##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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 June 30, 2005



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 No. 0-25023



---



First Capital, Inc.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Indiana                                                        |  | 35-2056949                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



220 Federal Drive
NW, Corydon, Indiana 47112

(Address of principal executive offices) (Zip Code)



Registrants telephone number, including area code 1-812-738-2198



Not applicable

(Former name, former address and former fiscal year, if changed since last report)



---



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
by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).    Yes ̈No  x



Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date: 2,595,381 shares of common stock were outstanding as of August 2, 2005.



---



---

##### Table of Contents

FIRST CAPITAL, INC.



INDEX



|           |  |                                                                                                                |  |     
|---------- |  | -------------------------------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                                                |  | Page
|Part I     |  | Financial Information                                                                                          |  |     
|           |  |                                                                                                               
|           |  | Item 1. Consolidated Financial Statements                                                                      |  |     
|           |  |                                                                                                               
|           |  | Consolidated Balance Sheets as of June 30, 2005 and December 31, 2004 (unaudited)                              |  | 3   
|           |  |                                                                                                               
|           |  | Consolidated Statements of Income for the three months and six months ended June 30, 2005 and 2004 (unaudited) |  | 4   
|           |  |                                                                                                               
|           |  | Consolidated Statements of Cash Flows for the six months ended June 30, 2005 and 2004 (unaudited)              |  | 5   
|           |  |                                                                                                               
|           |  | Notes to consolidated financial statements (unaudited)                                                         |  | 6   
|           |  |                                                                                                               
|           |  | Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations                  |  | 9   
|           |  |                                                                                                               
|           |  | Item 3.
Quantitative and Qualitative Disclosures About Market Risk                                             |  | 15  
|           |  |                                                                                                               
|           |  | Item 4.
Controls and Procedures                                                                                |  | 17  
|           |  |                                                                                                               
|Part II    |  | Other Information                                                                                              |  |     
|           |  |                                                                                                               
|           |  | Item 1.
Legal Proceedings                                                                                      |  | 18  
|           |  |                                                                                                               
|           |  | Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds                                            |  | 18  
|           |  |                                                                                                               
|           |  | Item 3.
Defaults Upon Senior Securities                                                                        |  | 19  
|           |  |                                                                                                               
|           |  | Item 4.
Submission of Matters to a Vote of Security Holders                                                    |  | 19  
|           |  |                                                                                                               
|           |  | Item 5.
Other Information                                                                                      |  | 19  
|           |  |                                                                                                               
|           |  | Item 6.
Exhibits                                                                                               |  | 19  
|           | 
|Signatures |  | 21                                                                                                            



- 2 -



---

##### Table of Contents

PART I - FINANCIAL INFORMATION

FIRST CAPITAL, INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)



|                                                                                                                         |  |                |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------ |  | -------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                         |  | June 30,2005   |         |   | December 31,2004 |  
|                                                                                                                         |  | (In thousands) |        
|ASSETS                                                                                                                   |  |                |         |   |                  |   |         |  
|Cash and due from banks                                                                                                  |  | $              | 17,910  |   |                  | $ | 14,191  |  
|Interest-bearing deposits with banks                                                                                     |  |                | 780     |   |                  |   | 2,175   |  
|Federal funds sold                                                                                                       |  |                | 412     |   |                  |   | 1,059   |  
|                                                                                                                         |  |                |         |   |                  |   |         |  
|Total cash and cash equivalents                                                                                          |  |                | 19,102  |   |                  |   | 17,425  |  
|                                                                                                                         |  |               
|Securities available for sale, at fair value                                                                             |  |                | 76,721  |   |                  |   | 65,192  |  
|Securities-held to maturity                                                                                              |  |                | 1,224   |   |                  |   | 1,258   |  
|Loans, net                                                                                                               |  |                | 316,161 |   |                  |   | 317,086 |  
|Loans held for sale                                                                                                      |  |                | 1,023   |   |                  |   | 510     |  
|Federal Home Loan Bank stock, at cost                                                                                    |  |                | 3,746   |   |                  |   | 3,668   |  
|Foreclosed real estate                                                                                                   |  |                | 647     |   |                  |   | 442     |  
|Premises and equipment                                                                                                   |  |                | 9,583   |   |                  |   | 9,896   |  
|Accrued interest receivable                                                                                              |  |                | 2,348   |   |                  |   | 2,104   |  
|Cash value of life insurance                                                                                             |  |                | 1,288   |   |                  |   | 1,269   |  
|Goodwill                                                                                                                 |  |                | 5,386   |   |                  |   | 5,386   |  
|Core deposit intangibles                                                                                                 |  |                | 499     |   |                  |   | 536     |  
|Other assets                                                                                                             |  |                | 692     |   |                  |   | 530     |  
|                                                                                                                         |  |                |         |   |                  |   |         |  
|Total Assets                                                                                                             |  | $              | 438,420 |   |                  | $ | 425,302 |  
|                                                                                                                         |  |                |         |   |                  |   |         |  
|LIABILITIES                                                                                                              |  |                |         |   |                  |   |         |  
|Deposits:                                                                                                                |  |                |         |   |                  |   |         |  
|Noninterest-bearing                                                                                                      |  | $              | 35,849  |   |                  | $ | 33,801  |  
|Interest-bearing                                                                                                         |  |                | 288,504 |   |                  |   | 282,661 |  
|                                                                                                                         |  |                |         |   |                  |   |         |  
|Total Deposits                                                                                                           |  |                | 324,353 |   |                  |   | 316,462 |  
|                                                                                                                         |  |               
|Retail repurchase agreements                                                                                             |  |                | 8,710   |   |                  |   | 635     |  
|Advances from Federal Home Loan Bank                                                                                     |  |                | 61,274  |   |                  |   | 65,099  |  
|Accrued interest payable                                                                                                 |  |                | 1,367   |   |                  |   | 1,286   |  
|Accrued expenses and other liabilities                                                                                   |  |                | 1,166   |   |                  |   | 1,106   |  
|                                                                                                                         |  |                |         |   |                  |   |         |  
|Total Liabilities                                                                                                        |  |                | 396,870 |   |                  |   | 384,588 |  
|                                                                                                                         |  |                |         |   |                  |   |         |  
|STOCKHOLDERS EQUITY                                                                                                     |  |                |         |   |                  |   |         |  
|Preferred stock of $.01 par value per share Authorized 1,000,000 shares; none issued                                     |  |                |        |   |                  |   |        |  
|Common stock of $.01 par value per share Authorized 5,000,000 shares; issued 2,850,593 shares (2,846,457 shares in 2004) |  |                | 29      |   |                  |   | 28      |  
|Additional paid-in capital                                                                                               |  |                | 19,359  |   |                  |   | 19,278  |  
|Retained earnings-substantially restricted                                                                               |  |                | 27,847  |   |                  |   | 26,888  |  
|Unearned ESOP shares                                                                                                     |  |                | (287    | ) |                  |   | (328    | )
|Unearned stock compensation                                                                                              |  |                | (3      | ) |                  |   | (3      | )
|Accumulated other comprehensive income (loss)                                                                            |  |                | (113    | ) |                  |   | 29      |  
|Less treasury stock, at cost - 255,056 shares (249,742 shares in 2004)                                                   |  |                | (5,282  | ) |                  |   | (5,178  | )
|                                                                                                                         |  |                |         |   |                  |   |         |  
|Total Stockholders Equity                                                                                               |  |                | 41,550  |   |                  |   | 40,714  |  
|                                                                                                                         |  |                |         |   |                  |   |         |  
|Total Liabilities and Stockholders Equity                                                                               |  | $              | 438,420 |   |                  | $ | 425,302 |  
|                                                                                                                         |  |                |         |   |                  |   |         |  



See accompanying notes to
consolidated financial statements.



