---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



---



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

FOR THE QUARTERLY PERIOD ENDED March 31, 2007



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | -----------------------------------------------------------------------------------------

COMMISSION FILE NUMBER: 0-22955



---

BAY BANKS OF VIRGINIA, INC.

(EXACT
NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|VIRGINIA                                                       |  | 54-1838100                          
|(STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION) |  | (I.R.S. EMPLOYER IDENTIFICATION NO.)

100 SOUTH MAIN STREET, KILMARNOCK, VA 22482

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

(804) 435-1171

(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)



---

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.    x  yes ̈no

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated
filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ̈yes    x  no

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date:

2,371,227 shares of common stock on May 1, 2007



---



---

FORM 10-Q

For the interim period ending March 31, 2007.

INDEX



|                                                                                                                          |  |   
|------------------------------------------------------------------------------------------------------------------------- |  | --
|PART I - FINANCIAL INFORMATION                                                                                            |  |   
|                                                                                                                          | 
|ITEM 1. FINANCIAL STATEMENTS                                                                                              |  |   
|                                                                                                                          | 
|CONSOLIDATED BALANCE SHEETS MARCH 31, 2007 (UNAUDITED) AND DECEMBER 31, 2006                                              |  | 3 
|                                                                                                                          | 
|CONSOLIDATED STATEMENTS OF INCOME FOR THE THREE MONTHS ENDED MARCH 31, 2007 AND 2006 (UNAUDITED)                          |  | 4 
|                                                                                                                          | 
|CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY FOR THE THREE MONTHS ENDED MARCH 31, 2007 AND 2006 (UNAUDITED) |  | 5 
|                                                                                                                          | 
|CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2007 AND 2006 (UNAUDITED)                      |  | 6 
|                                                                                                                          | 
|NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                                                                |  | 7 
|                                                                                                                          | 
|ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS                             |  | 11
|                                                                                                                          | 
|ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                        |  | 16
|                                                                                                                          | 
|ITEM 4. CONTROLS AND PROCEDURES                                                                                           |  | 16
|                                                                                                                          | 
|PART IIOTHER INFORMATION                                                                                                 |  |   
|                                                                                                                          | 
|ITEM 1. LEGAL PROCEEDINGS                                                                                                 |  | 17
|                                                                                                                          | 
|ITEM 1A. RISK FACTORS                                                                                                     |  | 17
|                                                                                                                          | 
|ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS                                                       |  | 17
|                                                                                                                          | 
|ITEM 3. DEFAULTS UPON SENIOR SECURITIES                                                                                   |  | 17
|                                                                                                                          | 
|ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                               |  | 17
|                                                                                                                          | 
|ITEM 5. OTHER INFORMATION                                                                                                 |  | 17
|                                                                                                                          | 
|ITEM 6. EXHIBITS                                                                                                          |  | 18



2



---

PART I  FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

CONSOLIDATED BALANCE SHEETS



|                                                                                                                     |  |                |             |   |                   |   |             |  
|-------------------------------------------------------------------------------------------------------------------- |  | -------------- | ----------- | - | ----------------- | - | ----------- | -
|                                                                                                                     |  | March 31, 2007 |             |   | December 31, 2006 |  
|                                                                                                                     |  | (Unaudited)    |             |   |                   |  
|ASSETS                                                                                                               |  |                |             |   |                   |   |             |  
|Cash and due from banks                                                                                              |  | $              | 5,480,784   |   |                   | $ | 6,320,951   |  
|Interest-bearing deposits in other banks                                                                             |  |                | 175,152     |   |                   |   | 148,436     |  
|Federal funds sold                                                                                                   |  |                | 303,153     |   |                   |   | 4,636,278   |  
|Securities available for sale, at fair value                                                                         |  |                | 38,306,293  |   |                   |   | 38,393,648  |  
|Securities held to maturity at amortized cost (fair value, $437,417 and $430,594)                                    |  |                | 460,620     |   |                   |   | 457,091     |  
|Loans, net of allowance for loan losses of $2,308,403 and $2,235,544                                                 |  |                | 248,872,716 |   |                   |   | 243,372,412 |  
|Premises and equipment, net                                                                                          |  |                | 10,647,790  |   |                   |   | 10,317,498  |  
|Accrued interest receivable                                                                                          |  |                | 1,455,979   |   |                   |   | 1,418,214   |  
|Other real estate owned                                                                                              |  |                | 561,745     |   |                   |   | 561,745     |  
|Core deposit intangible                                                                                              |  |                | 2,807,842   |   |                   |   | 2,807,842   |  
|Other assets                                                                                                         |  |                | 1,443,187   |   |                   |   | 1,258,970   |  
|                                                                                                                     |  |                |             |   |                   |   |             |  
|Total assets                                                                                                         |  | $              | 310,515,261 |   |                   | $ | 309,693,085 |  
|                                                                                                                     |  |                |             |   |                   |   |             |  
|                                                                                                                     |  |               
|LIABILITIES                                                                                                          |  |                |             |   |                   |   |             |  
|Noninterest-bearing deposits                                                                                         |  | $              | 41,646,545  |   |                   | $ | 44,246,563  |  
|Savings and interest-bearing demand deposits                                                                         |  |                | 110,193,058 |   |                   |   | 107,915,874 |  
|Time deposits                                                                                                        |  |                | 98,923,948  |   |                   |   | 99,485,144  |  
|                                                                                                                     |  |                |             |   |                   |   |             |  
|Total deposits                                                                                                       |  | $              | 250,763,551 |   |                   | $ | 251,647,581 |  
|                                                                                                                     |  |               
|Federal Funds purchased                                                                                              |  |                | 1,757,000   |   |                   |   | 6,000       |  
|Securities sold under repurchase agreements                                                                          |  |                | 4,855,856   |   |                   |   | 5,242,876   |  
|Federal Home Loan Bank advances                                                                                      |  |                | 25,000,000  |   |                   |   | 25,000,000  |  
|Other liabilities                                                                                                    |  |                | 1,832,461   |   |                   |   | 1,428,744   |  
|                                                                                                                     |  |                |             |   |                   |   |             |  
|Total liabilities                                                                                                    |  | $              | 284,208,868 |   |                   | $ | 283,325,201 |  
|                                                                                                                     |  |                |             |   |                   |   |             |  
|SHAREHOLDERS EQUITY                                                                                                 |  |                |             |   |                   |   |             |  
|Common stock ($5 par value; authorized  5,000,000 shares; outstanding2,370,727 and 2,374,727 shares, respectively) |  | $              | 11,853,633  |   |                   | $ | 11,873,633  |  
|Additional paid-in capital                                                                                           |  |                | 4,692,494   |   |                   |   | 4,722,592   |  
|Retained Earnings                                                                                                    |  |                | 10,714,372  |   |                   |   | 10,726,121  |  
|Accumulated other comprehensive (loss), net                                                                          |  |                | (954,106    | ) |                   |   | (954,462    | )
|                                                                                                                     |  |                |             |   |                   |   |             |  
|Total shareholders equity                                                                                           |  | $              | 26,306,393  |   |                   | $ | 26,367,884  |  
|                                                                                                                     |  |                |             |   |                   |   |             |  
|Total liabilities and shareholders equity                                                                           |  | $              | 310,515,261 |   |                   | $ | 309,693,085 |  
|                                                                                                                     |  |                |             |   |                   |   |             |  

See Notes to Consolidated Financial Statements.



