<PAGE>
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
/X/ Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
for the quarterly period ended March 31, 2000, OR
Transition Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
for the Transition Period from______________ to _______________.
Commission File Number: 000-22797
TEHAMA BANCORP
(Exact name of registrant as specified in its charter)
CALIFORNIA 91-1775524
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
239 SOUTH MAIN STREET, RED BLUFF, CALIFORNIA 96080
(Address of principal executive offices) (Zip Code)
(Registrant's telephone number, including area code): (530) 528-3000
--------------------------------------
Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Yes X No
--- ---
Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.
Common Stock, No Par Value: 1,884,750 shares outstanding (March 31, 2000)
<PAGE>
PART I -- FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
TEHAMA BANCORP
CONSOLIDATED BALANCE SHEET
<TABLE>
<CAPTION>
ASSETS March 31, 2000 December 31, 1999
-------------- -----------------
(unaudited)
<S> <C> <C>
Cash and due from banks $ 15,627,903 $ 17,157,451
Investment securities (market value of $37,856,100 at
March 31, 2000 and $38,400,500 at December 31, 1999) 37,986,286 38,513,743
Loans, less allowance for loan losses of $2,373,123 at
March 31, 2000 ($2,148,074 at December 31, 1999) 153,396,143 143,025,745
Bank premises and equipment, net 2,694,564 2,716,042
Other real estate 87,286 35,986
Investment in leasing company 3,922,077 2,793,416
Accrued interest receivable and other assets 7,782,538 7,551,742
-------------- -----------------
TOTAL ASSETS $ 221,496,797 $ 211,794,125
============== =================
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
Non-interest bearing $ 52,733,388 $ 50,686,125
Interest bearing 139,667,417 137,781,272
-------------- -----------------
Total deposits 192,400,805 188,467,397
Short-term borrowings 7,000,000 2,100,000
Long-term borrowings 532,000 -
Accrued interest payable and other liabilities 2,375,859 2,588,756
-------------- -----------------
Total liabilities 202,308,664 193,156,153
-------------- -----------------
Commitments
Shareholders' equity
Preferred stock - no par value; 2,000,000 shares
authorized; none issued - -
Common stock - no par value; 4,000,000 shares
authorized; 1,884,750 shares issued and outstanding
at March 31, 2000 (1,713,694 at December 31, 1999) 15,413,603 13,189,875
Retained earnings 4,685,989 6,301,718
Accumulated other comprehensive loss (911,459) (853,621)
-------------- -----------------
Total shareholders' equity 19,188,133 18,637,972
-------------- -----------------
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY $ 221,496,797 $ 211,794,125
============== =================
</TABLE>
See accompanying notes.
<PAGE>
TEHAMA BANCORP
CONSOLIDATED STATEMENT OF INCOME
(unaudited)
<TABLE>
<CAPTION>
Three months ended
March 31,
---------------------------
2000 1999
---- ----
<S> <C> <C>
Interest income:
Interest and fees on loans $ 3,203,503 $ 2,585,463
Interest on Federal funds sold 14,549 202,446
Interest on investment securities:
Taxable 426,003 466,994
Exempt from Federal income taxes 145,696 159,931
------------ ------------
Total interest income 3,789,751 3,414,834
------------ ------------
Interest expense:
Interest on deposits 1,366,614 1,339,987
Interest on short-term and long-term borrowings 32,202 1,641
------------ ------------
Total interest expense 1,398,816 1,341,628
------------ ------------
Net interest income 2,390,935 2,073,206
Provision for loan losses 300,000 425,000
------------ ------------
Net interest income after
provision for loan losses 2,090,935 1,648,206
------------ ------------
Non-interest income:
Service charges 224,107 178,170
Merchant processing fees 230,000 312,619
Loan servicing fees 5,537 15,562
Gain on sale of loans 11,091 20,394
Automatic teller machine servicing fees 169,349 3,411
Loan packaging fees 38,101 79,860
Undistributed income from investment
in leasing company 103,099 89,861
Other income 105,204 79,142
------------ ------------
Total non-interest income 886,488 779,019
------------ ------------
Non-interest expense:
Salaries and employee benefits 1,075,163 1,030,271
Occupancy 290,290 237,338
Other 759,397 610,424
------------ ------------
Total non-interest expense 2,124,850 1,878,033
------------ ------------
Income before income taxes 852,573 549,192
Income taxes 240,500 173,000
------------ ------------
Net income $ 612,073 $ 376,192
============ ============
Basic earnings per share $ 0.35 $ 0.22
============ ============
Diluted earnings per share $ 0.34 $ 0.22
============ ============
Weighted average number of
shares outstanding 1,743,770 1,674,032
============ ============
Weighted average number of shares
outstanding including common
stock equivalents 1,777,440 1,719,047
============ ============
</TABLE>
See accompanying notes.
