---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-K



---

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2006

Commission file no: 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, VIRGINIA 22482

(Address of principal executive offices) (Zip Code)

Registrants telephone number, including area code: 804.435.1171



---

Securities registered under Section 12(b) of the Exchange Act: None

Securities registered under Section 12(g) of the Exchange Act:

Common
Stock ($5.00 Par Value)

(Title of Class)



---

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.    YES ̈NO  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the
Act.    YES ̈NO  x

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    YES  x    NO ̈

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrants knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x

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).

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
Act).    YES ̈NO  x

The aggregate market value of voting stock held by non-affiliates of the registrant at June 30, 2006, based on the closing sale price of the registrants
common stock on June 29, 2006, was $34,968,223.

The number of shares outstanding of the registrants common stock as of March 22, 2007 was
2,370,727.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the registrants definitive Proxy Statement for its Annual Meeting of Shareholders to be held on May 21, 2006 are incorporated by reference into Part III of this Form 10-K.



---



---

BAY BANKS OF VIRGINIA

INDEX



|         |  |                                                                                                              |  |     
|-------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|         |  |                                                                                                              |  | Page
|         |  | PART I                                                                                                       |  |     
|Item 1:  |  | Business                                                                                                     |  | 3   
|Item 1A: |  | Risk Factors                                                                                                 |  | 8   
|Item 1B: |  | Unresolved Staff Comments                                                                                    |  | 9   
|Item 2:  |  | Properties                                                                                                   |  | 9   
|Item 3:  |  | Legal Proceedings                                                                                            |  | 9   
|Item 4:  |  | Submission of Matters to a Vote of Security Holders                                                          |  | 10  
|         |  |                                                                                                             
|         |  | PART II                                                                                                      |  |     
|         |  |                                                                                                             
|Item 5:  |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 10  
|Item 6:  |  | Selected Financial Data                                                                                      |  | 12  
|Item 7:  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 12  
|Item 7A: |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 24  
|Item 8:  |  | Financial Statements and Supplementary Data                                                                  |  | 25  
|Item 9:  |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 51  
|Item 9A: |  | Controls and Procedures                                                                                      |  | 51  
|Item 9B: |  | Other Information                                                                                            |  | 51  
|         |  |                                                                                                             
|         |  | PART III                                                                                                     |  |     
|         |  |                                                                                                             
|Item 10: |  | Directors, Executive Officers and Corporate Governance                                                       |  | 51  
|Item 11: |  | Executive Compensation                                                                                       |  | 51  
|Item 12: |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 51  
|Item 13: |  | Certain Relationships and Related Transactions, and Director Independence                                    |  | 52  
|Item 14: |  | Principal Accounting Fees and Services                                                                       |  | 52  
|         |  |                                                                                                             
|         |  | PART IV                                                                                                      |  |     
|         |  |                                                                                                             
|Item 15: |  | Exhibits, Financial Statement Schedules                                                                      |  | 53  



2



---

PART I



|ITEM 1: | BUSINESS
|------- | --------

GENERAL

Bay Banks of Virginia, Inc. (the Company) is a bank holding company that conducts substantially all of its operations through its subsidiaries, Bank of
Lancaster (the Bank) and Bay Trust Company (the Trust Company). Bay Banks of Virginia, Inc., was incorporated under the laws of the Commonwealth of Virginia on June 30, 1997, in connection with the holding company
reorganization of the Bank of Lancaster.

The Bank is a state-chartered bank and a member of the Federal Reserve System. The Bank services individual and
commercial customers, the majority of which are in the Northern Neck of Virginia, by providing a full range of banking and related financial services, including checking, savings, other depository services, commercial and industrial loans,
residential and commercial mortgages, home equity loans, consumer installment loans, investment brokerage services, insurance, credit cards, and online banking.

The Bank has two offices located in Kilmarnock, Virginia, and one office each in White Stone, Warsaw, Montross, Heathsville, and Callao, Virginia. A substantial amount of the Banks deposits are interest bearing, and the majority of
the Banks loan portfolio is secured by real estate. Deposits of the Bank are insured by the Deposit Insurance Fund of the Federal Deposit Insurance Corporation (the FDIC). The Bank opened for business in 1930 and has partnered with
the community to ensure responsible growth and development since that time.

In August of 1999, Bay Banks of Virginia formed Bay Trust Company. This
subsidiary of the Company was created to purchase and manage the assets of the trust department of the Bank of Lancaster. The sale and transfer of assets from the Bank to the Trust Company was completed as of the close of business on December 31,
1999. As of January 1, 2000, the Bank of Lancaster no longer owned or managed the trust function, and thereby no longer receives an income stream from the trust department. Income generated by the Trust Company is consolidated with the Banks
income and the Companys income for the purposes of the Companys consolidated financial statements. The Trust Company opened for business on January 1, 2000, in its permanent location on Main Street in Kilmarnock, Virginia.

The Companys marketplace is situated on the Northern Neck peninsula of Virginia, plus Middlesex County. The Northern Neck includes the
counties of Lancaster, Northumberland, Richmond, and Westmoreland. The Companys primary trading area is dominated by smaller, retired households with relatively high per capita incomes. Growth in households, employment, and retail sales is
moderate but the local economic conditions are stable as growth has been positive for several years. Health care, tourism, and related services are the major employment sectors in the Northern Neck.

The Company had total assets of $309.7 million, deposits of $251.6 million, and shareholders equity of $26.4 million as of December 31, 2006.

Through the Bank of Lancaster and Bay Trust Company, Bay Banks of Virginia provides a wide range of services to its customers in its market area. These services are
summarized as follows.

Real Estate Lending. The Banks real estate loan portfolio is the largest segment of the loan portfolio. The majority
of the Banks real estate loans are adjustable rate mortgages on one-to-four family residential properties. These mortgages are underwritten and documented within the guidelines of the regulations of the Board of Governors of the Federal
Reserve System (the Federal Reserve). The Bank underwrites mainly adjustable rate mortgages as the marketplace allows. Home equity lines of credit are also offered. Construction loans with a twelve-month term are another component of the
Banks portfolio. Underwritten at 80% loan to value, and to qualified builders and individuals, these loans are disbursed as construction progresses and verified by Bank inspection. The Bank also offers commercial loans that are secured by real
estate. These loans are typically written at 80% loan to value and either vary with the prime rate of interest, or adjust in one, three, or five year terms.

The Company also offers secondary market loan origination. Through the Bank, customers may apply for a home mortgage that will be underwritten in accordance with the guidelines of either the Federal Home Loan Mortgage Corporation
(FHLMC) or the Federal National Mortgage Corporation (FNMA). These loans are then sold into the secondary market or to FNMA on a loan-by-loan basis. The Bank retains servicing on loans sold to FNMA, and continues to earn a
portion of interest income over the life of the loan. The Bank earns origination fees through offering this service. Customers, upon approval, receive a fixed or adjustable rate of interest with amortization terms up to 30 years. Since these loans
are sold into the secondary market, the Company earns no future interest income, nor does it incur any interest rate or re-pricing risk.



3



---

Consumer Lending. In an effort to offer a full range of services, the Banks consumer lending includes
automobile and boat financing, home improvement loans, and unsecured personal loans. These loans historically entail greater risk than loans secured by real estate, but also offer a higher return.

Commercial Lending. Commercial lending activities include small business loans, asset based loans, and other secured and unsecured loans and lines of credit.
Commercial lending may entail greater risk than residential mortgage lending, and is therefore underwritten with strict risk management standards. Among the criteria for determining the borrowers ability to repay is a cash flow analysis of the
business and business collateral.

Business Development. The Bank offers several services to commercial customers. These services include analysis
checking, cash management deposit accounts, wire services, direct deposit payroll service, online banking, telephone banking, and a full line of commercial lending options. The Bank also offers Small Business Administration loan products to include
the 504 Program, which provides long term funding for commercial real estate and long-lived equipment. This allows commercial customers to apply for favorable rate loans for the development of business opportunities, while providing the Bank with a
partial guarantee of the outstanding loan balance.

Bay Services Company, Inc. The Bank has one wholly owned subsidiary, Bay Services Company, Inc.,
a Virginia corporation organized in 1994 (Bay Services). Bay Services owns an interest in a land title insurance agency, Bankers Title of Fredericksburg, and an investment and insurance services company, Bankers Investment Group. Bankers
Title of Fredericksburg sells title insurance to mortgage loan customers, including customers of the Bank of Lancaster and the other financial institutions that have an ownership interest in the agency. Bankers Investment Group provides the
Banks non-deposit products department with insurance and investment products for marketing within the Banks primary marketing area.

Bay
Trust Company. The Trust Company offers a broad range of investment services as well as traditional trust and related fiduciary services. Included are estate planning and settlement, revocable and irrevocable living trusts, testamentary trusts,
custodial accounts, investment management accounts, and managed, as well as self-directed rollover Individual Retirement Accounts.

COMPETITION

The Companys marketplace is highly competitive. The Company is subject to competition from a variety of commercial banks and financial service
companies, large national and regional financial institutions, large regional credit unions, mortgage companies, consumer finance companies, mutual funds and insurance companies. Competition for loans and deposits is affected by numerous factors,
including interest rates and institutional reputation.

SUPERVISION AND REGULATION

Bank holding companies and banks are regulated under both federal and state law. The Company is subject to regulation by the Federal Reserve. Under the Bank Holding Company Act of 1956, the Federal Reserve exercises
supervisory responsibility for any non-bank acquisition, merger or consolidation. In addition, the Bank Holding Company Act limits the activities of a bank holding company and its subsidiaries to that of banking, managing or controlling banks, or
any other activity that is closely related to banking. In addition, the Company is registered under the bank holding company laws of Virginia, and as such is subject to regulation and supervision by the Virginia State Corporation Commissions
Bureau of Financial Institutions.

The following description summarizes the significant state and Federal laws to which the Company and the Bank are
subject. To the extent statutory or regulatory provisions or proposals are set forth the description is qualified in its entirety by reference to the particular statutory or regulatory provisions or proposals.

The Bank is supervised and regularly examined by the Federal Reserve and the Virginia State Corporation Commissions Bureau of Financial Institutions. These on-site
examinations verify compliance with regulations governing corporate practices, capitalization, and safety and soundness. Further, the Bank is subject to the requirements of the Community Reinvestment Act (the CRA). The CRA requires
financial institutions to meet the credit needs of the local community, including low to moderate-income needs. Compliance with the CRA is monitored through regular examination by the Federal Reserve.



4



---

Federal Reserve regulations permit bank holding companies to engage in non-banking activities closely related to banking
or to managing or controlling banks. These activities include the making or servicing of loans, performing certain data processing services, and certain leasing and insurance agency activities.