- 3 -



---

##### Table of Contents

PART I - FINANCIAL INFORMATION

FIRST CAPITAL, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)



|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|----------------------------------------------------------- |  | ------------------------------------- | ----- | ---- | ------------------------ | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                            |  | Three Months EndedJune 30,            |       |      | Six Months EndedJune 30, |       
|                                                            |  | 2005                                  |       | 2004 |                          |        | 2005 |  |   | 2004   |  
|                                                            |  | (In thousands, except per share data) |      
|INTEREST INCOME                                             |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Loans, including fees                                       |  | $                                     | 5,029 |      | $                        | 4,745  |      |  | $ | 9,917  |   |  | $ | 9,486  |  
|Securities                                                  |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Taxable                                                     |  |                                       | 563   |      |                          | 475    |      |  |   | 1,051  |   |  |   | 976    |  
|Tax-exempt                                                  |  |                                       | 161   |      |                          | 147    |      |  |   | 319    |   |  |   | 291    |  
|Federal Home Loan Bank dividends                            |  |                                       | 39    |      |                          | 33     |      |  |   | 78     |   |  |   | 72     |  
|Interest bearing deposits with banks                        |  |                                       | 73    |      |                          | 18     |      |  |   | 120    |   |  |   | 32     |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Total interest income                                       |  |                                       | 5,865 |      |                          | 5,418  |      |  |   | 11,485 |   |  |   | 10,857 |  
|INTEREST EXPENSE                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Deposits                                                    |  |                                       | 1,701 |      |                          | 1,428  |      |  |   | 3,298  |   |  |   | 2,858  |  
|Retail repurchase agreements                                |  |                                       | 62    |      |                          | 1      |      |  |   | 78     |   |  |   | 1      |  
|Advances from Federal Home Loan Bank                        |  |                                       | 774   |      |                          | 804    |      |  |   | 1,562  |   |  |   | 1,600  |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Total interest expense                                      |  |                                       | 2,537 |      |                          | 2,233  |      |  |   | 4,938  |   |  |   | 4,459  |  
|Net interest income                                         |  |                                       | 3,328 |      |                          | 3,185  |      |  |   | 6,547  |   |  |   | 6,398  |  
|Provision for loan losses                                   |  |                                       | 163   |      |                          | 120    |      |  |   | 313    |   |  |   | 245    |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Net interest income after provision for loan losses         |  |                                       | 3,165 |      |                          | 3,065  |      |  |   | 6,234  |   |  |   | 6,153  |  
|                                                            |  |                                       |       |     
|NON-INTEREST INCOME                                         |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Service charges on deposit accounts                         |  |                                       | 523   |      |                          | 496    |      |  |   | 1,032  |   |  |   | 929    |  
|Commission income                                           |  |                                       | 61    |      |                          | 84     |      |  |   | 190    |   |  |   | 183    |  
|Gain on sale of mortgage loans                              |  |                                       | 79    |      |                          | 37     |      |  |   | 166    |   |  |   | 37     |  
|Mortgage brokerage fees                                     |  |                                       | 52    |      |                          | 32     |      |  |   | 94     |   |  |   | 70     |  
|Other income                                                |  |                                       | 40    |      |                          | 59     |      |  |   | 59     |   |  |   | 77     |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Total non-interest income                                   |  |                                       | 755   |      |                          | 708    |      |  |   | 1,541  |   |  |   | 1,296  |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|NON-INTEREST EXPENSE                                        |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Compensation and benefits                                   |  |                                       | 1,439 |      |                          | 1,420  |      |  |   | 2,950  |   |  |   | 2,844  |  
|Occupancy and equipment                                     |  |                                       | 297   |      |                          | 257    |      |  |   | 566    |   |  |   | 511    |  
|Data processing                                             |  |                                       | 184   |      |                          | 179    |      |  |   | 383    |   |  |   | 381    |  
|Professional fees                                           |  |                                       | 100   |      |                          | 90     |      |  |   | 185    |   |  |   | 185    |  
|Advertising                                                 |  |                                       | 90    |      |                          | 66     |      |  |   | 155    |   |  |   | 119    |  
|Other operating expenses                                    |  |                                       | 482   |      |                          | 437    |      |  |   | 944    |   |  |   | 848    |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Total non-interest expense                                  |  |                                       | 2,592 |      |                          | 2,449  |      |  |   | 5,183  |   |  |   | 4,888  |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Income before income taxes                                  |  |                                       | 1,328 |      |                          | 1,324  |      |  |   | 2,592  |   |  |   | 2,561  |  
|Income tax expense                                          |  |                                       | 456   |      |                          | 463    |      |  |   | 864    |   |  |   | 867    |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Net Income                                                  |  | $                                     | 872   |      | $                        | 861    |      |  | $ | 1,728  |   |  | $ | 1,694  |  
|                                                            |  |                                       |       |     
|OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX               |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Unrealized gain (loss) on securities:                       |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Unrealized holding gains (losses) arising during the period |  |                                       | 497   |      |                          | (1,023 | )    |  |   | (142   | ) |  |   | (819   | )
|Less: reclassification adjustment                           |  |                                       |      |      |                          |       |      |  |   |       |   |  |   |       |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Other comprehensive income (loss)                           |  |                                       | 497   |      |                          | (1,023 | )    |  |   | (142   | ) |  |   | (819   | )
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Comprehensive Income (Loss)                                 |  | $                                     | 1,369 |      | $                        | (162   | )    |  | $ | 1,586  |   |  | $ | 875    |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Net income per common share, basic                          |  | $                                     | 0.34  |      | $                        | 0.31   |      |  | $ | 0.67   |   |  | $ | 0.61   |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  
|Net income per common share, diluted                        |  | $                                     | 0.34  |      | $                        | 0.31   |      |  | $ | 0.67   |   |  | $ | 0.60   |  
|                                                            |  |                                       |       |      |                          |        |      |  |   |        |   |  |   |        |  



See accompanying notes to
consolidated financial statements.



