CORRESP 1 filename1.htm corresp_111813.htm


 
November 19, 2013

Division of Corporation Finance
United States Securities and Exchange Commission
100 F Street, N.E.
Washington, D.C.  20549
Attn:  Mr. Todd K. Schiffman

Re:          Blue Valley Ban Corp (the “Company”)
Registration Statement on Form S-1
File No. 333-191058

To the Commission:

On September 11, 2013, the Company submitted a confidential draft registration statement on Form S-1 (the “Draft Registration Statement”).  The Company received comments on the Draft Registration Statement from Mr. Todd K. Schiffman of the staff the Securities and Exchange Commission (the “Commission”).  On October 28, 2013, the Company filed a registration statement on Form S-1 (the “Registration Statement”) to respond to the comments on the Draft Registration Statement and update certain disclosure.  The Company received comments on the Registration Statement from Mr. Todd K. Schiffman of the Commission staff.  The following sets forth the comments of the Commission staff and the Company’s response to those comments.  The Company has simultaneously filed an amended Registration Statement to respond to the comments and update certain disclosure.  The text of each comment has been included in this letter for your reference, and the Company’s response is presented below each comment.
 
Form S-1

General

1.
Comment:  Please note the updating requirements of Rule 3-12 of Regulation S-X and  provide an updated consent from your independent accountant in your next amendment.

Response: The Company has included updated financial statements and an updated consent in its most recent filing.
 
Cover page of prospectus

2.
Comment:  Please disclose the missing information including price, expenses, and    proceeds, the number of rights you are registering and the number of shares that each subscription right can purchase.
 

 
 

 
 
 

 
Response:  The disclosure has been revised as requested.

The Rights Offering, page 3

3.
Comment:  We note the changes made to the section entitled “Fees and Expenses” on page 2.  Please identify and quantify the fees.

Response:  The disclosure has been revised as requested.

Risk Factors, page 6
Risks Related to Blue Valley, page 8
Changes in Interest Rates, page 8

4.
Comment: We acknowledge your response to comment 6 of our letter to you dated October 8, 2013.  As we requested, describe the actual risk to you from increases in interest rates on adjustable loans in your loan portfolio including risks of higher delinquencies and defaults and lower earnings.  Also disclose the risks that increases in interest rates may lower the amount of new loans that you originate.

Response:  The disclosure has been revised as requested.

Management’s Discussion and Analysis, page 59
Overview, page 60

5.
Comment:  We acknowledge your response to comment 10 of our letter to you dated October 8, 2013.  Please revise the first paragraph to discuss the effect on your net income of your dividends on the $21 million in Preferred Stock increasing from five to nine percent as of December 2013.

Response:  The disclosure has been revised as requested.

Management, page 79

6.
Comment:  Please identify any directors that have been appointed by the beneficial owners of the Preferred stock and identify the beneficial owners.

Response:  The disclosure has been revised as requested.

Report of Independent Registered Public Accounting Firm, page F-35

7.
Comment:  Please include a signed audit report as required by Rule 2-02 of Regulation S-X.

Response:  The signed audit report has been included in the most recent filing.


 
 

 
 
 

 
Notes to Consolidated Financial Statements December 31, 2012, 2011 and 2010
Note 12: Income Taxes, page F-64

8.
Comment:  We note your response to comment 14 in our letter dated October 8, 2013.  Please provide us with the following specific detailed information to support the realizability of the net deferred tax asset at December 31, 2012, June 30, 2013 and any future quarterly periods (September 30, 2013):
 
Ÿ
Detailed tax effects of temporary differences related to the deferred tax asset as of June 30, 2013 and any future quarterly period (September 30, 2013), similar to the information presented in your response and in the S-1 on page F-65 as of December 31, 2012 and 2011;
 
Ÿ
Provide us with your forecasted 2013 projections, including all assumptions considered;
 
Ÿ
Detailed information comparing actual vs. forecasted results for the fiscal year ended December 31, 2012 and for the six month period ending June 30, 2013 and any future quarterly period (September 30, 2013).  In regard to any projections and assumptions utilized, provide us with specific evidence to support the assumptions, such as the number of years in the projections, estimated growth rates, net interest margins considered, estimated loan loss provision rates, efficiency ratio as well as revenue and expense growth rates utilized.