The Company owns 100% of the stock of the Bank of Lancaster. The Bank is prohibited by the Federal Reserve from holding or purchasing its own shares except in limited
circumstances. Further, the Bank is subject to certain requirements as imposed by state banking statutes and regulations. The Bank is limited by the Federal Reserve regarding what dividends it can pay the Company. Any dividend in excess of the total
of the Banks net profit for that year plus retained earnings from the prior two years must be approved by the proper regulatory agencies. Further, under the Federal Deposit Insurance Corporation Improvement Act of 1991 (the
FDICIA), insured depository institutions are prohibited from making capital distributions, if, after making such distributions, the institution would become undercapitalized as defined by regulation. Based upon the
Banks current financial position, it is not anticipated that this statute will impact the continued operation of the Bank.

As a bank holding
company, Bay Banks of Virginia is required to file with the Federal Reserve an annual report and such additional information as it may require pursuant to the Bank Holding Company Act. The Federal Reserve may also conduct examinations of the Company
and any or all of its subsidiaries.

CAPITAL REQUIREMENTS

The Federal Reserve, the Office of the Comptroller of the Currency and the FDIC have issued substantially similar risk-based and leverage capital guidelines applicable to banking organizations. In addition, those regulatory agencies may
from time to time require that a banking organization maintain capital above the minimum levels because of its financial condition or actual or anticipated growth. Under the risk-based capital requirements of these federal bank regulatory agencies,
the Company and the Bank are required to maintain a minimum ratio of total capital to risk-weighted assets of 8%. At least half of the total capital is required to be Tier 1 capital, which consists principally of common and certain
qualifying preferred shareholders equity, less certain intangibles and other adjustments. The remainder (Tier 2 capital) consists of a limited amount of subordinated and other qualifying debt (including certain hybrid capital
instruments) and a limited amount of the general loan loss allowance. The Tier 1 and total capital to risk-weighted asset ratios of the Company as of December 31, 2006 were 10.5% and 11.4%, respectively.

In addition, each of the federal regulatory agencies has established a minimum leverage capital ratio (Tier 1 capital to average risk-weighted assets) (Tier 1
leverage ratio). These guidelines provide for a minimum Tier 1 leverage ratio of 4% for banks and bank holding companies that meet certain specified criteria, including that they have the highest regulatory examination rating and are not
contemplating significant growth or expansion. The Tier 1 leverage ratio of the Company as of December 31, 2006, was 8.1%, which is well above the minimum requirement. The guidelines also provide that banking organizations that are experiencing
internal growth or making acquisitions will be expected to maintain strong capital positions substantially above the minimum supervisory levels, without significant reliance on intangible assets.

DEPOSIT INSURANCE

The FDIC insures the deposits of the Bank up to
the limits set forth under applicable law. On February 15, 2006, federal legislation to reform federal deposit insurance was enacted. The new law merged the old Bank Insurance Fund and Savings Association Insurance Fund into the single Deposit
Insurance Fund (the DIF), increased deposit insurance coverage for IRAs to $250,000, provides for the further increase of deposit insurance on all accounts by indexing the coverage to the rate of inflation, authorizes the FDIC to set the
reserve ratio of the DIF at a level between 1.15% and 1.50%, and permits the FDIC to establish assessments to be paid by insured banks to maintain the minimum ratios.

On November 2, 2006, the FDIC adopted final regulations establishing a risk-based assessment system that is intended to more closely tie each banks deposit insurance assessments to the risk it poses to the DIF.
Under the new risk-based assessment system, which became effective in the beginning of 2007, the FDIC will evaluate each banks risk based on three primary factors: (1) its supervisory rating, (2) its financial rations, and
(3) its long-term debt issuer rating, if the bank has one. The new rates for most banks will vary between five and seven cents for every $100 of domestic deposits.



5



---

Applied to the Banks assessment base of approximately $248 million, these new regulations translate to an annual
deposit premium estimated between $124,000 and $173,600. Most banks, including Bank of Lancaster, have not been required to pay any deposit insurance premiums since 1995. As part of the reform, Congress provided credits to institutions that paid
high premiums in the past to bolster the FDICs insurance reserves. As a result, according to the FDIC, the majority of banks will have assessments credits to initially offset all of their premiums in 2007. The preliminary assessment credit for
the Bank was calculated at $196,962. The assessment credit will be recognized on a go-forward basis to reduce future deposit premiums. Accordingly, the Company expects the reinstitution of deposit premiums by the FDIC will not have a material effect
on the Companys financial condition, results of operations or cash flows in 2007. However, the level of annual deposit premiums is dependent on the amount of the Banks deposit assessment base. Therefore, assuming the deposit base grows
to approximately $273 million in 2008 and 2009, the annual deposit premiums will result in higher general and administrative expenses of $5,000 to $60,000 in 2008, and $136,500 to $191,100 in 2009.

SAFETY AND SOUNDNESS REGULATIONS

The FDIC has adopted guidelines
that establish standards for safety and soundness of banks. They are designed to identify potential safety and soundness problems and ensure that banks address those concerns before they pose a risk to the deposit insurance fund. If the FDIC
determines that an institution fails to meet any of these standards, the agency can require the institution to prepare and submit a plan to come into compliance. If the agency determines that the plan is unacceptable or is not implemented, the
agency must, by order, require the institution to correct the deficiency. The federal banking agencies have broad powers under current federal law to make prompt corrective action to resolve problems of insured depository institutions. The extent of
these powers depends upon whether the institution in question is considered well capitalized, adequately capitalized, under capitalized, significantly under capitalized, or critically
undercapitalized. All such terms are defined under uniform regulation defining such capital levels issued by each of the federal banking agencies. The Bank is considered well capitalized.

The FDIC also has safety and soundness regulations and accompanying guidelines on asset quality and earnings standards. The guidelines provide six standards for
establishing and maintaining a system to identify problem assets and prevent those assets from deteriorating. The guidelines also provide standards for evaluating and monitoring earnings and for ensuring that earnings are sufficient to maintain
adequate capital and reserves. If an institution fails to comply with a safety and soundness standard, the agency may require the institution to submit and implement an acceptable compliance plan, or face enforcement action.

THE GRAMM-LEACH BLILEY ACT OF 1999

The Gramm-Leach-Bliley Act of
1999 (GLBA) was signed into law on November 12, 1999. The main purpose of GLBA is to permit greater affiliations within the financial services industry, primarily banking, securities and insurance. The provisions of GLBA that are
believed to be of most significance to the Company are discussed below.

GLBA repealed sections 20 and 32 of the Glass-Steagall Act, which separated
commercial banking from investment banking, and substantially amends the Bank Holding Company Act, which prior to GLBA limited the ability of bank holding companies to engage in the securities and insurance businesses. To achieve this purpose, GLBA
created a new type of company, the financial holding company. A financial holding company may engage in or acquire companies that engage in a broad range of financial services, including



| |  |  | securities activities such as underwriting, dealing, brokerage, investment and merchant banking; and
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | insurance underwriting, sales and brokerage activities.
| | - |  | -------------------------------------------------------

A bank holding company may elect to become a financial holding company only if all of its depository institution subsidiaries are well-capitalized, well-managed and have at least a satisfactory CRA rating. While the Bank meets these
criteria, the Company has not elected to be treated as a financial holding company.



6



---

GLBA established a system of functional regulation under which the federal banking agencies regulate the banking
activities of financial holding companies and banks financial subsidiaries, the Securities and Exchange Commission (SEC) regulates their securities activities, and state insurance regulators will regulate their insurance
activities.

GLBA and certain regulations issued by federal banking agencies also provide protection against the transfer and use by financial institutions
of consumers nonpublic personal information. A financial institution must provide to its customers, at the beginning of the customer relationship and annually thereafter, the institutions policies and procedures regarding the handling of
customers nonpublic personal financial information. The privacy provisions generally prohibit a financial institution from providing a customers personal financial information to unaffiliated third parties unless the institution
discloses to the customer that the information may be so provided and the customer is given the opportunity to opt out of such disclosure.

Neither the
provisions of GLBA nor the Acts implementing regulations have had a material impact on the Companys or the Banks regulatory capital ratios (as discussed above) or ability to continue to operate in a safe and sound manner.

USA PATRIOT ACT OF 2001

In October, 2001, the USA
Patriot Act of 2001 was enacted in response to the terrorist attacks in New York, Pennsylvania and Northern Virginia, which occurred on September 11, 2001. The Patriot Act is intended to strengthen U.S. law enforcements and the
intelligence communities abilities to work cohesively to combat terrorism on a variety of fronts. The continuing and potential impact of the USA Patriot Act and related regulations and policies on financial institutions of all kinds is
significant and wide ranging. The USA Patriot Act contains sweeping anti-money laundering and financial transparency laws, and imposes various regulations, including standards for verifying client identification at account opening, and rules to
promote cooperation among financial institutions, regulators and law enforcement entities in identifying parties that may be involved in terrorism or money laundering.

CHECK 21

On October 28, 2003, President Bush signed into
law the Check Clearing for the 21stCentury Act, also known as Check 21. Check 21 gives substitute
checks, such as a digital image of a check, and copies made from that image, the same legal standing as the original paper check. Some of the major provisions of Check 21 include:



| |  |  | allowing check truncation without making it mandatory;
| | - |  | ------------------------------------------------------



| |  |  | demanding that every financial institution communicate to accountholders in writing a description of its substitute check processing program and their rights under
the law;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | legalizing substitutions for and replacements of paper checks without agreement from consumers;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | retaining the previously mandated electronic collection and return of checks between financial institutions only when individual agreements are in place;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | requiring that when accountholders request verification, financial institutions produce the original check (or a copy that accurately represents the original) and
demonstrate that the account debit was accurate and valid; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | requiring recrediting of funds to an individuals account on the next business day after a consumer proves that the financial institution has erred.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------

This legislation will likely affect bank capital spending as many financial institutions assess whether technological or operational
changes are necessary to stay competitive and take advantage of the new opportunities presented by Check 21.



7



---

REPORTING OBLIGATIONS UNDER SECURITIES LAWS

The Company is subject to the periodic reporting requirements of the Securities Exchange Act of 1934, as amended (the Exchange Act), including the filing of annual, quarterly and other reports with the
SEC. As an Exchange Act reporting company, the Company is directly affected by the Sarbanes-Oxley Act of 2002 and regulations promulgated there under by the SEC, which are aimed at improving corporate governance and reporting procedures. The Company
is complying with the rules and regulations implemented pursuant to the Sarbanes-Oxley Act and intends to comply with any applicable rules and regulations implemented in the future.



|ITEM 1A: | RISK FACTORS
|-------- | ------------

The Companys financial performance and stock
price can be subject to a variety of risks. Following are descriptions of some of the risks management has identified.

General and local economic
conditions can have an effect on the Companys profitability.

If an economic downturn has a negative impact on household or corporate income
levels, it could lead to decreased demand for either loan or deposit products and could increase the possibility of some customers failure to pay interest or principal on their loans.