- 4 -



---

##### Table of Contents

PART I - FINANCIAL INFORMATION

FIRST CAPITAL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                                  |  |                  |         |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ---- | - | ------- | -
|                                                                                  |  | Six Months Ended |        
|                                                                                  |  | June 30,         |        
|                                                                                  |  | 2005             |         |   | 2004 |  
|                                                                                  |  | (In thousands)   |        
|CASH FLOWS FROM OPERATING ACTIVITIES                                              |  |                  |         |   |      |   |         |  
|Net income                                                                        |  | $                | 1,728   |   |      | $ | 1,694   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                  |         |   |      |   |         |  
|Amortization of premiums and accretion of discounts                               |  |                  | 74      |   |      |   | 132     |  
|Depreciation and amortization expense                                             |  |                  | 423     |   |      |   | 396     |  
|Deferred income taxes                                                             |  |                  | 223     |   |      |   | 35      |  
|ESOP and stock compensation expense                                               |  |                  | 81      |   |      |   | 106     |  
|Increase in cash value of life insurance                                          |  |                  | (20     | ) |      |   | (21     | )
|Provision for loan losses                                                         |  |                  | 313     |   |      |   | 245     |  
|Proceeds from sales of mortgage loans                                             |  |                  | 11,108  |   |      |   |        |  
|Mortgage loans originated for sale                                                |  |                  | (11,455 | ) |      |   | (490    | )
|Net gain on sale of mortgage loans                                                |  |                  | (166    | ) |      |   |        |  
|Stock dividends on Federal Home Loan Bank stock                                   |  |                  | (78     | ) |      |   | (75     | )
|(Increase) decrease in accrued interest receivable                                |  |                  | (244    | ) |      |   | 82      |  
|Increase in accrued interest payable                                              |  |                  | 81      |   |      |   | 31      |  
|Net change in other assets/liabilities                                            |  |                  | (239    | ) |      |   | 946     |  
|                                                                                  |  |                  |         |   |      |   |         |  
|Net Cash Provided By Operating Activities                                         |  |                  | 1,829   |   |      |   | 3,081   |  
|                                                                                  |  |                  |         |   |      |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES                                              |  |                  |         |   |      |   |         |  
|Purchase of securities available for sale                                         |  |                  | (19,466 | ) |      |   | (15,214 | )
|Proceeds from maturities of securities available for sale                         |  |                  | 5,115   |   |      |   | 11,070  |  
|Proceeds from maturities of securities held to maturity                           |  |                  | 12      |   |      |   | 154     |  
|Principal collected on mortgage-backed securities                                 |  |                  | 2,539   |   |      |   | 2,558   |  
|Net increase in loans receivable                                                  |  |                  | (158    | ) |      |   | (12,453 | )
|Purchase of Federal Home Loan Bank stock                                          |  |                  |        |   |      |   | (118    | )
|Proceeds from sale of foreclosed real estate                                      |  |                  | 565     |   |      |   | 32      |  
|Purchase of premises and equipment                                                |  |                  | (73     | ) |      |   | (194    | )
|                                                                                  |  |                  |         |   |      |   |         |  
|Net Cash Used In Investing Activities                                             |  |                  | (11,466 | ) |      |   | (14,165 | )
|                                                                                  |  |                  |         |   |      |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                              |  |                  |         |   |      |   |         |  
|Net increase in deposits                                                          |  |                  | 7,892   |   |      |   | 5,025   |  
|Net increase (decrease) in advances from Federal Home Loan Bank                   |  |                  | (3,826  | ) |      |   | 2,746   |  
|Net increase in retail repurchase agreements                                      |  |                  | 8,075   |   |      |   | 177     |  
|Exercise of stock options                                                         |  |                  | 45      |   |      |   | 1       |  
|Purchase of treasury stock                                                        |  |                  | (103    | ) |      |   | (183    | )
|Dividends paid                                                                    |  |                  | (769    | ) |      |   | (833    | )
|                                                                                  |  |                  |         |   |      |   |         |  
|Net Cash Provided By Financing Activities                                         |  |                  | 11,314  |   |      |   | 6,933   |  
|                                                                                  |  |                  |         |   |      |   |         |  
|Net Increase (Decrease) in Cash and Cash Equivalents                              |  |                  | 1,677   |   |      |   | (4,151  | )
|Cash and cash equivalents at beginning of period                                  |  |                  | 17,425  |   |      |   | 13,561  |  
|                                                                                  |  |                  |         |   |      |   |         |  
|Cash and Cash Equivalents at End of Period                                        |  | $                | 19,102  |   |      | $ | 9,410   |  
|                                                                                  |  |                  |         |   |      |   |         |  



See accompanying notes to
consolidated financial statements.



- 5 -



---

##### Table of Contents

FIRST CAPITAL, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|1. | Presentation of Interim Information
|-- | -----------------------------------



First Capital, Inc. (Company) is the holding company for First Harrison Bank (Bank). The information presented in this report
relates primarily to the Banks operations. During 2004, the Bank established three wholly-owned subsidiaries to manage a portion of its investment securities portfolio. First Harrison Investments, Inc. and First Harrison Holdings, Inc. are
Nevada corporations that jointly own First Harrison, LLC, a Nevada limited liability corporation that holds and manages an investment portfolio.



In the opinion of management, the unaudited consolidated financial statements include all normal adjustments considered necessary to present fairly the
financial position as of June 30, 2005, and the results of operations for the three and six months ended June 30, 2005 and 2004 and cash flows for the six months ended June 30, 2005 and 2004. All of these adjustments are of a normal, recurring
nature. Such adjustments are the only adjustments included in the unaudited consolidated financial statements. Interim results are not necessarily indicative of results for a full year.



The accompanying unaudited consolidated financial statements and notes have been prepared in accordance with generally
accepted accounting principles for interim financial statements and are presented as permitted by the instructions to Form 10-Q. Accordingly, they do not contain certain information included in the Companys annual audited consolidated
financial statements and related footnotes for the year ended December 31, 2004 included in the Form 10-K.



The unaudited consolidated financial statements include the accounts of the Company and its subsidiaries. All material intercompany balances and
transactions have been eliminated in consolidation.



|2. | Comprehensive Income
|-- | --------------------



Comprehensive income is defined as the change in equity (net assets) of a business enterprise during a period from transactions and other events and
circumstances from non-owner sources. It includes all changes in equity during a period except those resulting from investments by owners and distributions to owners. Comprehensive income for the Company includes net income and other comprehensive
income representing the net unrealized gains and losses on securities available for sale. The following tables set forth the components of other comprehensive income and the allocated tax amounts for the three and six months ended June 30, 2005 and
2004:



|                                                                   |  |                    |      |   |                  |   |        |      |  |   |      |   |  |   |        |  
|------------------------------------------------------------------ |  | ------------------ | ---- | - | ---------------- | - | ------ | ---- |  | - | ---- | - |  | - | ------ | -
|                                                                   |  | Three Months Ended |      |   | Six Months Ended |  
|                                                                   |  | June 30,           |      |   | June 30,         |  
|                                                                   |  | 2005               |      |   | 2004             |   |        | 2005 |  |   | 2004 |  
|                                                                   |  | (In thousands)     |     
|Unrealized gains (losses) on securities:                           |  |                    |      |   |                  |   |        |      |  |   |      |   |  |   |        |  
|Unrealized holding gains (losses) arising during the period        |  | $                  | 823  |   |                  | $ | (1,694 | )    |  | $ | (236 | ) |  | $ | (1,356 | )
|Income tax (expense) benefit                                       |  |                    | (326 | ) |                  |   | 671    |      |  |   | 94   |   |  |   | 537    |  
|                                                                   |  |                    |      |   |                  |   |        |      |  |   |      |   |  |   |        |  
|Net of tax amount                                                  |  |                    | 497  |   |                  |   | (1,023 | )    |  |   | (142 | ) |  |   | (819   | )
|                                                                   |  |                    |      |   |                  |   |        |      |  |   |      |   |  |   |        |  
|Less: reclassification adjustment for gains included in net income |  |                    |     |   |                  |   |       |      |  |   |     |   |  |   |       |  
|Income tax benefit                                                 |  |                    |     |   |                  |   |       |      |  |   |     |   |  |   |       |  
|                                                                   |  |                    |      |   |                  |   |        |      |  |   |      |   |  |   |        |  
|Net of tax amount                                                  |  |                    |     |   |                  |   |       |      |  |   |     |   |  |   |       |  
|                                                                   |  |                    |      |   |                  |   |        |      |  |   |      |   |  |   |        |  
|Other comprehensive income (loss)                                  |  | $                  | 497  |   |                  | $ | (1,023 | )    |  | $ | (142 | ) |  | $ | (819   | )
|                                                                   |  |                    |      |   |                  |   |        |      |  |   |      |   |  |   |        |  