<PAGE>
TEHAMA BANCORP
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
(Unaudited)
<TABLE>
<CAPTION>
Accumulated
Common Stock Other Total
------------------------- Retained Comprehensive Shareholders' Comprehensive
Shares Amount Earnings Income (Loss) Equity Income
--------- ---------- -------------- ---------------- ---------------- -------------
<S> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1998 1,672,129 $12,824,202 $4,908,485 $(21,430) $17,711,257
Stock options exercised and
related tax benefit 60,249 602,320 602,320
Retirement of common stock (18,684) (236,647) (236,647)
Comprehensive income:
Net Income 2,247,213 2,247,213 $ 2,247,213
Unrealized loss on available-for-sale
investment securities (832,191) (832,191) (832,191)
-------------
Total comprehensive income $ 1,415,022
=============
Cash dividend - $.50 per share (853,980) (853,980)
--------- ---------- -------------- ---------------- ----------------
Balance at December 31, 1999 1,713,694 13,189,875 6,301,718 (853,621) 18,637,972
Comprehensive income:
Net Income 612,073 612,073 $ 612,073
Unrealized loss on available-for-sale
investment securities (57,838) (57,838) (57,838)
-------------
Total comprehensive income $ 554,235
=============
10% stock dividend 171,056 2,223,728 (2,227,802) (4,074)
--------- ---------- -------------- ---------------- ----------------
Balance at March 31, 2000 1,884,750 $15,413,603 $ 4,685,989 $ (911,459) $ 19,188,133
========= ========== ============== ================ ================
</TABLE>
See accompanying notes.
<PAGE>
TEHAMA BANCORP
CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited)
<TABLE>
<CAPTION>
Three months ended
March 31,
------------------------------------
2000 1999
---- ----
<S> <C> <C>
Cash flows from operating activities:
Net income $ 612,073 $ 376,192
Adjustments to reconcile net income to net cash provided by (used in) operating
activities:
Provision for loan losses 300,000 425,000
Depreciation and amortization 124,409 99,376
Decrease net deferred loan origination fees & costs (191,052) (353,637)
Increase in interest receivable and other assets (240,028) (578,460)
Decrease in interest payable and other liabilities (231,979) (14,923)
Undistributed earnings of investment in leasing company (103,999) (89,861)
---------------- --------------
Net cash provided by (used in) operating activities 269,424 (136,313)
---------------- --------------
Cash flows from investing activities:
Net decrease (increase) in maturities, purchases and sales of
investment securities 383,709 (7,607,914)
Net increase in loans (10,468,687) (127,449)
Purchases of premises and equipment (79,652) (101,734)
Investment in leasing company (999,750) -
---------------- --------------
Net cash used in investing activities (11,164,380) (7,837,097)
---------------- --------------
Cash flows from financing activities:
Net increase in demand deposits, interest bearing
and savings accounts 6,285,223 2,249,260
Net decrease in time deposits (2,351,815) (4,157,976)
Net increase in short-term borrowings 4,900,000 -
Borrowings under long-term debt agreement 532,000 -
Retirement of common stock - (120,998)
Proceeds from exercise of stock options - 359,779
---------------- --------------
Net cash provided by (used in) financing activities 9,365,408 (1,669,935)
---------------- --------------
Decrease in cash and cash equivalents (1,529,548) (9,643,345)
Cash and cash equivalents at beginning of period 17,157,451 22,762,664
---------------- --------------
Cash and cash equivalents at end of period $ 15,627,903 $ 13,119,319
================ ==============
</TABLE>
See accompanying notes.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note A Basis of Presentation
The financial information included herein is unaudited (although the
12/31/99 data is derived from audited financial statements), but has been
prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Article 10 of
Regulation S-X. The information reflects all adjustments (consisting solely of
normal recurring adjustments) that are, in the opinion of management, necessary
to a fair presentation of the financial position, results of operations, changes
in shareholder equity, and cash flows for the interim periods presented.