Response:  Attached as Appendices to this letter are the following documents related to the net deferred tax asset and responsive to the requests: Appendix 1 – composition of the deferred tax asset as of the years ended December 31, 2011 and 2012 and the nine months ended September 30, 2013, Appendix 2 – the Company’s 2013 Consolidated Quarterly Balance Sheet; Appendix 3 – the Company 2013 Consolidated Quarterly Income Statement; Appendix 4 – the Company’s Balance Sheet (budget vs. actual) for the nine months ended September 30, 2013; Appendix 5 – the Company’s Income Statement (budget vs. actual) for the nine months ended September 30, 2013; Appendix 6 – the Company’s Balance Sheet (budget vs. actual) for the year ending December 31, 2012; Appendix 7 – the Company’s Income Statement (budget vs. actual) for the year ending December31, 2012.

The Company is currently in the process of preparing a budget/forecast for 2014, but has not completed that process as of this time.  However, based on a September 30, 2013 Bank-only Asset-Liability Management net interest margin (static rate) forecast, the anticipated impact of the use of proceeds for the Rights Offering, the increase in the rate on the Fixed Rate Cumulative Preferred Stock, as well as management assumptions for no material requisite provision for loan losses, and modest declines in non-interest income and reductions in non-interest expense (especially those related to foreclosed assets held for sale), the Company anticipates that consolidated budgeted net income for 2014 will be approximately $3 million - $4 million.

The Company would be happy to discuss the information presented or any other questions the Commission staff may have related to the net deferred tax asset.

 
 

 




Exhibits

9.
Comment:  We note that you have not filed most of your exhibits required by Item 601.  Please file the fairness opinion.  Please allow adequate time after you file the exhibits for the staff to review each of the exhibits and for you to respond to any comments.

Response:  All exhibits have been included in the most recent filing.

We look forward to hearing from you soon to discuss any comments you may have on this letter and any additional comments you have on the filing.  Please contact the undersigned at (816) 983-8362 or Steve Carman at (816) 983-8153.
 
 
    Sincerely,  
       
 
    /s/ Eric J. Gervais  
    Eric J. Gervais  
       
 
 
 

 
 
Appendix 1
 
 
   
September 30, 2013
   
December 31, 2012
   
December 31, 2011
 
Deferred Tax Assets
                 
Allowance for loan losses
  $ 2,508     $ 3,351     $ 4,880  
Net operating loss from BVBC and subsidiary
    8,892       9,153       7,723  
Accumulated depreciation on AFS securities
    2,652       -       -  
Deferred Compensation
    50       80       123  
Offering Costs
    170       180       190  
Non-accrual loan interest
    50       46       59  
Other real estate owned reserve
    1,821       1,178       1,215  
Other
    714       639       516  
      16,857       14,627       14,716  
Deferred Tax Liabilities
                       
Accumulated depreciation
    (250)       (253)       (321)  
FHLBank stock basis
    (590)       (557)       (511)  
Accumulated appreciation on AFS securities
    -       (29)       (89)  
Prepaid intangibles
    (180)       (177)       (185)  
Core deposit intangible related to Unison Bancorp and subsidiary acquisition
    (12)       (45)       (90)  
Other
    (9)       (9)       (9)  
      (1,041)       (1,070)       (1,205)  
Net deferred tax asset before valuation allowance
  $ 15,816     $ 13,557     $ 13,511  
Valuation allowance
    (12,014)       (12,436)       (12,600)  
Net deferred tax asset
  $ 3,802     $ 1,121     $ 911  


 
 

 
 
Appendix 2
 
BLUE VALLEY BAN CORP..
 