3



---

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

Three month periods ended



|                                                                |  |                |           |   |                |   |          
|--------------------------------------------------------------- |  | -------------- | --------- | - | -------------- | - | ---------
|                                                                |  | March 31, 2007 |           |   | March 31, 2006
|INTEREST INCOME                                                 |  |                |           |   |                |   |          
|Loans, including fees                                           |  | $              | 4,276,480 |   |                | $ | 3,876,392
|Securities:                                                     |  |                |           |   |                |   |          
|Taxable                                                         |  |                | 229,476   |   |                |   | 280,889  
|Tax-exempt                                                      |  |                | 186,677   |   |                |   | 191,250  
|Federal funds sold                                              |  |                | 25,256    |   |                |   | 27,799   
|                                                                |  |                |           |   |                |   |          
|Total interest income                                           |  |                | 4,717,889 |   |                |   | 4,376,330
|                                                                |  |                |           |   |                |   |          
|                                                                |  |               
|INTEREST EXPENSE                                                |  |                |           |   |                |   |          
|Deposits                                                        |  |                | 1,730,577 |   |                |   | 1,467,374
|Securities sold under repurchase agreements                     |  |                | 43,426    |   |                |   | 38,218   
|Federal funds purchased                                         |  |                | 8,844     |   |                |   | 6,601    
|Federal Home Loan Bank advances and other short term borrowings |  |                | 286,125   |   |                |   | 100,362  
|                                                                |  |                |           |   |                |   |          
|Total interest expense                                          |  |                | 2,068,972 |   |                |   | 1,612,555
|                                                                |  |                |           |   |                |   |          
|                                                                |  |               
|Net interest income                                             |  |                | 2,648,917 |   |                |   | 2,763,775
|Provision for loan losses                                       |  |                | 75,000    |   |                |   | 75,000   
|                                                                |  |                |           |   |                |   |          
|Net interest income after provision for loan losses             |  |                | 2,573,917 |   |                |   | 2,688,775
|                                                                |  |                |           |   |                |   |          
|                                                                |  |               
|NON-INTEREST INCOME                                             |  |                |           |   |                |   |          
|Income from fiduciary activities                                |  |                | 174,447   |   |                |   | 173,333  
|Service charges and fees on deposit accounts                    |  |                | 174,561   |   |                |   | 157,991  
|Other service charges and fees                                  |  |                | 313,456   |   |                |   | 265,578  
|Secondary market lending fees                                   |  |                | 47,798    |   |                |   | 41,124   
|Other income                                                    |  |                | (2,427    | ) |                |   | 23,059   
|                                                                |  |                |           |   |                |   |          
|Total non-interest income                                       |  |                | 707,835   |   |                |   | 661,085  
|                                                                |  |               
|NON-INTEREST EXPENSES                                           |  |                |           |   |                |   |          
|Salaries and employee benefits                                  |  |                | 1,504,071 |   |                |   | 1,378,718
|Occupancy expense                                               |  |                | 458,234   |   |                |   | 430,294  
|Bank franchise tax                                              |  |                | 46,361    |   |                |   | 46,684   
|Visa expense                                                    |  |                | 123,392   |   |                |   | 104,900  
|Telephone expense                                               |  |                | 49,940    |   |                |   | 47,543   
|Other expenses                                                  |  |                | 602,977   |   |                |   | 513,586  
|                                                                |  |                |           |   |                |   |          
|Total non-interest expenses                                     |  |                | 2,784,975 |   |                |   | 2,521,725
|                                                                |  |                |           |   |                |   |          
|Net income before income taxes                                  |  |                | 496,777   |   |                |   | 828,135  
|                                                                |  |               
|Income tax expense                                              |  |                | 117,851   |   |                |   | 217,571  
|                                                                |  |                |           |   |                |   |          
|Net income                                                      |  | $              | 378,926   |   |                | $ | 610,564  
|                                                                |  |                |           |   |                |   |          
|Basic Earnings Per Share                                        |  |                |           |   |                |   |          
|Average basic shares outstanding                                |  |                | 2,370,922 |   |                |   | 2,374,377
|Earnings per share, basic                                       |  | $              | 0.16      |   |                | $ | 0.26     
|                                                                |  |               
|Diluted Earnings Per Share                                      |  |                |           |   |                |   |          
|Average diluted shares outstanding                              |  |                | 2,375,398 |   |                |   | 2,381,118
|Earnings per share, diluted                                     |  | $              | 0.16      |   |                | $ | 0.26     

See Notes to Consolidated Financial Statements.



4



---

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY



|                                                                                                                 |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|---------------------------------------------------------------------------------------------------------------- |  | ----------- | ---------- | - | ------------------------ | - | --------- | ---------------- |  | - | ------------------------------------------ | - |  | ------------------------ | -------- | - |  | - | ---------- | -
|                                                                                                                 |  | CommonStock |            |   | AdditionalPaid-inCapital |   |           | RetainedEarnings |  |   | AccumulatedOtherComprehensiveIncome (Loss) |   |  | TotalShareholdersEquity |         
|Balance at January 1, 2006                                                                                       |  | $           | 11,929,830 |   |                          | $ | 4,849,436 |                  |  | $ | 9,926,321                                  |   |  | $                        | (92,614  | ) |  | $ | 26,612,973 |  
|                                                                                                                 |  |             |            |   |                         
|Comprehensive Income:                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Net Income                                                                                                       |  |             |           |   |                          |   |          |                  |  |   | 610,564                                    |   |  |                          |         |   |  |   | 610,564    |  
|Changes in unrealized holding gains (losses) on securities arising during the period, net of taxes of ($103,075) |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          | (200,086 | ) |  |   | (200,086   | )
|Total comprehensive income                                                                                       |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   | 410,478    |  
|                                                                                                                 |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Cash dividends paid$0.16/share                                                                                  |  |             |           |   |                          |   |          |                  |  |   | (379,435                                   | ) |  |                          |         |   |  |   | (379,435   | )
|Stock repurchases                                                                                                |  |             | (112,500   | ) |                          |   | (211,727  | )                |  |   |                                           |   |  |                          |         |   |  |   | (324,227   | )
|Sale of common stock:                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Dividends Reinvested                                                                                             |  |             | 31,884     |   |                          |   | 53,564    |                  |  |   |                                           |   |  |                          |         |   |  |   | 85,448     |  
|                                                                                                                 |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Balance at March 31, 2006                                                                                        |  | $           | 11,849,214 |   |                          | $ | 4,691,273 |                  |  | $ | 10,157,450                                 |   |  | $                        | (292,700 | ) |  | $ | 26,405,237 |  
|                                                                                                                 |  |             |            |   |                         
|Balance at January 1, 2007                                                                                       |  |             | 11,873,633 |   |                          |   | 4,722,592 |                  |  |   | 10,726,121                                 |   |  |                          | (954,462 | ) |  |   | 26,367,884 |  
|Comprehensive Income:                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Net Income                                                                                                       |  |             |           |   |                          |   |          |                  |  |   | 378,926                                    |   |  |                          |         |   |  |   | 378,926    |  
|Changes in unrealized holding gains on securities arising during the period, net of taxes of $183                |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          | 356      |   |  |   | 356        |  
|                                                                                                                 |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Total comprehensive income                                                                                       |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   | 379,282    |  
|Cash dividends paid $0.165 per share                                                                            |  |             |           |   |                          |   |          |                  |  |   | (390,675                                   | ) |  |                          |         |   |  |   | (390,675   | )
|Stock repurchases                                                                                                |  |             | (20,000    | ) |                          |   | (39,266   | )                |  |   |                                           |   |  |                          |         |   |  |   | (59,266    | )
|Stock-based compensation                                                                                         |  |             |           |   |                          |   | 9,168     |                  |  |   |                                           |   |  |                          |         |   |  |   | 9,168      |  
|                                                                                                                 |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Balance at March 31, 2007                                                                                        |  | $           | 11,853,633 |   |                          | $ | 4,692,494 |                  |  | $ | 10,714,372                                 |   |  | $                        | (954,106 | ) |  | $ | 26,306,393 |  
|                                                                                                                 |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  

See Notes to Consolidated Financial Statements.



