Annual Statements Open main menu

Village Bank & Trust Financial Corp. - Quarter Report: 2011 June (Form 10-Q)

f10qvillage063011.htm


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

__________

FORM 10-Q

x  QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2011

¨ TRANSITION REPORT UNDER SECTION 13 OR 15(d)
OF THE EXCHANGE ACT

For the transition period from ______ to ______

__________________


Commission file number: 0-50765

VILLAGE BANK AND TRUST FINANCIAL CORP.
(Exact name of registrant as specified in its charter)

Virginia
16-1694602
(State or other jurisdiction of
(I.R.S. Employer
incorporation or organization)
Identification No.)
   
15521 Midlothian Turnpike, Midlothian, Virginia
23113
(Address of principal executive offices)
(Zip code)
   
804-897-3900
(Registrant’s telephone number, including area code)

Indicate by check whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act 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 whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x   No o
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
 
Large Accelerated Filer o
Accelerated Filer o
Non-Accelerated Filer o (Do not check if smaller reporting company)
Smaller Reporting Company 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
Indicate the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date.
 
4,243,378 shares of common stock, $4.00 par value, outstanding as of August 3, 2011
 



 
1

 

Village Bank and Trust Financial Corp.
Form 10-Q

TABLE OF CONTENTS

Part I – Financial Information
   
       
 
Item 1.  Financial Statements
   
       
 
Consolidated Balance Sheets
   
 
June 30, 2011 (unaudited) and December 31, 2010
3
 
       
 
Consolidated Statements of Income
   
 
For the Three and Six Months Ended
   
 
June 30, 2011 and 2010 (unaudited)
4
 
       
 
Consolidated Statements of Stockholders’ Equity
   
 
For the Six Months Ended
   
 
June 30, 2011 and 2010 (unaudited)
5
 
       
 
Consolidated Statements of Cash Flows
   
 
For the Six Months Ended
   
 
June 30, 2011 and 2010 (unaudited)
6
 
       
 
Notes to Condensed Consolidated Financial Statements (unaudited)
7
 
       
 
Item 2.  Management’s Discussion and Analysis of Financial Condition
   
 
            and Results of Operations
23
 
       
 
Item 3.  Quantitative and Qualitative Disclosures About Market Risk
46
 
       
 
Item 4.  Controls and Procedures
46
 
       
Part II – Other Information
   
       
 
Item 1.  Legal Proceedings
47
 
       
 
Item 1A. Risk Factors
47
 
       
 
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds
47
 
       
 
Item 3.  Defaults Upon Senior Securities
47
 
       
 
Item 4.  (Removed and Reserved)
47
 
       
 
Item 5.  Other Information
47
 
       
 
Item 6.  Exhibits
47
 
       
Signatures
48
 


 
2

 

PART I – FINANCIAL INFORMATION

ITEM 1 – FINANCIAL STATEMENTS

Village Bank and Trust Financial Corp. and Subsidiary
 
Consolidated Balance Sheets
 
June 30, 2011 (Unaudited) and December 31, 2010
 
             
             
   
June 30,
   
December 31,
 
   
2011
   
2010
 
Assets
           
Cash and due from banks
  $ 44,635,632     $ 9,390,377  
Federal funds sold
    7,310,283       2,621,934  
  Total cash and cash equivalents
    51,945,915       12,012,311  
Investment securities available for sale
    53,222,374       53,597,174  
Loans held for sale
    11,975,396       19,871,787  
Loans
               
Outstandings
    443,009,356       453,242,950  
Allowance for loan losses
    (7,256,614 )     (7,311,712 )
Deferred fees and costs
    700,840       623,851  
      436,453,582       446,555,089  
Premises and equipment, net
    27,300,753       27,437,452  
Accrued interest receivable
    2,578,455       2,347,211  
Bank owned life insurance
    5,971,993       5,871,765  
Other real estate owned
    11,982,201       12,028,111  
Other assets
    11,230,239       12,058,315  
                 
    $ 612,660,908     $ 591,779,215  
                 
Liabilities and Stockholders' Equity
               
Liabilities
               
Deposits
               
Noninterest bearing demand
  $ 52,150,756     $ 41,036,262  
Interest bearing
    453,826,198       457,975,931  
  Total deposits
    505,976,954       499,012,193  
Long-term debt - trust preferred securities
    8,764,000       8,764,000  
Federal Home Loan Bank advances
    38,750,000       28,750,000  
Other borrowings
    5,733,610       4,165,430  
Accrued interest payable
    487,136       404,801  
Other liabilities
    3,904,424       2,362,597  
Total liabilities
    563,616,124       543,459,021  
                 
Stockholders' equity
               
Preferred stock, $4 par value, $1,000 liquidation preference,
               
 1,000,000 shares authorized, 14,738 shares issued and outstanding
    58,952       58,952  
Common stock, $4 par value - 10,000,000 shares authorized
               
 4,243,378 shares issued and outstanding at June 30, 2011
               
 4,238,416 shares issued and outstanding at December 31, 2011
    16,973,512       16,953,664  
Additional paid-in capital
    40,672,956       40,633,581  
Retained earnings (deficit)
    (9,291,227 )     (9,192,552 )
Common stock warrant
    732,479       732,479  
Discount on preferred stock
    (419,650 )     (492,456 )
Accumulated other comprehensive income (loss)
    317,762       (373,474 )
Total stockholders' equity
    49,044,784       48,320,194  
                 
    $ 612,660,908     $ 591,779,215  
                 
See accompanying notes to consolidated financial statements
               


 
3

 


Village Bank and Trust Financial Corp. and Subsidiary
 
Consolidated Statements of Income
 
Three and Six Months Ended June 30, 2011 and 2010
 
(Unaudited)
 
                         
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2011
   
2010
   
2011
   
2010
 
Interest income
                       
Loans
  $ 6,767,421     $ 7,214,558     $ 13,808,189     $ 14,303,802  
Investment securities
    352,798       285,797       653,124       642,917  
Federal funds sold
    20,481       16,004       38,804       30,236  
Total interest income
    7,140,700       7,516,359       14,500,117       14,976,955  
                                 
Interest expense
                               
Deposits
    1,905,320       2,278,519       3,944,196       4,789,486  
Borrowed funds
    297,158       536,244       579,849       1,070,064  
Total interest expense
    2,202,478       2,814,763       4,524,045       5,859,550  
                                 
Net interest income
    4,938,222       4,701,596       9,976,072       9,117,405  
Provision for loan losses
    900,000       1,240,000       1,903,000       1,740,000  
Net interest income after provision
                               
for loan losses
    4,038,222       3,461,596       8,073,072       7,377,405  
                                 
Noninterest income
                               
Service charges and fees
    498,432       515,293       871,382       890,573  
Gain on sale of loans
    1,636,240       1,633,861       3,008,918       2,838,224  
Gain (loss) on sale of assets
    19       489,162       63,144       840,941  
Rental Income
    164,620       109,831       299,069       213,502  
Other
    106,554       238,578       201,072       358,085  
Total noninterest income
    2,405,865       2,986,725       4,443,585       5,141,325  
                                 
Noninterest expense
                               
Salaries and benefits
    3,195,283       2,987,115       6,245,399       5,754,504  
Occupancy
    518,712       472,227       994,448       982,145  
Equipment
    224,150       220,760       444,220       439,114  
Supplies
    109,785       116,824       225,944       251,186  
Professional and outside services
    523,092       493,810       1,089,446       1,016,619  
Advertising and marketing
    111,584       136,034       234,423       225,660  
Other real estate owned expenses
    361,896       471,508       824,212       681,336  
Other operating expenses
    1,010,447       853,406       1,877,307       1,732,379  
Total noninterest expense
    6,054,949       5,751,684       11,935,399       11,082,943  
                                 
Net income (loss) before income taxes
    389,138       696,637       581,258       1,435,787  
Income tax benefit
    132,306       236,856       241,706       488,167  
                                 
Net income
    256,832       459,781       339,552       947,620  
                                 
Preferred stock dividends and amortization of discount
    220,169       219,754       438,227       437,489  
Net income (loss) available to common
                               
shareholders
  $ 36,663     $ 240,027     $ (98,676 )   $ 510,131  
                                 
Earnings (loss) per share, basic
  $ 0.01     $ 0.06     $ (0.02 )   $ 0.12  
Earnings (loss) per share, diluted
  $ 0.01     $ 0.06     $ (0.02 )   $ 0.12  
                                 
See accompanying notes to consolidated financial statements
                               


 
4

 


Village Bank and Trust Financial Corp. and Subsidiary
 
Consolidated Statements of Stockholders' Equity
 
and Comprehensive Income
 
Six Months Ended June 30, 2011 and 2010
 
(Unaudited)
 
                                                 
                                       
Accumulated
       
               
Additional
   
Retained
         
Discount on
   
Other
       
   
Preferred
   
Common
   
Paid-in
   
Earnings
         
Preferred
   
Comprehensive
       
   
Stock
   
Stock
   
Capital
   
(Deficit)
   
Warrant
   
Stock
   
Income (loss)
   
Total
 
                                                 
Balance, December 31, 2010
  $ 58,952     $ 16,953,664     $ 40,633,581     $ (9,192,552 )   $ 732,479     $ (492,456 )   $ (373,474 )   $ 48,320,194  
Amortization of preferred stock
                                                    -       -  
discount
    -                       (72,806 )     -       72,806               -  
Preferred stock dividend
    -       -               (365,421 )     -       -       -       (365,421 )
Issuance of common stock
    -       19,848       (19,848 )     -       -       -       -       -  
Stock based compensation
                    59,223                                       59,223  
Minimum pension adjustment
                                                               
(net of income taxes of $2,917)
    -       -       -       -       -       -       4,290       4,290  
Net income
    -       -       -       339,552       -       -       -       339,552  
Change in unrealized gain on
                                                               
investment securities available-for-sale,
                                                               
net of reclassification and tax effect
    -       -       -       -       -       -       686,946       686,946  
Total comprehensive income
    -       -       -       -       -       -       -       1,030,788  
                                                                 
Balance, June 30, 2011
  $ 58,952     $ 16,973,512     $ 40,672,956     $ (9,291,227 )   $ 732,479     $ (419,650 )   $ 317,762     $ 49,044,784  
                                                                 
Balance, December 31, 2009
  $ 58,952     $ 16,922,512     $ 40,568,771     $ (9,741,459 )   $ 732,479     $ (636,959 )   $ (56,205 )   $ 47,848,091  
Amortization of preferred stock
                                                    -       -  
discount
    -       -               (72,068 )     -       72,068               -  
Preferred stock dividend
    -       -               (365,421 )     -       -       -       (365,421 )
Issuance of common stock
    -       31,152       (31,152 )     -       -       -       -       -  
Stock based compensation
                    50,182                                       50,182  
Minimum pension adjustment
                                                            -  
(net of income taxes of $2,917)
    -       -       -       -       -       -       4,290       4,290  
Net income
    -       -       -       947,620       -       -       -       947,620  
Change in unrealized gain on
                                                               
investment securities available-for-sale,
                                                               
net of reclassification and tax effect
    -       -       -       -       -       -       113,138       113,138  
Total comprehensive income
    -       -       -       -       -       -       -       1,065,048  
                                                                 
Balance, June 30, 2010
  $ 58,952     $ 16,953,664     $ 40,587,801     $ (9,231,328 )   $ 732,479     $ (564,891 )   $ 61,223     $ 48,597,900  
                                                                 
See accompanying notes to consolidated financial statements.
                               











 
5

 
 
Village Bank and Trust Financial Corp. and Subsidiary
 
Consolidated Statements of Cash Flows
 
Six Months Ended June 30, 2011 and 2010
 
(Unaudited)
 
             
   
2011
   
2010
 
Cash Flows from Operating Activities
           
Net income
  $ 339,552     $ 947,620  
Adjustments to reconcile net income to net
               
cash provided by (used in) operating activities:
               
Depreciation and amortization
    716,443       641,674  
Deferred income taxes
    (3,710,085 )     (3,712,428 )
Provision for loan losses
    1,903,000       1,740,000  
Write-down of other real estate owned
    427,237       93,000  
Gain on securities sold
    (63,144 )     (597,375 )
Gain on loans sold
    (3,008,918 )     (2,838,224 )
(Gain) loss on sale of premises and equipment
    -       (242,936 )
Gain on sale of other real estate owned
    86,824       (40,384 )
Stock compensation expense
    59,223       50,182  
Proceeds from sale of other real estate owned
    2,382,588       2,212,801  
Proceeds from sale of mortgage loans
    114,982,327       115,654,593  
Origination of mortgage loans for sale
    (104,077,018 )     (128,785,065 )
Amortization of premiums and accrection of discounts on securities, net
    56,757       290,210  
Decrease in interest receivable
    (231,244 )     756,537  
Increase in bank owned life insurance
    (100,228 )     (341,769 )
(Increase) decrease  in other assets
    4,188,569       4,555,088  
Increase (decrease) in interest payable
    82,335       (50,529 )
Decrease in other liabilities
    1,360,632       (301,712 )
Net cash provided by (used in) operating activities
    15,394,850       (9,968,717 )
                 
Cash Flows from Investing Activities
               
Purchases of available for sale securities
    (62,377,306 )     (6,859,145 )
Proceeds from the sale or calls of available for sale securities
    803,100       1,324,820  
Proceeds from maturities and principal payments of  available for sale securities
    62,996,221       36,670,662  
Net decrease (increase) in loans
    5,347,767       (1,968,543 )
Purchases of premises and equipment
    (579,743 )     (607,731 )
Proceeds from sale of premises and equipment
    -       377,321  
Net cash provided by investing activities
    6,190,039       28,937,384  
                 
Cash Flows from Financing Activities
               
Net increase in deposits
    6,964,761       5,251,641  
Net increase (decrease) in Federal Home Loan Bank Advances
    10,000,000       (250,000 )
Net increase (decrease) in other borrowings
    1,568,180       (894,033 )
Dividends on preferred stock
    (184,225 )     (365,421 )
Net cash provided by financing activities
    18,348,716       3,742,187  
                 
Net increase in cash and cash equivalents
    39,933,604       22,710,854  
Cash and cash equivalents, beginning of period
    12,012,311       20,661,820  
                 
Cash and cash equivalents, end of period
  $ 51,945,915     $ 43,372,674  
                 
Supplemental Schedule of Non Cash Activities
               
Real estate owned assets acquired in settlement of loans
  $ 2,850,739     $ 2,801,652  
                 
See accompanying notes to consolidated financial statements.
               