Various regulations and statutes affect the Companys ability to take certain actions.

The Company operates in a highly regulated industry and is subject to examination, supervision, and comprehensive regulation by several regulatory agencies. Compliance with these regulations is costly and restricts
activities such as payment of dividends, mergers and acquisitions, investments, loans, interest rates charged, interest rates paid, and locations of offices. The Company is also required to maintain adequate capital. The laws and regulations
applicable to the banking industry can change at any time, and it is difficult to predict their effects on profitability.

Concentration of credit
exposure to residential real estate can cause the Companys profitability to be sensitive to changes in this market.

If the local residential real
estate market were to experience a downturn, the Companys ability to generate new loans could be effected. Also, if these borrowers become less able to perform the obligations of their mortgage agreements, earnings could be negatively
impacted.

Changes in the financial services industry can change the environment in which the Company competes.

In addition to the challenge of competing against other banks in attracting and retaining customers for traditional banking services, competitors also include companies
who offer services that banks have not been able or allowed to offer their customers in the past. This environment is primarily a result of changes in regulation and consolidation among financial services providers.

Operational risk exposure is common to all companies.

This includes
reputational risk, legal and compliance risk, risk of fraud or theft by employees or outsiders, unauthorized transactions by employees, and operational errors, including clerical or record-keeping errors or those resulting from faulty or disabled
computer or communications systems.

The Company may also be subject to disruptions of its operating systems arising from events that are wholly or
partially beyond its control (e.g. computer viruses or electrical or telecommunications outages), which may give rise to disruption of service to customers and to financial loss or liability. There is also the risk that the Companys (or its
suppliers) business continuity plans and data security systems prove inadequate.

Changes in interest rates can affect the Companys income
and cash flows.

The difference between the interest rates earned on such assets as loans and investments and the interest rates paid on such
liabilities as deposits and borrowings determine, to a great extent, the Companys levels of income and cash flow. These rates are sensitive to many factors that are beyond the Companys control, including general economic conditions and
the policies of various governmental and regulatory agencies (in particular, the Federal Reserve Bank). Changes in monetary policy, including changes in interest rates, will influence the origination of loans, the prepayment speeds of loans, the
purchase of investments, the generation of deposits, the rates received on loans and investment securities, and the rates paid on deposits or other sources of funding. The impact of these changes can be magnified if the Company does not effectively
manage the relative sensitivity of its assets and liabilities to changes in market interest rates.



8



---

Changes in accounting standards can impact reported earnings.

Accounting standard setters, including the Financial Accounting Standards Board (FASB), the Public Company Accounting Oversight Board (PCAOB), the
SEC, and other regulatory bodies, periodically change the financial accounting and reporting standards that govern the preparation of the Companys financial statements. These changes can be difficult to predict and can materially effect how
the Company records and reports its financial condition and results of operations.

The use of estimates is required in the preparation of the
Companys financial statements.

Accounting principles generally accepted in the United States of America require management to make significant
estimates, the largest of which is the allowance for loan losses. The Company cannot provide complete assurance that these estimates will not significantly change or that losses will not occur if the provided allowance(s) is not adequate. See the
Critical Accounting Policies section in Item 7.

The Companys stock is traded over the counter, which causes it to have less
liquidity.

The trading volume of the Companys stock is low relative to larger companies. Management cannot predict the effect, if any, the
availability of shares of our common stock in the market will have on its market price. The Company can give no assurance that sales of substantial amounts of its common stock in the market would not cause the price of its common stock to decline.
The market price of the Companys common stock may fluctuate, and this may be unrelated to its financial performance. General market price declines, overall market volatility, or financial services industry price declines could adversely affect
the market price of the Companys common stock.



|ITEM 1B: | UNRESOLVED STAFF COMMENTS
|-------- | -------------------------

None.



|ITEM 2: | PROPERTIES
|------- | ----------

The Company, through its subsidiaries, owns or leases
buildings that are used in the normal course of business. The main office is located at 100 South Main Street, Kilmarnock, Virginia, in a building owned by the Company. The Companys subsidiaries own or lease various other offices in the
counties or towns in which they operate.

Unless otherwise noted, the properties listed below are owned by the Company and its subsidiaries as of
December 31, 2006.



|                        |  |                                                   
|----------------------- |  | --------------------------------------------------
|Corporate Headquarters: |  | 100 South Main Street, Kilmarnock, Virginia       
|                        | 
|Bank of Lancaster:      |  | 100 South Main Street, Kilmarnock, Virginia       
|                        |  | 708 Rappahannock Drive, White Stone, Virginia     
|                        |  | 432 North Main Street, Kilmarnock, Virginia       
|                        |  | 4935 Richmond Road, Warsaw, Virginia              
|                        |  | 15648 Kings Highway, Montross, Virginia           
|                        |  | 6941 Northumberland Highway, Heathsville, Virginia
|                        |  | 18 Sandy Street, Callao, Virginia                 
|                        |  | 23 West Church Street, Kilmarnock, Virginia       
|                        | 
|Bay Trust Company:      |  | 1 North Main Street, Kilmarnock, Virginia         
|                        |  | 15648 Kings Highway, Montross, Virginia           



|ITEM 3: | LEGAL PROCEEDINGS
|------- | -----------------

In the ordinary course of its operations, the
Company is a party to various legal proceedings. Based upon information currently available, management believes that such legal proceedings, in the aggregate, will not have a material adverse effect on the business, financial condition, or results
of operations of the Company.



9



---

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

There were no
matters submitted to a vote of security holders during the fourth quarter of the year-ended December 31, 2006.

PART II



|ITEM 5: | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ------------------------------------------------------------------------------------------------------------

The Companys common stock trades on the OTC Bulletin Board under the symbol BAYK and transactions generally involve a small number of shares. There were
2,374,727 shares of the Companys stock outstanding at the close of business on December 31, 2006, which were held by 721 shareholders of record.

The following table summarizes the high and low closing sales prices and dividends declared for the two years ended December 31, 2006.



|               |      |               |       |                    |      |       |     |   |       |  |      |       |  |   |       |  |   |      
|-------------- | ---- | ------------- | ----- | ------------------ | ---- | ----- | --- | - | ----- |  | ---- | ----- |  | - | ----- |  | - | -----
|               |      | Market Values |       | Declared Dividends
|               | 2006 |               | 2005  |                    |      |       |    
|               | High |               | Low   |                    | High |       | Low |   | 2006  |  | 2005
|First Quarter  |      | $             | 15.00 |                    | $    | 13.35 |     | $ | 15.75 |  | $    | 14.85 |  | $ | 0.16  |  | $ | 0.155
|Second Quarter |      |               | 15.40 |                    |      | 13.40 |     |   | 16.00 |  |      | 14.35 |  |   | 0.16  |  |   | 0.155
|Third Quarter  |      |               | 14.75 |                    |      | 13.60 |     |   | 15.75 |  |      | 14.60 |  |   | 0.16  |  |   | 0.155
|Fourth Quarter |      |               | 15.23 |                    |      | 14.00 |     |   | 15.00 |  |      | 14.00 |  |   | 0.165 |  |   | 0.16 

A discussion of certain restrictions and limitations on the ability of the Bank to pay dividends to the Company
and the ability of the Company to pay dividends on its common stock, is set forth in Part I, Business, of this Form 10-K under the heading Supervision and Regulation.

The dividend amount on the Companys common stock is established by the Board of Directors on a quarterly basis with dividends paid on a quarterly basis. In making its decision on the payment of dividends on the
Companys common stock, the Board considers operating results, financial condition, capital adequacy, regulatory requirements, shareholder return, and other factors.

Stock Performance Graph

The graph and table below compares the cumulative total shareholder return on the
Companys common stock with the cumulative total return on the NASDAQ Stock Market Composite Index, and a peer group index (the  Bay Banks of Virginia Custom Peer Group Index) that includes financial institutions from the SNL
Securities Mid-Atlantic less than $500 million in total assets Bank Index (the SNL Index), for the five year period ended December 31, 2006, assuming that an investment of $100 was made on December 31, 2001 and dividends were
reinvested. The SNL Index is a published industry index providing a market capitalization weighted measure of the total return of financial institutions with total assets below $500 million. The SNL Index is comprised only of those financial
institutions that trade on the NASDAQ stock markets and on the American Stock Exchange. The Mid-Atlantic Bank Peer Group Index contains all of the banks in the SNL Index and also includes financial institutions (from Delaware; Maryland; New Jersey;
New York; Pennsylvania; and Washington D.C.) that have less than $500 million in total assets that trade on the OTC Bulletin Board and the Pink Sheets, an electronic quotation system established by Pink Sheets LLC. The comparisons in the graph below
are based upon historical data and are not indicative of, nor intended to forecast, future performance of the Companys stock.



10



---

Total Return Performance

Bay Banks of Virginia, Inc.

LOGO



|                                         |  |               |  |          |  |          |  |          |  |          |  |         
|---------------------------------------- |  | ------------- |  | -------- |  | -------- |  | -------- |  | -------- |  | --------
|                                         |  | Period Ending
|Index                                    |  | 12/31/01      |  | 12/31/02 |  | 12/31/03 |  | 12/31/04 |  | 12/31/05 |  | 12/31/06
|Bay Banks of Virginia, Inc.              |  | 100.00        |  | 95.55    |  | 100.65   |  | 98.45    |  | 102.26   |  | 108.74  
|NASDAQ Composite                         |  | 100.00        |  | 68.76    |  | 103.67   |  | 113.16   |  | 115.57   |  | 127.58  
|Bay Banks of Virginia Custom Peer Group* |  | 100.00        |  | 113.80   |  | 178.66   |  | 208.48   |  | 216.25   |  | 221.40  

---

|* | Bay Banks Custom Peer Group consists of 125 Mid-Atlantic Banks with Assets <$500 million
|- | ----------------------------------------------------------------------------------------

The Company began a share repurchase program in August of 1999 and has continued the program into 2005. The combined plans authorize the repurchase of 180,000 shares.



|               |  |                                |  |                            |       |                                                                                |       |                                                                              |       
|-------------- |  | ------------------------------ |  | -------------------------- | ----- | ------------------------------------------------------------------------------ | ----- | ---------------------------------------------------------------------------- | ------
|               |  | Total Numberof SharesPurchased |  | AveragePrice Paidper Share |       | Total Number of Shares Purchasedas Part of Publicly AnnouncedPlans or Programs |       | Maximum Number of Sharesthat May Yet
Be PurchasedUnder the Plans or Programs
|October, 2006  |  | 1,000                          |  | $                          | 14.20 |                                                                                | 1,000 |                                                                              | 99,928
|November, 2006 |  |                               |  |                            |      |                                                                                |      |                                                                              | 99,928
|December, 2006 |  | 3,000                          |  |                            | 14.53 |                                                                                | 3,000 |                                                                              | 96,928
|               |  |                                |  |                            |       |                                                                                |       |                                                                              |       
|Total          |  | 4,000                          |  | $                          | 14.45 |                                                                                | 4,000 |                                                                              |       
|               |  |                                |  |                            |       |                                                                                |       |                                                                              |       