Certain information and footnotes required by generally accepted
accounting principles for annual financial statements are not included in these
interim financial statements. Accordingly, the accompanying unaudited interim
consolidated financial statements should be read in conjunction with the
financial statements and notes thereto included in the Company's 1999 Annual
Report on Form 10-K. Operating results for the three months ended March 31, 2000
are not necessarily indicative of the results that may be expected for the year
ended December 31, 2000.
Tehama Bancorp was incorporated on January 15, 1997 and consumated a
merger with Tehama Bank on June 30, 1997. The consolidated financial
statements include the accounts of the Company and its wholly owned
subsidiary Tehama Bank, and a 50% interest in Bancorp Financial Services,
Inc. All material intercompany accounts and transactions have been eliminated
in consolidation.
Note B Comprehensive Income
As of January 1, 1998, the Company adopted Statement of Financial
Accounting Standards No. 130, Reporting Comprehensive Income (SFAS 130). This
statement establishes standards for the reporting and display of comprehensive
income and its components in the financial statements. For the Company,
comprehensive income includes net income reported on the statement of income and
changes in the fair value of its available-for-sale investments reported as
other comprehensive income.
Note C Earnings per Share
Basic earnings per share is computed by dividing net income by the
weighted average common shares outstanding for the period. Diluted earnings per
share reflects the potential dilution that could occur if options or other
contracts to issue common stock were exercised and converted into common stock.
Diluted earnings per share is computed by dividing net income by the weighted
average of common shares outstanding including common stock equivalents of
options.
Note D Subsequent Event
On March 16, 2000, the Board of Directors declared a 10% stock dividend
payable May 15, 2000 to shareholders of record on April 10, 2000. All earnings
per share computations included in this financial statement have been adjusted
to retroactively reflect the declared stock dividend.
<PAGE>
Note E Segment Information
Operating segments are components of an enterprise about which separate
financial information is available that is evaluated regularly by senior
management. Generally, financial information is reported on the basis that it is
used internally for evaluating segment performance and in deciding how to
allocate resources to segments.
The Company has two reportable segments: Retail and Commercial Banking
and Merchant Card Processing. The Retail and Commercial Banking segment offers a
diverse range of traditional loan and deposit products and services to
individuals and businesses. The Merchant Card Processing segment is responsible
for the processing of third-party credit card transactions. Results of
operations from segments below the quantitative thresholds are attributable to
two operating segments of the Company. Those segments include ATM Cash Services
and Bancorp, the Bank's holding company. Neither of those segments has ever met
any of the quantitative thresholds for determining reportable segments.
The accounting policies of the segments are the same as those described Note A.
The following table includes selected financial information for the
three months ended March 31, 2000 and 1999 for each business segment:
<TABLE>
<CAPTION>
Retail and Merchant
Commercial Card All Consolidated
(In Thousands) Banking Processing Other Total
------------ ------------- --------- -------------
<S> <C> <C> <C> <C>
Three Months Ended March 31, 2000
Interest income $ 3,790 $ - $ - $ 3,790
Interest expense 1,399 - - 1,399
Provision for loan and lease losses 300 - - 300
Non-interest income 376 238 272 886
Depreciation expense 109 1 3 113
Other non-interest expense 1,683 129 199 2,011
Income before income taxes 675 108 70 853
Segment assets $210,584 $ 5 $ 10,908 $221,497
Three Months Ended March 31, 1999
Interest income $ 3,415 $ - $ - $ 3,415
Interest expense 1,342 - - 1,342
Provision for loan and lease losses 425 - - 425
Non-interest income 370 316 93 779
Depreciation expense 85 1 2 88
Other non-interest expense 1,696 8 86 1,790
Income before income taxes 237 307 5 549
Segment assets $194,185 $ 15 $ 4,232 $198,432
</TABLE>
<PAGE>
ITEM 2. MANAGEMENT'S DISCUSSION & ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
OVERVIEW
Tehama Bancorp (the "Company") is the bank holding company for Tehama
Bank (the "Bank"), a state chartered, Federal Reserve member-bank. The following
is management's discussion and analysis of the financial condition and results
of operations of the Company for the three-month period ending March 31, 2000,
with comparative data from the three-month period ending March 31, 1999. Some
discussion may naturally focus solely on the Bank as that entity comprises the
substantial majority of the consolidated company. The focus is on information
which is not otherwise apparent from the financial statements in this quarterly
report. Reference should be made to those statements for a more thorough
understanding of the analysis presented.