- 6 -



---

##### Table of Contents

FIRST CAPITAL, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|3. | Supplemental Disclosure for Earnings Per Share
|-- | ----------------------------------------------



|                                                        |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|------------------------------------------------------- |  | ----------------------------------------------------------- | --------- | ---------------- | - | --------- |  | --------- | --------- |  | - | ---------
|                                                        |  | Three Months Ended                                          |           | Six Months Ended
|                                                        |  | 6/30/2005                                                   |           | 6/30/2004        |   | 6/30/2005 |  | 6/30/2004
|                                                        |  | (Dollars in thousands, except for share and per share data)
|Basic                                                   |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Earnings:                                               |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Net income                                              |  | $                                                           | 872       |                  | $ | 861       |  | $         | 1,728     |  | $ | 1,694    
|                                                        |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Shares:                                                 |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Weighted average common shares outstanding              |  |                                                             | 2,566,197 |                  |   | 2,773,463 |  |           | 2,565,333 |  |   | 2,774,654
|                                                        |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Net income per common share, basic                      |  | $                                                           | 0.34      |                  | $ | 0.31      |  | $         | 0.67      |  | $ | 0.61     
|                                                        |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Diluted                                                 |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Earnings:                                               |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Net income                                              |  | $                                                           | 872       |                  | $ | 861       |  | $         | 1,728     |  | $ | 1,694    
|                                                        |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Shares:                                                 |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Weighted average common shares outstanding              |  |                                                             | 2,566,197 |                  |   | 2,773,463 |  |           | 2,565,333 |  |   | 2,774,654
|Add: Dilutive effect of outstanding options             |  |                                                             | 25,702    |                  |   | 33,906    |  |           | 26,468    |  |   | 33,453   
|Add: Dilutive effect of restricted stock                |  |                                                             | 55        |                  |   | 2,582     |  |           | 312       |  |   | 2,593    
|                                                        |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Weighted average common shares outstanding, as adjusted |  |                                                             | 2,591,954 |                  |   | 2,809,951 |  |           | 2,592,113 |  |   | 2,810,700
|                                                        |  |                                                             |           |                  |   |           |  |           |           |  |   |          
|Net income per common share, diluted                    |  | $                                                           | 0.34      |                  | $ | 0.31      |  | $         | 0.67      |  | $ | 0.60     
|                                                        |  |                                                             |           |                  |   |           |  |           |           |  |   |          



- 7 -



---

##### Table of Contents

FIRST CAPITAL, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|4. | Stock Option Plan
|-- | -----------------



The Company accounts for its stock option plan under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to
Employees, and related Interpretations. No stock-based employee compensation cost is reflected in net income, as all options granted under the stock option plan had an exercise price equal to the market value of the underlying common stock on
the date of grant. The following table illustrates the effect on net income and earnings per share as if the Company had applied the fair value recognition provisions of SFAS No. 123 to stock-based employee compensation.



|                                                                                                                                            |  |                                       |      |   |                          |   |      |      |  |   |       |   |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------- | ---- | - | ------------------------ | - | ---- | ---- |  | - | ----- | - |  | - | ----- | -
|                                                                                                                                            |  | Three Months EndedJune 30,            |      |   | Six Months EndedJune 30, |  
|                                                                                                                                            |  | 2005                                  |      |   | 2004                     |   |      | 2005 |  |   | 2004  |  
|                                                                                                                                            |  | (In thousands, except per share data) |     
|Net income, as reported                                                                                                                     |  | $                                     | 872  |   |                          | $ | 861  |      |  | $ | 1,728 |   |  | $ | 1,694 |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                                       | (6   | ) |                          |   | (6   | )    |  |   | (12   | ) |  |   | (11   | )
|                                                                                                                                            |  |                                       |      |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Pro forma net income                                                                                                                        |  | $                                     | 866  |   |                          | $ | 855  |      |  | $ | 1,716 |   |  | $ | 1,683 |  
|                                                                                                                                            |  |                                       |      |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Earnings per share:                                                                                                                         |  |                                       |      |   |                          |   |      |      |  |   |       |   |  |   |       |  
|Basic - as reported                                                                                                                         |  | $                                     | 0.34 |   |                          | $ | 0.31 |      |  | $ | 0.67  |   |  | $ | 0.61  |  
|Basic - pro forma                                                                                                                           |  | $                                     | 0.34 |   |                          | $ | 0.31 |      |  | $ | 0.67  |   |  | $ | 0.61  |  
|Diluted - as reported                                                                                                                       |  | $                                     | 0.34 |   |                          | $ | 0.31 |      |  | $ | 0.67  |   |  | $ | 0.60  |  
|Diluted - pro forma                                                                                                                         |  | $                                     | 0.33 |   |                          | $ | 0.31 |      |  | $ | 0.66  |   |  | $ | 0.60  |  



|5. | Supplemental Disclosures of Cash Flow Information
|-- | -------------------------------------------------



|                                                                 |  |                          |       |      |   |      
|---------------------------------------------------------------- |  | ------------------------ | ----- | ---- | - | -----
|                                                                 |  | Six Months EndedJune 30,
|                                                                 |  | 2005                     |       | 2004
|                                                                 |  | (In thousands)          
|Cash payments for:                                               |  |                          |       |      |   |      
|Interest                                                         |  | $                        | 4,857 |      | $ | 4,427
|Taxes                                                            |  |                          | 767   |      |   | 656  
|                                                                 |  |                         
|Noncash investing activities:                                    |  |                          |       |      |   |      
|Transfers from loans to real estate acquired through foreclosure |  |                          | 764   |      |   | 274  



- 8 -



---

##### Table of Contents

PART I - ITEM 2



MANAGEMENTS DISCUSSION AND

ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS

FIRST CAPITAL,
INC.



Safe Harbor Statement for Forward-Looking Statements



This report may contain forward-looking statements within the meaning of
the federal securities laws. These statements are not historical facts, rather statements based on the Companys current expectations regarding its business strategies and their intended results and its future performance. Forward-looking
statements are preceded by terms such as expects, believes, anticipates, intends and similar expressions.



Forward-looking statements are not guarantees of future performance. Numerous risks and uncertainties could cause or contribute to the Companys actual results,
performance and achievements to be materially different from those expressed or implied by the forward-looking statements. Factors that may cause or contribute to these differences include, without limitation, general economic conditions, including
changes in market interest rates and changes in monetary and fiscal policies of the federal government; legislative and regulatory changes; the quality and composition of the loan and investment securities portfolio; loan demand; deposit flows;
competition; change in accounting principles and guidelines; and other factors disclosed periodically in the Companys filings with the Securities and Exchange Commission (SEC).



Because of the risks and uncertainties inherent in forward-looking statements, readers are cautioned not to place undue reliance on them,
whether included in this report or made elsewhere from time to time by the Company or on its behalf. Except as required by applicable law or regulation, the Company assumes no obligation and disclaims any obligation to update any forward-looking
statements.



Financial Condition



Total assets increased from $425.3 million at December 31, 2004 to $438.4
million at June 30, 2005, an increase of 3.1%. When compared to June 30, 2004, the growth in assets was $20.6 million.