5



---

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)



|                                                                                        |  |                |            |   |                |   |            |  
|--------------------------------------------------------------------------------------- |  | -------------- | ---------- | - | -------------- | - | ---------- | -
|                                                                                        |  | March 31, 2007 |            |   | March 31, 2006 |  
|Cash Flows From Operating Activities                                                    |  |                |            |   |                |   |            |  
|Net Income                                                                              |  | $              | 378,926    |   |                | $ | 610,564    |  
|Adjustments to reconcile net income to net cash provided by operating activities:       |  |                |            |   |                |   |            |  
|Depreciation                                                                            |  |                | 248,445    |   |                |   | 227,680    |  
|Net amortization and accretion of securities                                            |  |                | 3,219      |   |                |   | 5,528      |  
|Provision for loan losses                                                               |  |                | 75,000     |   |                |   | 75,000     |  
|Stock-based compensation                                                                |  |                | 9,168      |   |                |   |           |  
|Deferred income taxes                                                                   |  |                | 7,586      |   |                |   |           |  
|(Increase)/decrease in accrued income and other assets                                  |  |                | (215,354   | ) |                |   | 81,435     |  
|Increase in other liabilities                                                           |  |                | 395,947    |   |                |   | 447,712    |  
|                                                                                        |  |                |            |   |                |   |            |  
|Net cash provided by operating activities                                               |  | $              | 902,937    |   |                | $ | 1,447,919  |  
|                                                                                        |  |                |            |   |                |   |            |  
|                                                                                        |  |               
|Cash Flows From Investing Activities                                                    |  |                |            |   |                |   |            |  
|Proceeds from maturities of available-for-sale securities                               |  |                | 279,636    |   |                |   | 788,261    |  
|Proceeds from sales of available-for-sale securities                                    |  |                | 45,400     |   |                |   | 4,133,900  |  
|Purchases of available-for-sale securities                                              |  |                | (243,890   | ) |                |   | (491,807   | )
|Increase in interest bearing deposits in other assets                                   |  |                | (26,716    | ) |                |   | (11,250    | )
|Decrease in federal funds sold                                                          |  |                | 4,333,125  |   |                |   | 2,884,117  |  
|Loan originations and principal collections, net                                        |  |                | (5,575,307 | ) |                |   | (6,964,940 | )
|Purchases of premises and equipment                                                     |  |                | (585,362   | ) |                |   | (177,446   | )
|                                                                                        |  |                |            |   |                |   |            |  
|Net cash provided by (used in) investing activities                                     |  | $              | (1,773,114 | ) |                | $ | 160,835    |  
|                                                                                        |  |                |            |   |                |   |            |  
|                                                                                        |  |               
|Cash Flows From Financing Activities                                                    |  |                |            |   |                |   |            |  
|Decrease in demand, savings, and other interest-bearing deposits                        |  |                | (322,834   | ) |                |   | (3,658,666 | )
|Net increase / (decrease) in time deposits                                              |  |                | (561,195   | ) |                |   | 4,576,241  |  
|Net increase in securities sold under repurchase agreements and federal funds purchased |  |                | 1,363,980  |   |                |   | 51,773     |  
|Proceeds from issuance of common stock                                                  |  |                |           |   |                |   | 85,447     |  
|Dividends paid                                                                          |  |                | (390,675   | ) |                |   | (379,435   | )
|Repurchase of common stock                                                              |  |                | (59,266    | ) |                |   | (324,227   | )
|                                                                                        |  |                |            |   |                |   |            |  
|Net cash provided by financing activities                                               |  | $              | 30,010     |   |                | $ | 351,133    |  
|                                                                                        |  |                |            |   |                |   |            |  
|Net increase / (decrease) in cash and due from banks                                    |  |                | (840,167   | ) |                |   | 1,959,887  |  
|                                                                                        |  |               
|Cash and due from banks at beginning of period                                          |  |                | 6,320,951  |   |                |   | 5,213,462  |  
|                                                                                        |  |                |            |   |                |   |            |  
|Cash and due from banks at end of period                                                |  | $              | 5,480,784  |   |                | $ | 7,173,349  |  
|                                                                                        |  |                |            |   |                |   |            |  
|                                                                                        |  |               
|Supplemental Schedule of Noncash Investing and Financing Activities:                    |  |                |            |   |                |   |            |  
|Interest paid                                                                           |  | $              | 2,068,450  |   |                | $ | 1,591,051  |  
|                                                                                        |  |                |            |   |                |   |            |  
|Unrealized gain/(loss) on investment securities                                         |  |                | 539        |   |                |   | (303,161   | )
|                                                                                        |  |                |            |   |                |   |            |  

See Notes to Consolidated Financial Statements.



6



---

Notes to Consolidated Financial Statements

Note 1: General

Bay Banks of Virginia, Inc. (the Company) owns 100% of the Bank of Lancaster (the Bank) and 100% of Bay Trust Company, Inc. (the
Trust Company). The Consolidated Financial Statements include the accounts of the Bank, the Trust Company, and Bay Banks of Virginia, Inc.

The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America and to the general practices within the banking industry. However, in
managements opinion, all adjustments, consisting only of normal recurring adjustments necessary for a fair presentation of the consolidated financial statements, have been included. The results of operations for the interim periods are not
necessarily indicative of the results to be expected for the full year.

Certain amounts in the consolidated financial statements have been
reclassified to conform to current year presentations.

These consolidated financial statements should be read in conjunction with the
financial statements and notes to financial statements included in the Companys 2006 Annual Report to Shareholders.

SFAS
No. 157, Fair Value Measurements, defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. SFAS No. 157 is effective for fiscal years beginning after
November 15, 2007. The adoption of this statement is not expected to have a material effect on financial condition or the results of operations.

SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities  Including an Amendment of FASB Statement No 115, permits entities to choose to measure many financial instruments
and certain other items at fair value. This statement is effective as of the beginning of an entitys first fiscal year that begins after November 15, 2007 unless early adoption is exercised. This Company has chosen not to elect early
adoption of SFAS No. 159. The adoption of this statement is not expected to have a material effect on financial condition or the results of operations.

Note 2: Securities

The carrying amounts of debt and other securities and their approximate fair values at March 31,
2007, and December 31, 2006, follow:



|                                                         |  |               |            |                      |   |                         |  |   |            |   |  |   |           
|-------------------------------------------------------- |  | ------------- | ---------- | -------------------- | - | ----------------------- |  | - | ---------- | - |  | - | ----------
|Available-for-sale securities March 31, 2007 (unaudited) |  | AmortizedCost |            | GrossUnrealizedGains |   | GrossUnrealized(Losses) |  |   | Fair Value
|U.S. Government agencies                                 |  | $             | 10,379,664 |                      | $ | 2,406                   |  | $ | (130,477   | ) |  | $ | 10,251,593
|State and municipal obligations                          |  |               | 25,917,184 |                      |   | 116,751                 |  |   | (254,257   | ) |  |   | 25,779,678
|Corporate bonds                                          |  |               | 275,745    |                      |   | 877                     |  |   |           |   |  |   | 276,622   
|Restricted securities                                    |  |               | 1,998,400  |                      |   |                        |  |   |           |   |  |   | 1,998,400 
|                                                         |  |               |            |                      |   |                         |  |   |            |   |  |   |           
|                                                         |  | $             | 38,570,993 |                      | $ | 120,034                 |  | $ | (384,734   | ) |  | $ | 38,306,293
|                                                         |  |               |            |                      |   |                         |  |   |            |   |  |   |           