 
 
6

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

Note 1 - Principles of presentation

Village Bank and Trust Financial Corp. (the “Company”) is the holding company of Village Bank (the “Bank”).  The consolidated financial statements include the accounts of the Company, the Bank and the Bank’s three wholly-owned subsidiaries, Village Bank Mortgage Company, Village Insurance Agency, Inc., and Village Financial Services Company.  All material intercompany balances and transactions have been eliminated in consolidation.

The Company’s financial statements are prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) which, principally consist of the Financial Accounting Standards Board Accounting Standards Codification (“FASB Codification”). FASB Codification Topic 105: Generally Accepted Accounting Principles establishes the FASB codification as the source of authoritative accounting principles recognized by the FASB to be applied by nongovernmental entities in the preparation of financial statements in conformity with generally accepted accounting principles. Rules and interpretive releases of the Securities and Exchange Commission (“SEC”) under authority of federal securities laws are also sources of authoritative guidance for SEC registrants. All guidance contained in the FASB Codification carries an equal level of authority. All non-grandfathered, non-SEC accounting literature not included in the FASB Codification is superseded and deemed non-authoritative.

In the opinion of management, the accompanying condensed consolidated financial statements of the Company have been prepared on the accrual basis in accordance with generally accepted accounting principles for interim financial information.  Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.  However, all adjustments that are, in the opinion of management, necessary for a fair presentation have been included.  The results of operations for the three and six month periods ended June 30, 2011 are not necessarily indicative of the results to be expected for the full year ending December 31, 2011.  The unaudited interim financial statements should be read in conjunction with the audited financial statements and notes to financial statements that are presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 as filed with the Securities and Exchange Commission.

Note 2 - Use of estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the balance sheets and statements of income for the period.  Actual results could differ significantly from those estimates.  A material estimate that is particularly susceptible to significant change in the near term relates to the determination of the allowance for loan losses.

Note 3 - Earnings (loss) per common share

The following table presents the basic and diluted earnings per share computations:

 
7

 


   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
   
2011
   
2010
   
2011
   
2010
 
Numerator
                       
Net income (loss) - basic and diluted
  $ 256,832     $ 459,781     $ 339,552     $ 947,620  
Preferred stock dividend and accretion
    220,169       219,754       438,227       437,489  
Net income (loss) available to common
                               
shareholders
  $ 36,663     $ 240,027     $ (98,675 )   $ 510,131  
                                 
Denominator
                               
Weighted average shares outstanding - basic
    4,243,378       4,238,370       4,242,665       4,237,042  
Dilutive effect of common stock options and
                               
      restricted stock awards
    -       -       -       -  
                                 
Weighted average shares outstanding - diluted
    4,243,378       4,238,370       4,242,665       4,237,042  
                                 
Earnings (loss) per share - basic and diluted
                               
Earnings (loss) per share - basic
  $ 0.01     $ 0.06     $ (0.02 )   $ 0.12  
Effect of dilutive common stock options
    -       -       -       -  
                                 
Earnings (loss) per share - diluted
  $ 0.01     $ 0.06     $ (0.02 )   $ 0.12  


Outstanding options and warrants to purchase common stock were considered in the computation of diluted earnings per share for the periods presented.  Stock options for 310,205 shares of common stock were not included in computing diluted earnings per share for the three and six month ended June 30, 2011 because their effects were anti-dilutive.  Warrants to acquire 499,029 shares of common stock were not included in computing earnings per share in 2011 and 2010 because their effects were also anti-dilutive.

Note 4 – Loans and Allowance for Loan Losses

The following table presents the composition of our loan portfolio (excluding mortgage loans held for sale) at the dates indicated.

   
June 30, 2011
   
December 31, 2010
 
   
Amount
   
%
   
Amount
   
%
 
                         
Commercial
  $ 39,920       9.0 %   $ 37,228       8.2 %
Real estate - Construction, land development & other loans
    85,103       19.2 %     90,773       20.0 %
Real estate - Commercial
    168,634       38.1 %     173,227       38.2 %
Real estate - 1-4 Residential
    144,616       32.6 %     146,647       32.4 %
Consumer
    4,736       1.1 %     5,368       1.2 %
                                 
Total loans
    443,009       100.0 %     453,243       100.0 %
Deferred loan cost (unearned income), net
    701               624          
Less: Allowance for loan losses
    (7,257 )             (7,312 )        
                                 
Total loans, net
  $ 436,453             $ 446,555          


The Company assigns risk rating classifications to its loans.  These risk ratings are divided into the following groups:

 
·
Risk rated 1 to 4 loans are considered of sufficient quality to preclude an adverse rating.  1-4 assets generally are well protected by the current net worth and paying capacity of the obligor or by the value of the asset or underlying collateral;
 
 
 
8

 
 
·
Risk rated 5 loans are defined as having potential weaknesses that deserve management’s close attention;
 
·
Risk rated 6 loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any, and;
 
·
Risk rated 7 loans have all the weaknesses inherent in substandard loans, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

   
Risk Rated
   
Risk Rated
   
Risk Rated
   
Risk Rated
   
Total
 
      1-4       5       6       7    
Loans
 
                                       
Commercial
  $ 33,136,715     $ 2,584,814     $ 3,675,716     $ 523,199     $ 39,920,444  
Real estate - Construction, land development & other loans
    56,477,494       4,274,622       24,350,538       -       85,102,654  
Real estate - Commercial
    108,929,917       30,269,195       29,122,013       313,244       168,634,369  
Real estate - 1-4 Residential
    125,166,466       8,500,164       10,785,764       163,825       144,616,219  
Consumer
    3,599,706       753,407       276,544       106,013       4,735,670  
                                         
Total loans
  $ 327,310,298     $ 46,382,202     $ 68,210,575     $ 1,106,281     $ 443,009,356  


The following table presents the aging of the recorded investment in past due loans and leases as of June 30, 2011:

               
Greater
                     
Investment >
 
   
30-59 Days
   
60-89 Days
   
Than
   
Total Past
         
Total
   
90 Days and
 
   
Past Due
   
Past Due
   
90 Days
   
Due
   
Current
   
Loans
   
Accruing
 
                                           
Commercial
  $ 290,475     $ 87,091     $ -     $ 377,566     $ 39,542,878     $ 39,920,444     $ -  
Real estate - Construction, land development & other loans
    7,311,983       930,424       -       8,242,407       76,860,247       85,102,654       -  
Real estate - Commercial
    1,478,356       1,537,096       -       3,015,452       165,618,917       168,634,369       -  
Real estate - 1-4 Residential
    2,459,141       1,650,022       793,841       4,903,004       139,713,215       144,616,219       793,841  
Consumer
    21,812       27,913       49,024       98,749       4,636,921       4,735,670       49,024  
                                                         
     Total
  $ 11,561,767     $ 4,232,546     $ 842,865     $ 16,637,178     $ 426,372,178     $ 443,009,356     $ 842,865  

Loans are considered impaired when, based on current information and events it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments.  Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for other loans.  If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral.  Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis.  Impaired loans, or portions thereof, are charged off when deemed uncollectible.  Impaired loans at June 30, 2011 are set forth in the following table.

 
9

 
         
Recorded Investment
             
   
Unpaid
               
Recorded
             
   
Contractual
   
Total
   
Recorded
   
Investment
         
Recorded
 
   
Principal
   
Recorded
   
Investment
   
With No
   
Related
   
Average
 
Description of Loans
 
Balance
   
Investment
   
with Allowance
   
Allowance
   
Allowance
   
Investment
 
                                     
Commercial
  $ 2,929,813     $ 2,893,449           $ 2,893,449           $ 2,143,695  
Real estate - Construction, land development & other loans
    8,320,739       6,176,250     $ 775,707       5,400,543     $ 158,000       6,435,293  
Real estate - Commercial
    1,595,629       1,365,629               1,365,629               4,479,433  
Real estate - 1-4 Residential
    7,651,454       7,304,494       1,092,479       6,212,015       635,500       6,158,678  
Consumer
    161,256       161,256       -       161,256       -       118,120  
                                                 
    $ 20,658,891     $ 17,901,078     $ 1,868,186     $ 16,032,892     $ 793,500     $ 19,335,219  


The Company’s recorded investment in loans as of June 30, 2011 related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of the Company’s impairment methodology as follows:

   
Loans
   
Loans
       
   
Individually
   
Collectively
       
   
Evaluated
   
Evaluated
       
   
for Impairment
   
for Impairment
   
Total
 
                   
Commercial
  $ 15,964,672     $ 23,955,772     $ 39,920,444  
Real estate - Construction, land development & other loans
    34,935,737       50,166,917       85,102,654  
Real estate - Commercial
    149,230,109       19,404,260       168,634,369  
Real estate - 1-4 Residential
    17,201,719       127,414,500       144,616,219  
Consumer
    2,116,151       2,619,519       4,735,670  
                         
Total
  $ 219,448,388     $ 223,560,968     $ 443,009,356  

Activity in the allowance for loan losses is as follows (in thousands):

         
Real estate
                         
         
Construction,
                         
         
land development
   
Real estate
   
Real estate
             
   
Commercial
   
and other
   
Commercial
   
1-4 Residential
   
Consumer
   
Total
 
                                     
Balance March 31, 2011
    647       2,765       2,775       1,091       156       7,434  
      Charge-offs
    (119 )     -       -       (959 )     (10 )     (1,088 )
      Recoveries
    -       10               1       -       11  
      Provision
    200       -       -       600       100       900  
                                                 
Balance June 30, 2011
    728       2,775       2,775       733       246       7,257  
                                                 
                                                 
Balance December 31, 2010
    819       2,265       2,899       1,090       239       7,312  
      Charge-offs
    (593 )     -       (327 )     (959 )     (93 )     (1,972 )
      Recoveries
    2       10               2       -       14  
      Provision
    500       500       203       600       100       1,903  
                                                 
Balance June 30, 2011
    728       2,775       2,775       733       246       7,257  


The following table summarizes asset quality information at the dates indicated.

 
10

 
Asset Quality
 
(In thousands)
 
             
   
June 30,
   
December 31,
 
   
2011
   
2010
 
             
Nonaccrual loans
  $ 17,901     $ 20,324  
Foreclosed properties
    11,982       12,028  
Total nonperforming assets
  $ 29,883     $ 32,352  
                 
Restructured loans
  $ 25,130     $ 21,695  
                 
Loans past due 90 days and still accruing
               
(not included in nonaccrual loans above)
  $ 843     $ 315  
                 
Nonperforming assets to loans at end of year(1)
    6.75 %     7.14 %
                 
Nonperforming assets to total assets
    4.88 %     5.47 %
                 
Allowance for loan losses to nonaccrual loans
    40.5 %     36.0 %
                 
(1) Loans are net of unearned income.
               


The following table presents an analysis of the changes in nonperforming assets for the dates indicated.

 
Nonperforming Assets
 
(In thousands)
 
                   
   
Nonaccrual
   
Foreclosed
       
   
Loans
   
Properties
   
Total
 
                   
Balance December 31, 2009
  $ 25,913     $ 11,279     $ 37,192  
Additions, net
    10,094       481       10,575  
Sales
    -       (6,020 )     (6,020 )
Transfers
    (6,717 )     6,717       -  
Repayments
    (600 )     -       (600 )
Charge-offs
    (8,366 )     (429 )     (8,795 )
                         
Balance December 31, 2010
    20,324       12,028       32,352  
                         
Additions, net
    2,859       136       2,995  
Sales
    -       -       -  
Transfers
    (2,715 )     2,715       -  
Repayments
    (601 )     (427 )     (1,028 )
Charge-offs
    (1,966 )     (2,470 )     (4,436 )
                         
Balance June 30, 2011
  $ 17,901     $ 11,982     $ 29,883  

Note 5 – Investment securities

At June 30, 2011 and December 31, 2010, all of our securities were classified as available-for-sale.  The following table presents the composition of our investment portfolio at the dates indicated.

 
11

 
Investment Securities Available-for-Sale
 
(Dollars in thousands)
 
                                     
               
Gross
   
Gross
   
Estimated
       
   
Par
   
Amortized
   
Unrealized
   
Unrealized
   
Fair
   
Average
 
   
Value
   
Cost
   
Gains
   
Losses
   
Value
   
Yield
 
June 30, 2011
                                   
                                     
US Government Agencies
                                   
Five to ten years
    6,000       5,999       8       (30 )     5,977       2.62 %
                                                 
Mortgage-backed securities
                                               
One to five years
    91       94       -       (2 )     92       2.68 %
Five to ten years
    1,899       1,935       29       -       1,964       2.45 %
More than ten years
    30,561       30,936       637       (31 )     31,542       2.84 %
Total
    32,551       32,965       666       (33 )     33,598       2.82 %
                                                 
Municipals
                                               
More than ten years
    6,000       6,057       69       (40 )     6,086       4.69 %
                                                 
Other investments
                                               
More than ten years
    7,526       7,557       4               7,561       0.52 %
                                                 
Total investment securities
  $ 52,077     $ 52,578     $ 747     $ (103 )   $ 53,222       2.68 %
                                                 
December 31, 2010
                                               
US Treasuries
                                               
One to five years
  $ 28,000     $ 28,017     $ -     $ -     $ 28,017       0.22 %
                                                 
US Government Agencies
                                               
Five to ten years
    3,000       3,000               (111 )     2,889       2.00 %
                                                 
Mortgage-backed securities
                                               
One to five years
    686       703       31       (10 )     724       4.90 %
More than ten years
    14,410       14,796       91       (58 )     14,829       2.86 %
Total
    15,096       15,499       122       (68 )     15,553       5.39 %
                                                 
Municipals
                                               
More than ten years
    6,000       6,060       -       (337 )     5,723       4.69 %
                                                 
Other investments
                                               
More than ten years
    1,418       1,418       -       (3 )     1,415       0.69 %
                                                 
Total investment securities
  $ 53,514     $ 53,994     $ 122     $ (519 )   $ 53,597       2.31 %


Investment securities available for sale that have an unrealized loss position at June 30, 2011 and December 31, 2010 are detailed below.