11



---

|ITEM 6: | SELECTED FINANCIAL DATA
|------- | -----------------------



|                                                                       |  |      |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|---------------------------------------------------------------------- |  | ---- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | - |  | ---- | --------- | - |  | - | --------- | -
|Selected Financial Data                                                |  |      |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|                                                                       |  |      |           |   |     
|Years Ended December 31, (Dollars in Thousands, except per share data) |  | 2006 |           |   | 2005 |   |           | 2004 |  |   | 2003      |   |  | 2002 |          
|FINANCIAL CONDITION                                                    |  |      |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total Assets                                                           |  | $    | 309,693   |   |      | $ | 301,821   |      |  | $ | 303,470   |   |  | $    | 290,711   |   |  | $ | 263,060   |  
|Total Loans, net of allowance                                          |  |      | 243,373   |   |      |   | 229,656   |      |  |   | 213,350   |   |  |      | 188,451   |   |  |   | 168,442   |  
|Total Deposits                                                         |  |      | 251,648   |   |      |   | 258,787   |      |  |   | 261,946   |   |  |      | 257,083   |   |  |   | 231,516   |  
|Shareholders Equity                                                   |  |      | 26,368    |   |      |   | 26,613    |      |  |   | 25,820    |   |  |      | 25,078    |   |  |   | 24,757    |  
|Average Assets                                                         |  |      | 305,971   |   |      |   | 304,722   |      |  |   | 298,825   |   |  |      | 278,887   |   |  |   | 252,001   |  
|Average Loans, net of allowance                                        |  |      | 239,374   |   |      |   | 223,941   |      |  |   | 203,509   |   |  |      | 172,923   |   |  |   | 166,313   |  
|Average Deposits                                                       |  |      | 253,898   |   |      |   | 262,595   |      |  |   | 261,782   |   |  |      | 245,799   |   |  |   | 229,379   |  
|Average Equity                                                         |  |      | 26,531    |   |      |   | 26,332    |      |  |   | 25,521    |   |  |      | 25,420    |   |  |   | 23,687    |  
|Average basic shares outstanding                                       |  |      | 2,370,901 |   |      |   | 2,367,834 |      |  |   | 2,337,788 |   |  |      | 2,313,596 |   |  |   | 2,301,364 |  
|Average diluted shares outstanding                                     |  |      | 2,375,339 |   |      |   | 2,378,324 |      |  |   | 2,356,598 |   |  |      | 2,338,481 |   |  |   | 2,309,959 |  
|                                                                       |  |      |           |   |     
|RESULTS OF OPERATIONS                                                  |  |      |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Interest Income                                                        |  | $    | 18,250    |   |      | $ | 16,238    |      |  | $ | 14,085    |   |  | $    | 13,329    |   |  | $ | 14,144    |  
|Interest Expense                                                       |  |      | 7,462     |   |      |   | 5,129     |      |  |   | 4,310     |   |  |      | 4,766     |   |  |   | 5,391     |  
|Net Interest Income                                                    |  |      | 10,788    |   |      |   | 11,109    |      |  |   | 9,775     |   |  |      | 8,563     |   |  |   | 8,753     |  
|Provision for Loan Losses                                              |  |      | 125       |   |      |   | 559       |      |  |   | 300       |   |  |      | 312       |   |  |   | 471       |  
|Net Interest Income after Provision                                    |  |      | 10,663    |   |      |   | 10,550    |      |  |   | 9,475     |   |  |      | 8,251     |   |  |   | 8,282     |  
|Gain/(Loss) on Sales of Investments                                    |  |      | 25        |   |      |   | (4        | )    |  |   | 246       |   |  |      | 371       |   |  |   | 3         |  
|Noninterest Income net of Securities Gains                             |  |      | 3,088     |   |      |   | 2,744     |      |  |   | 2,544     |   |  |      | 2,589     |   |  |   | 2,088     |  
|Noninterest Expense                                                    |  |      | 10,575    |   |      |   | 9,785     |      |  |   | 9,323     |   |  |      | 8,536     |   |  |   | 7,203     |  
|Income Before Taxes                                                    |  |      | 3,201     |   |      |   | 3,505     |      |  |   | 2,941     |   |  |      | 2,675     |   |  |   | 3,170     |  
|Income Taxes                                                           |  |      | 872       |   |      |   | 959       |      |  |   | 760       |   |  |      | 661       |   |  |   | 869       |  
|Net Income                                                             |  | $    | 2,329     |   |      | $ | 2,547     |      |  | $ | 2,181     |   |  | $    | 2,013     |   |  | $ | 2,301     |  
|                                                                       |  |      |           |   |     
|PER SHARE DATA                                                         |  |      |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Basic Earnings per share (EPS)                                         |  | $    | 0.98      |   |      | $ | 1.08      |      |  | $ | 0.93      |   |  | $    | 0.87      |   |  | $ | 1.00      |  
|Diluted Earnings per share (EPS)                                       |  |      | 0.98      |   |      |   | 1.07      |      |  |   | 0.93      |   |  |      | 0.86      |   |  |   | 0.99      |  
|Cash Dividends per share                                               |  |      | 0.645     |   |      |   | 0.625     |      |  |   | 0.605     |   |  |      | 0.57      |   |  |   | 0.50      |  
|Book Value per share                                                   |  |      | 11.10     |   |      |   | 11.15     |      |  |   | 10.97     |   |  |      | 10.78     |   |  |   | 10.73     |  
|                                                                       |  |      |           |   |     
|RATIOS                                                                 |  |      |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total Capital to Risk Weighted Assets                                  |  |      | 11.4      | % |      |   | 11.2      | %    |  |   | 11.2      | % |  |      | 12.1      | % |  |   | 12.5      | %
|Tier 1 Capital to Risk Weighted Assets                                 |  |      | 10.5      | % |      |   | 10.3      | %    |  |   | 10.3      | % |  |      | 11.1      | % |  |   | 11.5      | %
|Leverage Ratio                                                         |  |      | 8.1       | % |      |   | 7.9       | %    |  |   | 7.4       | % |  |      | 7.3       | % |  |   | 7.9       | %
|Return on Average Assets                                               |  |      | 0.8       | % |      |   | 0.8       | %    |  |   | 0.7       | % |  |      | 0.7       | % |  |   | 0.9       | %
|Return on Average Equity                                               |  |      | 8.8       | % |      |   | 9.7       | %    |  |   | 8.5       | % |  |      | 7.9       | % |  |   | 9.7       | %
|Loan Loss Reserve to Loans                                             |  |      | 0.9       | % |      |   | 0.9       | %    |  |   | 0.9       | % |  |      | 1.0       | % |  |   | 1.0       | %
|Dividends paid as a percent of Net Income                              |  |      | 65.6      | % |      |   | 58.1      | %    |  |   | 64.8      | % |  |      | 65.5      | % |  |   | 50.0      | %
|Average Equity as a percent of Average Assets                          |  |      | 8.7       | % |      |   | 8.6       | %    |  |   | 8.5       | % |  |      | 9.1       | % |  |   | 9.4       | %



|ITEM 7: | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion provides information about the major components of the results of operations and financial condition, liquidity and capital resources of Bay Banks of Virginia, Inc., and its subsidiaries. This
discussion and analysis should be read in conjunction with the Consolidated Financial Statements and Notes to Consolidated Financial Statements presented in Item 8, Financial Statements and Supplementary Data, in this Form 10-K.



12



---

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.

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 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.

OVERVIEW

2006 Compared to 2005

Bay Banks of Virginia, Inc. recorded earnings for 2006 of $2,328,745, or $0.98 per basic share and $0.98 per diluted share, as compared to 2005 earnings of $2,546,585 and
$1.08 per basic share and $1.07 per diluted share. This is a decrease in net income of 8.6% as compared to 2005. Net interest income for 2006 decreased to $10,788,049, down 2.9 % as compared to $11,109,370 for 2005. Non-interest income for
2006, before net securities gains, was $3,087,580 as compared to 2005 non-interest income, before net securities losses, of $2,744,036, an increase of 12.5%. Non-interest expenses increased to $10,575,140, up 8.1% over 2005 non-interest expenses of
$9,785,359.

Performance as measured by the Companys return on average assets (ROA) was 0.8% for the year ended December 31, 2006
compared to 0.8% for 2005. Performance as measured by return on average equity (ROE) was 8.8% for the year ended December 31, 2006, compared to 9.7% for 2005.

2005 Compared to 2004

Bay Banks of Virginia, Inc. recorded earnings for 2005 of $2,546,585, or $1.08 per basic share
and $1.07 per diluted share, as compared to 2004 earnings of $2,181,360 and $0.93 per basic share and $0.93 per diluted share. This is an increase in net income of 16.7% as compared to 2004. Net interest income for 2005 increased to $11,109,370, up
13.6% as compared to $9,774,657 for 2004. Non-interest income for 2005, before net securities losses, was $2,744,036 as compared to 2004 non-interest income, before net securities gains, of $2,543,569, an increase of 7.8%. Non-interest expenses
increased to $9,785,359, up 4.9% over 2004 non-interest expenses of $9,322,862.

Performance as measured by the Companys ROA was 0.8% for the year
ended December 31, 2005 compared to 0.7% for 2004. Performance as measured by ROE was 9.7% for the year ended December 31, 2005, compared to 8.5% for 2004.



13



---

Return on Equity & Assets



|                                   |  |      |             |   |      |   |             |      |  |   |             |  
|---------------------------------- |  | ---- | ----------- | - | ---- | - | ----------- | ---- |  | - | ----------- | -
|Years Ended December 31,           |  | 2006 |             |   | 2005 |   |             | 2004 | 
|Net Income                         |  | $    | 2,328,745   |   |      | $ | 2,546,585   |      |  | $ | 2,181,360   |  
|Average Total Assets               |  | $    | 305,971,002 |   |      | $ | 304,722,476 |      |  | $ | 298,825,499 |  
|Return on Assets                   |  |      | 0.8         | % |      |   | 0.8         | %    |  |   | 0.7         | %
|Average Equity                     |  | $    | 26,531,452  |   |      | $ | 26,331,616  |      |  | $ | 25,521,263  |  
|Return on Equity                   |  |      | 8.8         | % |      |   | 9.7         | %    |  |   | 8.5         | %
|Dividends declared per share       |  | $    | 0.645       |   |      | $ | 0.625       |      |  | $ | 0.605       |  
|Average Shares Outstanding         |  |      | 2,370,901   |   |      |   | 2,367,834   |      |  |   | 2,337,788   |  
|Average Diluted Shares Outstanding |  |      | 2,375,339   |   |      |   | 2,378,324   |      |  |   | 2,356,598   |  
|Net Income per Share               |  | $    | 0.98        |   |      | $ | 1.08        |      |  | $ | 0.93        |  
|Net Income per Diluted Share       |  | $    | 0.98        |   |      | $ | 1.07        |      |  | $ | 0.93        |  
|Dividend Payout Ratio              |  |      | 65.7        | % |      |   | 58.1        | %    |  |   | 64.8        | %
|Average Equity to Assets Ratio     |  |      | 8.7         | % |      |   | 8.6         | %    |  |   | 8.5         | %

RESULTS OF OPERATIONS

Net Interest Income

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.