7



---

|                                                       |  |               |            |                      |   |                         |  |   |            |   |  |   |           
|------------------------------------------------------ |  | ------------- | ---------- | -------------------- | - | ----------------------- |  | - | ---------- | - |  | - | ----------
|Available-for-sale securities December 31, 2006        |  | AmortizedCost |            | GrossUnrealizedGains |   | GrossUnrealized(Losses) |  |   | Fair Value
|U.S. Government agencies                               |  | $             | 10,393,363 |                      | $ | 2,231                   |  | $ | (165,614   | ) |  | $ | 10,229,980
|State and municipal obligations                        |  |               | 25,945,581 |                      |   | 133,172                 |  |   | (236,277   | ) |  |   | 25,842,476
|Corporate bonds                                        |  |               | 276,144    |                      |   | 1,248                   |  |   |           |   |  |   | 277,392   
|Restricted securities                                  |  |               | 2,043,800  |                      |   |                        |  |   |           |   |  |   | 2,043,800 
|                                                       |  |               |            |                      |   |                         |  |   |            |   |  |   |           
|                                                       |  | $             | 38,658,888 |                      | $ | 136,651                 |  | $ | (401,891   | ) |  | $ | 38,393,648
|                                                       |  |               |            |                      |   |                         |  |   |            |   |  |   |           
|                                                       |  |               |            |                     
|Held-to-maturity securities March 31, 2007 (unaudited) |  | AmortizedCost |            | GrossUnrealizedGains |   | GrossUnrealized(Losses) |  |   | Fair Value
|State and municipal obligations                        |  | $             | 460,620    |                      | $ |                        |  | $ | (23,203    | ) |  | $ | 437,417   
|                                                       |  |               |            |                      |   |                         |  |   |            |   |  |   |           
|                                                       |  |               |            |                     
|Held-to-maturity securities December 31, 2006          |  | AmortizedCost |            | GrossUnrealizedGains |   | GrossUnrealized(Losses) |  |   | Fair Value
|State and municipal obligations                        |  | $             | 457,091    |                      | $ |                        |  | $ | (26,497    | ) |  | $ | 430,594   
|                                                       |  |               |            |                      |   |                         |  |   |            |   |  |   |           

Securities with a market value of $11.8 million were pledged as collateral for public deposits,
repurchase agreements and for other purposes as required by law as of March 31, 2007. The market value of pledged securities at year-end 2006 was $11.5 million.

Securities in an unrealized loss position at March 31, 2007, and December 31, 2006, by duration of the unrealized loss, are shown below. The unrealized loss positions were directly related to interest rate
movements as there is minimal credit risk exposure in these investments. All securities are investment grade or better and all losses are considered temporary. Bonds with unrealized loss positions at March 31, 2007, included 22 federal agencies
and 50 municipal bonds, as shown below.



|                                      |  |                     |           |                   |   |            |  |                |            |            |   |                |  |   |            |  |   |        
|------------------------------------- |  | ------------------- | --------- | ----------------- | - | ---------- |  | -------------- | ---------- | ---------- | - | -------------- |  | - | ---------- |  | - | -------
|                                      |  | Less than 12 months |           | 12 months or more |   | Total     
|March 31, 2007 (unaudited)            |  | Fair Value          |           | UnrealizedLoss    |   | Fair Value |  | UnrealizedLoss |            | Fair Value |   | UnrealizedLoss
|U.S. Government agencies              |  | $                   |          |                   | $ |           |  | $              | 10,128,270 |            | $ | 130,477        |  | $ | 10,128,270 |  | $ | 130,477
|                                      |  |                     |           |                   |   |           
|States and municipal obligations      |  |                     | 845,864   |                   |   | 6,260      |  |                | 12,821,670 |            |   | 271,200        |  |   | 13,667,534 |  |   | 277,460
|                                      |  |                     |           |                   |   |            |  |                |            |            |   |                |  |   |            |  |   |        
|Total temporarily impaired securities |  | $                   | 845,864   |                   | $ | 6,260      |  | $              | 22,949,940 |            | $ | 401,677        |  | $ | 23,795,804 |  | $ | 407,937
|                                      |  |                     |           |                   |   |            |  |                |            |            |   |                |  |   |            |  |   |        
|                                      |  |                     |          
|                                      |  | Less than 12 months |           | 12 months or more |   | Total     
|December 31, 2006                     |  | Fair Value          |           | UnrealizedLoss    |   | Fair Value |  | UnrealizedLoss |            | Fair Value |   | UnrealizedLoss
|U.S. Government agencies              |  | $                   |          |                   | $ |           |  | $              | 10,095,893 |            | $ | 165,614        |  | $ | 10,095,893 |  | $ | 165,614
|                                      |  |                     |           |                   |   |           
|States and municipal obligations      |  |                     | 1,855,328 |                   |   | 6,840      |  |                | 11,645,440 |            |   | 255,934        |  |   | 13,500,768 |  |   | 262,774
|                                      |  |                     |           |                   |   |            |  |                |            |            |   |                |  |   |            |  |   |        
|Total temporarily impaired securities |  | $                   | 1,855,328 |                   | $ | 6,840      |  | $              | 21,741,333 |            | $ | 421,548        |  | $ | 23,596,661 |  | $ | 428,388
|                                      |  |                     |           |                   |   |            |  |                |            |            |   |                |  |   |            |  |   |        

No impairment has been recognized on any of the securities in a loss position because of
managements intent and demonstrated ability to hold securities to scheduled maturity or call dates.



8



---

Note 3: Loans

The components of loans were as follows:



|                                                             |  |                |             |   |                   |   |             |  
|------------------------------------------------------------ |  | -------------- | ----------- | - | ----------------- | - | ----------- | -
|                                                             |  | March 31, 2007 |             |   | December 31, 2006 |  
|                                                             |  | (unaudited)    |             |   |                   |  
|Mortgage loans on real estate:                               |  |                |             |   |                   |   |             |  
|Construction                                                 |  | $              | 45,370,261  |   |                   | $ | 47,977,209  |  
|Secured by farmland                                          |  |                | 678,745     |   |                   |   | 678,745     |  
|Secured by 1-4 family residential                            |  |                | 139,849,182 |   |                   |   | 135,854,227 |  
|Other real estate loans                                      |  |                | 35,118,254  |   |                   |   | 32,660,442  |  
|Commercial and industrial loans (not secured by real estate) |  |                | 18,639,107  |   |                   |   | 18,077,943  |  
|Consumer installment loans                                   |  |                | 8,868,501   |   |                   |   | 8,517,900   |  
|All other loans                                              |  |                | 1,835,642   |   |                   |   | 996,258     |  
|Net deferred loan costs and fees                             |  |                | 821,427     |   |                   |   | 845,232     |  
|                                                             |  |                |             |   |                   |   |             |  
|Total loans                                                  |  | $              | 251,181,119 |   |                   | $ | 245,607,956 |  
|Allowance for loan losses                                    |  |                | (2,308,403  | ) |                   |   | (2,235,544  | )
|                                                             |  |                |             |   |                   |   |             |  
|Loans, net                                                   |  | $              | 248,872,716 |   |                   | $ | 243,372,412 |  
|                                                             |  |                |             |   |                   |   |             |  

Loans upon which the accrual of interest has been discontinued totaled $206 thousand as of
March 31, 2007, and $239 thousand as of December 31, 2006.

Note 4: Allowance for Loan Losses



|                           |  |                |           |   |                   |   |           |                |  |   |           |  
|-------------------------- |  | -------------- | --------- | - | ----------------- | - | --------- | -------------- |  | - | --------- | -
|                           |  | March 31, 2007 |           |   | December 31, 2006 |   |           | March 31, 2006 | 
|                           |  | (unaudited)    |           |   |                   |   |           | (unaudited)    | 
|Balance, beginning of year |  | $              | 2,235,544 |   |                   | $ | 2,157,716 |                |  | $ | 2,157,716 |  
|Provision for loan losses  |  |                | 75,000    |   |                   |   | 125,000   |                |  |   | 75,000    |  
|Recoveries                 |  |                | 23,850    |   |                   |   | 37,545    |                |  |   | 1,816     |  
|Loans charged off          |  |                | (25,991   | ) |                   |   | (84,717   | )              |  |   | (32,976   | )
|                           |  |                |           |   |                   |   |           |                |  |   |           |  
|Balance, end of period     |  | $              | 2,308,403 |   |                   | $ | 2,235,544 |                |  | $ | 2,201,556 |  
|                           |  |                |           |   |                   |   |           |                |  |   |           |  