 
12

 
   
Securities in a loss
   
Securities in a loss
             
   
Position for less than
   
Position for more than
             
   
12 Months
   
12 Months
   
Total
 
   
Fair
   
Unrealized
   
Fair Value
   
Unrealized
   
Fair
   
Unrealized
 
June 30, 2011
 
Value
   
Losses
   
(Loss)
   
Losses
   
Value
   
Losses
 
   
(In Thousands)
 
Investment Securities
                                   
available for sale
                                   
                                     
US Government Agencies
  $ 2,970     $ (30 )   $ -     $ -     $ 2,970     $ (30 )
Mortgage-backed securities
    4,006       (28 )     288       (5 )     4,294       (33 )
Municipals
    3,965       (40 )                     3,965       (40 )
                                                 
Total
  $ 10,941     $ (98 )   $ 288     $ (5 )   $ 11,229     $ (103 )
                                                 
                                                 
                                                 
   
Securities in a loss
   
Securities in a loss
                 
   
Position for less than
   
Position for more than
                 
   
12 Months
   
12 Months
   
Total
 
   
Fair
   
Unrealized
   
Fair Value
   
Unrealized
   
Fair
   
Unrealized
 
   
Value
   
Losses
   
(Loss)
   
Losses
   
Value
   
Losses
 
December 31, 2010
                                               
       
Investment Securities
                                               
available for sale
                                               
                                                 
US Treasuries
  $ 30,286     $ (114 )   $ -     $ -     $ 30,286     $ (114 )
Mortgage-backed securities
    7,079       (68 )                     7,079       (68 )
Municipals
    5,723       (337 )     -       -       5,723       (337 )
                                                 
Total
  $ 43,088     $ (519 )   $ -     $ -     $ 43,088     $ (519 )


Management does not believe that any individual unrealized loss as of June 30, 2011 and December 31, 2010 is other than a temporary impairment.  These unrealized losses are primarily attributable to changes in interest rates.  As of June 30, 2011, management does not have the intent to sell any of the securities classified as available for sale and management believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost.

Note 6 – Deposits

Deposits as of June 30, 2011 and December 31, 2010 were as follows:

   
June 30, 2011
   
December 31, 2010
 
   
Amount
   
%
   
Amount
   
%
 
                         
Noninterest bearing demand
  $ 52,150,756       10.31%   $ 41,036,262        8.22%
Interest checking accounts
    39,361,379        7.78%     33,291,777        6.67%
Money market accounts
    87,600,504       17.31%     90,156,362       18.07%
Savings accounts
    12,967,116        2.56%     10,538,023        2.11%
Time deposits of $100,000 and over
    140,916,928       27.85%     140,846,619       28.23%
Other time deposits
    172,980,271       34.19%     183,143,150       36.70%
                                 
Total
  $ 505,976,954       100.00%   $ 499,012,193       100.00%


Note 7 – Trust preferred securities

During the first quarter of 2005, Southern Community Financial Capital Trust I, a wholly-owned subsidiary of the Company, was formed for the purpose of issuing redeemable securities.  On February 24, 2005, $5.2 million of Trust Preferred Capital Notes were issued through a pooled underwriting.  The securities have a LIBOR-indexed floating rate of interest (three-month LIBOR plus 2.15%) which adjusts, and is payable, quarterly. The interest rate at June 30, 2011 was 2.40%. The securities were redeemable at par beginning on March 15, 2010 and each quarter after such date until the securities mature on March 15, 2035.  No amounts have been redeemed at June 30, 2011 and there are no plans to do so.  The principal asset of the Trust is $5.2 million of the Company’s junior subordinated debt securities with like maturities and like interest rates to the Trust Preferred Capital Notes.

 
13

 
During the third quarter of 2007, Village Financial Statutory Trust II, a wholly-owned subsidiary of the Company, was formed for the purpose of issuing redeemable securities.  On September 20, 2007, $3.6 million of Trust Preferred Capital Notes were issued through a pooled underwriting.  The securities  have a five year fixed income rate of 6.29% payable quarterly, converting after five years to a LIBOR-indexed floating rate of interest (three-month LIBOR plus 1.40%) which adjusts, and is also payable, quarterly.  The securities may be redeemed at par at any time commencing in December 2012 until the securities mature in 2037.  The principal asset of the Trust is $3.6 million of the Company’s junior subordinated debt securities with like maturities and like interest rates to the Trust Preferred Capital Notes.
 
The Trust Preferred Capital Notes may be included in Tier 1 capital for regulatory capital adequacy determination purposes up to 25% of Tier 1 capital after its inclusion.  The portion of the Trust Preferred Capital Notes not considered as Tier 1 capital may be included in Tier 2 capital.
 
The obligations of the Company with respect to the issuance of the Trust Preferred Capital Notes constitute a full and unconditional guarantee by the Company of the Trust’s obligations with respect to the Trust Preferred Capital Notes.  Subject to certain exceptions and limitations, the Company may elect from time to time to defer interest payments on the junior subordinated debt securities, which would result in a deferral of distribution payments on the related Trust Preferred Capital Notes and require a deferral of common dividends.  The Company elected to defer interest payments on the junior subordinated debt securities of $89,135 due on June 15, 2011, and anticipates deferring the interest payments of approximately $89,000 due on September 15, 2011.  Although we elected to defer payment of the interest due, the amount has been accrued and is included in interest expense.

Note 8 – Stock incentive plan

The Company has a stock incentive plan which authorizes the issuance of up to 455,000 shares of common stock to assist the Company in recruiting and retaining key personnel.

The following table summarizes stock options outstanding under the stock incentive plan at the indicated dates:

   
Six Months Ended June 30,
   
2011
 
2010
         
Weighted
                 
Weighted
         
         
Average
                 
Average
         
         
Exercise
   
Fair Value
 
Intrinsic
       
Exercise
   
Fair Value
 
Intrinsic
   
Options
   
Price
   
Per Share
 
Value
 
Options
   
Price
   
Per Share
 
Value
                                         
Options outstanding,
                                       
beginning of period
    310,205     $ 9.48     $ 4.73         336,005     $ 9.58     $ 4.75    
Granted
    -       -       -         -       -       -    
Forfeited
    -       -                 (25,800 )     10.77       5.02    
Exercised
    -       -       -         -       -       -    
Options outstanding,
                                                   
end of period
    310,205     $ 9.48     $ 4.73  
 $                -
    310,205     $ 9.58     $ 4.73  
 $                -
Options exercisable,
                                                   
end of period
    291,350                         291,350                    
 
During the first quarter of 2009, we granted to certain officers 26,592 restricted shares of common stock with a weighted average fair market value of $4.60 at the date of grant.  These restricted stock
 
 
14

 
awards have three-year graded vesting.  Prior to vesting, these shares are subject to forfeiture to us without consideration upon termination of employment under certain circumstances.  The total number of shares underlying non-vested restricted stock and performance share awards was 6,271 and 14,881 at June 30, 2011 and 2010, respectively.

The fair value of the stock is calculated under the same methodology as stock options and the expense is recognized over the vesting period.  Unamortized stock-based compensation related to nonvested share based compensation arrangements granted under the Incentive Plan as of June 30, 2011 and 2010 was $65,556 and $170,568 respectively.  The time based unamortized compensation of $65,556 is expected to be recognized over a weighted average period of 0.58 years.

Stock-based compensation expense was $59,223 and $50,182 for the six months ended June 30, 2011 and 2010, respectively.

Note 9 — Fair value

Effective January 1, 2008, the Company adopted the provisions of FASB Codification Topic 820: Fair Value Measurements which defines fair value, establishes a framework for measuring fair value under U.S. GAAP, and expands disclosures about fair value measurements.

The fair value of an asset or liability is the price that would be received to sell that asset or paid to transfer that liability in an orderly transaction between market participants.  A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability.  The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs.  An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transaction involving such assets and liabilities; it is not a forced transaction.  Market participants are buyers and sellers in the principal market that are independent, knowledgeable, able to transact and willing to transact.

FASB Codification Topic 820: Fair Value Measurements and Disclosures establishes a hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.  The fair values hierarch is as follows:

Level 1 Inputs — Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2 Inputs — Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 Inputs- Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The Company used the following methods to determine the fair value of each type of financial instrument:

 
15

 
Investment securities: The fair values for investment securities held-to-maturity and available-for-sale is estimated based on quoted prices for similar assets or liabilities determined by bid quotation received from independent pricing services (Levels 1 and 2).

Residential loans held for sale: The fair value of loans held for sale is determined using quoted prices for a similar asset, adjusted for specific attributes of that loan (Level 2).

Impaired loans: The fair values of impaired loans are measured for impairment using the fair value of the collateral for collateral-dependent loans on a nonrecurring basis. Collateral may be in the form of real estate or business assets including equipment, inventory and accounts receivable. The vast majority of the Company’s collateral is real estate.  The value of real estate collateral is determined utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser using observable market data (Level 2).  However, if the collateral is a house or building in the process of construction or if an appraisal of the property is more than two years old, then a Level 3 valuation is considered to measure the fair value.   The value of business equipment is based upon an outside appraisal if deemed significant using observable market data.  Likewise, values for inventory and account receivables collateral are based on financial statement balances or aging reports (Level 3).  Any fair value adjustments are recorded in the period incurred as provision for loan losses on the Consolidated Statements of Income.

Real Estate Owned: Real estate owned assets are adjusted to fair value upon transfer of the loans to foreclosed assets.  Subsequently, real estate owned assets are carried at net realizable value.  Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral.  When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the foreclosed asset as nonrecurring Level 2.  When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company records the foreclosed asset as nonrecurring level 3.

Assets and liabilities measured at fair value under Topic 820 on a recurring and non-recurring basis are summarized below for the indicated dates:

 
16

 
   
Fair Value Measurement
 
   
at June 30, 2011 Using
 
   
(In thousands)
 
         
Quoted Prices
             
         
in Active
   
Other
   
Significant
 
         
Markets for
   
Observable
   
Unobservable
 
   
Carrying
   
Identical Assets
   
Inputs
   
Inputs
 
   
Value
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Financial Assets - Recurring
                       
US Treasuries
  $ -     $ -     $ -     $ -  
US Government Agencies
    5,976       -       5,976       -  
MBS
    33,598       -       33,598       -  
Municipals
    6,086       -       6,086       -  
Other available for sale(1)
    7,562       7,562       -       -  
                                 
Financial Assets - Non-Recurring
                               
Impaired loans
    17,901       -       9,239       8,662  
Real estate owned
    11,982       -       -       11,982  
Residential loans held for sale
    11,975       -       11,975       -  
                                 
   
Fair Value Measurement
 
   
at June 30, 2010 Using
 
   
(In thousands)
 
           
Quoted Prices
                 
           
in Active
   
Other
   
Significant
 
           
Markets for
   
Observable
   
Unobservable
 
   
Carrying
   
Identical Assets
   
Inputs
   
Inputs
 
   
Value
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Financial Assets - Recurring
                               
US Government Agencies
  $ 12,901     $ -     $ 12,901     $ -  
MBS
    7,167       -       7,167       -  
Municipals
    2,144       -       1,027       -  
Other available for sale(1)
    1,987       -       1,987       -  
                                 
Financial Assets - Non-Recurring
                               
Impaired loans
    31,106       -       16,054       15,052  
Real estate owned
    11,816       -       -       11,279  
Residential loans held for sale
    23,474       -       23,474       -  
                                 
(1) Excludes restricted stock.
                               

 
 
 
17

 

   
Impaired
   
Real Estate
       
   
Loans
   
Owned
   
Total Assets
 
   
(In thousands)
 
                   
Balance at March 31, 2011
  $ 17,568     $ 13,505     $ 31,073  
Total realized and unrealized gains (losses)
                       
Included in earnings
    -       (93 )     (93 )
Net transfers in and/or out of Level 3
    333       (1,430 )     (1,097 )
                         
Balance at June 30, 2011
  $ 17,901     $ 11,982     $ 29,883  
                         
Balance at December 31, 2010
  $ 8,662     $ 12,028     $ 20,690  
Total realized and unrealized gains (losses)
                       
Included in earnings
    -       (87 )     (87 )
Net transfers in and/or out of Level 3
    9,239       41       9,280  
                         
Balance at June 30, 2011
  $ 17,901     $ 11,982     $ 29,883  
                         

In general, fair value of securities is based upon quoted market prices, where available.  If such quoted market prices are not available, fair value is based upon market prices determined by an outside, independent entity that primarily uses as inputs, observable market-based parameters.   Fair value of loans held for sale is based upon internally developed models that primarily use as inputs, observable market-based parameters.  Valuation adjustments may be made to ensure that financial instruments are recorded at fair value.  These adjustments may include amounts to reflect counterparty credit quality, among other things, as well as unobservable parameters.  Any such valuation adjustments are applied consistently over time.  The Company valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values.  While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date.

Cash and cash equivalents – The carrying amount of cash and cash equivalents approximates fair value.

Investment securities – The fair value of investment securities available-for-sale is estimated based on bid quotations received from independent pricing services for similar assets.  The carrying amount of other investments approximates fair value.

Loans – For variable rate loans that reprice frequently and have no significant change in credit risk, fair values are based on carrying values.  For all other loans, fair values are calculated by discounting the contractual cash flows using estimated market discount rates which reflect the credit and interest rate risk inherent in the loans, or by using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.