Net loans receivable (excluding loans held for sale) decreased $925,000 from $317.1 million at December 31, 2004 to $316.2 million at June 30, 2005.
Residential mortgage loans decreased by $6.4 million during the period as the Bank originated and sold or acted as a mortgage broker on residential mortgages totaling $17.0 million, of which $8.8 million of the loan proceeds were used to pay off
existing loans in the Banks portfolio. These loans were sold to help better manage interest rate risk. Commercial mortgages and home equity lines of credit increased by $3.2 million and $2.1 million, respectively.



Securities available for sale increased $11.5 million from $65.2 million at
December 31, 2004 to $76.7 million at June 30, 2005. Purchases of these securities totaled $19.5 million while maturities and principal repayments were $5.1 million and $2.5 million, respectively. This increase was funded primarily with increases in
public funds on deposit.



Investment securities
held-to-maturity decreased $34,000 primarily due to principal repayments of $21,000 and maturities of $12,000.



Cash and cash equivalents increased from $17.4 million at December 31, 2004 to $19.1 million at June 30, 2005. A $3.7 million increase in cash and due
from banks was partially offset by decreases in interest bearing deposits with banks and federal funds sold.



- 9 -



---

##### Table of Contents

PART I - ITEM 2



MANAGEMENTS DISCUSSION AND

ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS

FIRST CAPITAL, INC.



Total deposits increased 2.5% from $316.5 million at December 31, 2004 to $324.4 million at June 30, 2005. Time deposits increased $3.5 million during the
period. Checking and savings accounts increased $3.4 million, of which $2.4 million was in the form of noninterest bearing checking accounts.



Federal Home Loan Bank borrowings decreased from $65.1 million at December 31, 2004 to $61.3 million at June 30, 2005. New advances of $6.5 million were
offset by principal repayments of $10.3 million.



Retail
repurchase agreements increased from $635,000 at December 31, 2004 to $8.7 million at June 30, 2005. This increase was primarily due to the Banks successful efforts to acquire local public funds which are held in retail repurchase accounts due
to sweep agreements.



Total stockholders equity increased
from $40.7 million at December 31, 2004 to $41.6 million at June 30, 2005. This was primarily the result of retained net income of $959,000 offset by a net unrealized loss of $142,000 on securities available for sale and payments of $104,000 for
treasury stock.



Results of Operations



Net Income for the six-month periods ended June 30, 2005 and 2004.Net income was $1.7 million ($0.67 per share diluted) for the six months ended June 30, 2005 compared to $1.7 million ($0.60 per share diluted) for the six months ended June 30, 2004. The Company experienced increases in net interest income
after the provision for loan losses and noninterest income, offset by an increase in noninterest expenses. The increase in earnings per share is due to the Company repurchasing approximately 221,000 shares of its stock in December 2004, thereby
lowering the number of weighted average shares used in the earnings per share calculation. As of June 30, 2005, the Company has repurchased 255,056 shares of the 345,000 originally authorized in the repurchase plan.



Net Income for the three-month periods ended June 30, 2005 and 2004.Net income was $872,000 ($0.34 per share diluted) for the three months ended June 30, 2005 compared to $861,000 ($0.31 per share diluted) for the same period in 2004. Increases in net interest income after the provision for loan losses and
noninterest income were offset by an increase in noninterest expenses.



Net interest income for the six-month periods ended June 30, 2005 and 2004.Net interest income increased $149,000 to $6.5 million in 2005 compared to $6.4 million in 2004.



Total interest income increased $628,000 during the six months ended June 30,
2005 compared to the same period in 2004. The average balance of interest-earning assets and their tax-equivalent yield increased from $386.4 million and 5.71% in 2004 to $400.00 million and 5.83% in 2005 primarily due to a 19 basis point increase
in the average loan yield.



Total interest expense increased
$479,000 during the six months ended June 30, 2005 compared to the six months ended June 30, 2004. The average balance of interest-bearing liabilities increased from $336.7 million in 2004 to $351.0 million in 2005 while the average rate on these
liabilities increased from 2.65% in 2004 to 2.81% in 2005. As a result, the Banks tax-equivalent interest rate spread decreased from 3.06% during the first six months of 2004 to 3.02% for the same period in 2005.



- 10 -



---

##### Table of Contents

PART I - ITEM 2



MANAGEMENTS DISCUSSION AND

ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS

FIRST CAPITAL, INC.



Net interest income for the three-month periods ended June 30, 2005 and 2004.Net interest income increased from $3.2 million for the three months
ended June 30, 2004 to $3.3 million for the same period in 2005 primarily due to growth in interest-earning assets.



Total interest income increased $447,000 for the three months ended June 30, 2005 compared to the same period in 2004. This increase was caused by
increases in the average balance of interest-earning assets and the tax-equivalent yield on those assets. For the quarter ended June 30, 2004, those totaled $389.5 million and 5.65%, respectively, but increased during the same period in 2005 to
$404.1 million and 5.89%.



Total interest expense increased
$304,000 for the three months ended June 30, 2005 compared to the same period in 2004. While the average balance of interest-bearing liabilities increased from $339.0 million in 2004 to $353.5 million in 2005, the average cost of these liabilities
increased from 2.63% in 2004 to 2.87% in 2005. As a result, the interest rate spread remained unchanged at 3.02% when comparing the two periods.



Provision for loan losses. The provision for loan losses was $163,000 for the three-month period ended June 30, 2005 as compared to $120,000 for
the same period in 2004. Net charge offs amounted to $281,000 and $74,000 for the three-month periods ended June 30, 2005 and 2004, respectively. The provision for loan losses was $313,000 for the six-month period ended June 30, 2005 as compared to
$245,000 for the same period in 2004. During the six-month period ended June 30, 2005, gross loans receivable decreased $1.3 million while net charge offs amounted to $681,000. Net charge offs totaled $164,000 for the six-month period ended June 30,
2004. As stated earlier in this report, residential mortgages decreased $6.4 million during the six-month period ended June 30, 2005 while commercial mortgages and home equity lines of credit increased $3.2 million and $2.1 million, respectively.
The consistent application of managements allowance methodology resulted in an increase in the provision for loan losses due to the increased amount of net charge offs for the six-month period ended June 30, 2005 compared the same period in
2004.



Provisions for loan losses are charges to earnings to
maintain the total allowance for loan losses at a level considered reasonable by management to provide for probable known and inherent loan losses based on managements evaluation of the collectibility of the loan portfolio, including the
nature of the portfolio, credit concentrations, trends in historical loss experience, specified impaired loans and economic conditions. Although management uses the best information available, future adjustments to the allowance may be necessary due
to changes in economic, operating, regulatory and other conditions that may be beyond the Banks control. While the Bank maintains the allowance for loan losses at a level that it considers adequate to provide for estimated losses, there can be
no assurance that further additions will not be made to the allowance for loan losses and that actual losses will not exceed the estimated amounts.



The methodology used in determining the allowance for loan losses includes segmenting the loan portfolio by identifying risk characteristics common to
groups of loans, determining and measuring impairment of individual loans based on the present value of expected future cash flows or the fair value of collateral, and determining and measuring impairment for groups of loans with similar
characteristics by applying loss factors that consider the qualitative factors which may affect the loss rates.



- 11 -



---

##### Table of Contents

PART I - ITEM 2



MANAGEMENTS DISCUSSION AND

ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS

FIRST CAPITAL, INC.