Information about impaired loans is as follows:



|                                                                                 |             |                |           |                   |   |          
|-------------------------------------------------------------------------------- | ----------- | -------------- | --------- | ----------------- | - | ---------
|For the three months and twelve months ended,                                    |             | March 31, 2007 |           | December 31, 2006
|                                                                                 | (unaudited) |                |          
|Impaired loans for which an allowance has been provided                          |             | $              | 3,104,601 |                   | $ | 2,857,269
|                                                                                 |             |                |           |                   |   |          
|Allowance provided for impaired loans, included in the allowance for loan losses |             | $              | 964,442   |                   | $ | 991,769  
|                                                                                 |             |                |           |                   |   |          
|Average balance impaired loans                                                   |             | $              | 3,005,291 |                   | $ | 3,168,724
|                                                                                 |             |                |           |                   |   |          
|Interest income recognized (collected $60,769 and $269,521)                      |             | $              | 65,694    |                   | $ | 275,412  
|                                                                                 |             |                |           |                   |   |          



9



---

Note 5: Earnings per share

The following table shows the weighted average number of shares used in computing earnings per share and the effect on the weighted average number of shares of dilutive potential common stock.



|                                             |  |                |  |                |      |               |           |                |   |     
|-------------------------------------------- |  | -------------- |  | -------------- | ---- | ------------- | --------- | -------------- | - | ----
|Three months ended                           |  | March 31, 2007 |  | March 31, 2006
|(Unaudited)                                  |  | AverageShares  |  | PershareAmount |      | AverageShares |           | PershareAmount
|Basic earnings per share                     |  | 2,370,922      |  | $              | 0.16 |               | 2,374,377 |                | $ | 0.26
|                                             |  |                |  |               
|Effect of dilutive securities: Stock options |  | 4,476          |  |                |      |               | 6,741     |                |   |     
|                                             |  |                |  |               
|Diluted earnings per share                   |  | 2,375,398      |  | $              | 0.16 |               | 2,381,118 |                | $ | 0.26

As of March 31, 2007 and 2006, options on 129,838 shares and 156,039 shares, respectively,
were not included in computing diluted earnings per share, because their effects were anti-dilutive.

Note 6: Stock-Based Compensation

Incremental stock-based compensation expense recognized was $9 thousand during the first three months of 2007. As of March 31, 2007, there was no
unrecognized compensation expense related to stock options.

Stock option compensation expense is the estimated fair value of options
granted using the Black Scholes Model amortized on a straight-line basis over the vesting period of the award. There were no options granted or exercised during the three month period ended March 31, 2007.

Stock option plan activity for the three months ended March 31, 2007 is summarized below:



|                               |  |         |  |                                |       |                                                      |     |                           |   |  
|------------------------------ |  | ------- |  | ------------------------------ | ----- | ---------------------------------------------------- | --- | ------------------------- | - | -
|                               |  | Shares  |  | Weighted AverageExercise Price |       | Weighted AverageRemaining Contractual Life(in years) |     | Aggregate Intrinsic Value
|Options outstanding, January 1 |  | 183,812 |  | $                              | 15.15 |                                                      | 5.9 |                           |   |  
|                               |  |         |  |                               
|Granted                        |  |        |  | $                              |      |                                                      |     |                           |   |  
|Forfeited                      |  |        |  | $                              |      |                                                      |     |                           |   |  
|Exercised                      |  |        |  | $                              |      |                                                      |     |                           |   |  
|Expired                        |  |        |  | $                              |      |                                                      |     |                           |   |  
|Options outstanding, March 31  |  | 183,812 |  | $                              | 15.15 |                                                      | 5.6 |                           | $ | 
|                               |  |         |  |                               
|Options exercisable, March 31  |  | 148,812 |  | $                              | 15.56 |                                                      | 4.6 |                           | $ | 

Note 7: Unidentifiable Intangibles

The Company has unidentifiable intangibles recorded on the consolidated financial statements relating to the purchase of five branches. The balance of the
intangibles at March 31, 2007, as reflected on the consolidated balance sheet, was $2,807,842. Management has determined that these purchases qualified as acquisitions of businesses, and therefore discontinued amortization, effective
January 1, 2002. Based on managements assessment, there is no impairment in value at March 31, 2007.



10



---

Note 8: Employee Benefit Plans

Components of Net Periodic Benefit Cost



|                                                |  |                  |         |   |                         |   |         |      |  |      |        |  |   |       
|----------------------------------------------- |  | ---------------- | ------- | - | ----------------------- | - | ------- | ---- |  | ---- | ------ |  | - | ------
|                                                |  | Pension Benefits |         |   | Post RetirementBenefits
|Three months ended March 31,                    |  | 2007             |         |   | 2006                    |   |         | 2007 |  | 2006
|Service cost                                    |  | $                | 77,562  |   |                         | $ | 73,032  |      |  | $    | 4,621  |  | $ | 5,015 
|Interest cost                                   |  |                  | 57,041  |   |                         |   | 50,871  |      |  |      | 7,588  |  |   | 7,861 
|Expected return on plan assets                  |  |                  | (64,998 | ) |                         |   | (58,641 | )    |  |      |       |  |   |      
|Amortization of unrecognized prior service cost |  |                  | 4,093   |   |                         |   | 4,093   |      |  |      |       |  |   |      
|Amortization of unrecognized net loss           |  |                  | 9,365   |   |                         |   | 12,900  |      |  |      | 1,386  |  |   | 2,686 
|Amortization of transition obligation           |  |                  |        |   |                         |   |        |      |  |      | 728    |  |   | 728   
|                                                |  |                  |         |   |                         |   |         |      |  |      |        |  |   |       
|Net periodic benefit cost                       |  | $                | 83,063  |   |                         | $ | 82,255  |      |  | $    | 14,323 |  | $ | 16,290
|                                                |  |                  |         |   |                         |   |         |      |  |      |        |  |   |       

Employer Contributions

The Company disclosed in its Annual Report on Form 10-K for the year ended December 31, 2006, that it expected to contribute $500,000 to its pension plan and $22,039 to its post-retirement benefit plan in 2007.
The Company has made the pension plan contribution in full and has contributed $4,404 toward the post-retirement plan during the first three months of 2007.

Note 9: FHLB Advance

On March 31, 2007, the Company had Federal Home Loan Bank of Atlanta (FHLB) debt
consisting of two advances, one for $15.0 million, which was acquired on May 18, 2006, and another for $10.0 million, which was acquired on September 12, 2006. The interest rate on the $15 million advance is fixed at 4.81%, payable
quarterly and matures on May 18, 2011. The interest rate on the $10 million advance is fixed at 4.23%, payable quarterly and matures on September 12, 2016. The FHLB holds an option to terminate the $15 million advance on May 18, 2007,
or any subsequent quarterly payment date. Similarly, they hold an option to terminate the $10 million advance on September 12, 2007, or any subsequent quarterly payment date.

Advances on the FHLB line are secured by a blanket lien on qualified 1 to 4 family residential real estate loans. Since March 31, 2007, available
credit has increased from $6 million to $37 million.



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion is intended to assist in understanding the results of operations and the financial condition of the Company. This discussion
should be read in conjunction with the above consolidated financial statements and the notes thereto.

CRITICAL ACCOUNTING POLICIES

GENERAL. The Companys financial statements are prepared in accordance with accounting principles generally accepted in the United States
(GAAP). The financial information contained within our statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of
factors could affect the ultimate value that is obtained either when earning income, recognizing an expense, recovering an asset or relieving a liability. We use historical loss factors as one factor in determining the inherent loss that may be
present in our loan portfolio. Actual losses could differ significantly from the historical factors that we use. In addition, GAAP itself may change from one previously acceptable method to another method. Although the economics of our transactions
would be the same, the timing of events that would impact our transactions could change.



11



---

ALLOWANCE FOR LOAN LOSSES. The allowance for loan losses is an estimate of the losses that may be
sustained in our loan portfolio. The allowance is based on two basic principles of accounting: (1) Statement of Financial Accounting Standards (SFAS) No. 5, Accounting for Contingencies, which requires that losses be
accrued when they are probable of occurring and estimable and (2) SFAS No. 114, Accounting by Creditors for Impairment of a Loan, which requires that losses be accrued based on the differences between the value of collateral,
present value of future cash flows or values that are observable in the secondary market and the loan balance. The allowance for loan losses is evaluated on a regular basis by management and is based upon managements periodic review of the
collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrowers ability to repay, estimated value of any underlying collateral and prevailing economic
conditions. The use of these values is inherently subjective and our actual losses could be greater or less than the estimates.