Deposits – The fair value of deposits with no stated maturity, such as demand, interest checking and money market, and savings accounts, is equal to the amount payable on demand at year-end.  The
 
 
18

 
fair value of certificates of deposit is based on the discounted value of contractual cash flows using the rates currently offered for deposits of similar remaining maturities.

Borrowings – The fair value of FHLB borrowings is based on the discounted value of contractual cash flows using the rates currently offered for borrowings of similar remaining maturities.  The carrying amounts of federal funds purchased approximate their fair values.

Accrued interest – The carrying amounts of accrued interest receivable and payable approximate fair value.

Off-balance-sheet instruments –The fair value of commitments to extend credit is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of commitments to extend credit, including letters of credit, is estimated to approximate their aggregate book balance.

   
June 30,
   
December 31,
 
   
2011
   
2010
 
   
Carrying
   
Estimated
   
Carrying
   
Estimated
 
   
Value
   
Fair Value
   
Value
   
Fair Value
 
                         
Financial assets
                       
Cash and cash equivalents
  $ 44,635,632     $ 44,635,632     $ 12,012,311     $ 12,012,311  
Investment securities available for sale
    53,222,374       53,222,374       53,597,174       53,597,174  
Loans held for sale
    11,975,396       11,975,396       19,871,787       19,871,787  
Loans
    436,453,582       440,698,568       446,555,089       451,155,101  
Accrued interest receivable
    2,578,455       2,578,455       2,347,211       2,347,211  
                                 
Financial liabilities
                               
Deposits
    505,976,954       508,279,344       499,012,193       501,222,836  
FHLB borrowings
    38,750,000       39,018,531       28,750,000       28,883,669  
Trust preferred securities
    8,764,000       8,764,000       8,764,000       8,764,000  
Other borrowings
    5,733,610       5,733,610       4,165,430       4,165,430  
Accrued interest payable
    487,136       487,136       404,801       404,801  




 
19

 

Note 10 – Capital Purchase Program

On May 1, 2009, as part of the Capital Purchase Program established by the U.S. Department of the Treasury (the “Treasury”) under the Emergency Economic Stabilization Act of 2008 (“EESA”), the Company entered into a Letter Agreement and Securities Purchase Agreement—Standard Terms (collectively, the “Purchase Agreement”) with the Treasury, pursuant to which the Company sold (i) 14,738 shares of the Company’s Fixed Rate Cumulative Perpetual Preferred Stock, Series A, par value $4.00 per share, having a liquidation preference of $1,000 per share (the “Preferred Stock”) and (ii) a warrant (the “Warrant”) to purchase 499,029 shares of the Company’s common stock at an initial exercise price of $4.43 per share, subject to certain anti-dilution and other adjustments, for an aggregate purchase price of $14,738,000 in cash.  The fair value of the preferred stock was estimated using discounted cash flow methodology at an assumed market equivalent rate of 13%, with 20 quarterly payments over a five year period.  The fair value of the warrant was estimated using the Black-Scholes option pricing model, with assumptions of 25% volatility, a risk-free rate of 2.03%, a yield of 6.162% and an estimated life of 5 years.  The value attributed to the warrant is being accreted as a discount on the preferred stock using the effective interest rate method over five years.

The Preferred Stock qualifies as Tier 1 capital and pays cumulative dividends at a rate of 5% per annum for the first five years, and thereafter at a rate of 9% per annum.  The Preferred Stock is generally non-voting, other than on certain matters that could adversely affect the Preferred Stock.

The Warrant is immediately exercisable.  The Warrant provides for the adjustment of the exercise price and the number of shares of common stock issuable upon exercise pursuant to customary anti-dilution provisions, such as upon stock splits or distributions of securities or other assets to holders of common stock, and upon certain issuances of common stock at or below a specified price relative to the then-current market price of common stock.  The Warrant expires ten years from the issuance date.  Pursuant to the Purchase Agreement, the Treasury has agreed not to exercise voting power with respect to any shares of common stock issued upon exercise of the Warrant.

In May 2011, the Company notified the U.S. Treasury that the Company was going to defer the payment of the quarterly cash dividend of $184,225 due on May 16, 2011, and subsequent quarterly payments, on the Fixed Rate Cumulative Perpetual Preferred Stock, Series A.  The total arrearage on such preferred stock as of the date of this filing is $184,225.

Note 11 – Commitments and contingencies

Memorandums of Understanding – In December 2010, the Bank entered into a Memorandum of Understanding with the Federal Deposit Insurance Corporation (“FDIC”) and the Virginia Bureau of Financial Institutions (the “BFI”); in February 2011, the Company entered into an additional Memorandum of Understanding with the Federal Reserve and the BFI.  Among other things, the Memorandums of Understanding require us to develop and submit plans to reduce improve our loan portfolio, reducing our commercial real estate concentration, maintain an appropriate allowance for loan losses, review our management performance, and correct certain violations of law.  In particular, the Company must take corrective action regarding the Company’s sale of its headquarters building at the Watkins Centre to the Bank, which the Reserve Bank has determined was not permitted under Section 23A of the Federal Reserve Act.  This transaction had allowed the Company to repay the outstanding mortgage loan on the building, thereby reducing interest expense and increasing earnings on a consolidated basis; as a result, any corrective action could have an adverse impact on the Company’s results of operations.  The Company has provided a plan to the Federal Reserve which provides that the Company will seek to borrow funds to repurchase the building or effect a sale lease-back transaction with a third party, but cannot know at this time
 
 
20

 
what corrective measure will be taken or what the impact will be.  In addition, the Memorandums of Understanding require us to limit asset growth to no more than 5% per year and maintain certain capital ratios higher than those required to be considered “well capitalized.”  The Company has also agreed not to declare or pay and dividends on common stock or preferred stock, including the TARP preferred, or make any payments on its trust preferred securities, without prior regulatory approval.

While subject to the Memorandums of Understanding, we expect that our management and board of directors will be required to focus considerable time and attention on taking corrective actions to comply with the terms.  In addition, certain provisions of the Memorandums of Understanding described above could adversely impact the Company’s businesses and results of operations.

There is also no guarantee that we will successfully address our regulators’ concerns in the Memorandums of Understanding or that we will be able to comply with it.  If we do not comply with the Memorandums of Understanding, we could be subject to further regulatory enforcement actions.

Note 12 – Recent accounting pronouncements

In January 2010, the FASB issued ASU No. 2010-06- Fair Value Measurements and Disclosures amending Topic 820.  The ASU provides for additional disclosures of transfers between assets and liabilities valued under Level 1 and 2 inputs as well as additional disclosures regarding those assets and liabilities valued under Level 3 inputs.  The new disclosures are effective for interim and annual reporting periods beginning after December 15, 2009 except for those provisions addressing Level 3 fair value measurements which provisions are effective for fiscal years, and periods therein, beginning after December 15, 2010.  The adoption of this Statement did not have a material impact on the Company’s consolidated financial statements.

In July 2010, The FASB issued ASU No. 2010-20, Receivables - Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses, Topic 830.  This ASU requires entities to provide disclosures designed to facilitate financial statement users’ evaluation of(i) the nature of credit risk inherent in the entity’s portfolio of financing receivables, (ii) how that risk is analyzed and assessed in arriving at the allowance for credit losses and (iii) the changes and reasons for those changes in the allowance for credit losses. Disclosures must be disaggregated by portfolio segment, the level at which an entity develops and documents a systematic method for determining its allowance for credit losses, and class of financing receivable, which is generally a disaggregation of portfolio segment. The required disclosures include, among other things, a rollforward of the allowance for credit losses as well as information about modified, impaired, non-accrual and past due loans and credit quality indicators. ASU 2010-20 will be effective for the Company’s consolidated financial statements as of December 31, 2010, as it relates to disclosures required as of the end of a reporting period. Disclosures that relate to activity during a reporting period will be required for the Company’s consolidated financial statements that include periods beginning on or after January 1, 2011. This ASU requires additional disclosures only and will not have an impact on the Company’s consolidated financial statements.

In June 2011, The FASB issued ASU No. 2011-05, Presentation of Comprehensive Income, Topic 220. This ASU eliminates the option of presenting the components of other comprehensive income (OCI) as part of the statement of changes in stockholders’ equity.  The ASU instead permits an entity to present the total of comprehensive income, the components of net income, and the components of OCI either in a single continuous statement of comprehensive income or in two separate but consecutive statements.  With either format, the entity is required to present each component of net income along with total net income, each component of OCI along with the total for OCI, and a total amount for comprehensive income.  Also, the ASU requires entities to present, for either format, reclassification adjustments for items that are reclassified from OCI to net income
 
 
21

 
in the statement(s) where the components of net income and the components of OCI are presented.  This ASU is to be applied retrospectively.  For public entities, the ASU is effective for interim and annual periods beginning after December 15, 2011.  For nonpublic entities, the amendments are effective for fiscal years ending after December 15, 2012, and interim and annual periods thereafter.  Early adoption is permitted, since compliance with the amendments is already permitted.


 
22

 

ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Caution about forward-looking statements

In addition to historical information, this report may contain forward-looking statements.  For this purpose, any statement, that is not a statement of historical fact may be deemed to be a forward-looking statement. These forward-looking statements may include statements regarding profitability, liquidity, allowance for loan losses, interest rate sensitivity, market risk, growth strategy and financial and other goals.  Forward-looking statements often use words such as “believes,” “expects,” “plans,” “may,” “will,” “should,” “projects,” “contemplates,” “anticipates,” “forecasts,” “intends” or other words of similar meaning.  You can also identify them by the fact that they do not relate strictly to historical or current facts.  Forward-looking statements are subject to numerous assumptions, risks and uncertainties, and actual results could differ materially from historical results or those anticipated by such statements.

There are many factors that could have a material adverse effect on the operations and future prospects of the Company including, but not limited to:

 
·
the risks of changes in interest rates on levels, composition and costs of deposits, loan demand, and the values and liquidity of loan collateral, securities, and interest sensitive assets and liabilities;
 
·
changes in assumptions underlying the establishment of allowances for loan losses, and other estimates;
 
·
changes in market conditions, specifically declines in the residential and commercial real estate market, volatility and disruption of the capital and credit markets, soundness of other financial institutions we do business with;
 
·
risks inherent in making loans such as repayment risks and fluctuating collateral values;
 
·
changes in operations of Village Bank Mortgage Corporation as a result of the activity in the residential real estate market;
 
·
legislative and regulatory changes, including the Financial Reform Act and other changes in banking, securities, and tax laws and regulations and their application by our regulators, and changes in scope and cost of FDIC insurance and other coverages;
 
·
exposure to repurchase loans sold to investors for which borrowers failed to provide full and accurate information on or related to their loan application or for which appraisals have not been acceptable or when the loan was not underwritten in accordance with the loan program specified by the loan investor;
 
·
the effects of future economic, business and market conditions;
 
·
governmental monetary and fiscal policies;
 
·
changes in accounting policies, rules and practices;
 
·
maintaining capital levels adequate to remain well capitalized;
 
·
reliance on our management team, including our ability to attract and retain key personnel;
 
·
competition with other banks and financial institutions, and companies outside of the banking industry, including those companies that have substantially greater access to capital and other resources;
 
·
demand, development and acceptance of new products and services;
 
·
problems with technology utilized by us;
 
·
changing trends in customer profiles and behavior; and
 
 
 
23

 
 
·
other factors described from time to time in our reports filed with the SEC

These risks and uncertainties should be considered in evaluating the forward-looking statements contained herein, and readers are cautioned not to place undue reliance on such statements.  Any forward-looking statement speaks only as of the date on which it is made, and the Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made.  In addition, past results of operations are not necessarily indicative of future results.

General

The Company was organized under the laws of the Commonwealth of Virginia as a bank holding company whose activities consist of investment in its wholly-owned subsidiary, the Bank.  The Bank is engaged in commercial and retail banking.  We opened to the public on December 13, 1999.  We place special emphasis on serving the financial needs of individuals, small and medium sized businesses, entrepreneurs, and professional concerns.

The Bank has one subsidiary, Village Bank Mortgage Corporation.  We offer a wide range of banking and related financial services, including checking, savings, certificates of deposit and other depository services, and commercial, real estate and consumer loans.  In addition we provide investment services through a separate division of the Bank, Village Investment Services.  We are a community-oriented and locally owned and managed financial institution focusing on providing a high level of responsive and personalized services to our customers, delivered in the context of a strong direct relationship with the customer.  We conduct our operations from our main office/corporate headquarters location and fourteen branch offices.

The Company’s primary source of earnings is net interest income, and its principal market risk exposure is interest rate risk.  The Company is not able to predict market interest rate fluctuations and its asset/liability management strategy may not prevent interest rate changes from having a material adverse effect on the Company’s results of operations and financial condition.

Although management endeavors to minimize the credit risk inherent in the Company’s loan portfolio, it must necessarily make various assumptions and judgments about the collectability of the loan portfolio based on its experience and evaluation of economic conditions.  If such assumptions or judgments prove to be incorrect, the current allowance for loan losses may not be sufficient to cover loan losses and additions to the allowance may be necessary, which would have a negative impact on net income.  Over the last two years, the Company has recorded record provision for loan losses due primarily to loans collateralized by real estate located in its principal market area.

There is intense competition in all areas in which the Company conducts its business. The Company competes with banks and other financial institutions, including savings and loan associations, savings banks, finance companies, and credit unions.  Many of these competitors have substantially greater resources and lending limits and provide a wider array of banking services.  To a limited extent, the Company also competes with other providers of financial services, such as money market mutual funds, brokerage firms, consumer finance companies and insurance companies.  Competition is based on a number of factors, including prices, interest rates, services, availability of products and geographic location.

Although we were profitable for the year ended December 31, 2010 and the first two quarters of 2011, a continued or worsening turbulence in significant portions of the global financial markets could further impact the Company’s performance – directly by affecting revenues and the value of the Company’s assets and liabilities and indirectly by affecting the Company’s counterparties.  
 