The allowance for loan losses was $2.1 million at June 30, 2005 compared to $2.5 million at December 31, 2004. Management has deemed these amounts as
adequate on those dates based on its best estimate of probable known and inherent loan losses. At June 30, 2005, nonperforming loans amounted to $2.1 million compared to $3.6 million at December 31, 2004. During the quarter ended June 30, 2004,
nonperforming loans decreased approximately $600,000. Included in nonperforming loans are loans over 90 days past due secured by commercial mortgages in the amount of $451,000, residential mortgages of $374,000, commercial loans amounting to $80,000
and consumer loans of $45,000. These loans are accruing interest as the estimated value of the collateral and collection efforts are deemed sufficient to ensure full recovery. At June 30, 2005, nonaccrual loans amounted to $1.2 million compared to
$2.1 million at December 31, 2004.



Noninterest income for
the six-month periods ended June 30, 2005 and 2004. Noninterest income increased 18.9% to $1.5 million for the six months ended June 30, 2005 compared to $1.3 million for the six months ended June 30, 2004. Gains on the sale of mortgage loans
and service charges on deposit accounts increased $129,000 and $103,000 when comparing the two periods.



Noninterest income for the three-month periods ended June 30, 2005 and 2004. Noninterest income for the quarter ended June 30, 2005 increased to
$755,000 compared to $708,000 for the quarter ended June 30, 2004. Gains on the sale of mortgage loans and service charges on deposit accounts fueled this increase as well, increasing $42,000 and $27,000, respectively.



Noninterest expense for the six-month periods ended June 30, 2005 and
2004. Noninterest expense increased 6.0% to $5.2 million for the six months ended June 30, 2005 compared to the same period in 2004. Compensation and benefits increased $106,000 when comparing the two periods, primarily due to a reduction in
compensation and benefit costs deferred in connection with loan originations. During the first six months of 2004, $168,000 in compensation and benefit costs associated with loan originations were deferred. However, due to a decrease in the number
of loans originated for retention in the lending portfolio, that amount decreased to $108,000 during the same period in 2005.



Other operating expenses increased $96,000 when comparing the first six months of 2005 to the same period in 2004. Increases in charitable contributions,
losses on debit cards, postage expense and costs associated with foreclosed real estate were primary factors behind this increase.



Noninterest expense for the three-month periods ended June 30, 2005 and 2004. Noninterest expense for the quarter ended June 30, 2005 increased
5.8% to $2.6 million compared to $2.4 million for the quarter ended June 30, 2004. Other operating expenses increased $45,000 when comparing the two periods, primarily due to an increase in charitable contributions as the Bank donated improved real
estate to Harrison County, Indiana for an access road adjacent to a branch.



Occupancy and equipment expenses increased $40,000 when comparing the second quarter of 2005 to the same period in 2004. Increases in depreciation and equipment maintenance charges were the primary factors in this
increase.



- 12 -



---

##### Table of Contents

PART I - ITEM 2



MANAGEMENTS DISCUSSION AND

ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS

FIRST CAPITAL, INC.



Income tax expense. Income tax expense for the six-month period ended June 30, 2005 was $864,000, compared to $867,000 for the same period in 2004.
The effective tax rate decreased from 33.9% in 2004 to 33.3% in 2005. Income tax expense for the three-month period ended June 30, 2005 was $456,000, compared to $463,000 for the same quarter in 2004. The effective tax rate was 35.0% for the second
quarter 2004 compared to 34.3% for the same period in 2005.



Liquidity and
Capital Resources



The Banks primary sources of
funds are customer deposits, proceeds from loan repayments, maturing securities and FHLB advances. While loan repayments and maturities are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by market
interest rates, general economic conditions and competition. At June 30, 2005, the Bank had cash and cash equivalents of $19.1 million and securities available-for-sale with a fair value of $76.7 million. If the Bank requires funds beyond its
ability to generate them internally, it has additional borrowing capacity with the FHLB of Indianapolis and additional collateral eligible for repurchase agreements.



The Banks primary investing activity is the origination of one-to-four family mortgage loans and, to a lesser extent,
consumer, multi-family, commercial real estate and residential construction loans. The Bank also invests in U.S. Government and agency securities and mortgage-backed securities issued by U.S. Government agencies.



The Bank must maintain an adequate level of liquidity to ensure the
availability of sufficient funds to support loan growth and deposit withdrawals, to satisfy financial commitments and to take advantage of investment opportunities. Historically, the Bank has been able to retain a significant amount of its deposits
as they mature.



The Bank is required to maintain specific
amounts of capital pursuant to OTS regulatory requirements. As of June 30, 2005, the Bank was in compliance with all regulatory capital requirements, which were effective as of such date with tangible, core and risk-based capital ratios of 7.9%,
7.9% and 13.5%, respectively. The regulatory requirements at that date were 1.5%, 3.0% and 8.0%, respectively. At June 30, 2005, the Bank was considered well-capitalized under applicable regulatory guidelines.



Off-Balance Sheet Arrangements



In the normal course of operations, the Company engages in a variety
of financial transactions that, in accordance with generally accepted accounting principles, are not recorded on the Companys financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity
risk. Such transactions are primarily used to manage customers requests for funding and take the form of loan commitments and letters of credit. A further presentation of the Companys off-balance sheet arrangements is presented in the
Companys 2004 Annual Report to Stockholders, filed as an exhibit to the Form 10-K for the year ended December 31, 2004.



For the six months ended June 30, 2005, the Company did not engage in any off-balance sheet transactions reasonably likely to have a material effect on
the Companys financial condition, results of operations or cash flows.



- 13 -



---

##### Table of Contents

PART I - ITEM 2



MANAGEMENTS DISCUSSION AND

ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS

FIRST CAPITAL, INC.



Recent Accounting Pronouncements



The following are summaries of recently issued accounting pronouncements that impact the accounting and reporting practices of the Company:



In December 2004, the Financial Accounting Standards Board (FASB) issued a
revision of SFAS 123, Share-Based Payment. This statement requires that the compensation cost relating to share-based payment transactions be recognized in the financial statements based on the grant date fair value of the award. The
compensation cost will be recognized over the period that an employee is required to provide service in exchange for the award (the requisite service period) which is usually the vesting period. This statement requires public companies other than
small business issuers to apply its provisions as of the first interim reporting period that begins after June 15, 2005. On April 15, 2005, the SEC announced it would permit calendar year registrants to continue to follow the guidance in SFAS 123
throughout 2005 and implement the new rules reflected in SFAS 123R beginning January 1, 2006. The Company plans to adopt the new rules beginning with the deferred effective date. This statement will apply to the Companys stock option plan
awards. Under the statements transition provisions, compensation cost is recognized on or after the effective date for the portion of outstanding awards for which the requisite service has not yet been rendered, based on the grant date fair
value of those awards calculated under this statement. The adoption of this statement is not expected to have a material impact on the Companys financial condition or results of operations.



In December 2004, FASB issued SFAS 153, Exchanges of Nonmonetary Assets
 An Amendment of APB Opinion No. 29.The guidance in APB Opinion No. 29 (APB 29) is based on the principle that exchanges of nonmonetary assets should be measured based on the fair value of the assets exchanged with certain exceptions.
This statement amends APB 29 to eliminate the exception for nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange
has commercial substance if the future cash flows of the entity are expected to change significantly as result of the exchange. The provisions of this statement are to be applied prospectively and the statement is effective for nonmonetary asset
exchanges occurring in fiscal periods beginning after June 15, 2005. The adoption of this statement is not expected to have a material impact on the Companys financial condition or results of operations.