The Bank's main office is located at 333 Main Street, Red Bluff, Tehama
County, CA 96080, with five other community branch offices located in: Los
Molinos (Tehama County), Chico (Butte County), Orland and Willows (Glenn County)
and Redding (Shasta County). The Bank's administrative offices are located at
239 South Main Street, Red Bluff, Tehama County, CA 96080. The Bank's principal
business consists of attracting deposits from the general public and using the
funds to originate commercial, real estate and installment loans to both
consumers and businesses. The Bank's primary source of revenue is interest
income from its loan and investment portfolios. In addition to the Bank, the
Company maintains a 50% ownership interest in Bancorp Financial Services, Inc.
("BFS"), a leasing company located in Sacramento, CA. BFS concentrates on small
ticket business equipment and automobile leases over a broader service area
encompassing numerous western states. On March 15, 2000, the Company invested
an additional $999,750 in BFS. After such investment, the Company still
maintained a 50% ownership in BFS.
In addition to the historical information contained herein, this Form
10-Q quarterly report may contain certain forward-looking statements, within the
meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934,
as amended, and regulations issued thereunder. Readers of this quarterly report
should understand that these forward-looking statements involve certain risks
and uncertainties that could cause actual results to differ materially from
those suggested in the forward-looking statements. Forward-looking statements
use phrases such as "expected to" and "on target to". Risks and uncertainties in
forward-looking statements include, but are not limited to, the following
factors: competitive pressure in the banking industry, changes in the regulatory
environment, changes in the interest rate environment and/or volatility in
interest sensitive deposits, general economic conditions in the Bank's major
service areas, a deterioration in credit quality resulting in an increase to the
provision for loan losses, operational risks including data processing or other
technological system failures, asset / liability matching risks and liquidity
risks, and changes in the securities markets.
EARNINGS SUMMARY
The Company's net income in the first quarter of 2000 totaled $612,073,
which was a 62.7% increase over the first quarter of 1999. Basic earnings per
share for the first quarter of 2000 was $0.35 ($0.34 diluted) compared to $0.22
($0.22 diluted) for the first quarter of 1999. Growth in net income during the
first quarter is the result of several business strategies initiated in 1999.
Increasing the resources and focus on business banking relationships throughout
the Bank's service area resulted in significant growth in commercial and
commercial real estate loan bookings. Average commercial and real estate loans
increased $12,489,082 from a quarterly average of $91,404,084 in the first
quarter of 1999 to $103,893,166 in the first quarter of 2000. Additionally, the
Bank's dealer lending business continues to provide steady growth in the
consumer loan portfolio, which increased $14,983,380, from a quarterly average
of $31,227,840 in the first quarter of 1999 to $46,211,270 in the first quarter
of 2000. The Bank's ATM Cash Servicing Department, established in December 1998,
also contributed significantly to the growth in other income. Merchant card fee
income reflects a decrease of 26.4% in a comparison of first quarter 2000 to
first quarter 1999. This business unit's contract with the outside vendor that
generates its volume was re-negotiated and includes planned decreases in income,
but extends the time period by five years for this business unit's continued
contribution to earnings for the Bank.
BALANCE SHEET ANALYSIS
Total assets of $221,496,797 at March 31, 2000 represent an increase of
$9,702,672 or 4.6% from the 1999 year-end figure of $211,794,125. During this
same period net loans increased $10,370,398 or 7.3% while total investments and
fed funds sold decreased by $2,057,005 or 3.7%. Total deposits of $192,400,805
at March 31, 2000 represent an increase of $3,933,408 or 2.1% from the 1999
year-end figure of $188,467,397. Non-interest bearing deposits were 27.4% of
total deposits at March 31, 2000, compared with 36.8% at March 31, 1999.