 
24

 
Dramatic declines in the housing market in the past several years have resulted in significant write-downs of asset values by us and other financial institutions in the United States.  Concerns about the stability of the U.S. financial markets generally have reduced the availability of funding to certain financial institutions, leading to a tightening of credit, reduction of business activity, and increased market volatility.  It is not clear at this time what impact liquidity and funding initiatives of the Treasury and other bank regulatory agencies that have been announced or any additional programs that may be initiated in the future will have on the financial markets and the financial services industry.  The extreme levels of volatility and limited credit availability currently being experienced could continue to affect the U.S. banking industry and the broader U.S. and global economies, which would have an effect on all financial institutions, including the Company.

Additionally, recent periodic safety and soundness examinations performed by bank regulatory agencies have resulted in harsh conclusions concerning the collectability of loans and the treatment of loan workouts.  This approach by the regulatory agencies has, in some cases, resulted in significant increases in allowances for loan losses and troubled debt restructurings.  An examination of the Bank was completed by the Federal Deposit Insurance Corporation during the second quarter of 2011 and we have not yet received their final examination report.

For the three months ended June 30, 2011, the Company had net income totaling $257,000 and net income available to common shareholders of $37,000, or $0.01 per fully diluted share, compared to net income of $460,000 and net income available to common shareholders of $240,000, or $0.06 per fully diluted share, for the same period in 2010.  The most significant factor in our decline in earnings was a decline in the gain on sale assets of $489,000 from the quarter ended June 30, 2010 to the quarter ended June 30, 2011.

Our total assets increased to $612,661,000 at June 30, 2011 from $591,779,000 at December 31, 2010, an increase of $20,882,000, or 3.5%.  Liquid assets (cash and due from banks, federal funds sold, and investment securities available for sale) increased by $39,558,000, loans held for sale decreased by $(7,896,000), and net portfolio loans decreased by $(10,102,000).  The net increase in assets of $20,882,000 was funded primarily by increases in deposits of $6,964,000 and borrowings of $11,568,000.

The following presents management’s discussion and analysis of the financial condition of the Company at June 30, 2011 and December 31, 2010, and results of operations for the Company for the three and six month periods ended June 30, 2011 and 2010.  This discussion should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 as filed with the Securities and Exchange Commission as well as the second quarter 2011 financial statements and notes thereto appearing elsewhere in this report.

Results of operations

For the three months ended June 30, 2011, the Company had net income of $257,000 and net income available to common shareholders of $37,000, or $0.01 per fully diluted share, compared to net income of $460,000 and net income available to common shareholders of $240,000, or $0.06 per fully diluted share, for the same period in 2010.  For the six months ended June 30, 2011, the Company had net income totaling $340,000 and a net loss available to common shareholders of $(99,000), or $(0.02) per fully diluted share, compared to net income totaling $948,000 and net income available to common shareholders of $510,000, or $0.12 per share on a fully diluted share, for the same period in 2010.  This represents decreases in net income before payment of dividends of $(203,000), or (44)%, and $(608,000), or (64)%, for the three and six month periods, respectively.

The components of these decreases in net income before payment of dividends are presented following:

 
25

 
   
Three Months
   
Six Months
 
   
Ended
   
Ended
 
   
June 30, 2011
   
June 30, 2011
 
             
Increase in net interest income
  $ 237,000     $ 859,000  
(Increase) decrease in provision for loan losses
    340,000       (163,000 )
Decrease in noninterest income
    (581,000 )     (698,000 )
Increase in noninterest expense
    (303,000 )     (852,000 )
Decrease in tax expense
    104,000       246,000  
                 
    $ (203,000 )   $ (608,000 )


Our profitability continues to be negatively affected by the continued stress on our borrowers and real estate values from the recessionary economy.  To obtain an accurate picture of our earnings, it is important to understand what our “core earnings” is, defined as pretax earnings adjusted for gains and losses on sales of assets other than loan sales by the mortgage company as well as the effect of problem assets.  Core earnings is not a measurement under accounting principles generally accepted in the United States.  The following table presents our core earnings as defined for the indicated periods:

   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
   
2011
   
2010
   
2011
   
2010
 
                         
Pretax income per generally accepted
                       
accounting principles
  $ 389,138     $ 696,637     $ 581,258     $ 1,435,787  
Less gain (loss) on sale of
                               
Securities
    19       489,162       63,551       598,005  
Assets
    -       -       (407 )     242,936  
      19       489,162       63,144       840,941  
Add
                               
Provision for loan losses
    900,000       1,240,000       1,903,000       1,740,000  
Other real estate owned expenses
    361,896       471,508       824,212       681,336  
      1,261,896       1,711,508       2,727,212       2,421,336  
                                 
Pretax core earnings
    1,651,015       1,918,983       3,245,326       3,016,182  
Income tax expense
    561,345       652,454       1,103,411       1,025,502  
                                 
Net core earnings
  $ 1,089,670     $ 1,266,529     $ 2,141,915     $ 1,990,680  


Net interest income

Net interest income is our primary source of earnings and represents the difference between interest and fees earned on interest-earning assets and the interest paid on interest-bearing liabilities.  The level of net interest income is affected primarily by variations in the volume and mix of those assets and liabilities, as well as changes in interest rates when compared to previous periods of operation.

Net interest income for the second quarter of $4,938,000 represents an increase of $237,000, or 5%, compared to the second quarter of 2010, and a decrease of $100,000, or 2%, compared to the first quarter of 2011.  The increase in net interest income from the second quarter of 2010 to the second quarter of 2011 is primarily a result of a decline in the Company’s cost of funds, which declined from 2.19% for the second quarter of 2010 to 1.73% for the second quarter of 2011.  This
 
 
26

 
decline in cost of funds is a result of the repricing of higher cost certificates of deposit during the low interest rate environment that has existed for the last two years as well as an effort to change our deposit mix so that we are not so dependent on higher cost deposits.  Additionally, we have been able to reprice borrowings at lower rates as they matured.  The decrease in net interest income from the first quarter is a result of a strategic shift in our interest-earning assets from loans to investment securities and federal funds sold to increase liquidity.  Yields on loans are generally higher than yields on more liquid assets such as investment securities and federal funds sold.

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.  Net interest margin is calculated by dividing net interest income by average earning assets.  Our net interest margin over the last several quarters is provided in the following table:

   
Net
 
   
Interest
 
Quarter Ended
 
Margin
 
       
June 30, 2010
    3.46%
September 30, 2010
    3.74%
December 31, 2010
    3.84%
March 31, 2011
    3.79%
June 30, 2011
    3.65%


As interest rates were reduced by the Federal Reserve during 2007 and 2008 in reaction to the declining economy, our margin was compressed as our deposits generally do not reprice as quickly as our loans.  As our deposits repriced downward and the yield on interest earning assets stabilized, our net interest margin reflected an upward trend through the end of 2010.  The small decline in the net interest margin in the first six months of 2011 is a result of the strategic shift in our interest-earning assets from loans to investment securities and federal funds sold discussed previously. Given the difficult economy and the potential impact on interest income from new nonaccrual loans, no assurance can be provided that the net interest margin will not continue to decline.

Average interest-earning assets for the first six months of 2011 decreased by $3,435,000, or 0.6% compared to the first six months of 2010.  The decrease in interest-earning assets was due primarily to a decrease in loans net of deferred fees of $20,330,000 offset by increases in investment securities of $9,628,000 and federal funds sold of $8,815,000.  The average yield on interest-earning assets decreased to 5.37% for the first six months of 2011 compared to 5.51% for the same period in 2010.  Many of our loans are indexed to short-term rates affected by the Federal Reserve’s decisions about short-term interest rates, and, accordingly, as the Federal Reserve increases or decreases short-term rates, the yield on interest-earning assets is affected.  Additionally, while many of our indexed rate loans have interest rate floors included in their terms, we have decreased rates to loan customers to better reflect the current interest rate environment and, in some limited cases, to facilitate workouts on nonperforming loans.

Our average interest-bearing liabilities decreased by $13,428,000, or 2.6%, for the first six months of 2011 compared to the first six months of 2010.  The decrease in interest-bearing liabilities was due to declines in average deposits of $8,904,000 and other borrowings of $4,524,000.  The average cost of interest-bearing liabilities decreased to 1.80% for the first six months of 2011 from 2.28% for the first six months of 2010.  The principal reason for the decrease in liability costs was the continuation of historic low short-term interest rates by the Federal Reserve.  See our discussion of interest rate sensitivity below for more information.

 
27

 
The following table illustrates average balances of total interest-earning assets and total interest-bearing liabilities for the periods indicated, showing the average distribution of assets, liabilities, shareholders' equity and related income, expense and corresponding weighted-average yields and rates.  The average balances used in these tables and other statistical data were calculated using daily average balances.  We had no tax exempt assets for the periods presented.


Average Balance Sheets
 
(in thousands)
 
                                     
   
Three Months Ended June 30, 2011
   
Three Months Ended June 30, 2010
 
         
Interest
   
Annualized
         
Interest
   
Annualized
 
   
Average
   
Income/
   
Yield
   
Average
   
Income/
   
Yield
 
   
Balance
   
Expense
   
Rate
   
Balance
   
Expense
   
Rate
 
                                     
Loans net of deferred fees
  $ 443,722     $ 6,648       6.01 %   $ 464,233     $ 7,034       6.08 %
Investment securities
    51,464       358       2.79 %     38,833       286       2.95 %
Loans held for sale
    9,728       119       4.91 %     14,412       180       5.01 %
Federal funds and other
    37,527       20       0.21 %     27,142       16       0.24 %
Total interest earning assets
    542,441       7,145       5.28 %     544,620       7,516       5.54 %
                                                 
Allowance for loan losses and deferred fees
    (7,709 )                     (9,042 )                
Cash and due from banks
    13,577                       13,405                  
Premises and equipment, net
    27,386                       27,716                  
Other assets
    32,547                       32,565                  
Total assets
  $ 608,242                     $ 609,264                  
                                                 
Interest bearing deposits
                                               
Interest checking
  $ 37,513     $ 69       0.74 %   $ 36,456     $ 81       0.89 %
Money market
    89,978       167       0.74 %     103,928       257       0.99 %
Savings
    12,073       22       0.73 %     10,328       18       0.70 %
Certificates
    317,615       1,647       2.08 %     314,768       1,922       2.45 %
Total deposits
    457,179       1,905       1.67 %     465,480       2,278       1.96 %
Borrowings
    52,499       297       2.27 %     50,139       536       4.29 %
Total interest bearing liabilities
    509,678       2,202       1.73 %     515,619       2,814       2.19 %
Noninterest bearing deposits
    46,130                       41,741                  
Other liabilities
    3,502                       2,476                  
Total liabilities
    559,310                       559,836                  
Equity capital
    48,933                       49,428                  
Total liabilities and capital
  $ 608,243                     $ 609,264                  
                                                 
Net interest income before
                                               
  provision for loan losses
          $ 4,943                     $ 4,702          
                                                 
Interest spread - average yield on interest
                                               
earning assets, less average rate on
                                               
interest bearing liabilities
                    3.55 %                     3.35 %
                                                 
Annualized net interest margin (net
                                               
interest income expressed as
                                               
percentage of average earning assets)
                    3.65 %                     3.46 %
 

 
 
28

 

Average Balance Sheets
 
(in thousands)
 
                                     
   
Six Months Ended June 30, 2011
   
Six Months Ended June 30, 2010
 
         
Interest
   
Annualized
         
Interest
   
Annualized
 
   
Average
   
Income/
   
Yield
   
Average
   
Income/
   
Yield
 
   
Balance
   
Expense
   
Rate
   
Balance
   
Expense
   
Rate
 
                                     
Loans net of deferred fees
  $ 446,609     $ 13,567       6.13 %   $ 466,939     $ 14,035       6.06 %
Investment securities
    53,430       653       2.46 %     43,802       643       2.96 %
Loans held for sale
    9,270       241       5.24 %     10,818       269       5.01 %
Federal funds and other
    35,502       39       0.22 %     26,687       30       0.23 %
Total interest earning assets
    544,811       14,500       5.37 %     548,246       14,977       5.51 %
                                                 
Allowance for loan losses and deferred fees
    (7,510 )                     (9,808 )                
Cash and due from banks
    6,826                       11,454                  
Premises and equipment, net
    27,420                       27,745                  
Other assets
    32,516                       32,782                  
Total assets
  $ 604,063                     $ 610,419                  
                                                 
Interest bearing deposits
                                               
Interest checking
  $ 35,469     $ 133       0.76 %   $ 36,177     $ 217       1.21 %
Money market
    91,479       371       0.82 %     108,177       627       1.17 %
Savings
    11,658       41       0.71 %     9,862       44       0.90 %
Certificates
    318,714       3,399       2.15 %     312,008       3,902       2.52 %
Total deposits
    457,320       3,944       1.74 %     466,224       4,790       2.07 %
Borrowings
    48,148       580       2.43 %     52,672       1,070       4.10 %
Total interest bearing liabilities
    505,468       4,524       1.80 %     518,896       5,860       2.28 %
Noninterest bearing deposits
    45,187                       39,879                  
Other liabilities
    5,174                       2,752                  
Total liabilities
    555,829                       561,527                  
Equity capital
    48,234                       48,892                  
Total liabilities and capital
  $ 604,063                     $ 610,419                  
                                                 
Net interest income before
                                               
  provision for loan losses
          $ 9,976                     $ 9,117          
                                                 
Interest spread - average yield on interest
                                               
earning assets, less average rate on
                                               
interest bearing liabilities
                    3.57 %                     3.23 %
                                                 
Annualized net interest margin (net
                                               
interest income expressed as
                                               
percentage of average earning assets)
                    3.69 %                     3.35 %



 
29

 

Asset quality and provision for loan losses

The provision for loan losses for the three months ended June 30, 2011 amounted to $900,000 compared to $1,240,000 for the three months ended June 30, 2010.  The provision for loan losses for the six months ended June 30, 2011 was $1,903,000 compared to $1,740,000 for the six months ended June 30, 2010.  The 27% decrease when comparing the three month periods reflects management’s recognition of higher provisions for loan losses in previous periods, including the previous quarter, relative to the Bank’s current level of nonperforming assets.  The 9% increase for the six month periods reflects the continued stress on our borrowers from the recessionary economy.  Asset quality continues to be a concern as there continues to be uncertainty in the economy.  However, our nonaccrual loans have declined over the past twelve months which is a positive indicator of improving asset quality.