The
allowance for loan losses is increased by charges to income and decreased by charge-offs (net of recoveries). Managements periodic evaluation of the adequacy of the allowance is based on past loan loss experience, known and inherent risks in
the portfolio, adverse situations that may affect the borrowers ability to repay, the estimated value of any underlying collateral, and current economic conditions.

EARNINGS SUMMATION

For the three months ended March 31, 2007, net income was $379 thousand as
compared to $611 thousand for the comparable period in 2006, a decrease of 37.9%. Diluted earnings per average share for the three months ended March 31, 2007 were $0.16 as compared to $0.26 for the three months ended March 31, 2006.
Annualized return on average assets was 0.5% for the three months ended March 31, 2007 compared to 0.8% for the three months ended March 31, 2006. Annualized return on average equity was 5.7% for the three months ended March 31, 2007,
down from 9.4% for the similar period ended March 31, 2006.

The principal source of earnings for the Company is net interest income.
Net interest income is the amount by which interest income exceeds interest expense. The net interest margin is net interest income expressed as a percentage of interest-earning assets. Changes in the volume and mix of interest-earning assets and
interest-bearing liabilities, the associated yields and rates, and the volume of non-performing assets have a significant impact on net interest income, the net interest margin, and net income. The annualized net interest margin was 3.81% for the
three months ended March 31, 2007, compared to 4.05% for the same period in 2006.

Net interest income before provision for loan
losses for the three months ended March 31, 2007 was $2.6 million, compared to $2.8 million for the three months ended March 31, 2006, a decrease of 4.2%. Decreases in net interest income were driven mainly by increases in costs of funds.
This market rate environment causes the Banks cost of funds to be higher than normal and its yield on earning assets to be lower than normal, both effects causing a negative impact on net interest income. Average interest-earning assets
totaled $288 million for the three months ended March 31, 2007 as compared to $282.6 million for the three months ended March 31, 2006, an increase of 1.9%. Average interest-earning assets as a percent of total average assets was 93.6% for
the three months ended March 31, 2007 as compared to 93.5% for the comparable period of 2006. The annualized yield on average interest-earning assets for the three months ended March 31, 2007 was 6.69% as compared to 6.34% for the three
months ended March 31, 2006.

For nearly twelve months, short term rates, exemplified by the Federal Funds target rate, have been
higher than long term rates, such as mortgage rates, creating an inverted yield curve. A continuation of this rate environment could affect the Companys net interest margin negatively. Management expects positive loan rate adjustments to
continue through 2007, in which case interest income should continue to improve. However, management expects the cost of funds, and hence interest expense, to continue to rise. Therefore, the Company continues to diligently manage its cost of funds.

Average interest-bearing liabilities totaled $238.7 million for the three months ended March 31, 2007, as compared to $232.2 million
for the three months ended March 31, 2006, an increase of 2.8%. The annualized cost of interest-bearing liabilities for the three months ended March 31, 2007, was 3.47% as compared to 2.78% for the three months ended March 31, 2006.

The net interest spread, which is the difference between the annualized yield on earning assets and the annualized cost of
interest-bearing liabilities was 3.22% for the three months ended March 31, 2007 and 3.56% for the same period in 2006.

Average total
assets for the three months ended March 31, 2007 were $307.7 million as compared to $302.3 million for the three months ended March 31, 2006.



12



---

Net Interest Income Analysis (unaudited)



|                                            |  |                              |         |                |                              |                      |  |      |                |  |                |         |                      |   |       |  |      |  
|------------------------------------------- |  | ---------------------------- | ------- | -------------- | ---------------------------- | -------------------- |  | ---- | -------------- |  | -------------- | ------- | -------------------- | - | ----- |  | ---- | -
|(Fully taxable equivalent basis)            |  | Three months ended 3/31/2007 |         |                | Three months ended 3/31/2006 |                     
|(Dollars in thousands)                      |  | AverageBalance               |         | Income/Expense |                              | AnnualizedYield/Rate |  |      | AverageBalance |  | Income/Expense |         | AnnualizedYield/Rate |  
|INTEREST EARNING ASSETS:                    |  |                              |         |                |                              |                      |  |      |                |  |                |         |                      |   |       |  |      |  
|Taxable investments                         |  | $                            | 19,002  |                | $                            | 229                  |  | 4.77 | %              |  | $              | 24,197  |                      | $ | 280   |  | 4.63 | %
|Tax-exempt investments (1)                  |  |                              | 19,749  |                |                              | 283                  |  | 5.73 | %              |  |                | 20,174  |                      |   | 290   |  | 5.75 | %
|                                            |  |                              |         |                |                              |                      |  |      |                |  |                |         |                      |   |       |  |      |  
|Total Investments                           |  |                              | 38,751  |                |                              | 512                  |  | 5.27 | %              |  |                | 44,371  |                      |   | 570   |  | 5.14 | %
|                                            |  |                              |         |                |                              |                     
|Gross loans (2)                             |  |                              | 247,177 |                |                              | 4,276                |  | 6.92 | %              |  |                | 235,619 |                      |   | 3,876 |  | 6.58 | %
|Interest-bearing deposits in other banks    |  |                              | 179     |                |                              | 3                    |  | 5.45 | %              |  |                | 139     |                      |   | 2     |  | 5.91 | %
|Fed funds sold                              |  |                              | 1,889   |                |                              | 25                   |  | 5.35 | %              |  |                | 2,424   |                      |   | 28    |  | 4.59 | %
|                                            |  |                              |         |                |                              |                      |  |      |                |  |                |         |                      |   |       |  |      |  
|TOTAL INTEREST EARNING ASSETS               |  | $                            | 287,996 |                | $                            | 4,816                |  | 6.69 | %              |  | $              | 282,553 |                      | $ | 4,476 |  | 6.34 | %
|                                            |  |                              |         |                |                              |                     
|INTEREST-BEARING LIABILITIES:               |  |                              |         |                |                              |                      |  |      |                |  |                |         |                      |   |       |  |      |  
|Savings deposits                            |  | $                            | 55,311  |                | $                            | 425                  |  | 3.07 | %              |  | $              | 61,509  |                      | $ | 406   |  | 2.64 | %
|NOW deposits                                |  |                              | 38,511  |                |                              | 101                  |  | 1.05 | %              |  |                | 43,774  |                      |   | 73    |  | 0.67 | %
|Time deposits >= $100,000                   |  |                              | 36,500  |                |                              | 417                  |  | 4.57 | %              |  |                | 30,694  |                      |   | 302   |  | 3.94 | %
|Time deposits < $100,000                    |  |                              | 62,719  |                |                              | 677                  |  | 4.31 | %              |  |                | 65,959  |                      |   | 608   |  | 3.69 | %
|Money market deposit accounts               |  |                              | 15,651  |                |                              | 111                  |  | 2.85 | %              |  |                | 15,348  |                      |   | 78    |  | 2.03 | %
|                                            |  |                              |         |                |                              |                      |  |      |                |  |                |         |                      |   |       |  |      |  
|Total interest bearing deposits             |  | $                            | 208,692 |                | $                            | 1,731                |  | 3.32 | %              |  | $              | 217,285 |                      | $ | 1,467 |  | 2.70 | %
|                                            |  |                              |         |                |                              |                     
|Fed funds purchased                         |  |                              | 660     |                |                              | 9                    |  | 5.36 | %              |  |                | 540     |                      |   | 7     |  | 4.64 | %
|Securities sold to repurchase               |  |                              | 4,317   |                |                              | 43                   |  | 4.02 | %              |  |                | 4,385   |                      |   | 38    |  | 3.49 | %
|FHLB advance                                |  |                              | 25,000  |                |                              | 286                  |  | 4.58 | %              |  |                | 10,000  |                      |   | 100   |  | 4.01 | %
|                                            |  |                              |         |                |                              |                      |  |      |                |  |                |         |                      |   |       |  |      |  
|TOTAL INTEREST-BEARING LIABILITIES          |  | $                            | 238,669 |                | $                            | 2,069                |  | 3.47 | %              |  | $              | 232,210 |                      | $ | 1,612 |  | 2.78 | %
|                                            |  |                              |         |                |                              |                     
|Net interest income/yield on earning assets |  |                              |         |                | $                            | 2,747                |  | 3.81 | %              |  |                |         |                      | $ | 2,864 |  | 4.05 | %
|Net interest rate spread                    |  |                              |         |                |                              |                      |  | 3.22 | %              |  |                |         |                      |   |       |  | 3.56 | %