CONSOLIDATED QUARTERLY BALANCE SHEET
 
  2013 Budget   2012 ACTUAL
(in thousands)
Fourth   Third   Second   First   Fourth   Third   Second   First
Cash and due from banks
  $ 18,250   $ 18,250   $ 18,250   $ 18,250   $ 33,353   $ 24,191     $ 24,875   $ 29,546
Interest bearing deposits in other financial institutions
    20,733     20,635     40,701     54,717     67,725     73,943       78,306   $ 86,443
Federal funds sold and other short-term investments
    7     7     7     7     -     -       -   $ -
Cash and cash equivalents
    38,989     38,892     58,958     72,973     101,077     98,134       103,181     115,989
                                                   
                                                   
Available-for-sale securities
    110,600     110,600     110,600     100,600     77,845     75,158       65,579     66,666
Mortgage loans held for sale
    2,530     3,530     4,030     2,530     7,621     5,132       2,391     1,597
                                                   
Loans
    442,794     438,299     433,529     428,384     415,671     430,606       429,327     437,935
Less allowance for loan losses
    (10,000)     (9,850)     (9,700)     (9,550)     (9,057)     (9,363)       (9,399)     (10,841)
Net loans
    432,794     428,449     423,829     418,834     406,614     421,243       419,928     427,094
Premises and equipment
    14,651     14,960     15,223     15,118     15,448     15,597       15,729     15,873
Foreclosed assets held for sale
    28,299     28,359     28,419     28,479     31,936     31,067       33,079     27,864
Interest receivable
    1,736     1,724     1,712     1,698     1,529     1,730       1,445     1,899
Deferred income taxes
    1,005     1,005     1,005     1,005     1,121     973       999     965
Income tax receivable
    -     -     -     -     -     -       -     -
Prepaid expenses and other assets
    6,210     6,413     6,616     6,192     6,095     6,240       6,480     6,316
FHLB stock, FRB stock and other securities
    7,591     7,558     7,525     7,493     7,540     7,429       7,396     7,398
Goodwill
    -     -     -     -     179     214       250     286
Core deposit intangible asset, at amortized cost
    36     72     107     143     -     -       -     -
                                                   
Total Assets
  $ 644,442   $ 641,561   $ 658,024   $ 655,065   $ 657,005   $ 662,917     $ 656,457   $ 671,946
                                                   
                                                   
LIABILITIES
                                                 
Demand deposits
  $ 121,441   $ 120,626   $ 119,666   $ 118,670   $ 113,698   $ 124,003     $ 112,790   $ 107,739
Savings, NOW and money market deposits
    230,210     228,911     227,612     226,313     235,633     228,540       218,902     228,767
Time deposits
    137,755     137,857     137,959     138,061     135,136     139,957       157,915     170,897
Total Deposits
    489,406     487,394     485,238     483,044     484,466     492,499       489,607     507,404
                                                   
Federal funds purchased and other interest-bearing liabilities
    21,750     21,507     21,264     21,021     21,668     19,946       17,473     15,625
Short-term debt
    3     3     3     3     -     -       -     -
Long-term debt
    85,848     85,822     105,743     105,628     101,111     100,942       100,772     100,603
Accrued interest and other liabilities
    2,516     2,874     2,450     6,047     9,945     9,958       9,165     8,481
                                                   
Total Liabilities
    599,523     597,601     614,698     615,743     617,190     623,344       617,017     632,113
                                                   
STOCKHOLDERS' EQUITY
                                                 
Preferred Stock
    8     8     8     8     22     22       22     22
Common stock
    4,177     4,142     4,142     3,232     2,934     2,880       2,880     2,884
Additional paid-in capital
    41,266     41,148     41,137     38,397     38,746     38,571       38,560     38,551
Retained earnings
    (532)     (1,338)     (1,962)     (2,314)     (1,930)     (1,947)       (2,028)     (1,678)
                                                   
Unrealized appreciation (depreciation) on
                                                 
available for sale securities, net of income taxes
    -     -     -     -     43     46       6     55
Total Stockholder's Equity
    44,919     43,960     43,326     39,322     39,815     39,573       39,440     39,833
                                                   
Total Liabilities and Stockholder's Equity
  $ 644,442   $ 641,561   $ 658,024   $ 655,065   $ 657,005   $ 662,917     $ 656,457   $ 671,946

 
 

 
 
Appendix 3

BLUE VALLEY BAN CORP.
 