Nonperforming assets consisting of nonaccrual loans and other real estate owned for the indicated periods were as follows (dollars in thousands):

   
June 30,
   
March 31,
   
Dec 31,
   
Sept 30,
   
June 30,
 
   
2011
   
2011
   
2010
   
2010
   
2010
 
                               
Nonaccrual loans
                             
Number
    102       97       106       117       132  
Amount
  $ 17,902     $ 17,568     $ 20,324     $ 23,943     $ 31,106  
Other real estate owned
    11,982       13,505       12,028       12,941       11,816  
                                         
Nonperforming assets
  $ 29,884     $ 31,073     $ 32,352     $ 36,884     $ 42,922  
                                         
Percentage of total assets
    4.88 %     5.11 %     5.47 %     6.32 %     7.08 %


The continued decrease in nonperforming assets in the second quarter of 2011 reflects the focus of management on this effort as well as placing a few loans back on accrual status.  The $29,884,000 in nonperforming assets at June 30, 2011 represents a decline of $13,038,000 or 30%, from the amount one year earlier.  Loans may be placed  back on accrual status when, in the opinion of management, the circumstances warrant such action such as a history of timely payments, additional collateral is obtained or the borrowers cash flows improve.  Our approach to troubled lending relationships is to work with the borrower to the extent possible and still adhere to strong credit management guidelines.  If the economy continues to be depressed at the levels we have experienced from the latter part of 2008 through 2010, nonperforming assets could increase.  See our discussion of the allowance for loan losses under Allowance for loan losses and Critical accounting policies below.

In addition to the nonperforming assets at June 30, 2011, there were thirteen loans past due 90 days or more and still accruing interest totaling $843,000, compared to six loans totaling $315,000 at December 31, 2010.  We believe that these assets are adequately collateralized and are currently recorded at realistically recoverable values.  However, economic circumstances related to specific credit relationships are changing, which may impact our assessments of collectability.

The following table reflects details related to asset quality and allowance for loan losses of Village Bank (dollars in thousands):

 
30

 
   
As on for the three months ended
 
                               
   
June 30,
   
Mar 31,
   
Dec 31,
   
Sept 30,
   
June 30,
 
   
2011
   
2011
   
2010
   
2010
   
2010
 
                               
Loans 90 days past due and
                             
still accruing
  $ 843     $ 440     $ 315     $ 738     $ 959  
                                         
Restructured loans
    25,130       25,932       21,695       21,703       16,722  
                                         
Nonaccrual loans
    17,901       17,568       20,324       23,943       31,106  
                                         
Other real estate owned
    11,982       13,505       12,028       12,941       11,816  
                                         
Allowance for loan losses
                                       
Beginning balance
  $ 7,434     $ 7,312     $ 9,819     $ 9,500     $ 9,091  
Provision for loan losses
    900       1,003       1,692       1,410       1,240  
Charge-offs
    (1,089 )     (883 )     (4,207 )     (1,091 )     (954 )
Recoveries
    11       2       8       -       123  
Ending balance
  $ 7,256     $ 7,434     $ 7,312     $ 9,819     $ 9,500  

Ratios
                             
Allowance for loan losses to
                             
Loans, net of unearned income
    1.64 %     1.68 %     1.61 %     2.14 %     2.05 %
Nonaccrual loans
    40.53 %     42.32 %     35.98 %     41.01 %     30.54 %
Nonperforming assets to total assets
    4.88 %     5.11 %     5.47 %     6.32 %     7.08 %
 
Noninterest income

Noninterest income decreased from $2,987,000 for the three months ended June 30, 2010 to $2,406,000 for the three months ended June 30, 2011, a decrease of $581,000, or 19%.  Noninterest income also decreased from 5,141,000 for the first six months of 2010 to $4,443,000 for the first six months of 2011, a decrease of $698,000, or 14%.  These decreases in noninterest income are primarily a result of lower gain on sale of assets in 2011.

Noninterest expense

Noninterest expense for the three months ended June 30, 2011 was $6,055,000 compared to $5,752,000 for the three months ended June 30, 2010, an increase of $303,000, or 5%.  The more significant increases in noninterest expense occurred in salaries and benefits of $208,000 and loan underwriting expenses of $129,000.  The increase in salaries and benefits is primarily attributable to promotional raises.

Noninterest expense for the six months ended June 30, 2011 totaled $11,935,000, an increase of $852,000, or 8%, from $11,083,000 for the six months ended June 30, 2010.  Salaries and benefits increased by $491,000, or 9%, and expenses related to other real estate owned increased by $143,000, or 21%.  The increase in salaries and benefits is primarily attributable to promotional raises.

Income taxes

The provision for income taxes of $242,000 for the six months ended June 30, 2011 is based upon the results of operations.  Certain items of income and expense are reported in different periods for
 
 
31

 
financial reporting and tax return purposes. The tax effects of these temporary differences are recognized currently in the deferred income tax provision or benefit.  Deferred tax assets or liabilities are computed based on the difference between the financial statement and income tax bases of assets and liabilities using the applicable enacted marginal tax rate.
 
The Company must also evaluate the likelihood that deferred tax assets will be recovered from future taxable income.  If any such assets are not likely to be recovered, a valuation allowance must be recognized.  We determined that a valuation allowance was not required for deferred tax assets as of June 30, 2011.  The assessment of the carrying value of deferred tax assets is based on certain assumptions, changes in which could have a material impact on the Company’s financial statements.

Commercial banking organizations conducting business in Virginia are not subject to Virginia income taxes.  Instead, they are subject to a franchise tax based on bank capital.  The Company recorded a franchise tax expense of $169,000 and $189,000 for the six months ended June 30, 2011 and 2010, respectively.

Loan portfolio

A management objective is to maintain the quality of the loan portfolio.  The Company seeks to achieve this objective by maintaining rigorous underwriting standards coupled with regular evaluation of the creditworthiness of and the designation of lending limits for each borrower.  The portfolio strategies include seeking industry and loan size diversification in order to minimize credit exposure and originating loans in markets with which the Company is familiar.

The Company’s real estate loan portfolios, which represent approximately 90% of all loans, are secured by mortgages on real property located principally in the Commonwealth of Virginia.  Sources of repayment are from the borrower’s operating profits, cash flows and liquidation of pledged collateral.  The Company’s commercial loan portfolio represents approximately 9% of all loans.  Loans in this category are typically made to individuals, small and medium-sized businesses and range between $250,000 and $2.5 million.  Based on underwriting standards, commercial and industrial loans may be secured in whole or in part by collateral such as liquid assets, accounts receivable, equipment, inventory, and real property.  The collateral securing any loan may depend on the type of loan and may vary in value based on market conditions.  The remainder of our loan portfolio is in consumer loans which represent 1% of the total.

The following table presents the composition of our loan portfolio (excluding mortgage loans held for sale) at the dates indicated.

 
32

 
   
June 30, 2011
   
December 31, 2010
 
   
Amount
   
%
   
Amount
   
%
 
                         
Commercial
  $ 39,920       9.0 %   $ 37,228       8.2 %
Real estate - Construction, land development & other loans
    85,103       19.2 %     90,773       20.0 %
Real estate - Commercial
    168,634       38.1 %     173,227       38.2 %
Real estate - 1-4 Residential
    144,616       32.6 %     146,647       32.4 %
Consumer
    4,736       1.1 %     5,368       1.2 %
                                 
Total loans
    443,009       100.0 %     453,243       100.0 %
Deferred loan cost (unearned income), net
    701               624          
Less: Allowance for loan losses
    (7,257 )             (7,312 )        
                                 
Total loans, net
  $ 436,453             $ 446,555          


The Company assigns risk rating classifications to its loans.  These risk ratings are divided into the following groups:

 
·
Risk rated 1 to 4 loans are considered of sufficient quality to preclude an adverse rating.  1-4 assets generally are well protected by the current net worth and paying capacity of the obligor or by the value of the asset or underlying collateral;
 
·
Risk rated 5 loans are defined as having potential weaknesses that deserve management’s close attention;
 
·
Risk rated 6 loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any, and;
 
·
Risk rated 7 loans have all the weaknesses inherent in substandard loans, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

   
Risk Rated
   
Risk Rated
   
Risk Rated
   
Risk Rated
   
Total
 
      1-4       5       6       7    
Loans
 
                                       
Commercial
  $ 33,136,715     $ 2,584,814     $ 3,675,716     $ 523,199     $ 39,920,444  
Real estate - Construction, land development & other loans
    56,477,494       4,274,622       24,350,538       -       85,102,654  
Real estate - Commercial
    108,929,917       30,269,195       29,122,013       313,244       168,634,369  
Real estate - 1-4 Residential
    125,166,466       8,500,164       10,785,764       163,825       144,616,219  
Consumer
    3,599,706       753,407       276,544       106,013       4,735,670  
                                         
Total loans
  $ 327,310,298     $ 46,382,202     $ 68,210,575     $ 1,106,281     $ 443,009,356  


The following table presents the aging of the recorded investment in past due loans and leases as of June 30, 2011:

 
33

 
                                       
Recorded
 
               
Greater
                     
Investment >
 
   
30-59 Days
   
60-89 Days
   
Than
   
Total Past
         
Total
   
90 Days and
 
   
Past Due
   
Past Due
   
90 Days
   
Due
   
Current
   
Loans
   
Accruing
 
                                           
Commercial
  $ 290,475     $ 87,091     $ -     $ 377,566     $ 39,542,878     $ 39,920,444     $ -  
Real estate - Construction, land development & other loans
    7,311,983       930,424       -       8,242,407       76,860,247       85,102,654       -  
Real estate - Commercial
    1,478,356       1,537,096       -       3,015,452       165,618,917       168,634,369       -  
Real estate - 1-4 Residential
    2,459,141       1,650,022       793,841       4,903,004       139,713,215       144,616,219       793,841  
Consumer
    21,812       27,913       49,024       98,749       4,636,921       4,735,670       49,024  
                                                         
     Total
  $ 11,561,767     $ 4,232,546     $ 842,865     $ 16,637,178     $ 426,372,178     $ 443,009,356     $ 842,865  
                                                         
 
Loans are considered impaired when, based on current information and events it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments.  Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for other loans.  If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral.  Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis.  Impaired loans, or portions thereof, are charged off when deemed uncollectible.  Impaired loans at June 30, 2011 are set forth in the following table.

         
Recorded Investment
             
   
Unpaid
               
Recorded
             
   
Contractual
   
Total
   
Recorded
   
Investment
         
Recorded
 
   
Principal
   
Recorded
   
Investment
   
With No
   
Related
   
Average
 
Description of Loans
 
Balance
   
Investment
   
with Allowance
   
Allowance
   
Allowance
   
Investment
 
                                     
Commercial
  $ 2,929,813     $ 2,893,449           $ 2,893,449           $ 2,143,695  
Real estate - Construction, land development & other loans
    8,320,739       6,176,250     $ 775,707       5,400,543     $ 158,000       6,435,293  
Real estate - Commercial
    1,595,629       1,365,629               1,365,629               4,479,433  
Real estate - 1-4 Residential
    7,651,454       7,304,494       1,092,479       6,212,015       635,500       6,158,678  
Consumer
    161,256       161,256       -       161,256       -       118,120  
                                                 
    $ 20,658,891     $ 17,901,078     $ 1,868,186     $ 16,032,892     $ 793,500     $ 19,335,219  


Allowance for loan losses

The allowance for loan losses is an estimate of the losses that may be sustained in our loan portfolio.  An allowance for loan losses is established through a provision for loan losses based upon an evaluation of the level of loans outstanding, the level of non-performing loans, historical loan loss experience, delinquency trends, underlying collateral values, the amount of actual losses charged to the reserve in a given period and assessment of present and anticipated economic conditions.

 
34

 
The level of the allowance for loan losses is determined by an ongoing detailed analysis of risk and loss potential within the portfolio as a whole.  Outside of our own analysis, our reserve adequacy and methodology are reviewed on a regular basis by an independent firm and bank regulators.

The overall allowance for loan losses is equivalent to 1.64% of total loans net of deferred fees.  The schedule below, Analysis of Allowance for Loan Losses, reflects the pro rata allocation by the different loan types.  The methodology as to how the allowance was derived is a combination of specific allocations and percentage allocations of the unallocated portion of the allowance for loan losses, as discussed below.  The Company has developed a comprehensive risk weighting system based on individual loan characteristics that enables the Company to allocate the composition of the allowance for loan losses by types of loans.

The methodology as to how the allowance was derived is detailed below.  Unallocated amounts included in the allowance for loan losses have been applied to the loan classifications on a percentage basis.

Adequacy of the reserve is assessed, and appropriate expense and charge-offs are taken, no less frequently than at the close of each fiscal quarter end.  The methodology by which we systematically determine the amount of our reserve is set forth by the board of directors in our Loan Policy.  Under this Policy, management is charged with ensuring that each loan is individually evaluated and the portfolio characteristics are evaluated to arrive at an appropriate aggregate reserve.  The results of the analysis are documented, reviewed and approved by the board of directors no less than quarterly. The following elements are considered in this analysis: individual loan risk ratings, lending staff changes, loan review and board oversight, loan policies and procedures, portfolio trends with respect to volume, delinquency, composition/concentrations of credit, risk rating migration, levels of classified credit, off-balance sheet credit exposure, any other factors considered relevant from time to time (the “general reserve”); loss estimates on specific problem credits (the “specific reserve”), and, finally, an “unallocated reserve” to cover any unforeseen factors as a result of current economic conditions.  Each of the reserve components, general, specific and unallocated are discussed in further detail below.