Net
interest income, on a fully tax equivalent basis, which reflects the tax benefits of nontaxable interest income, was $11.2 million in 2006, $11.5 million in 2005 and $10.2 million in 2004. This represents a decrease in net interest income of 2.9%
for 2006 as compared to 2005 and an increase of 12.9% for 2005 compared to 2004. The interest rate spread on average earning assets compared to liabilities was 3.35%, 3.65% and 3.37% for 2006, 2005, and 2004, respectively.

The Companys net interest margin decreased to 3.90% for 2006 as compared to 4.04% for 2005. The net interest margin was 3.67% for 2004. The yield on earning assets
increased to 6.51% for 2006 as compared to 5.85% and 5.22% for years 2005 and 2004, respectively. The cost of interest bearing liabilities increased to 3.16% for 2006 as compared to 2.20% and 1.85% for years 2005 and 2004, respectively. Average
earning assets increased 0.7% to $286.5 million for 2006 as compared to $284.3 million for 2005. Average earning assets were $277.5 million for 2004. Average interest bearing liabilities increased to $235.9 million at year-end 2006 as compared to
$233.3 million at year-end 2005. Average interest bearing liabilities were $233.5 million at year-end 2004.



14



---

Average Balances, Income and Expenses, Yields and Rates



|                                                |                 |      |                 |  |             |        |  |                 |   |                 |   |             |  |   |                 |  |                 |   |             |   |         |  |   |        |  |      |  
|----------------------------------------------- | --------------- | ---- | --------------- |  | ----------- | ------ |  | --------------- | - | --------------- | - | ----------- |  | - | --------------- |  | --------------- | - | ----------- | - | ------- |  | - | ------ |  | ---- | -
|(Fully taxable equivalent basis)                |                 |      |                 |  |             |        |  |                 |   |                 |   |             |  |   |                 |  |                 |   |             |   |        
|Years ended December 31, (Dollars in Thousands) |                 | 2006 |                 |  | 2005        |        |  | 2004            |  
|                                                | Average Balance |      | Income/ Expense |  | Yield/ Rate |        |  | Average Balance |   | Income/ Expense |   | Yield/ Rate |  |   | Average Balance |  | Income/ Expense |   | Yield/ Rate |  
|INTEREST EARNING ASSETS:                        |                 |      |                 |  |             |        |  |                 |   |                 |   |             |  |   |                 |  |                 |   |             |   |         |  |   |        |  |      |  
|Taxable Investments                             |                 | $    | 22,029          |  | $           | 1,043  |  | 4.73            | % |                 | $ | 31,201      |  | $ | 1,259           |  | 4.03            | % |             | $ | 37,903  |  | $ | 1,338  |  | 3.53 | %
|Tax-Exempt Investments (1)                      |                 |      | 19,835          |  |             | 1,145  |  | 5.77            | % |                 |   | 19,751      |  |   | 1,135           |  | 5.74            | % |             |   | 20,356  |  |   | 1,176  |  | 5.78 | %
|                                                |                 |      |                 |  |             |        |  |                 |   |                 |   |             |  |   |                 |  |                 |   |             |   |         |  |   |        |  |      |  
|Total Investments                               |                 |      | 41,864          |  |             | 2,188  |  | 5.23            | % |                 |   | 50,952      |  |   | 2,394           |  | 4.70            | % |             |   | 58,259  |  |   | 2,514  |  | 4.31 | %
|Gross Loans (2)                                 |                 |      | 241,668         |  |             | 16,315 |  | 6.75            | % |                 |   | 226,042     |  |   | 14,000          |  | 6.19            | % |             |   | 205,473 |  |   | 11,787 |  | 5.74 | %
|Interest-bearing Deposits                       |                 |      | 154             |  |             | 10     |  | 6.18            | % |                 |   | 118         |  |   | 5               |  | 4.26            | % |             |   | 123     |  |   | 2      |  | 1.42 | %
|Federal Funds Sold                              |                 |      | 2,807           |  |             | 128    |  | 4.55            | % |                 |   | 7,239       |  |   | 225             |  | 3.11            | % |             |   | 13,682  |  |   | 183    |  | 1.34 | %
|                                                |                 |      |                 |  |             |        |  |                 |   |                 |   |             |  |   |                 |  |                 |   |             |   |         |  |   |        |  |      |  
|Total Interest Earning Assets                   |                 | $    | 286,493         |  | $           | 18,641 |  | 6.51            | % |                 | $ | 284,351     |  | $ | 16,624          |  | 5.85            | % |             | $ | 277,537 |  | $ | 14,486 |  | 5.22 | %
|INTEREST-BEARING LIABILITIES:                   |                 |      |                 |  |             |        |  |                 |   |                 |   |             |  |   |                 |  |                 |   |             |   |         |  |   |        |  |      |  
|Savings Deposits                                |                 | $    | 58,324          |  | $           | 1,682  |  | 2.88            | % |                 | $ | 65,877      |  | $ | 1,395           |  | 2.12            | % |             | $ | 66,724  |  | $ | 1,031  |  | 1.55 | %
|NOW Deposits                                    |                 |      | 40,531          |  |             | 325    |  | 0.80            | % |                 |   | 47,638      |  |   | 272             |  | 0.57            | % |             |   | 46,248  |  |   | 230    |  | 0.50 | %
|Time Deposits => $100,000                       |                 |      | 32,835          |  |             | 1,413  |  | 4.30            | % |                 |   | 30,101      |  |   | 1,056           |  | 3.51            | % |             |   | 31,051  |  |   | 989    |  | 3.19 | %
|Time Deposits < $100,000                        |                 |      | 65,706          |  |             | 2,634  |  | 4.01            | % |                 |   | 58,766      |  |   | 1,926           |  | 3.28            | % |             |   | 62,616  |  |   | 1,922  |  | 3.07 | %
|Money Market Deposit Accounts                   |                 |      | 14,605          |  |             | 320    |  | 2.19            | % |                 |   | 16,481      |  |   | 104             |  | 0.63            | % |             |   | 17,014  |  |   | 62     |  | 0.36 | %
|                                                |                 |      |                 |  |             |        |  |                 |   |                 |   |             |  |   |                 |  |                 |   |             |   |         |  |   |        |  |      |  
|Total Deposits                                  |                 | $    | 212,001         |  | $           | 6,374  |  | 3.01            | % |                 | $ | 218,863     |  | $ | 4,753           |  | 2.17            | % |             | $ | 223,653 |  | $ | 4,234  |  | 1.89 | %
|Federal Funds Purchased                         |                 | $    | 1,251           |  | $           | 71     |  | 5.69            | % |                 | $ | 374         |  | $ | 16              |  | 3.90            | % |             | $ | 3       |  | $ |       |  | 1.00 | %
|Securities Sold Under Repurchase Agreements     |                 |      | 5,778           |  |             | 232    |  | 4.02            | % |                 |   | 5,092       |  |   | 110             |  | 2.16            | % |             |   | 5,105   |  |   | 26     |  | 0.51 | %
|FHLB Advances                                   |                 |      | 16,877          |  |             | 785    |  | 4.65            | % |                 |   | 8,993       |  |   | 250             |  | 2.78            | % |             |   | 4,754   |  |   | 50     |  | 1.05 | %
|                                                |                 |      |                 |  |             |        |  |                 |   |                 |   |             |  |   |                 |  |                 |   |             |   |         |  |   |        |  |      |  
|Total Interest-Bearing Liabilities              |                 | $    | 235,907         |  | $           | 7,462  |  | 3.16            | % |                 | $ | 233,322     |  | $ | 5,129           |  | 2.20            | % |             | $ | 233,515 |  | $ | 4,309  |  | 1.85 | %
|Net Yield on Earning Assets                     |                 |      |                 |  |             | 11,179 |  | 3.90            | % |                 |   |             |  |   | 11,495          |  | 4.04            | % |             |   |         |  |   | 10,177 |  | 3.67 | %
|Net Interest Rate Spread                        |                 |      |                 |  |             |        |  | 3.35            | % |                 |   |             |  |   |                 |  | 3.65            | % |             |   |         |  |   |        |  | 3.37 | %

---

Notes:

(1)-Income and yield is tax-equivalent assuming a federal tax rate of 34%

(2)-Includes Visa credit card program and nonaccrual loans.

From year-end 2005 to year-end 2006, loan balances grew 6.0% and deposit balances
decreased 2.8%. Loan growth was primarily composed of single-family residential adjustable-rate mortgages and construction loans secured by real estate. Declines in deposits were due mainly to reductions in savings and NOW balances, but were nearly
offset by increases in non-interest bearing demand deposits and time deposits. The balance sheet is slightly liability sensitive, which management believes is favorable in the current rate environment.

The marketplace is experiencing significant competition for deposits, creating a need to increase deposit rates in order to maintain balances, mainly for time deposits.
As a result, the average cost of funds has increased to 3.16% in 2006 from 2.20% in 2005. The Company has also experienced a shift in the mix of deposits from lower-rate NOW accounts to higher-rate time deposits, which has also contributed to the
increased cost of funds.

On the asset side, adjustable-rate mortgages (ARM) continue to reprice upward, providing increases in interest income and the
corresponding average yield on loans, which is up to 6.75% in 2006 from 6.19% in 2005.

Overall, the increase in the average yield on earning assets has
not been sufficient to offset the increase in the average cost of funds, causing the net interest margin to decrease to 3.90% in 2006 from 4.04% in 2005. Management expects the current rate environment, more specifically the inverted treasury yield
curve, to remain a challenge throughout 2007.