<PAGE>
ALLOWANCE FOR LOAN LOSSES
The allowance for loan losses increased $225,049 from December 31,
1999 to March 31, 2000. The allowance for loan losses reflects management's
judgment as to the level which is considered adequate to absorb potential
losses inherent in the loan portfolio. This allowance is increased by
provisions charged to expense and reduced by loan charge-offs, net of
recoveries. Management determines the provision charged to expense based on
an on-going analysis of the loan portfolio's product mix, delinquency ratios,
losses incurred and other factors. The following table presents information
concerning the allowance:
<TABLE>
<CAPTION>
March 31, 2000 December 31, 1999
-------------- -----------------
<S> <C> <C>
BEGINNING ALLOWANCE (At December 31, 1999 and
December 31, 1998, respectively) $ 2,148,074 $ 2,080,831
Provision for Loan Losses 300,000 1,325,000
Losses Charged to the Allowance (103,534) (1,438,474)
Recoveries of Amounts Charged Off 28,583 180,717
-------------- -----------------
ENDING ALLOWANCE $ 2,373,123 $ 2,148,074
============== =================
ENDING LOAN PORTFOLIO (Before provision for loan losses) $ 155,769,266 $ 145,173,819
============== =================
ENDING ALLOWANCE AS A PERCENTAGE OF LOAN
PORTFOLIO 1.52% 1.48%
============= =================
</TABLE>
NET INTEREST INCOME
The primary source of income for the Company is net interest income,
the difference between interest earned on assets (loans and investments) and
interest paid on deposits and other borrowings taken by the Bank to fund these
assets. Changes in net interest income can be attributed to changes in the yield
on interest-earning assets and to changes in the rate paid on interest-bearing
liabilities. It can also be attributed to changes in the volume of
interest-earning assets and interest-bearing liabilities. Net interest income
for the quarter ending March 31, 2000 totaled $2,390,935, a 15.3% increase over
the $2,073,206 for the first quarter of 1999.
NON-INTEREST INCOME
Non-interest income consists primarily of service charges on deposit
accounts, other fees and charges collected by the Bank for both deposit accounts
and loans, fee income generated by the processing of merchant credit card
transactions, ATM cash servicing fees and earnings on life insurance policies.
Non-interest income for the quarter ending March 31, 2000 totaled $886,488, an
increase of 13.8% over $779,019 for the first quarter of 1999.
Deposit account service charges for the quarter ended March 31, 2000
increased 25.8% from the same period in 1999. Processing fees on brokered loans
declined $41,759 or 52.3%, due to a decrease in first quarter 2000 origination
volume. Merchant card processing revenue was down $82,619 (26.4%), in line with
contractual decreases in processing volume and fee income. Income from ATM cash
servicing was up $165,938 in the first quarter of 2000, from $3,411 in the first
quarter of 1999, reflecting the startup of that unit in early 1999.
The Company's share of net income from its joint venture in a leasing
company, Bancorp Financial Services, increased $13,238, or 14.7%, from the first
quarter of 1999.
<PAGE>
NON-INTEREST EXPENSE
Non-interest expense consists of salaries and related benefits,
occupancy and equipment expense and other expenses. Non-interest expense totaled
$2,124,850 for the three months ended March 31, 2000, an increase of 13.1% over
the same period in 1999. Personnel expense was up $44,892 (4.4%) for the first
quarter of 2000 compared with the first quarter of 1999.
Occupancy and equipment expense was up $52,952 (22.3%) in the first
quarter of 2000, primarily attributable to increases in depreciation expense on
bank premises and equipment associated with new branch and loan center
facilities.
Other expenses were up $148,973 (24.4%) in the first quarter of 2000,
due to increases in public relations and advertising expenses, increases in
supplies, telephone and postage expenses, increases in officers salary
continuation expenses and increases in software licensing fees, all associated
with the expansion of Bank services and new facilities. The renegotiated
merchant card processing contract included a provision whereby the Bank is
obligated to reimburse the outside vendor for a portion of the earnings on
transaction float previously retained by the Bank, which also contributed to the
increase in other expenses.
INCOME TAXES
Income taxes accrued for the three months ended March 31, 2000 totaled
$240,500 or 28.2% of net income before taxes, compared with $173,000 or 31.5% of
net income before taxes for the same period in 1999. Variations in volumes of
tax-exempt securities, loans and leases, and their respective income, are
primarily responsible for the change in the tax rate.