CONSOLIDATED QUARTERLY EARNINGS TREND
 
   
   
  2013 Budget   2012 ACTUAL
(in thousands)
Fourth   Third   Second   First   Fourth   Third   Second   First
INTEREST INCOME
                                               
Interest and fees on loans
  $ 5,972     $ 5,863     $ 5,672     $ 5,496     $ 5,545     $ 5,735     $ 5,689     $ 5,884  
Federal funds sold
    -       -       -       -       0       0       0       0  
Available-for-sale securities
    514       514       485       385       313       287       230       268  
Dividends on FHLB and FRB stock
    85       30       85       30       91       33       88       28  
Other income
    13       21       31       42       54       43       54       43  
Total interest income
    6,584       6,428       6,272       5,953       6,002       6,097       6,061       6,223  
                                                                 
INTEREST EXPENSE
                                                               
Interest-bearing demand deposits
    118       117       115       114       109       127       200       265  
Savings and money market deposit accounts
    76       75       74       72       68       69       70       84  
Other time deposits
    463       502       524       544       526       606       655       700  
Federal Funds Purchased and other interest-bearing liabilities
    14       13       13       13       11       13       11       9  
Short-term debt
    -       -       -       -       -       0       0       0  
Long-term debt
    718       785       912       908       923       922       913       912  
Total interest expense
    1,388       1,493       1,638       1,650       1,637       1,737       1,849       1,970  
                                                                 
NET INTEREST INCOME
    5,196       4,935       4,634       4,302       4,366       4,360       4,211       4,254  
PROVISION FOR LOAN LOSSES
    300       300       300       300       -       650       100       450  
NET INTEREST INCOME AFTER PROVISION
                                                               
FOR LOAN LOSSES
    4,896       4,635       4,334       4,002       4,366       3,710       4,111       3,804  
                                                                 
NONINTEREST INCOME
                            -                                  
Loans held for sale fee income
    559       743       680       426       682       833       389       543  
Service fees
    901       889       892       869       868       832       878       874  
Gain contingency
    -       -       -       -       -       -       -       -  
Realized gains on available-for-sale securities
    -       -       -       -       -       -       -       -  
Other income
    226       226       229       228       430       501       411       193  
Total noninterest income
    1,685       1,858       1,800       1,522       1,981       2,166       1,678       1,610  
                                                                 
NONINTEREST EXPENSE
                                                               
Salaries and employee benefits
    2,834       2,867       2,801       2,685       2,903       2,579       2,524       2,581  
Net occupancy expense
    670       730       715       631       638       664       619       647  
Other operating expense
    2,166       2,167       2,160       2,431       2,645       2,281       2,726       2,501  
Total noninterest expense
    5,670       5,763       5,677       5,747       6,186       5,524       5,869       5,730  
                                                                 
INCOME (LOSS) BEFORE INCOME TAXES
    911       729       458       (222)       160       352       (80)       (316)  
                                                                 
PROVISION FOR INCOME TAXES
    -       -       -       -       (146 )     (1 )     (1)       (1)  
                                                                 
QUARTERLY NET INCOME
  $ 911     $ 729     $ 458     $ (222)     $ 306     $ 353     $ (78)     $ (315)  
                                                                 
YEAR TO DATE NET INCOME
  $ 1,877     $ 965     $ 236     $ (222)     $ 267     $ (40)     $ (393)     $ (315)  
                                                                 
QUARTERLY
                                                               
Return on Assets
    0.57 %     0.34 %     0.14 %     -0.03 %     0.19 %     0.16 %     -0.02 %     -0.05 %
Return on Common Equity
    8.06 %     4.92 %     2.22 %     -0.56 %     3.07 %     3.54 %     -0.79 %     -3.15 %
Net Interest Margin
    3.58 %     3.37 %     3.16 %     2.95 %     2.94 %     2.98 %     2.84 %     2.97 %
                                                                 
YEAR TO DATE
                                                               
Return on Assets
    0.29 %     0.20 %     0.07 %     -0.14 %     0.04 %     -0.01 %     -0.12 %     -0.19 %
Return on Common Equity
    4.43 %     0.16 %     1.18 %     -2.28 %     0.67 %     -0.13 %     -1.98 %     -3.15 %
Net Interest Margin
    3.23 %     3.13 %     3.03 %     2.95 %     2.92 %     2.94 %     2.92 %     2.93 %
 

 
 
 
 

 

Appendix 4
 

BLUE VALLEY BAN CORP.
 