15



---

Volume and Rate Analysis of Changes in Net Interest Income



|                                                |           |                                                     |       |         |                                                     |   |       |   |  |           |       |   |         |   |       |       |  |   |       |   |  |   |       |  
|----------------------------------------------- | --------- | --------------------------------------------------- | ----- | ------- | --------------------------------------------------- | - | ----- | - |  | --------- | ----- | - | ------- | - | ----- | ----- |  | - | ----- | - |  | - | ----- | -
|Years Ended December 31, (Dollars in Thousands) |           | 2006 vs.
2005Increase (Decrease) Due to Changes in: |       |         | 2005 vs.
2004Increase (Decrease) Due to Changes in: |  
|                                                |          
|                                                | Volume(1) |                                                     |       | Rate(1) |                                                     |   | Total |   |  | Volume(1) |       |   | Rate(1) |   |       | Total | 
|Earning Assets:                                 |           |                                                     |       |         |                                                     |   |       |   |  |           |       |   |         |   |       |       |  |   |       |   |  |   |       |  
|Taxable investments                             |           | $                                                   | (410  | )       |                                                     | $ | 194   |   |  | $         | (216  | ) |         | $ | (254  | )     |  | $ | 175   |   |  | $ | (79   | )
|Tax-exempt investments (2)                      |           |                                                     | 5     |         |                                                     |   | 5     |   |  |           | 10    |   |         |   | (33   | )     |  |   | (8    | ) |  |   | (41   | )
|Gross Loans                                     |           |                                                     | 1,049 |         |                                                     |   | 1,266 |   |  |           | 2,315 |   |         |   | 1,199 |       |  |   | 1,014 |   |  |   | 2,213 |  
|Interest-bearing deposits                       |           |                                                     | 2     |         |                                                     |   | 3     |   |  |           | 5     |   |         |   |      |       |  |   | 3     |   |  |   | 3     |  
|Federal funds sold                              |           |                                                     | (176  | )       |                                                     |   | 79    |   |  |           | (98   | ) |         |   | (119  | )     |  |   | 161   |   |  |   | 42    |  
|                                                |           |                                                     |       |         |                                                     |   |       |   |  |           |       |   |         |   |       |       |  |   |       |   |  |   |       |  
|Total earning assets                            |           | $                                                   | 470   |         |                                                     | $ | 1,547 |   |  | $         | 2,017 |   |         | $ | 793   |       |  | $ | 1,345 |   |  | $ | 2,138 |  
|                                                |           |                                                     |       |         |                                                     |  
|Interest-Bearing Liabilities:                   |           |                                                     |       |         |                                                     |   |       |   |  |           |       |   |         |   |       |       |  |   |       |   |  |   |       |  
|NOW checking                                    |           | $                                                   | (44   | )       |                                                     | $ | 97    |   |  | $         | 53    |   |         | $ | 8     |       |  | $ | 34    |   |  | $ | 42    |  
|Savings deposits                                |           |                                                     | (168  | )       |                                                     |   | 455   |   |  |           | 287   |   |         |   | (13   | )     |  |   | 377   |   |  |   | 364   |  
|Money market accounts                           |           |                                                     | (12   | )       |                                                     |   | 228   |   |  |           | 216   |   |         |   | (2    | )     |  |   | 44    |   |  |   | 42    |  
|Certificates of deposit < $100,000              |           |                                                     | 301   |         |                                                     |   | 414   |   |  |           | 715   |   |         |   | (122  | )     |  |   | 126   |   |  |   | 4     |  
|Certificates of deposit >= $100,000             |           |                                                     | 117   |         |                                                     |   | 232   |   |  |           | 349   |   |         |   | (31   | )     |  |   | 98    |   |  |   | 67    |  
|Federal funds purchased                         |           |                                                     | 48    |         |                                                     |   | 7     |   |  |           | 55    |   |         |   | 16    |       |  |   |      |   |  |   | 16    |  
|Securities sold under repurchase agreements     |           |                                                     | 17    |         |                                                     |   | 106   |   |  |           | 123   |   |         |   |      |       |  |   | 84    |   |  |   | 84    |  
|FHLB advances                                   |           |                                                     | 302   |         |                                                     |   | 233   |   |  |           | 535   |   |         |   | 71    |       |  |   | 129   |   |  |   | 200   |  
|                                                |           |                                                     |       |         |                                                     |   |       |   |  |           |       |   |         |   |       |       |  |   |       |   |  |   |       |  
|Total interest-bearing liabilities              |           | $                                                   | 561   |         |                                                     | $ | 1,772 |   |  | $         | 2,333 |   |         | $ | (73   | )     |  | $ | 892   |   |  | $ | 819   |  
|                                                |           |                                                     |       |         |                                                     |  
|Change in net interest income                   |           | $                                                   | (91   | )       |                                                     | $ | (225  | ) |  | $         | (316  | ) |         | $ | 866   |       |  | $ | 453   |   |  | $ | 1,319 |  
|                                                |           |                                                     |       |         |                                                     |   |       |   |  |           |       |   |         |   |       |       |  |   |       |   |  |   |       |  

---

|Notes: | 
|------ | 

|(1) | Changes caused by the combination of rate and volume are allocated based on the percentage caused by each.
|--- | ----------------------------------------------------------------------------------------------------------

|(2) | Income and yields are reported on a tax-equivalent basis, assuming a federal tax rate of 34%.
|--- | ---------------------------------------------------------------------------------------------

Interest Sensitivity

Earnings performance and the maintenance of sufficient liquidity depend on careful management
of the interest sensitivity gap. The interest sensitivity gap is the difference between interest sensitive assets and interest sensitive liabilities in a specific time interval. The interest sensitivity gap can be managed by repricing variable-rate
assets or liabilities, by replacing an asset or liability at maturity or by adjusting the interest rate during the life of the asset or liability. By matching the volume of assets and liabilities that mature or reprice in the same time interval, the
Company can insulate against interest rate risk and minimize the impact of rising or falling rates.

The Company employs a variety of measurement
techniques to identify and manage its exposure to changing interest rates and subsequent changes in liquidity. The Company utilizes a simulation model that estimates interest income volatility and interest rate risk. In addition, the Company
utilizes an Asset Liability Committee (the ALCO) composed of appointed members from management and the Board of Directors. Through the use of simulation, the ALCO estimates the overall magnitude of interest rate risk and then formulates
policy with which to manage asset growth and pricing, funding sources and pricing, and off-balance sheet commitments. These decisions are based on managements expectations regarding future interest rate movements, economic conditions both
locally and nationally, and other business and risk factors.



16



---

Earnings Simulation Analysis

The Company employs a simulation model that captures the impact of changing interest rates on the interest income received and interest expense paid on all assets and liabilities reflected on the balance sheet. The method is subject to the
accuracy of the assumptions that underlie the process, but it provides a valuable analysis of the sensitivity of earnings to changes in interest rates.

The following table reflects the interest rate sensitivity, over twelve months, on net interest income for the Company using different rate scenarios.



|                     |  |                                 |  
|-------------------- |  | ------------------------------- | -
|Change in Prime Rate |  | % Change in Net Interest Income |  
|+ 200 basis points   |  | -2.4                            | %
|Flat                 |  | 0                               |  
|- 200 basis points   |  | 1.2                             | %

Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are
monetary in nature. As a result, interest rates have a more significant impact on a financial institutions performance than do general levels of inflation. Interest rates do not necessarily move in the same magnitude as the prices of goods and
services. However, inflation does have an effect on non-interest expenses, which tend to rise during periods of general inflation. The values of real estate held as collateral by the Company for loans and foreclosed property can be affected by
inflation or changing prices due to market conditions.

Management believes the most significant impact on financial results is the Companys ability
to react to changes in interest rates. Management attempts to maintain a favorable position between rate-sensitive assets and rate-sensitive liabilities in order to protect against wide interest rate fluctuations.

Economic Value of Equity Simulation

Economic value of equity
simulation is used to calculate the estimated fair value of assets and liabilities over different interest rate environments. Economic values are calculated based on discounted cash flow analysis with the net economic value of equity being the fair
value of all assets minus the fair value of all liabilities. The change in economic value over varying rate environments is an indication of long-term interest rate sensitivity of the balance sheet. The following chart reflects the change in the
economic value of equity over varying rate environments:



|                     |  |                                                |        |                                                          |   |        |  
|-------------------- |  | ---------------------------------------------- | ------ | -------------------------------------------------------- | - | ------ | -
|Change in Prime Rate |  | Economic Value of Equity(Dollars in Thousands) |        | Change in Economic Value of Equity(Dollars in Thousands) |  
|+ 200 basis points   |  | $                                              | 65,863 |                                                          | $ | 319    |  
|Flat                 |  |                                                | 65,545 |                                                          |   | 0      |  
|-200 basis points    |  |                                                | 61,891 |                                                          |   | (3,653 | )

Non-Interest Income

Total non-interest income increased to $3.1 million in 2006 as compared to $2.7 million in 2005, an increase of 13.6%. Non-interest income in 2004 was $2.8 million. The increase in non-interest income was due mainly to increases in other
service charges and fees. Other service charges and fees includes non-deposit product income, produced by the Banks Investment Advantage program, which increased 159% to $401 thousand in 2006 from $155 thousand in 2005. Miscellaneous VISA
income was another major contributor, increasing 16% to $680 thousand in 2006 from $583 thousand in 2005. Other increases in non-interest income included secondary market lending fees, up 35% to $221 thousand in 2006 from $163 thousand in 2005.
These fees are generated when a loan is sold into the secondary market. When the Bank is evaluating a potential loan, many factors influence the determination of whether that loan will be sold or held in the Banks own portfolio, including the
size of the desired loan, the term, the rate, and the structure. The Bank originates both secondary market and portfolio loans. Loans are sold into the secondary market both with servicing retained and released.



17



---

Non-Interest Expense

During 2006, total non-interest expenses increased 8.0%, to $10.6 million from $9.8 million in 2005, and $9.3 million in 2004. Non-interest expenses are comprised of salaries and benefits, occupancy expense, state bank franchise tax, Visa
program expense, telephone expense and other operating expenses.

Salaries and benefits expense continues to be the major component of non-interest
expenses. Salaries and benefits expense increased 14.0% to $5.7 million in 2006, as compared to $5.0 million in 2005 and $5.1 million in 2004. This increase is the result of additional personnel hired in preparation for the planned expansion into
the Colonial Beach area, plus planned growth in the commercial lending and Investment Advantage functions.

Occupancy expense was relatively flat at $1.7
million in both 2006 and 2005, and $1.4 million in 2004. State bank franchise tax expense decreased 18.8% to $177 thousand in 2006 as compared to $218 thousand for 2005. Expenses related to the VISA program increased by 17.0% to $543 thousand in
2006 as compared to $464 thousand for 2005. However, when considering the non-interest income generated by the VISA program, its net positive contribution is growing. Telephone expense increased 2.3% to $190 thousand in 2006 as compared to $185
thousand for 2005. Other expense increased by 1.2%, to $2.2 million, as compared to 2005. Management continues its program of identifying variable expenses that can be reduced or eliminated.

Income Taxes

Income tax expense in 2006 was $872 thousand, $959
thousand in 2005 and $760 thousand in 2004. Income tax expense corresponds to an effective rate of 27.4%, 27.4% and 25.8% for the three years ended December 31, 2006, 2005, and 2004, respectively. Note 12 to the Consolidated Financial
Statements provides reconciliation between the amounts of income tax expense computed using the federal statutory income tax rate and actual income tax expense. Also included in Note 12 to the Consolidated Financial Statements is information
regarding deferred taxes for 2006, 2005, and 2004.