---

Notes:

(1)-Yield and income assumes a federal tax rate of 34%

(2)-Includes Visa
Program & nonaccrual loans

Through the three months ended March 31, 2007, average interest-earning assets were comprised of
the loan portfolio with $247.2 million and the investment portfolio with $38.7 million. For the three month period ended March 31, 2007, compared to the same period in 2006, on a fully tax equivalent basis, tax-exempt investment yields
decreased to 5.73% from 5.75%, and taxable investment yields increased to 4.77% from 4.63%, resulting in an increase in total investment yield to 5.27% from 5.14%. The investment portfolio will provide liquidity as short investments mature during
2007.

In the three months ended March 31, 2007, gross loans on average yielded 6.92% as compared to 6.58% for the same period in
2006. The Company has been successful in growing the loan portfolio with variable and adjustable rate loans since 2004. By keeping the re-pricing terms of the loan portfolio short, these assets have been positioned well for this recent rate
environment.

As short-term rates in the market increased during 2005 and 2006, the Company held its deposit rates unchanged wherever
possible in order to control its cost of funds. By the fall of 2006, increasing competitive pricing pressure caused the Company to begin to raise its deposit rates. For the three months ended March 31, 2007 compared to March 31, 2006, the
cost of total interest-bearing deposits has increased to 3.32% from 2.70%, with increases in each type of deposit category.



13



---

LIQUIDITY

The Company maintains adequate short-term assets to meet its liquidity needs as anticipated by management. Federal funds sold and investments that mature in one year or less provide the major sources of funding for liquidity needs. On
March 31, 2007, federal funds sold totaled $303 thousand and securities maturing in one year or less totaled $4.5 million, for a total pool of $4.8 million. The liquidity ratio as of March 31, 2007 was 10.7% as compared to 11.5% as of
December 31, 2006. The Company determines this ratio by dividing the sum of cash and cash equivalents, investment securities maturing in one year or less, loans maturing in one year or less and federal funds sold, by total assets. In addition,
as noted earlier, the Company has $37 million available on lines of credit with the FHLB, plus federal fund lines with several correspondent banks.

OFF
BALANCE SHEET ITEMS

There have been no material changes to the off balance sheet items disclosed in Managements Discussion
and Analysis in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2006.

CONTRACTUAL OBLIGATIONS

There have been no material changes outside the ordinary course of business to the contractual obligations disclosed in the
Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2006.

CAPITAL RESOURCES

From December 31, 2006 to March 31, 2007, total shareholders equity decreased to $26.3 million from $26.4 million or 0.2%. The primary
driver of this decrease is reduced net income, which resulted in dividend payments of $391 thousand exceeding net income of $379 thousand for the quarter. The Company remains committed to returning earnings to its shareholders through dividends.

The Companys capital resources are also impacted by net unrealized gains or losses on securities. The securities portfolio is marked
to market monthly and unrealized gains or losses, net of taxes, are recognized as accumulated other comprehensive income or loss on the balance sheet and statement of changes in shareholders equity. Shareholders equity before accumulated
other comprehensive loss was $27.3 million on March 31, 2007 and $27.3 million on December 31, 2006. Accumulated other comprehensive loss decreased by $356 between December 31, 2006 and March 31, 2007.

Book value per share, basic, on March 31, 2007, compared to March 31, 2006, decreased to $11.10 from $11.14, or 0.3%. Book value per share,
basic, before accumulated comprehensive loss on March 31, 2007, compared to March 31, 2006, declined to $11.17 from $11.27, a decrease of 0.8%. Cash dividends paid for the three months ended March 31, 2007, were $0.165 per share,
compared to $0.16 per share, for the comparable period ended March 31, 2006, an increase of 3.1%. Average basic shares outstanding for the three months ended March 31, 2007, were 2,370,922 compared to 2,374,377 for the comparable period
ended March 31, 2006. Average diluted shares outstanding for the three months ended March 31, 2007, were 2,375,398 compared to 2,381,118 for the comparable period ended March 31, 2006.

The Company began a share repurchase program in August of 1999 and has continued the program into 2007. Repurchases of Company stock reduced equity by
$59 thousand during the first quarter of 2007 compared to $324 thousand for the comparable period in 2006.

The Company is subject to
minimum regulatory capital ratios as defined by Federal Financial Institutions Examination Council guidelines. As of March 31, 2007, the Company maintained Tier 1 capital of $24.5 million, net risk weighted assets of $236.6 million, and Tier 2
capital of $2.3 million. On March 31, 2007, the Tier 1 capital to risk weighted assets ratio was 10.3%, the total capital ratio was 11.3%, and the Tier 1 leverage ratio was 8.0%. These ratios continue to be well in excess of regulatory
minimums.



14



---

FINANCIAL CONDITION

Total assets increased by 0.3% during the three-month period ended March 31, 2007. Total assets were $310.5 million at March 31, 2007, as compared to $309.7 million at year-end 2006. Cash and cash
equivalents, which produce no income, decreased to $5.5 million on March 31, 2007, compared to $6.3 million at year-end 2006.

During
the three months ended March 31, 2007, gross loans increased by $5.6 million or 2.3%, to $251.2 million from $245.6 million at year-end 2006. The major component of this increase was real estate mortgage loans secured by 1-4 family residential
collateral, with 2.9% growth to $139.8 million.

For the three months ended March 31, 2007, the Company charged off loans totaling $26
thousand. For the comparable period in 2006, total loans charged off were $85 thousand. The Company maintained $562 thousand of other real estate owned (OREO) as of March 31, 2007, which is unchanged from year-end 2006. The Company
actively markets all OREO properties, and expects no loss on any of these properties. All properties maintained as other real estate owned are carried at the lesser of book or market value.

The provision for loan losses amounted to $75 thousand through the three months ended March 31, 2007 and March 31, 2006. The allowance for loan
losses, as a percentage of total loans, was 0.92% at March 31, 2007. The allowance for loan losses is analyzed for adequacy on a quarterly basis to determine the necessary provision. A loan by loan review is conducted of all loan classes and
inherent losses on these individual loans are determined. This valuation is then compared to historical data in an effort to determine the prevailing trends. A third component of the process is the analysis of a tabular presentation of loss
allocation percentages by loan type. Through this process, the Company assesses the appropriate provision for the coming quarter. As of March 31, 2007, management deemed the loan loss reserve reasonable for the loss risk identified in the loan
portfolio.

As of March 31, 2007, $3.1 million of loans were considered impaired, of which $206 thousand were on non-accrual status.
There were $239 thousand of loans on non-accrual status as of year-end 2006. Impaired loans are those loans, not secured by real estate, classified as substandard, doubtful, or loss, that are commercial or non-farm/non-residential in nature. Loans
still accruing interest but delinquent for 90 days or more were $1.6 million on March 31, 2007, as compared to $701 thousand on March 31, 2006. Management has reviewed these credits and the underlying collateral and expects no additional
loss above that which is specifically reserved in the allowance for loan losses.