With respect to the general reserve, all loans are graded or “Risk Rated” individually for loss potential at the time of origination and as warranted thereafter, but no less frequently than quarterly. Loss potential factors are applied based upon a blend of the following criteria: our own direct experience; our collective management experience in administering similar loan portfolios in the market; and peer data contained in statistical releases issued by the FDIC.  Management’s collective experience at this company and other banks is the most heavily weighted criterion, and the weighting is subjective and varies by loan type, amount, collateral, structure, and repayment terms. Prevailing economic conditions generally and within each individual borrower’s business sector are considered, as well as any changes in the borrower’s own financial position and, in the case of commercial loans, management structure and business operations.

When deterioration develops in an individual credit, the loan is placed on a “Watch List” and the loan is monitored more closely.  All loans on the watch list are evaluated for specific loss potential based upon either an evaluation of the liquidated value of the collateral or cash flow deficiencies.  If management believes that, with respect to a specific loan, an impaired source of repayment, collateral impairment or a change in a debtor’s financial condition presents a heightened risk of non-performance of a particular loan, a portion of the reserve may be specifically allocated to that individual loan.  The aggregation of this loan by loan loss analysis comprises the specific reserve.

The unallocated reserve is maintained to absorb risk factors outside of the general and specific reserves.  To arrive at the unallocated reserve, the loan portfolio is “shocked” or downgraded by a
 
 
35

 
certain percentage based on management’s subjective assessment of the state of the economy.  The current depressed economy resulted in an increase in the percentage downgrade of the loan portfolio.

The allowance for loan losses at June 30, 2011 was $7,257,000, compared to $7,312,000 at December 31, 2010.  The ratio of the allowance for loan losses to gross portfolio loans (net of unearned income and excluding mortgage loans held for sale) at June 30, 2011 and December 31, 2010 was 1.64% and 1.61%, respectively.  The amount of the loan loss provision is determined by an evaluation of the level of loans outstanding, the level of non-performing loans, historical loan loss experience, delinquency trends, underlying collateral values, the amount of actual losses charged to the reserve in a given period and assessment of present and anticipated economic conditions.  See our discussion of the allowance for loan losses under Critical accounting policies below.

 
36

 
The following table presents an analysis of the changes in the allowance for loan losses for the periods indicated.

Analysis of Allowance for Loan Losses
 
(In thousands)
 
             
   
Six Months
 
   
June 30,
 
   
2011
   
2010
 
             
Beginning balance
  $ 7,312     $ 10,522  
Provision for loan losses
    1,903       1,740  
Charge-offs
               
  Commercial
    (593 )     (1,017 )
  Real estate - Construction, land development & other loans
    -       (1,274 )
  Real estate - Commercial
    (327 )     (67 )
  Real estate - 1-4 Residential
    (959 )     (590 )
  Consumer
    (93 )     (120 )
      (1,972 )     (3,068 )
Recoveries
               
  Commercial
    2       183  
  Real estate - Construction, land development & other loans
    10       121  
  Real estate - Commercial
    -       -  
  Real estate - 1-4 Residential
    1       1  
  Consumer
    -       1  
      13       306  
Net charge-offs
    (1,959 )     (2,762 )
                 
Ending balance
  $ 7,256     $ 9,500  
                 
Loans outstanding at end of year(1)
  $ 443,710     $ 463,499  
Ratio of allowance for loan losses as
               
a percent of loans outstanding at
               
end of year
    1.64 %     2.05 %
                 
Average loans outstanding for the year(1)
  $ 446,609     $ 466,939  
Ratio of net charge-offs to average loans
               
outstanding for the year
    0.44 %     0.59 %
                 
(1) Loans are net of unearned income.
               


The decline in the ratio of the allowance for loan losses as a percent of loans outstanding is attributable to significant charge-offs of $4,200,000 taken in the fourth quarter of 2010.

An examination of the Bank was completed by the Federal Deposit Insurance Corporation during the second quarter of 2011 and we have not yet received their final examination report.  However, based on preliminary discussions with the regulatory examination personnel, we believe that they will recommend significant changes to our allowance for loan losses during the third quarter of 2011. We have not made any adjustments to the allowance for loan losses at June 30, 2011 as a result of the examination as the amount of such adjustments, if any, has not been determined.

Deposits

Total deposits increased by $6,965,000, or 1.4%, from $499,012,000 at December 31, 2010 to $505,977,000 at June 30, 2011, as compared to an increase of $5,252,000, or 1%, during the first
 
 
37

 
six months of 2010.  Checking and savings accounts increased by $19,613,000, money market accounts decreased by $2,556,000 and time deposits decreased by $10,092,000.  The cost of our interest bearing deposits declined to 1.74% for the first six months of 2011 compared to 2.07% for the first six months of 2010.

While the mix of our deposits continues to be weighted toward time deposits, such deposits represent only 62% of total deposits at June 30, 2011 and 65% at December 31, 2010.  As our branch network has increased and is more convenient to a larger segment of our targeted customer base, we have experienced a move to a higher percentage of our deposits in checking accounts.  We are emphasizing checking account deposit growth at our existing branches.

The variety of deposit accounts that we offer has allowed us to be competitive in obtaining funds and has allowed us to respond with flexibility to, although not to eliminate, the threat of disintermediation (the flow of funds away from depository institutions such as banking institutions into direct investment vehicles such as government and corporate securities).  Our ability to attract and retain deposits, and our cost of funds, has been, and is expected to continue to be, significantly affected by money market conditions.

Borrowings

We use borrowings to supplement deposits when they are available at a lower overall cost to us or they can be invested at a positive rate of return.

As a member of the Federal Home Loan Bank of Atlanta (“FHLB”), the Bank is required to own capital stock in the FHLB and is authorized to apply for borrowings from the FHLB.  Each FHLB credit program has its own interest rate, which may be fixed or variable, and range of maturities.  The FHLB may prescribe the acceptable uses to which the advances may be put, as well as on the size of the advances and repayment provisions.  Borrowings from the FHLB were $38,750,000 and $28,750,000 at June 30, 2011 and December 31, 2010 respectively.  The FHLB advances are secured by the pledge of first mortgage loans, investment securities and our FHLB stock.  Available borrowings at June 30, 2011 were approximately $9.0 million.

Capital resources

Stockholders’ equity at June 30, 2011 was $49,045,000, compared to $48,320,000 at December 31, 2010.  On May 1, 2009, the Company received a $14,738,000 investment by the United States Department of the Treasury under its Capital Purchase Program (the TARP Program).  The TARP Program is a voluntary program designed to provide capital for healthy banks to improve the flow of funds from banks to their customers.  Under the TARP Program, the Company issued to the Treasury $14,738,000 of preferred stock and warrants to purchase 499,030 shares of the Company’s common stock at a purchase price of $4.43 per share. The preferred stock issued by the Company under the TARP Capital Purchase Program carries a 5% dividend for each of the first 5 years of the investment, and 9% thereafter, unless the shares are redeemed by the Company.  The $725,000 increase in equity during the first six months of 2011 was primarily due to net income of $340,000 and a $691,000 increase in other comprehensive income related to available for sale investments.

In May 2011, the Company notified the U.S. Treasury that the Company was going to defer the payment of the quarterly cash dividend of $184,225 due on May 16, 2011, and subsequent quarterly payments, on the Fixed Rate Cumulative Perpetual Preferred Stock, Series A.  The total arrearage on such preferred stock as of the date of this filing is $184,225.

 
38

 
During the first quarter of 2005, the Company issued $5.2 million in Trust Preferred Capital Notes to increase its regulatory capital and to help funds its expected growth in 2005.  During the third quarter of 2007, the Company issued $3.6 million in Trust Preferred Capital Notes to partially fund the construction of an 80,000 square foot building completed in 2008.  The Trust Preferred Capital Notes may be included in Tier 1 capital for regulatory capital adequacy determination purposes up to 25% of Tier 1 capital after its inclusion.

The Company elected to defer interest payments on the Trust Preferred Capital Notes of $89,135 due on June 15, 2011, and anticipates deferring the interest payments of approximately $89,000 due on September 15, 2011.  Although we elected to defer payment of the interest due, the amount has been accrued and is included in interest expense.

The following table presents the composition of regulatory capital and the capital ratios at the dates indicated.

Analysis of Capital
 
(In thousands)
 
             
   
June 30,
   
December 31,
 
   
2011
   
2010
 
             
Tier 1 capital
           
Preferred stock
  $ 59     $ 59  
Common stock
    16,974       16,954  
Additional paid-in capital
    40,673       40,634  
Retained earnings (deficit)
    (9,291 )     (9,193 )
Warrant Surplus
    732       732  
Discount on preferred stock
    (420 )     (492 )
Qualifying trust preferred securities
    8,764       8,764  
Total equity
    57,491       57,458  
Less: goodwill
    -       -  
Total Tier 1 capital
    57,491       57,458  
                 
Tier 2 capital
               
Allowance for loan losses
    5,806       5,900  
Total Tier 2 capital
    5,806       5,900  
                 
Total risk-based capital
    63,297       63,358  
                 
Risk-weighted assets
  $ 463,040     $ 470,662  
                 
Average assets
  $ 572,938     $ 596,765  
                 
Capital ratios
               
Leverage ratio (Tier 1 capital to
               
average assets)
    10.03 %     9.63 %
Tier 1 capital to risk-weighted assets
    12.42 %     12.21 %
Total capital to risk-weighted assets
    13.67 %     13.46 %
Equity to total assets
    8.01 %     8.17 %


 
39

 
Federal regulatory agencies are required by law to adopt regulations defining five capital tiers:  well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized.  The Bank meets the criteria to be categorized as a “well capitalized” institution as of June 30, 2011 and December 31, 2010.  In addition, in December 2010 the Bank entered into a memorandum of understanding with the FDIC that it must maintain a leverage ratio of more than 8% and a total capital to risk-weighted assets ratio of more than 11.5%.  The bank also met this requirement as of June 30, 2011.  When capital falls below the “well capitalized” requirement, consequences can include: new branch approval could be withheld; more frequent examinations by the FDIC; brokered deposits cannot be renewed without a waiver from the FDIC; and other potential limitations as described in FDIC Rules and Regulations sections 337.6 and 303, and FDIC Act section 29.  In addition, the FDIC insurance assessment increases when an institution falls below the “well capitalized” classification.

Liquidity

Liquidity provides us with the ability to meet normal deposit withdrawals, while also providing for the credit needs of customers.  We are committed to maintaining liquidity at a level sufficient to protect depositors, provide for reasonable growth, and fully comply with all regulatory requirements.

At June 30, 2011, cash, cash equivalents and investment securities available for sale totaled $105,168,000, or 17.2% of total assets, which we believe is adequate to meet short-term liquidity needs.

At June 30, 2011, we had commitments to originate $64,432,000 of loans as compared to $59,240,000 at December 31, 2010.  The increase is primarily attributable to commitments to make mortgage loans by our mortgage company which will be sold in the secondary market.  Fixed commitments to incur capital expenditures were less than $25,000 at June 30, 2011.  Time deposits scheduled to mature in the 12-month period ending June 30, 2012 totaled $135,817,000 at June 30, 2011.  Based on past experience, we believe that a significant portion of such deposits will remain with us.  We further believe that loan repayments and other sources of funds such as deposit growth will be adequate to meet our foreseeable short-term and long-term liquidity needs.

Interest rate sensitivity

An important element of asset/liability management is the monitoring of our sensitivity to interest rate movements.  In order to measure the effects of interest rates on our net interest income, management takes into consideration the expected cash flows from the securities and loan portfolios and the expected magnitude of the repricing of specific asset and liability categories.  We evaluate interest sensitivity risk and then formulate guidelines to manage this risk based on management’s outlook regarding the economy, forecasted interest rate movements and other business factors.  Our goal is to maximize and stabilize the net interest margin by limiting exposure to interest rate changes.

Contractual principal repayments of loans do not necessarily reflect the actual term of our loan portfolio.  The average lives of mortgage loans are substantially less than their contractual terms because of loan prepayments and because of enforcement of due-on-sale clauses, which gives us the right to declare a loan immediately due and payable in the event, among other things, the borrower sells the real property subject to the mortgage and the loan is not repaid.  In addition, certain borrowers increase their equity in the security property by making payments in excess of those required under the terms of the mortgage.

The sale of fixed rate loans is intended to protect us from precipitous changes in the general level of interest rates. The valuation of adjustable rate mortgage loans is not as directly dependent on the
 
 
40

 
level of interest rates as is the value of fixed rate loans.  As with other investments, we regularly monitor the appropriateness of the level of adjustable rate mortgage loans in our portfolio and may decide from time to time to sell such loans and reinvest the proceeds in other adjustable rate investments.

The data in the following table reflects repricing or expected maturities of various assets and liabilities at June 30, 2011.  The gap analysis represents the difference between interest-sensitive assets and liabilities in a specific time interval.  Interest sensitivity gap analysis presents a position that existed at one particular point in time, and assumes that assets and liabilities with similar repricing characteristics will reprice at the same time and to the same degree.

Village Bank and Trust Financial Corp.
 