- 14 -



---

##### Table of Contents

PART I  ITEM 3



QUANTITATIVE AND QUALITATIVE DISCLOSURES

ABOUT MARKET RISK

FIRST CAPITAL, INC.



Qualitative Aspects of Market Risk. The Banks principal financial objective is to achieve long-term profitability while reducing its exposure
to fluctuating market interest rates. The Bank has sought to reduce the exposure of its earnings to changes in market interest rates by attempting to manage the mismatch between asset and liability maturities and interest rates. In order to reduce
the exposure to interest rate fluctuations, the Bank has developed strategies to manage its liquidity, shorten its effective maturities of certain interest-earning assets and decrease the interest rate sensitivity of its asset base. Management has
sought to decrease the average maturity of its assets by emphasizing the origination of short-term commercial and consumer loans, all of which are retained by the Bank for its portfolio. The Bank relies on retail deposits as its primary source of
funds. Management believes retail deposits, compared to brokered deposits, reduce the effects of interest rate fluctuations because they generally represent a more stable source of funds.



Quantitative Aspects of Market Risk. The Bank does not maintain a trading account for any class of financial
instrument nor does the Bank engage in hedging activities or purchase high-risk derivative instruments. Furthermore, the Bank is not subject to foreign currency exchange rate risk or commodity price risk.



The Bank uses interest rate sensitivity analysis to measure its interest rate
risk by computing changes in net portfolio value (NPV) of its cash flows from assets, liabilities and off-balance sheet items in the event of a range of assumed changes in market interest rates. NPV represents the market value of
portfolio equity and is equal to the market value of assets minus the market value of liabilities, with adjustments made for off-balance sheet items. This analysis assesses the risk of loss in market risk sensitive instruments in the event of a
sudden and sustained 100 to 300 basis point increase or decrease in market interest rates with no effect given to any steps that management might take to counter the effect of that interest rate movement. Using data compiled by the OTS, the Bank
receives a report that measures interest rate risk by modeling the change in NPV over a variety of interest rate scenarios.



The following tables are provided by the OTS and set forth the change in the Banks NPV at December 31, 2004 and March 31, 2005, based on OTS
assumptions that would occur in the event of an immediate change in interest rates, with no effect given to any steps that management might take to counteract that change. Due to the low level of market interest rates at December 31, 2004, the table
for that date provides information for only a sustained 100 basis point decrease in market interest rates. However, due to increasing market interest rates at March 31, 2005, that table provides information for a sustained 200 basis point increase
as well. Given the timing of the release of this information by the OTS, information as of June 30, 2005 is unavailable for inclusion in this report.



- 15 -



---

##### Table of Contents

PART I  ITEM 3



QUANTITATIVE AND QUALITATIVE DISCLOSURES

ABOUT MARKET RISK

FIRST CAPITAL, INC.



|                |  |                        |        |               |                                                             |         |                |  |     |           |  |       |        |  |      |    
|--------------- |  | ---------------------- | ------ | ------------- | ----------------------------------------------------------- | ------- | -------------- |  | --- | --------- |  | ----- | ------ |  | ---- | ---
|                |  | At December 31, 2004   |       
|                |  | Net Portfolio Value    |        |               | Net Portfolio Value as a Percent of Present Value of Assets |        
|Change In Rates |  | Dollar Amount          |        | Dollar Change |                                                             |         | Percent Change |  |     | NPV Ratio |  |       | Change | 
|                |  |                        |        |              
|                |  | (Dollars in thousands) |       
|300bp           |  | $                      | 39,696 |               | $                                                           | (9,586  | )              |  | (19 | )%        |  | 9.50  | %      |  | (173 | )bp
|200bp           |  |                        | 44,144 |               |                                                             | (5,138  | )              |  | (10 | )         |  | 10.36 |        |  | (87  | )bp
|100bp           |  |                        | 47,771 |               |                                                             | (1,511  | )              |  | (3  | )         |  | 11.02 |        |  | (21  | )bp
|Static          |  |                        | 49,282 |               |                                                             |        |                |  |    |           |  | 11.23 |        |  |     | bp 
|(100)bp         |  |                        | 47,665 |               |                                                             | (1,617  | )              |  | (3  | )         |  | 10.79 |        |  | (44  | )bp
|                | 
|                |  | At March 31, 2005      |       
|                |  | Net Portfolio Value    |        |               | Net Portfolio Value as aPercent of Present Value of Assets  |        
|Change In Rates |  | Dollar Amount          |        | Dollar Change |                                                             |         | Percent Change |  |     | NPV Ratio |  |       | Change | 
|                |  |                        |        |              
|                |  | (Dollars in thousands) |       
|300bp           |  | $                      | 41,430 |               | $                                                           | (11,117 | )              |  | (21 | )%        |  | 9.68  | %      |  | (200 | )bp
|200bp           |  |                        | 45,810 |               |                                                             | (6,737  | )              |  | (13 | )         |  | 10.51 |        |  | (117 | )bp
|100bp           |  |                        | 49,797 |               |                                                             | (2,750  | )              |  | (5  | )         |  | 11.23 |        |  | (45  | )bp
|Static          |  |                        | 52,547 |               |                                                             |        |                |  |    |           |  | 11.68 |        |  |     | bp 
|(100)bp         |  |                        | 52,290 |               |                                                             | (258    | )              |  | (0  | )         |  | 11.51 |        |  | (17  | )bp
|(200)bp         |  |                        | 48,845 |               |                                                             | (3,702  | )              |  | (7  | )         |  | 10.72 |        |  | (96  | )bp



The preceding tables
indicate that in the event of a sudden and sustained increase or decrease in prevailing market interest rates, the Banks NPV would be expected to decrease. The expected decrease in the Banks NPV is primarily attributable to the
relatively high percentage of fixed-rate loans in the Banks loan portfolio. At March 31, 2005 and June 30, 2005, approximately 66% and 65%, respectively, of the loan portfolio consisted of fixed-rate loans.



Certain assumptions utilized by the OTS in assessing the interest rate risk
of savings associations within its region were utilized in preparing the preceding table. These assumptions relate to interest rates, loan prepayment rates, deposit decay rates and the market values of certain assets under differing interest rate
scenarios, among others.



As with any method of measuring
interest rate risk, certain shortcomings are inherent in the method of analysis presented in the foregoing table. For example, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different
degrees to changes in market interest rates. Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types may lag behind changes in market
rates. Additionally, certain assets, such as adjustable-rate mortgage loans, have features that restrict changes in interest rates on a short-term basis and over the life of the asset. Further, in the event of a change in interest rates, expected
rates of prepayments on loans and early withdrawals from certificates of deposit could deviate significantly from those assumed in calculating the table.



- 16 -



---

##### Table of Contents

PART I - ITEM 4



CONTROLS AND PROCEDURES

FIRST CAPITAL, INC.



The Companys management, including the Companys principal executive officer and principal financial officer,
have evaluated the effectiveness of the Companys disclosure controls and procedures, as such term is defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the Exchange Act). Based
upon their evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report, the Companys disclosure controls and procedures were effective for the purpose of
ensuring that the information required to be disclosed in the reports that the Company files or submits under the Exchange Act with the Securities and Exchange Commission (the SEC) (1) is recorded, processed, summarized and reported
within the time periods specified in the SECs rules and forms, and (2) is accumulated and communicated to the Companys management, including its principal executive and principal financial officers, as appropriate to allow timely
decisions regarding required disclosure.