Loans

Loan production remained positive during 2006, with balances growing by 6.0% to $244.8 million as of December 31, 2006, compared to December 31, 2005 balances of $230.8 million. Loans secured by real estate represent the largest
category, comprising 88.7% of the loan portfolio at December 31, 2006. Of these balances, 1-4 family residential was 55.3% of total loans, up from 53.3% at year-end 2005. Commercial loan balances decreased 20.2% to $18.1 million from $22.7
million at year-end 2005. Commercial loan balances were 7.36% of total loans at year-end 2006 as compared to 9.8% at year-end 2005. Consumer installment and other loans decreased 14.9% to $9.5 million from $11.2 million at year-end 2005.

Types of Loans



|                                              |  |      |         |      |   |         |  |      |         |      |   |         |  |   |        
|--------------------------------------------- |  | ---- | ------- | ---- | - | ------- |  | ---- | ------- | ---- | - | ------- |  | - | -------
|Years ended December 31, (Thousands)          |  | 2006 |         | 2005 |   | 2004    |  | 2003 |         | 2002
|                                              |  |      |         |     
|Commercial                                    |  | $    | 18,078  |      | $ | 22,668  |  | $    | 21,519  |      | $ | 24,819  |  | $ | 16,763 
|Real Estate  Construction                    |  |      | 47,977  |      |   | 40,999  |  |      | 31,184  |      |   | 24,959  |  |   | 19,131 
|Real Estate  Mortgage                        |  |      | 169,194 |      |   | 155,949 |  |      | 150,129 |      |   | 127,576 |  |   | 121,213
|Installment and Other (includes Visa program) |  |      | 9,514   |      |   | 11,176  |  |      | 11,266  |      |   | 11,602  |  |   | 11,795 
|                                              |  |      |         |      |   |         |  |      |         |      |   |         |  |   |        
|Total                                         |  | $    | 244,763 |      | $ | 230,792 |  | $    | 214,098 |      | $ | 188,957 |  | $ | 168,902
|                                              |  |      |         |      |   |         |  |      |         |      |   |         |  |   |        

---

Notes:

Deferred loan costs & fees not included.

Allowance for loan losses
not included.



18



---

Loan Maturity Schedule of Selected Loans

as of December 31, 2006



|                           |  |                  |        |                   |   |                 |  |               |        |            |   |               |  |   |        |  |   |  
|-------------------------- |  | ---------------- | ------ | ----------------- | - | --------------- |  | ------------- | ------ | ---------- | - | ------------- |  | - | ------ |  | - | -
|                           |  | One Year or Less |        | One to Five Years |   | Over Five Years
|(Thousands)                |  | Fixed Rate       |        | Variable Rate     |   | Fixed Rate      |  | Variable Rate |        | Fixed Rate |   | Variable Rate
|Commercial                 |  | $                | 1,882  |                   | $ | 12,467          |  | $             | 2,615  |            | $ | 978           |  | $ | 135    |  | $ | 
|Real Estate - Construction |  |                  | 2,622  |                   |   | 5,844           |  |               | 18,414 |            |   | 809           |  |   | 20,288 |  |   | 
|Real Estate - Mortgage     |  |                  | 5,811  |                   |   | 74,598          |  |               | 9,056  |            |   | 67,884        |  |   | 11,845 |  |   | 
|Installment and Other      |  |                  | 2,176  |                   |   | 1,502           |  |               | 5,695  |            |   |              |  |   | 142    |  |   | 
|                           |  |                  |        |                   |   |                 |  |               |        |            |   |               |  |   |        |  |   |  
|Totals                     |  | $                | 12,491 |                   | $ | 94,411          |  | $             | 35,780 |            | $ | 69,671        |  | $ | 32,410 |  | $ | 
|                           |  |                  |        |                   |   |                 |  |               |        |            |   |               |  |   |        |  |   |  

---

Notes:

Loans with immediate repricing are shown in the One Year or Less category.

Variable rate loans are categorized based on their next repricing date.

Asset Quality-Provision and Allowance for Loan
Losses

The provision for loan losses is a charge against earnings that is necessary to maintain the allowance for loan losses at a level consistent
with managements evaluation of the loan portfolios inherent risk. The allowance for loan losses is analyzed for adequacy on a quarterly basis to determine the required amount of provision. A loan-by-loan review is conducted on all
classified loans. Inherent losses on these individual loans are determined and these losses are compared to historical loss data for each loan type. Management then reviews the various analyses and determines the appropriate allowance. As of
December 31, 2006, management considered the allowance for loan losses to be a reasonable estimate of potential loss exposure inherent in the loan portfolio.

Allowance for Loan Losses



|                                                                                          |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|----------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|Years Ended December 31, (Dollars in Thousands)                                           |  | 2006 |         |   | 2005 |   |         | 2004 |  |   | 2003    |   |  | 2002 |        
|                                                                                          |  |      |         |  
|                                                                                          |  |      |         |  
|Balance, beginning of period                                                              |  | $    | 2,157   |   |      | $ | 2,032   |      |  | $ | 1,902   |   |  | $    | 1,697   |   |  | $ | 1,493   |  
|Loans charged off:                                                                        |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Commercial                                                                                |  | $    |        |   |      | $ |        |      |  | $ | (4      | ) |  | $    | (11     | ) |  | $ | (203    | )
|Real estate  construction                                                                |  |      |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Real estate  mortgage                                                                    |  |      | (19     | ) |      |   | (289    | )    |  |   | (49     | ) |  |      | (12     | ) |  |   | (22     | )
|Installment & Other (including Visa program)                                              |  |      | (66     | ) |      |   | (228    | )    |  |   | (139    | ) |  |      | (97     | ) |  |   | (64     | )
|                                                                                          |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total loans charged off                                                                   |  | $    | (85     | ) |      | $ | (517    | )    |  | $ | (202    | ) |  | $    | (120    | ) |  | $ | (289    | )
|                                                                                          |  |      |         |   |     
|Recoveries of loans previously charged off:                                               |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Commercial                                                                                |  | $    |        |   |      | $ |        |      |  | $ | 10      |   |  | $    |        |   |  | $ | 4       |  
|Real estate  construction                                                                |  |      |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Real estate  mortgage                                                                    |  |      |        |   |      |   |        |      |  |   | 1       |   |  |      |        |   |  |   | 1       |  
|Installment & Other (including Visa program)                                              |  |      | 38      |   |      |   | 83      |      |  |   | 21      |   |  |      | 13      |   |  |   | 17      |  
|                                                                                          |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total recoveries                                                                          |  | $    | 38      |   |      | $ | 83      |      |  | $ | 32      |   |  | $    | 13      |   |  | $ | 22      |  
|Net charge offs                                                                           |  | $    | (47     | ) |      | $ | (434    | )    |  | $ | (170    | ) |  | $    | (107    | ) |  | $ | (267    | )
|Provision for loan losses                                                                 |  | $    | 125     |   |      | $ | 559     |      |  | $ | 300     |   |  | $    | 312     |   |  | $ | 471     |  
|Balance, end of period                                                                    |  | $    | 2,235   |   |      | $ | 2,157   |      |  | $ | 2,032   |   |  | $    | 1,902   |   |  | $ | 1,697   |  
|                                                                                          |  |      |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Average loans outstanding during the period                                               |  | $    | 241,668 |   |      | $ | 226,042 |      |  | $ | 205,473 |   |  | $    | 174,715 |   |  | $ | 159,951 |  
|Ratio of net charge-offs during the period to average loans outstanding during the period |  |      | 0.02    | % |      |   | 0.19    | %    |  |   | 0.08    | % |  |      | 0.06    | % |  |   | 0.17    | %



19



---

Management maintains a list of loans that have a potential weakness that may need special attention. Such loans are
monitored and used in the determination of the sufficiency of the Companys allowance for loan losses. As of December 31, 2006, the allowance for loan losses was $2.2 million or 0.9% of total loans as compared to $2.1 million or 0.9% for
2005.

Allocation of the Allowance for Loan Losses



|                                                |                       |      |                    |  |       |                       |  |                    |       |  |                       |   |                    |      |       |                       |       |                    |  |   |                       |  |                    |   |  |   |       |  |       |  
|----------------------------------------------- | --------------------- | ---- | ------------------ |  | ----- | --------------------- |  | ------------------ | ----- |  | --------------------- | - | ------------------ | ---- | ----- | --------------------- | ----- | ------------------ |  | - | --------------------- |  | ------------------ | - |  | - | ----- |  | ----- | -
|Years Ended December 31, (Dollars in Thousands) |                       | 2006 |                    |  | 2005  |                       |  | 2004               |       |  | 2003                  |   |                    | 2002 |      
|                                                | AllocationofAllowance |      | PercentofPortfolio |  |       | AllocationofAllowance |  | PercentofPortfolio |       |  | AllocationofAllowance |   | PercentofPortfolio |      |       | AllocationofAllowance |       | PercentofPortfolio |  |   | AllocationofAllowance |  | PercentofPortfolio |  
|Commercial                                      |                       | $    | 1,094              |  | 7.4   | %                     |  | $                  | 1,313 |  | 9.8                   | % |                    | $    | 1,186 |                       | 10.1  | %                  |  | $ | 924                   |  | 13.1               | % |  | $ | 822   |  | 9.9   | %
|Real estate - construction                      |                       |      | 92                 |  | 19.6  | %                     |  |                    | 71    |  | 17.8                  | % |                    |      | 108   |                       | 14.6  | %                  |  |   | 83                    |  | 13.2               | % |  |   | 73    |  | 11.2  | %
|Real estate - mortgage                          |                       |      | 799                |  | 69.1  | %                     |  |                    | 532   |  | 67.6                  | % |                    |      | 563   |                       | 70.1  | %                  |  |   | 675                   |  | 67.5               | % |  |   | 674   |  | 71.2  | %
|Installment & Other                             |                       |      | 250                |  | 3.9   | %                     |  |                    | 241   |  | 4.8                   | % |                    |      | 175   |                       | 5.2   | %                  |  |   | 220                   |  | 6.2                | % |  |   | 128   |  | 7.7   | %
|                                                |                       |      |                    |  |       |                       |  |                    |       |  |                       |   |                    |      |       |                       |       |                    |  |   |                       |  |                    |   |  |   |       |  |       |  
|Total                                           |                       | $    | 2,235              |  | 100.0 | %                     |  | $                  | 2,157 |  | 100.0                 | % |                    | $    | 2,032 |                       | 100.0 | %                  |  | $ | 1,902                 |  | 100.0              | % |  | $ | 1,697 |  | 100.0 | %

Nonperforming Assets

As of December 31, 2006, the Companys nonperforming assets percentage represented an historical low. Potential problem loans totaled approximately $2.3 million on December 31, 2006, compared to approximately $2.7 million on
December 31, 2005. Other real estate owned, including foreclosed property, at year-end 2006, showed no movement from 2005 maintaining at $562 thousand. This figure represents a single commercial real estate property. After foreclosure,
management periodically performs valuations and the real estate is carried at the lower of carrying amount or fair value less cost to sell. Management expects no losses on the sale of other real estate owned.