   
CONSOLIDATED BALANCE SHEET
 
   
ASSETS
 
             
             
   
Actual
   
Budget
 
   
September 30, 2013
   
September 30, 2013
 
             
Cash and due from banks
  $ 26,653,396     $ 18,250,000  
Interest bearing deposits in other financial institutions
    45,600,289       20,635,177  
Federal funds sold and other short-term investments
    -       6,600  
Cash and cash equivalents
    72,253,685       38,891,777  
                 
                 
Available-for-sale securities
    95,205,520       110,600,000  
Mortgage loans held for sale
    1,966,294       3,530,000  
                 
                 
Loans
    406,299,165       438,299,250  
Less allowance for loan losses
    (6,778,162)       (9,850,000)  
Net loans
    399,521,003       428,449,250  
Premises and equipment
    15,643,850       14,960,183  
Foreclosed assets held for sale
    29,090,890       28,359,000  
Interest receivable
    1,736,138       1,723,830  
Deferred income taxes
    3,802,101       1,004,761  
Income tax receivable
    -       -  
Prepaid expenses and other assets
    6,291,302       6,412,697  
FHLB stock, FRB stock and other securities
    7,223,723       7,557,973  
Core deposit intangible asset, at amortized cost
    71,424       71,500  
                 
                 
Total Assets
  $ 632,805,930     $ 641,560,971  
                 
   
   
LIABILITIES AND STOCKHOLDERS' EQUITY
 
                 
                 
Demand deposits
  $ 112,591,640     $ 120,626,317  
Savings, NOW and money market deposits
    232,388,199       228,911,000  
Time deposits
    116,488,337       137,857,103  
Total Deposits
    461,468,176       487,394,420  
                 
                 
Federal funds purchased and other interest-bearing liabilities
    40,943,851       21,507,000  
Short-term debt
    -       3,000  
Long-term debt
    61,993,105       66,233,732  
Guaranteed preferred beneficial interest in
               
Company's subordinated debt
    19,588,000       19,588,000  
Accrued interest and other liabilities
    12,569,324       2,874,450  
                 
Total Liabilities
    596,562,456       597,600,602  
                 
                 
                 
STOCKHOLDERS' EQUITY
               
Preferred stock
    21,750       8,435  
Common stock
    2,938,871       4,141,657  
Additional paid-in capital
    38,807,484       41,148,148  
Retained earnings
    (1,546,461)       (1,337,871)  
                 
                 
Unrealized appreciation (depreciation) on
               
available for sale securities, net of income taxes
    (3,978,170)       -  
Total Stockholders' Equity
 
36,243,474_
      43,960,369  
                 
Total Liabilities and Stockholders' Equity
  $ 632,805,930     $ 641,560,971  



 
 
 

 
 
Appendix 5
 

 
BLUE VALLEY BAN CORP.
 
CONSOLIDATED STATEMENT OF INCOME
 
                         
       
       
   
Nine Months Ended September 30, 2013
 
         
Over (Under) Budget
 
   
Actual
   
Budget
          $   %
                           
INTEREST AND DIVIDEND INCOME
                         
Interest and fees on loans
  $ 15,626,147     $ 17,030,150     $ (1,404,003)       -8.24 %
Federal funds sold
    6       -       6       100.00 %
Available-for-sale securities
    1,140,383       1,383,800       (243,417)       -17.59 %
Dividends on FHLB and Federal Reserve Bank Stock
    154,025       145,000       9,025       6.22 %
Other income
    112,088       93,500       18,588       19.88 %
Total interest and dividend income
    17,032,649       18,652,450       (1,619,801)       -8.68 %
                                 