LIQUIDITY AND CAPITAL
The Bank manages its liquidity to ensure that sufficient funds are
available to support asset growth and satisfy cash flow requirements created by
fluctuations in deposits. Primary sources of liquidity include cash and amounts
due from correspondent banks, federal funds sold, and unpledged
available-for-sale investments. The Bank's primary liquidity ratio, the ratio of
liquid assets to total assets, was 24.2% at March 31, 2000 compared to 26.3% at
December 31, 1999 and 34.1% at March 31, 1999. Another indication of a company's
liquidity is its ratio of net loans to total deposits. The lower the ratio the
more liquid the Company's current position. However, since loans are generally
the highest yielding earning asset, the Bank attempts to maximize earnings
through the generation of additional loans, while maintaining sufficient
liquidity to meet its obligations. The loan-to-deposit ratio as of March 31,
2000 was 79.7% compared to a ratio of 75.9% at December 31, 1999 and 66.7% ratio
at March 31, 1999.
Capital adequacy is generally quantified by measures established by
regulatory agencies and requires the Company and the Bank to maintain minimum
amounts of capital and ratios of capital to assets. Overall capital is monitored
by management on a daily basis and reported to the Company's Board of Directors
on a monthly basis. The following table reflects the Company's capital ratios as
of March 31, 2000 compared to the minimum regulatory requirement and the minimum
requirement for "well-capitalized" institutions.
<TABLE>
<CAPTION>
Company Minimum Well Capitalized
------- ------- ----------------
<S> <C> <C> <C>
Leverage Ratio 8.9% 4.0% 5.0%
Tier 1 Risk-Based Capital Ratio 11.9% 4.0% 6.0%
Total Risk Based Capital Ratio 13.2% 8.0% 10.0%
</TABLE>
<PAGE>
PART II - OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
There are no material legal proceedings to which the Company or any of its
subsidiaries is a party or of which any of their property is subject.
ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS - None
ITEM 3. DEFAULTS UPON SENIOR SECURITIES - None
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS - None
ITEM 5. OTHER INFORMATION - None
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
The exhibits listed in the Exhibit Index to this report are
furnished herewith and incorporated by reference.
(b) No reports on Form 8-K were filed during the quarter for which
this report is filed.
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the
Company duly caused this report to be signed by the undersigned thereunto duly
authorized.
MAY 5, 2000 BY: /s/ Randall A. Shell
- ------------------------------- --------------------------------------
Date Randall A. Shell
Senior Vice President &
Chief Financial Officer
MAY 5, 2000 BY: /s/ William P. Ellison
- --------------------------------- ---------------------------------------
Date William P. Ellison
President & Chief Executive
Officer
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET, STATEMENT OF INCOME, STATEMENT OF CASH FLOWS, AND
STATEMENT OF CHANGES IN SHAREHOLDER EQUITY, AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-2000
<PERIOD-START> JAN-01-2000
<PERIOD-END> MAR-31-2000
<CASH> 15,628
<INT-BEARING-DEPOSITS> 139,667
<FED-FUNDS-SOLD> 0
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 26,517
<INVESTMENTS-CARRYING> 11,469
<INVESTMENTS-MARKET> 11,339
<LOANS> 153,396
<ALLOWANCE> 2,373
<TOTAL-ASSETS> 221,497
<DEPOSITS> 192,401
<SHORT-TERM> 7,000
<LIABILITIES-OTHER> 2,375
<LONG-TERM> 532
0
0
<COMMON> 15,414
<OTHER-SE> 3,774
<TOTAL-LIABILITIES-AND-EQUITY> 221,497
<INTEREST-LOAN> 3,204
<INTEREST-INVEST> 586
<INTEREST-OTHER> 0
<INTEREST-TOTAL> 3,790
<INTEREST-DEPOSIT> 1,367
<INTEREST-EXPENSE> 1,399
<INTEREST-INCOME-NET> 2,391
<LOAN-LOSSES> 300
<SECURITIES-GAINS> 0
<EXPENSE-OTHER> 2,125
<INCOME-PRETAX> 853
<INCOME-PRE-EXTRAORDINARY> 853
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 612
<EPS-BASIC> 0.35
<EPS-DILUTED> 0.34
<YIELD-ACTUAL> 5.044
<LOANS-NON> 691
<LOANS-PAST> 242
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 2,148
<CHARGE-OFFS> 104
<RECOVERIES> 29
<ALLOWANCE-CLOSE> 2,373
<ALLOWANCE-DOMESTIC> 2,373
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
</TABLE>
