accumulated other comprehensive income

     (2,310 )     (620 )
                

Total shareholders’ equity

   $ 46,674     $ 46,477  
                

Total liabilities and shareholders’ equity

   $ 535,251     $ 517,819  
                


EAGLE FINANCIAL SERVICES, INC.

SUMMARY INCOME STATEMENT

(dollars in thousands)

 

     Unaudited
3/31/2009
   Unaudited
3/31/2008

Interest and Dividend Income

     

Interest and fees on loans

   $ 5,604    $ 6,491

Interest on federal funds sold

     4      28

Interest on securities held to maturity:

     

Taxable interest income

     —        —  

Interest income exempt from federal income taxes

     —        —  

Interest and dividends on securities available for sale:

     

Taxable interest income

     753      594

Interest income exempt from federal income taxes

     285      297

Dividends

     113      182

Interest on deposits in banks

     —        2
             

Total interest and dividend income

   $ 6,759    $ 7,594
             

Interest Expense

     

Interest on deposits

     1,328      2,115

Interest on federal funds purchased and securities sold under agreements to repurchase

     97      107

Interest on Federal Home Loan Bank advances

     564      724

Interest on trust preferred capital notes

     61      108

Interest on interest rate swap

     17      —  
             

Total interest expense

   $ 2,067    $ 3,054
             

Net interest income

   $ 4,692    $ 4,540

Provision For Loan Losses

     800      200
             

Net interest income after provision for loan losses

   $ 3,892    $ 4,340
             

Noninterest Income

     

Income from fiduciary activities

   $ 240    $ 219

Service charges on deposit accounts

     477      553

Other service charges and fees

     486      711

Gain on the sale of loans

     —        376

Gain on the sale of bank premises and equipment

     —        —  

Gain (loss) on the sale of other real estate owned

     —        —  

Gain (loss) on securities

     —        —  

Other operating income

     2      63
             

Total noninterest income

   $ 1,205    $ 1,922
             

Noninterest Expenses

     

Salaries and employee benefits

   $ 2,170    $ 2,297

Occupancy expenses

     296      287

Equipment expenses

     171      171

Advertising and marketing expenses

     95      88

Stationery and supplies

     85      92

ATM network fees

     31      103

Other operating expenses

     984      844
             

Total noninterest expenses

   $ 3,832    $ 3,882
             

Income before income taxes

   $ 1,265    $ 2,380

Income Tax Expense

     310      691
             

Net income

   $ 955    $ 1,689
             

Earnings Per Share

     

Net income per common share, basic

   $ 0.30    $ 0.54
             

Net income per common share, diluted

   $ 0.30    $ 0.54
             


EAGLE FINANCIAL SERVICES, INC.

Average Balances, Income and Expenses, Yields and Rates

(dollars in thousands)

 

     For the Three Months Ended March 31,  
     2009     2008  
     Average
Balance
    Interest
Income/
Expense
   Average
Rate
    Average
Balance
    Interest
Income/
Expense
   Average
Rate
 

Assets:

              

Securities:

              

Taxable

   68,082     3,529    5.18 %   58,270     3,104    5.33 %

Tax-Exempt (1)

   31,189     1,750    5.61 %   31,613     1,800    5.69 %
                          

Total Securities

   99,271     5,279    5.32 %   89,883     4,904    5.46 %

Loans:

              

Taxable

   383,241     22,451    5.86 %   386,550     25,796    6.67 %

Tax-Exempt (1)

   5,776     419    7.26 %   3,429     252    7.35 %
                          

Total Loans

   389,017     22,870    5.88 %   389,979     26,048    6.68 %

Federal funds sold

   8,642     17    0.20 %   3,937     112    2.84 %

Interest-bearing deposits in other banks

   314     1    0.18 %   248     8    3.23 %
                          

Total earning assets

   497,243     28,167    5.66 %   484,047     31,072    6.42 %
                  

Allowance for loan losses

   (4,606 )        (3,233 )     

Total non-earning assets

   33,073          31,210       
                      

Total assets

   525,710          512,024       
                      

Liabilities and Shareholders’ Equity:

              

Interest-bearing deposits:

              

NOW accounts

   57,565     384    0.67 %   64,435     847    1.31 %

Money market accounts

   59,458     750    1.26 %   45,635     910    1.99 %

Savings accounts

   34,286     160    0.47 %   33,184     227    0.68 %

Time deposits:

              

$100,000 and more

   57,823     1,602    2.77 %   78,507     3,393    4.32 %

Less than $100,000

   95,706     2,489    2.60 %   72,886     3,082    4.23 %
                          

Total interest-bearing deposits

   304,838     5,385    1.77 %   294,647     8,459    2.87 %

Federal funds purchased and securities sold under agreements to repurchase

   15,673     394    2.51 %   13,774     428    3.11 %

Federal Home Loan Bank advances

   68,278     2,287    3.35 %   69,231     2,896    4.18 %

Trust preferred capital notes

   7,217     317    4.39 %   7,217     432    5.99 %
                          

Total interest-bearing liabilities

   396,005     8,382    2.12 %   384,869     12,215    3.17 %
                          

Noninterest-bearing liabilities:

              

Demand deposits

   79,854          78,450       

Other Liabilities

   3,014          2,898       
                      

Total liabilities

   478,873          466,217       

Shareholders’ equity

   46,837          45,807       
                      

Total liabilities and shareholders’ equity

   525,710          512,024       
                      
                  

Net interest income

     19,785        18,857   
                  

Net interest spread

        3.54 %        3.25 %

Interest expense as a percent of average earning assets

        1.69 %        2.52 %

Net interest margin

        3.98 %        3.90 %

 

(1) Income and yields are reported on a tax equivalent basis using a federal tax rate of 34%.


EAGLE FINANCIAL SERVICES, INC.

Reconciliation of Tax-Equivalent Net Interest Income

March 31, 2009

(dollars in thousands)

 

     Three Months Ended
March 31,
     2009    2008

GAAP Financial Measurements:

     

Interest Income - Loans

   $ 5,604    $ 6,491

Interest Income - Securities and Other Interest-Earnings Assets

     1,155      1,103

Interest Expense - Deposits

     1,328      2,115

Interest Expense - Other Borrowings

     739      939
             

Total Net Interest Income

   $ 4,692    $ 4,540

Non-GAAP Financial Measurements:

     

Add: Tax Benefit on Tax-Exempt Interest Income - Loans

   $ 35    $ 21

Add: Tax Benefit on Tax-Exempt Interest Income - Securities

     147      153
             

Total Tax Benefit on Tax-Exempt Interest Income

   $ 182    $ 174
             

Tax-Equivalent Net Interest Income

   $ 4,874    $ 4,714
             
-----END PRIVACY-ENHANCED MESSAGE-----