                                 
INTEREST EXPENSE
                               
Interest bearing demand deposits
    237,090       346,000       (108,910)       -31.48 %
Savings and money market deposit accounts
    207,048       221,100       (14,052)       -6.36 %
Other time deposits
    1,307,194       1,568,900       (261,706)       -16.68 %
Federal funds purchased and other interest-bearing liabilities
    18,808       39,500       (20,692)       -52.38 %
Short-term debt
    2       -       2          
Long-term debt
    2,710,803       2,605,448       105,355       4.04 %
Total interest expense
    4,480,945       4,780,948       (300,003)       -6.27 %
                                 
                                 
NET INTEREST INCOME
    12,551,704       13,871,502       (1,319,798)       -9.51 %
                                 
                                 
PROVISION FOR LOAN LOSSES
    (1,700,000 )     900,000       (2,600,000)       -288.89 %
                                 
NET INTEREST INCOME AFTER PROVISION
                               
FOR LOAN LOSSES
    14,251,704       12,971,502       1,280,202       9.87 %
                                 
                                 
NONINTEREST INCOME
                               
Loans held for sale fee income
    1,322,759       1,848,100       (525,341)       -28.43 %
Service fees
    2,585,085       2,650,025       (64,940)       -2.45 %
Other income
    1,271,183       682,729       588,454       86.19 %
Total noninterest income
    5,179,027       5,180,854       (1,827)       -0.04 %
                                 
                                 
NONINTEREST EXPENSE
                               
Salaries and employee benefits
    7,961,386       8,352,400       (391,014)       -4.68 %
Net occupancy expense
    1,974,940       2,075,820       (100,880)       -4.86 %
Other operating expense
    8,295,391       6,758,712       1,536,679       22.74 %
Total noninterest expense
    18,231,717       17,186,932       1,044,785       6.08 %
                                 
                                 
INCOME (LOSS) BEFORE INCOME TAXES
    1,199,014       965,424       233,590       24.20 %
                                 
                                 
PROVISION (BENEFIT) FOR INCOME TAXES
                               
Provision (benefit) for income taxes
    422,090       372,900       49,190       13.19 %
Valuation allowance for deferred tax asset
    (422,090)       (372,900)       (49,190)       13.19 %
Total provision (benefit) for income taxes
    -       -       -       100.00 %
                                 
                                 
                                 
NET INCOME (LOSS)
  $ 1,199,014     $ 965,424     $ 233,590       -24.20 %



 
 
 

 
 
Appendix 6
 

 
BLUE VALLEY BAN CORP.
CONSOLIDATED BALANCE SHEET
ASSETS
   
Actual
   
Budget
 
   
December 31,2012
   
December 31,2012
 
             
Cash and due from banks
  $ 33,352,879     $ 26,760,526  
Interest bearing deposits in other financial institutions
    67,724,597       21,315,605  
Federal funds sold and other short-term investments
    -       -  
Cash and cash equivalents
    101,077,476       48,076,131  
                 
Available-for-sale securities
    77,845,117       107,648,757  
Mortgage loans held for sale
    7,621,405       2,332,500  
                 
Loans
    415,670,680       488,925,452  
Less allowance for loan losses
    (9,056,709 )     (12,084,175 )
Net loans
    406,613,971       476,841,277  
Premises and equipment
    15,447,616       15,662,087  
Foreclosed assets held for sale
    31,935,914       19,395,161  
Interest receivable
    1,529,395       1,904,912  
Deferred income taxes
    1,121,263       344,622  
Income tax receivable
    -       -  
Prepaid expenses and other assets
    6,095,001       5,900,520  
FHLB stock, FRB stock and other securities
    7,539,573       7,484,823  
Core deposit intangible asset, at amortized cost
    178,560       178,560  
                 
Total Assets
  $    657,005,291     $ 685,769,350  
                 
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                 
Demand deposits
  $ 113,697,618     $ 111,588,443  
Savings, NOW and money market deposits
    235,632,576       226,090,798  
Time deposits
    135,136,180       185,381,386  
Total Deposits
    484,466,374       523,060,627  
                 
Federal funds purchased and other interest-bearing liabilities
    21,667,797       17,882,504  
Short-term debt
    -       -  
Long-term debt
    81,522,745       81,522,741  
Guaranteed preferred beneficial interest in
               
Company's subordinated debt
    19,588,000       19,588,000  
Accrued interest and other liabilities
    9,945,162       2,384,645  
                 