- 17 -



---

##### Table of Contents

PART II

OTHER INFORMATION

FIRST CAPITAL, INC.



Item 1. Legal Proceedings



The
Company is not a party to any legal proceedings. Periodically, there have been various claims and lawsuits involving the Bank, mainly as a plaintiff, such as claims to enforce liens, condemnation proceedings on properties in which the Bank holds
security interests, claims involving the making and servicing of real property loans and other issues incident to the Banks business. The Bank is not a party to any pending legal proceedings that it believes would have a material adverse
affect on its financial condition or operations.



Item 2. Unregistered Sales of Equity Securities and Use of Proceeds



Issuer Purchases of Equity Securities



|                               |  |                                   |  |                                 |  |                                                                                |  |                                                                             
|------------------------------ |  | --------------------------------- |  | ------------------------------- |  | ------------------------------------------------------------------------------ |  | ----------------------------------------------------------------------------
|Period                         |  | (a) TotalNumberof SharesPurchased |  | (b) AveragePrice Paid Per Share |  | (c) TotalNumber of SharesPurchased as Part ofPubliclyAnnouncedPlans
orPrograms |  | (d) MaximumNumber of Sharesthat May Yet BePurchasedUnder thePlans orPrograms
|April 1 through April 30, 2005 |  | 5,000                             |  | 19.50                           |  | 5,000                                                                          |  | 90,236                                                                      
|May 1 through May 31, 2005     |  | 280                               |  | 18.78                           |  | 280                                                                            |  | 89,956                                                                      
|June 1 through June 30, 2005   |  |                                  |  |                                |  |                                                                               |  | 89,956                                                                      
|Total                          |  | 5,280                             |  | 19.46                           |  | 5,280                                                                          |  | 89,956                                                                      



On January 4, 2001,
the Company announced a stock repurchase program to purchase up to 101,000 shares of its outstanding common stock. On September 30, 2002, the Board of Directors authorized an increase in the stock repurchase program in connection with the merger of
Hometown Bancshares whereby the Company would purchase up to 345,000 shares of its outstanding common stock. The stock repurchase program expires upon the purchase of the maximum number of shares authorized under the program.



On June 15, 2005, the Company purchased two shares of its common stock from
the First Harrison Bank Employee Stock Ownership Plan representing the amount of fractional shares of terminated participants.



- 18 -



---

##### Table of Contents

PART II

OTHER INFORMATION

FIRST CAPITAL, INC.



Item 3. Defaults upon Senior Securities



Not applicable.



Item 4. Submission of Matters to a Vote of Security Holders



The Annual Meeting of Stockholders of the Company was held on April 20, 2005. There were 2,596,705 shares entitled to vote at the time of the annual meeting. Holders of 2,009,299 shares were represented at the
meeting. The results of the vote on the matters presented at the meeting were as follows:



| | 1. | The following individuals were elected as directors:
| | -- | ----------------------------------------------------



|                    |  |           |  |               |  |               
|------------------- |  | --------- |  | ------------- |  | --------------
|Name                |  | Vote For  |  | Vote Withheld |  | Term to Expire
|J. Gordon Pendleton |  | 1,965,291 |  | 44,008        |  | 2008          
|Dennis L. Huber     |  | 1,969,219 |  | 40,080        |  | 2008          
|Gerald L. Uhl       |  | 1,968,736 |  | 40,563        |  | 2008          
|William W. Harrod   |  | 1,970,786 |  | 38,513        |  | 2008          



The
terms of directors John W. Buschemeyer, Kenneth R. Saulman, Kathryn W. Ernstberger, Samuel E. Uhl, Mark D. Shireman, Michael L. Shiremen, James S. Burden and James E. Nett continued after the annual meeting.



| | 2. | The appointment of Monroe Shine & Co., Inc. as auditors for the Company for the fiscal year ending December 31, 2005 was ratified by stockholders by the following vote:
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



For 1,993,387; Against 13,126; Abstain 2,786



Item 5. Other Information



None.



Item 6. Exhibits



|     |  |                                                              
|---- |  | -------------------------------------------------------------
|3.1  |  | Articles of Incorporation of First Capital, Inc. (1)         
|     | 
|3.2  |  | Second Amended and Restated Bylaws of First Capital, Inc. (6)
|     | 
|10.1 |  | Employment Agreement with J. Gordon Pendleton (3)            



- 19 -



---

##### Table of Contents

PART II

OTHER INFORMATION

FIRST CAPITAL, INC.



Item 6. Exhibits - (continued)



|     |  |                                                                                                                                                     
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------
|10.2 |  | Employment Agreement with Samuel E. Uhl (2)                                                                                                         
|     | 
|10.3 |  | Employment Agreement with Michael C. Frederick (2)                                                                                                  
|     | 
|10.4 |  | Employment Agreement with Joel E. Voyles (2)                                                                                                        
|     | 
|10.5 |  | Employee Severance Compensation Plan (3)                                                                                                            
|     | 
|10.6 |  | First Federal Bank, A Federal Savings Bank 1994 Stock Option Plan (as assumed by First Capital, Inc. effective December 31, 1998) (4)               
|     | 
|10.7 |  | First Capital, Inc. 1999 Stock-Based Incentive Plan (5)                                                                                             
|     | 
|10.8 |  | 1998 Officers and Key Employees Stock Option Plan for HCB Bancorp (5)                                                                             
|     | 
|10.9 |  | Employment Agreement with William W. Harrod (2)                                                                                                     
|     | 
|11.0 |  | Statement Regarding Computation of Per Share Earnings (incorporated by reference to Note 4 of the Unaudited Consolidated Financial contained herein)
|     | 
|31.1 |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer                                                                                   
|     | 
|31.2 |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer                                                                                   
|     | 
|32.1 |  | Section 1350 Certification of Chief Executive Officer                                                                                               
|     | 
|32.2 |  | Section 1350 Certification of Chief Financial Officer                                                                                               

---

|(1) | Incorporated by reference from the Exhibits filed with the Registration Statement on Form SB-2, and any amendments thereto, Registration No. 333-63515.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the Annual Report on Form 10-KSB for the year ended December 31, 1999.
|--- | ---------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to the Quarterly Report on Form 10-QSB for the quarter ended December 31, 1998.
|--- | ---------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference from the Exhibits filed with the Registration Statement on Form S-8, and any amendments thereto, Registration Statement No. 333-76543.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference from the Exhibits filed with the Registration Statement on Form S-8, and any amendments thereto, Registration Statement No. 333-95987.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to the Annual Report on Form 10-KSB for the year ended December 31, 2001.
|--- | ---------------------------------------------------------------------------------------------------



- 20 -



---

##### Table of Contents

SIGNATURES



Pursuant to 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.



|                      |  |                     |  |                         
|--------------------- |  | ------------------- |  | ------------------------
|                      |  | FIRST CAPITAL, INC.
|                      |  | (Registrant)       
|                      |  |                    
|Dated August 12, 2005 |  | BY:                 |  | /s/ William W. Harrod   
|                      |  |                     |  | William W. Harrod       
|                      |  |                     |  | President and CEO       
|                      |  |                    
|Dated August 12, 2005 |  | BY:                 |  | /s/ Michael C. Frederick
|                      |  |                     |  | Michael C. Frederick    
|                      |  |                     |  | Senior Vice President   
|                      |  |                     |  | and Treasurer           



- 21 -