Interest Rate Sensitivity GAP Analysis
 
June 30, 2011
 
(In thousands)
 
                                     
                                     
   
Within 3
   
3 to 6
   
6 to 12
   
13 to 36
   
More than
       
   
Months
   
Months
   
Months
   
Months
   
36 Months
   
Total
 
Interest Rate Sensitive Assets
                                   
Loans (1)
                                   
Fixed rate
  $ 24,664     $ 17,373     $ 29,708     $ 33,612     $ 127,681     $ 233,038  
Variable rate
    100,297       3,286       11,210       23,001       72,177       209,971  
Investment securities
    24       -       -       -       53,198       53,222  
Loans held for sale
    11,975       -       -       -       -       11,975  
Federal funds sold
    7,310       -       -       -       -       7,310  
                                                 
Total rate sensitive assets
    144,270       20,659       40,918       56,613       253,056       515,516  
Cumulative rate sensitive assets
    144,270       164,929       205,847       262,460       515,516          
                                                 
Interest Rate Sensitive Liabilities
                                               
Interest checking (2)
    -       -       -       39,361       -       39,361  
Money market accounts
    87,601       -       -       -       -       87,601  
Savings (2)
    -       -       -       12,967       -       12,967  
Certificates of deposit
    42,159       29,720       63,938       112,366       65,714       313,897  
FHLB advances
    1,000       -       8,750       19,000       10,000       38,750  
Trust Preferred Securities
    -       -       -               8,764       8,764  
Federal funds purchased
    -       -       -       -       -       -  
Other borrowings
    5,734       -       -       -       -       5,734  
                                                 
Total rate sensitive liabilities
    136,494       29,720       72,688       183,694       84,478       507,074  
Cumulative rate sensitive liabilities
    136,494       166,214       238,902       422,596       507,074          
                                                 
Rate sensitivity gap for period
  $ 7,776     $ (9,061 )   $ (31,770 )   $ (127,081 )   $ 168,578     $ 8,442  
Cumulative rate sensitivity gap
  $ 7,776     $ (1,285 )   $ (33,055 )   $ (160,136 )   $ 8,442          
                                                 
Ratio of cumulative gap to total assets
    1.3 %     (0.2 )%     (5.4 )%     (26.1 )%     1.4 %        
Ratio of cumulative rate sensitive
                                               
assets to cumulative rate sensitive
                                               
liabilities
    105.7 %     99.2 %     86.2 %     62.1 %     101.7 %        
Ratio of cumulative gap to cumulative
                                               
rate sensitive assets
    5.4 %     (0.8 )%     (16.1 )%     (61.0 )%     1.6 %        
                                                 
                                                 
                                                 
(1) Includes nonaccrual loans of approximately $17,901,000, which are spread throughout the categories.
         
(2) Management believes that interest checking and savings accounts are generally not sensitive to changes in interest
         
rates and therefore has placed such deposits in the "13 to 36 months" category.
         


 
41

 
At June 30, 2011, our balance sheet is asset sensitive for the first three months, meaning that our assets reprice more quickly than our liabilities during that period, and liability sensitive for the next thirty-three months, meaning that our liabilities will reprice more quickly than our assets during that period, with a ratio of cumulative gap to total assets ranging from a positive gap of 1.3% for the first three months to a negative gap of (26.1)% for thirteen to thirty six month period.  A negative gap can adversely affect earnings in periods of increasing interest rates.  Given expectations of rising interest rates by the end of 2011, we believe our balance sheet should be asset sensitive and, accordingly, we have adopted pricing policies to lengthen the maturities/repricing of our liabilities relative to the maturities/pricing of our assets.

Critical accounting policies

The accounting and reporting policies of the Company and its subsidiary are in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and conform to general practices within the banking industry.  The Company’s financial position and results of operations are affected by management’s application of accounting policies, including estimates, assumptions and judgments made to arrive at the carrying value of assets and liabilities, and amounts reported for revenues, expenses and related disclosures.  Different assumptions in the application of these policies could result in material changes in the Company’s consolidated financial position and/or results of operations.

The more critical accounting and reporting policies include the Company’s accounting for the allowance for loan losses, real estate acquired in settlement of loans, goodwill and income taxes.  The Company’s accounting policies are fundamental to understanding the Company’s consolidated financial position and consolidated results of operations.  Accordingly, the Company’s significant accounting policies are discussed in detail in Note 1 of the Notes to Consolidated Financial Statements.

The following is a summary of the Company’s critical accounting policies that are highly dependent on estimates, assumptions, and judgments.

Allowance for loan losses

We monitor and maintain an allowance for loan losses to absorb an estimate of probable losses inherent in the loan portfolio.  We maintain policies and procedures that address the systems of controls over the following areas of maintenance of the allowance:  the systematic methodology used to determine the appropriate level of the allowance to provide assurance they are maintained in accordance with accounting principles generally accepted in the United States of America; the accounting policies for loan charge-offs and recoveries; the assessment and measurement of impairment in the loan portfolio; and the loan grading system.

The allowance reflects management’s best estimate of probable losses within the existing loan portfolio and of the risk inherent in various components of the loan portfolio, including loans identified as impaired as required by FASB Codification Topic 310: Receivables.   Loans evaluated individually for impairment include non-performing loans, such as loans on non-accrual, loans past due by 90 days or more, restructured loans and other loans selected by management.  The evaluations are based upon discounted expected cash flows or collateral valuations.  If the evaluation shows that a loan is individually impaired, then a specific reserve is established for the amount of impairment.

Loans are grouped by similar characteristics, including the type of loan, the assigned loan classification and the general collateral type.  A loss rate reflecting the expected loss inherent in a
 
 
42

 
group of loans is derived based upon estimates of default rates for a given loan grade, the predominant collateral type for the group and the terms of the loan.  The resulting estimate of losses for groups of loans is adjusted for relevant environmental factors and other conditions of the portfolio of loans and leases, including:  borrower and industry concentrations; levels and trends in delinquencies, charge-offs and recoveries; changes in underwriting standards and risk selection; level of experience, ability and depth of lending management; and national and local economic conditions.

The amounts of estimated impairment for individually evaluated loans and groups of loans are added together for a total estimate of loan losses.  This estimate of losses is compared to our allowance for loan losses as of the evaluation date and, if the estimate of losses is greater than the allowance, an additional provision to the allowance would be made.  If the estimate of losses is less than the allowance, the degree to which the allowance exceeds the estimate is evaluated to determine whether the allowance falls outside a range of estimates.  If the estimate of losses is below the range of reasonable estimates, the allowance would be reduced by way of a credit to the provision for loan losses.  We recognize the inherent imprecision in estimates of losses due to various uncertainties and variability related to the factors used, and therefore a reasonable range around the estimate of losses is derived and used to ascertain whether the allowance is too high.  If different assumptions or conditions were to prevail and it is determined that the allowance is not adequate to absorb the new estimate of probable losses, an additional provision for loan losses would be made, which amount may be material to the financial statements.

Real estate acquired in settlement of loans

Real estate acquired in settlement of loans represent properties acquired through foreclosure or physical possession.  Write-downs to fair value less cost to sell of foreclosed assets at the time of transfer are charged to allowance for loan losses.  Subsequent to foreclosure, the Company periodically evaluates the value of foreclosed assets held for sale and records an impairment charge for any subsequent declines in fair value less selling costs.  Subsequent declines in value are charged to operations.  Fair value is based on an assessment of information available at the end of a reporting period and depends upon a number of factors, including historical experience, economic conditions, and issues specific to individual properties.  The evaluation of these factors involves subjective estimates and judgments that may change.

Income taxes

The Company uses the asset and liability method of accounting for income taxes.  Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.  Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  If current available information raises doubt as to the realization of the deferred tax assets, a valuation allowance may be established.  Management considers the determination of this valuation allowance to be a critical accounting policy due to the need to exercise significant judgment in evaluating the amount and timing of recognition of deferred tax liabilities and assets, including projections of future taxable income.  These judgments and estimates are reviewed on a continual basis as regulatory and business factors change.  A valuation allowance for deferred tax assets may be required if the amounts of taxes recoverable through loss carry backs decline, or if management projects lower levels of future taxable income.  If such a valuation allowance is deemed necessary in the future, it would be established through a charge to income tax expense that would adversely affect operating results.

 
43

 
New accounting standards

In January 2010, the FASB issued ASU No. 2010-06- Fair Value Measurements and Disclosures amending Topic 820.  The ASU provides for additional disclosures of transfers between assets and liabilities valued under Level 1 and 2 inputs as well as additional disclosures regarding those assets and liabilities valued under Level 3 inputs.  The new disclosures are effective for interim and annual reporting periods beginning after December 15, 2009 except for those provisions addressing Level 3 fair value measurements which provisions are effective for fiscal years, and periods therein, beginning after December 15, 2010.  The adoption of this Statement did not have a material impact on the Company’s consolidated financial statements.

In July 2010, The FASB issued ASU No. 2010-20, Receivables - Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses, Topic 830.  This ASU requires entities to provide disclosures designed to facilitate financial statement users’ evaluation of(i) the nature of credit risk inherent in the entity’s portfolio of financing receivables, (ii) how that risk is analyzed and assessed in arriving at the allowance for credit losses and (iii) the changes and reasons for those changes in the allowance for credit losses. Disclosures must be disaggregated by portfolio segment, the level at which an entity develops and documents a systematic method for determining its allowance for credit losses, and class of financing receivable, which is generally a disaggregation of portfolio segment. The required disclosures include, among other things, a rollforward of the allowance for credit losses as well as information about modified, impaired, non-accrual and past due loans and credit quality indicators. ASU 2010-20 will be effective for the Company’s consolidated financial statements as of December 31, 2010, as it relates to disclosures required as of the end of a reporting period. Disclosures that relate to activity during a reporting period will be required for the Company’s consolidated financial statements that include periods beginning on or after January 1, 2011. This ASU requires additional disclosures only and will not have an impact on the Company’s consolidated financial statements.

In June 2011, The FASB issued ASU No. 2011-05, Presentation of Comprehensive Income, Topic 220. This ASU eliminates the option of presenting the components of other comprehensive income (OCI) as part of the statement of changes in stockholders’ equity.  The ASU instead permits an entity to present the total of comprehensive income, the components of net income, and the components of OCI either in a single continuous statement of comprehensive income or in two separate but consecutive statements.  With either format, the entity is required to present each component of net income along with total net income, each component of OCI along with the total for OCI, and a total amount for comprehensive income.  Also, the ASU requires entities to present, for either format, reclassification adjustments for items that are reclassified from OCI to net income in the statement(s) where the components of net income and the components of OCI are presented.  This ASU is to be applied retrospectively.  For public entities, the ASU is effective for interim and annual periods beginning after December 15, 2011.  For nonpublic entities, the amendments are effective for fiscal years ending after December 15, 2012, and interim and annual periods thereafter.  Early adoption is permitted, since compliance with the amendments is already permitted.

Impact of inflation and changing prices

The Company’s financial statements included herein have been prepared in accordance with generally accepted accounting principles in the United States, which require the Company to measure financial position and operating results primarily in terms of historical dollars.  Changes in the relative value of money due to inflation or recession are generally not considered.  The primary effect of inflation on the operations of the Company is reflected in increased operating costs.  In
 
 
44

 
management’s opinion, changes in interest rates affect the financial condition of a financial institution to a far greater degree than changes in the inflation rate.  While interest rates are greatly influenced by changes in the inflation rate, they do not necessarily change at the same rate or in the same magnitude as the inflation rate.  Interest rates are highly sensitive to many factors that are beyond the control of the Company, including changes in the expected rate of inflation, the influence of general and local economic conditions and the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities.

 
45

 

ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not Applicable.


ITEM 4 – CONTROLS AND PROCEDURES

Based upon an evaluation as of June 30, 2011 under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer of the effectiveness of the design and operation of the Company’s disclosure controls and procedures, they have concluded that our disclosure controls and procedures, as defined in Rule 13a-15 and Rule 15d-15 under the Securities Exchange Act of 1934, as amended, are effective in ensuring that all material information required to be disclosed in reports that it files or submits under such Act is recorded, processed, summarized and is made known to management in a timely fashion.

Our management is also responsible for establishing and maintaining adequate internal control over financial reporting.  There were no changes in our internal control over financial reporting identified in connection with the evaluation of it that occurred during the Company’s last fiscal quarter that materially affected, or are reasonably likely to materially affect, internal control over financial reporting.




 
46

 

PART II – OTHER INFORMATION


ITEM 1 – LEGAL PROCEEDINGS

Not applicable.


ITEM 2 – UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Not applicable.


ITEM 3 – DEFAULTS UPON SENIOR SECURITIES

In May 2011, the Company notified the U.S. Treasury that the Company was going to defer the payment of the quarterly cash dividend of $184,225 due on May 16, 2011, and subsequent quarterly payments, on the Fixed Rate Cumulative Perpetual Preferred Stock, Series A.  The total arrearage on such preferred stock as of the date of this filing is $184,225.


ITEM 4 – REMOVED AND RESERVED


ITEM 5 – OTHER INFORMATION

Not applicable.


ITEM 6 – EXHIBITS
 
 
 
31.1
 
Certification of Chief Executive Officer
       
 
31.2
 
Certification of Chief Financial Officer
       
 
32.1
 
Statement of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350
       
 
101
 
The following materials from the Village Bank and Trust Financial Corp. Quarterly Report on Form 10-Q for the quarter ended June 30, 2011 formatted in eXtensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Stockholders' Equity, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements.


 
47

 

SIGNATURES

In accordance with the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.


   
VILLAGE BANK AND TRUST FINANCIAL CORP.
     
(Registrant)
         
         
Date:  August 15, 2011
 
By:
/s/ Thomas W. Winfree
 
     
Thomas W. Winfree
 
     
President and
 
     
Chief Executive Officer
 
         
         
Date:  August 15, 2011
 
By:
/s/ C. Harril Whitehurst, Jr.
 
     
C. Harril Whitehurst, Jr.
 
     
Senior Vice President and
 
     
Chief Financial Officer
 



 
48

 

Exhibit Index


Exhibit
   
Number
 
Document
     
31.1
 
Certification of Chief Executive Officer
     
31.2
 
Certification of Chief Financial Officer
     
32.1
 
Statement of Chief Executive Officer and Chief Financial Officer
   
Pursuant to 18 U.S.C. Section 1350
     
101
 
The following materials from the Village Bank and Trust Financial Corp. Quarterly Report on Form 10-Q for the quarter ended June 30, 2011 formatted in eXtensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Stockholders' Equity, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements.
 
 
49