Total Liabilities
    617,190,078       644,438,517  
                 
                 
STOCKHOLDERS' EQUITY
               
Preferred stock
    21,750       21,750  
Common stock
    2,934,123       2,883,610  
Additional paid-in capital
    38,746,083       38,582,611  
Retained earnings
    (1,929,852 )     (330,555 )
                 
Unrealized appreciation (depreciation) on
               
       available for sale securities, net of income taxes
    43,109       173,417  
Total Stockholders' Equity
    39,815,213       41,330,833  
                 
Total Liabilities and Stockholders' Equity
  $ 657,005,291     $ 685,769,350  

 
 
 

 
 
 
 
 
 
Appendix 7

 
BLUE VALLEY BAN CORP.
               
CONSOLIDATED STATEMENT OF INCOME
               
               
 
Twelve Months Ended December 31, 2012
     
Over (Under) Budget
 
Actual
 
Budget                               
 
$
 
%
               
INTEREST AND DIVIDEND INCOME
             
Interest and fees on loans
22,852,433
 
25,692,471
 
(2,840,038)
 
-11.05%
Federal funds sold
69
 
-
 
69
 
100.00%
Available-for-sale securities
1,097,363
 
1,151,543
 
(54,180)
 
-4.70%
Dividends on FHLB and Federal Reserve Bank Stock
240,387
 
231,812
 
8,575
 
3.70%
Other income
192,922
 
80,095
 
112,827
 
140.87%
Total interest and dividend income
24,383,174
 
27,155,921
 
(2,772,747)
 
-10.21%
               
INTEREST EXPENSE
             
Interest bearing demand deposits
700,313
 
1,431,874
 
(731,561)
 
-51.09%
Savings and money market deposit accounts
290,944
 
314,185
 
(23,241)
 
-7.40%
Other time deposits
2,487,026
 
2,832,017
 
(344,991)
 
-12.18%
Federal funds purchased and other interest-bearing liabilities
43,719
 
42,378
 
1,341
 
3.16%
Short-term debt
11
 
-
 
11
   
Long-term debt
3,670,294
 
3,396,520
 
273,774
 
8.06%
Total interest expense
7,192,307
 
8,016,974
 
(824,667)
 
-10.29%
               
NET INTEREST INCOME
17,190,867
 
19,138,947
 
(1,948,080)
 
-10.18%
               
PROVISION FOR LOAN LOSSES
1,200,000
 
1,200,000
 
-
 
0.00%
               
NET INTEREST INCOME AFTER PROVISION
             
     FOR LOAN LOSSES
15,990,867
 
17,938,947
 
(1,948,080)
 
-10.86%
               
NONINTEREST INCOME
             
Loans held for sale fee income
2,446,435
 
2,136,986
 
309,449
 
14.48%
Service fees
3,452,186
 
3,623,492
 
(171,306)
 
-4.73%
Other income
1,535,345
 
1,243,645
 
291,700
 
23.46%
Total noninterest income
7,433,966
 
7,004,123
 
429,843
 
6.14%
               
NONINTEREST EXPENSE
             
Salaries and employee benefits
10,586,973
 
10,978,765
 
(391,792)
 
-3.57%
Net occupancy expense
2,568,207
 
2,710,491
 
(142,284)
 
-5.25%
Other operating expense
10,153,121
 
10,108,273
 
44,848
 
0.44%
Total noninterest expense
23,308,301
 
23,797,529
 
(489,228)
 
-2.06%
               
INCOME (LOSS) BEFORE INCOME TAXES
116,532
 
1,145,541
 
(1,029,009)
 
-89.83%
               
PROVISION (BENEFIT) FOR INCOME TAXES
             
Provision (benefit) for income taxes
68,078
 
-
 
68,078
 
100.00%
Valuation allowance for deferred tax asset
(218,079)
 
-
 
(218,079)
 
100.00%
Total provision (benefit) for income taxes
(150,001)
 
-
 
(150,001)
 
100.00%
               
NET INCOME (LOSS)
    266,533
 
1,145,541
 
(879,008)
 
76.73%