As of March 31, 2007, securities available for sale
at market value totaled $38.3 million as compared to $38.4 million on December 31, 2006. This represents a net decrease of $87 thousand or 0.2% for the three months. Securities held to maturity were $461 thousand as of March 31, 2007,
compared to $457 thousand at December 31, 2006. As of March 31, 2007, the investment portfolio represented 11.2% of total assets and 12.1% of earning assets. The greater portion of the Companys investment portfolio is classified as
available-for-sale and marked to market on a monthly basis. The resulting accumulated adjustment to book value as of March 31, 2007, was a net unrealized loss of $265 thousand. The corresponding accumulated loss adjustment to shareholders
equity was $175 thousand. These gains or losses are booked monthly as an adjustment to book value based upon market conditions, and are not realized as an adjustment to earnings until the securities are actually sold.

As of March 31, 2007, total deposits were $250.8 million compared to $251.6 million at year-end 2006. This represents a decrease in balances of $884
thousand or 0.3% during the three months. Components of this decrease include noninterest-bearing deposits with a 5.9% decrease to $41.6 million and time deposits with a 0.6% decrease to $98.9 million. Savings and interest-bearing demand deposits
increased by 2.1% to $110.2 million.

In July of 2006, the Bank received approval on its application to establish a Colonial Beach,
Virginia branch office. Colonial Beach is an incorporated town within Westmoreland County. Accordingly, the Bank intends to establish a new facility within twelve months of this applications approval date. This will be the
Banks 8th banking office and the 2nd in Westmoreland County, an extension of its market to that Countys western end.

In
addition to this new branch office, the Bank completed its renovation of its Callao office, located in Northumberland County, Virginia in March, 2007. These construction projects will result in some increases to depreciation and related
expense. Management believes that improvements in customer service and an expanded market footprint will reap benefits in excess of costs.



15



---

RESULTS OF OPERATIONS

NON-INTEREST INCOME

Non-interest income for the three months ended March 31, 2007 and 2006 totaled $708 thousand and
$661 thousand, respectively. Non-interest income includes income from fiduciary activities, service charges on deposit accounts, other miscellaneous fees, gains on the sale of securities, and other income. Of these categories, the major components
are fiduciary activities which contributed $174 thousand compared to $173 thousand through three months of 2007 versus 2006, service charges on deposit accounts which contributed $175 thousand through three months of 2007 versus $158 thousand for
the comparable period in 2006, and other service charges and fees, which contributed $313 thousand compared to $266 thousand through the three months of 2007 and 2006, respectively. The primary component of the increase in other service charges and
fees is non-deposit product fee income and Visa® income. Non-deposit product fee income was $313 thousand for the first three months of 2007, compared to $266 thousand for the similar period in 2006. Visa® income was $159 thousand for the
first three months of 2007, compared to $136 thousand for the same period in 2006. Secondary market lending fees totaled $48 thousand for the three-month period ended March 31, 2007, compared to $41 thousand for the same period in 2006.

The Companys fiduciary income is derived from the operations of its subsidiary, Bay Trust Company, which offers a broad range of
trust and related fiduciary services. Among these are estate settlement and testamentary trusts, revocable and irrevocable personal trusts, managed agency, custodial accounts, and rollover IRAs both self-directed and managed. Fiduciary income
is largely affected by changes in the performance of the stock and bond market, which directly impacts the market value of the accounts upon which fees are earned.

Management continues to explore methods of increasing non-interest income. Continued expansion of fiduciary services, diversification of business lines, and expansion of fee-based services provided to bank customers
are among the areas under regular review.

NON-INTEREST EXPENSE

For the three months ended March 31, 2007, non-interest expenses were $2.8 million compared to $2.5 million for the three month period ended March 31,2006. The largest components of non-interest expense are
salaries and benefits, and occupancy expense. Through the three months ended March 31, 2007, salary and benefit expense was $1.5 million, compared to $1.4 million for the same period of 2006. In preparation for planned growth, the Bank has
hired new personnel in key revenue-producing areas of the Bank, which has resulted in this expected increase in salary and benefit expense. Occupancy expense was $458 thousand through the three months ended March 31, 2007 as compared to $430
thousand for the same period of 2006.

Other expenses include bank franchise taxes which totaled $46 thousand through three months of 2007
and 2006, expenses related to the Visa® program which were $123 thousand through three months of 2007 and $105 thousand through three months of 2006, telephone expenses which were $50 thousand for the current period and $48 thousand through
three months of 2006, and other operating expenses which totaled $603 thousand for the current period versus $514 thousand for the three months ended March 31, 2006. Telephone expenses include the cost of the Companys Customer Care Center
and data network communications.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

There have been no significant changes from the quantitative and qualitative disclosures made in the Companys Annual Report on Form 10-K for the year ended December 31, 2006.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

The Company, under the
supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and Treasurer, has evaluated the effectiveness of the design and operation of the Companys disclosure controls and
procedures pursuant to Rule 13a-15 of the Securities Exchange Act of 1934 as of the end of the period covered by this report. Based upon that evaluation, the Companys Chief Executive Officer and Treasurer concluded that the Companys
disclosure controls and procedures are operating effectively in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in the Companys periodic Securities and
Exchange Commission filings. No significant changes in the Companys internal control over financial reporting occurred during the Companys most recent fiscal quarter that have materially affected, or are reasonably likely to materially
affect, the Companys internal control over financial reporting.



16



---

PART IIOTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

None.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

As of May 1, 2007, there were no
material changes to the risk factors previously disclosed in the Companys Annual Report on form 10-K for the fiscal year ended December 31, 2006.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

The
Company began a share repurchase program in August of 1999 and has continued the program into 2007. On May 4, 2006, an additional 100,000 shares were authorized for repurchase, bringing the combined total to 280,000 shares the Company has
authorized under the program.

The status of the Companys stock repurchase program is shown in the table below.

Issuer Purchases of Equity Securities



|               |  |                                |  |                            |       |                                                                               |       |                                                                             |       
|-------------- |  | ------------------------------ |  | -------------------------- | ----- | ----------------------------------------------------------------------------- | ----- | --------------------------------------------------------------------------- | ------
|               |  | Total Number ofSharesPurchased |  | Average PricePaid perShare |       | Total Number of SharesPurchased as Part ofPublicly Announced Plansor Programs |       | Maximum Number ofShares that May Yet BePurchased Under the Plansor Programs
|January, 2007  |  | 4,000                          |  | $                          | 14.83 |                                                                               | 4,000 |                                                                             | 92,928
|February, 2007 |  |                               |  |                            |      |                                                                               |      |                                                                             | 92,928
|March, 2007    |  |                               |  |                            |      |                                                                               |      |                                                                             | 92,928
|               |  |                                |  |                            |       |                                                                               |       |                                                                             |       
|Total          |  | 4,000                          |  | $                          | 14.83 |                                                                               | 4,000 |                                                                             |       
|               |  |                                |  |                            |       |                                                                               |       |                                                                             |       



|ITEM 3. | DEFAULT UPON SENIOR SECURITIES
|------- | ------------------------------

None to report.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

None to
report.



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

None to report.



17



---

|ITEM 6. | EXHIBITS
|------- | --------



|     |  |                                                                                                                       
|---- |  | ----------------------------------------------------------------------------------------------------------------------
|31.1 |  | Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|     | 
|31.2 |  | Certification Pursuant to 18 U.S.C Section 1350 as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 
|     | 
|32.1 |  | Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



18



---

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.



|            |  |                             |  |                                      
|----------- |  | --------------------------- |  | -------------------------------------
|            |  | Bay Banks of Virginia, Inc.
|            |  | (Registrant)               
|            |  |                            
|May 1, 2007 |  | By:                         |  | /s/ Austin L. Roberts, III           
|            |  |                             |  | Austin L. Roberts, III               
|            |  |                             |  | President and Chief Executive Officer
|            |  |                             |  | (Principal Executive Officer)        
|            |  |                            
|            |  | By:                         |  | /s/ Deborah M. Evans                 
|            |  |                             |  | Deborah M. Evans                     
|            |  |                             |  | Treasurer                            
|            |  |                             |  | (Principal Financial Officer)        



19