Non-Performing Assets



|                                                                                 |  |      |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|-------------------------------------------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | - |  | ---- | ----- | - |  | - | ----- | -
|Years ended December 31, (Dollars in Thousands)                                  |  | 2006 |       |   | 2005 |   |       | 2004 |  |   | 2003  |   |  | 2002 |      
|Non-accrual Loans                                                                |  | $    | 239   |   |      | $ | 251   |      |  | $ | 1,321 |   |  | $    | 1,434 |   |  | $ | 268   |  
|Restructured Loans                                                               |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Foreclosed Properties                                                            |  |      | 562   |   |      |   | 562   |      |  |   | 17    |   |  |      | 77    |   |  |   | 580   |  
|                                                                                 |  |      |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|Total Non-performing Assets                                                      |  | $    | 801   |   |      | $ | 813   |      |  | $ | 1,338 |   |  | $    | 1,511 |   |  | $ | 848   |  
|Loans past due 90+ days as to principal or interest payments & accruing interest |  | $    | 1,069 |   |      | $ | 576   |      |  | $ | 314   |   |  | $    | 982   |   |  | $ | 673   |  
|Allowance for Loan Losses                                                        |  | $    | 2,235 |   |      | $ | 2,157 |      |  | $ | 2,032 |   |  | $    | 1,902 |   |  | $ | 1,697 |  
|Non-Performing Assets to Total Loans and OREO                                    |  |      | 0.3   | % |      |   | 0.3   | %    |  |   | 0.6   | % |  |      | 0.8   | % |  |   | 0.5   | %
|Allowance to Total Loans and OREO                                                |  |      | 0.9   | % |      |   | 0.9   | %    |  |   | 0.9   | % |  |      | 1.0   | % |  |   | 1.0   | %
|Allowance to Non-Performing Assets                                               |  |      | 2.79  | % |      |   | 2.65  | %    |  |   | 1.52  | % |  |      | 1.26  | % |  |   | 2.00  | %



20



---

Securities

As of
December 31, 2006, investment securities totaled $39.1 million, a decrease of 15.5% as compared to 2005 year-end balances of $46.2 million. As an alternative to Federal Funds Sold the Company held $2.0 million in auction rate securities at
December 31, 2006. The reduction in the investment portfolio balance was due mainly to sales of corporate bonds, calls of agency and municipal securities, and maturities of some other securities. Management chose to reinvest these funds in
loans, which are providing better yields.

Investments by Type



|                                                    |  |      |        |      |   |        |  |   |       
|--------------------------------------------------- |  | ---- | ------ | ---- | - | ------ |  | - | ------
|Years Ended December 31, (Book Values in Thousands) |  | 2006 |        | 2005 |   | 2004  
|U.S. Government Agencies                            |  | $    | 10,393 |      | $ | 12,271 |  | $ | 12,179
|State and Municipal Obligations                     |  |      | 26,403 |      |   | 31,131 |  |   | 30,535
|Corporate Bonds                                     |  |      | 276    |      |   | 1537   |  |   | 7539  
|Other Securities                                    |  |      | 2,044  |      |   | 1,373  |  |   | 1,234 
|                                                    |  |      |        |      |   |        |  |   |       
|Total                                               |  | $    | 39,116 |      | $ | 46,312 |  | $ | 51,487

Securities available for sale are carried at fair market value, with after-tax market value gains or losses
disclosed as an unrealized component of shareholders equity entitled Accumulated other comprehensive income (loss). As a result, other comprehensive income is impacted by rising or falling interest rates. As the market
value of a fixed income investment will increase as interest rates fall, it will also decline as interest rates rise. The after tax unrealized gains or losses are recorded as a portion of other comprehensive income (loss) in the equity of the
Company, but have no impact on earnings until such time as the investment is sold, or realized. As of December 31, 2006, the Company had accumulated other comprehensive losses related to securities available-for-sale of $175
thousand as compared to $93 thousand at year-end 2005.

The Company seeks to diversify its securities portfolio to minimize risk and to maintain a majority
of its portfolio in securities issued by states and political subdivisions due to the tax benefits such securities provide. The Company owns no derivatives, and participates in no hedging activities.



21



---

Investment Maturities and Average Yields

As of December 31, 2006



|                                  |  |                                 |       |   |                  |   |        |                  |  |   |               |   |  |       |       |   |  |   |        |  
|--------------------------------- |  | ------------------------------- | ----- | - | ---------------- | - | ------ | ---------------- |  | - | ------------- | - |  | ----- | ----- | - |  | - | ------ | -
|(Dollars in Thousands)            |  | One Year or Less Or No Maturity |       |   | One to FiveYears |   |        | Five to TenYears |  |   | Over TenYears |   |  | Total |      
|U.S. Government and Agencies:     |  |                                 |       |   |                  |   |        |                  |  |   |               |   |  |       |       |   |  |   |        |  
|Book Value                        |  | $                               | 2,092 |   |                  | $ | 7,717  |                  |  | $ | 584           |   |  | $     |      |   |  | $ | 10,393 |  
|Market Value                      |  | $                               | 2,069 |   |                  | $ | 7,598  |                  |  | $ | 563           |   |  | $     |      |   |  | $ | 10,230 |  
|Weighted average yield            |  |                                 | 3.49  | % |                  |   | 4.39   | %                |  |   | 4.22          | % |  |       | 0.00  | % |  |   | 4.20   | %
|States and Municipal Obligations: |  |                                 |       |   |                  |   |        |                  |  |   |               |   |  |       |       |   |  |   |        |  
|Book Value                        |  | $                               | 3,811 |   |                  | $ | 18,306 |                  |  | $ | 4,036         |   |  | $     | 250   |   |  | $ | 26,403 |  
|Market Value                      |  | $                               | 3,820 |   |                  | $ | 18,242 |                  |  | $ | 3,974         |   |  | $     | 237   |   |  | $ | 26,273 |  
|Weighted average yield            |  |                                 | 6.20  | % |                  |   | 5.39   | %                |  |   | 4.03          | % |  |       | 5.02  | % |  |   | 5.29   | %
|Corporate Bonds                   |  |                                 |       |   |                  |   |        |                  |  |   |               |   |  |       |       |   |  |   |        |  
|Book Value                        |  | $                               | 276   |   |                  | $ | 0      |                  |  | $ | 0             |   |  | $     | 0     |   |  | $ | 276    |  
|Market Value                      |  | $                               | 277   |   |                  | $ | 0      |                  |  | $ | 0             |   |  | $     | 0     |   |  | $ | 277    |  
|Weighted average yield            |  |                                 | 6.37  | % |                  |   | 0.00   | %                |  |   | 0.00          | % |  |       | 0.00  | % |  |   | 6.37   | %
|Other Securities:                 |  |                                 |       |   |                  |   |        |                  |  |   |               |   |  |       |       |   |  |   |        |  
|Book Value                        |  | $                               | 0     |   |                  | $ |       |                  |  | $ |              |   |  | $     | 2,044 |   |  | $ | 2,044  |  
|Market Value                      |  | $                               | 0     |   |                  | $ |       |                  |  | $ |              |   |  | $     | 2,044 |   |  | $ | 2,044  |  
|Weighted average yield            |  |                                 | 0.00  | % |                  |   | 0.00   | %                |  |   | 0.00          | % |  |       | 5.79  | % |  |   | 5.79   | %
|Total Securities:                 |  |                                 |       |   |                  |   |        |                  |  |   |               |   |  |       |       |   |  |   |        |  
|Book Value                        |  | $                               | 6,179 |   |                  | $ | 26,023 |                  |  | $ | 4,620         |   |  | $     | 2,294 |   |  | $ | 39,116 |  
|Market Value                      |  | $                               | 6,166 |   |                  | $ | 25,840 |                  |  | $ | 4,537         |   |  | $     | 2,281 |   |  | $ | 38,824 |  
|Weighted average yield            |  |                                 | 5.29  | % |                  |   | 5.09   | %                |  |   | 4.05          | % |  |       | 4.94  | % |  |   | 4.99   | %

---

Notes:

Yields on tax-exempt securities have been computed on a tax-equivalent basis.

Average yields on securities held for sale are based on amortized cost.

Deposits

As of December 31, 2006, total deposits decreased to $251.6 million as compared to year-end 2005 deposits of $258.8 million, due to intense competition throughout 2006.
However, non-interest bearing demand deposits increased 3.7% to $44.2 million during 2006 from $42.7 million at year-end 2005. Savings and interest bearing transaction account balances decreased 12.7% to $107.9 million from $123.6 million at
year-end 2005. Time deposits increased 7.5% to $99.5 million from $92.6 million at year-end 2005.

Average Deposits & Rates



|                                     |                |      |            |  |      |                |  |            |         |  |                |   |            |   |         |  |      |  
|------------------------------------ | -------------- | ---- | ---------- |  | ---- | -------------- |  | ---------- | ------- |  | -------------- | - | ---------- | - | ------- |  | ---- | -
|Years Ended December 31, (Thousands) |                | 2006 |            |  | 2005 |                |  | 2004       |        
|                                     | AverageBalance |      | Yield/Rate |  |      | AverageBalance |  | Yield/Rate |         |  | AverageBalance |   | Yield/Rate |  
|Non-interest bearing Demand Deposits |                | $    | 41,853     |  | 0.00 | %              |  | $          | 43,732  |  | 0.00           | % |            | $ | 38,129  |  | 0.00 | %
|Interest bearing Deposits:           |                |      |            |  |      |                |  |            |         |  |                |   |            |   |         |  |      |  
|NOW Accounts                         |                | $    | 40,531     |  | 0.80 | %              |  | $          | 47,638  |  | 0.57           | % |            | $ | 46,248  |  | 0.50 | %
|Regular Savings                      |                |      | 58,324     |  | 2.88 | %              |  |            | 65,877  |  | 2.12           | % |            |   | 66,724  |  | 1.55 | %
|Money Market Deposit Accounts        |                |      | 14,605     |  | 2.19 | %              |  |            | 16,481  |  | 0.63           | % |            |   | 17,014  |  | 0.36 | %
|Time Deposits:                       |                |      |            |  |      |                |  |            |         |  |                |   |            |   |         |  |      |  
|CDs $100,000 or more                |                |      | 32,835     |  | 4.30 | %              |  |            | 30,101  |  | 3.51           | % |            |   | 31,051  |  | 3.19 | %
|CDs less than $100,000              |                |      | 65,706     |  | 4.01 | %              |  |            | 58,766  |  | 3.28           | % |            |   | 62,616  |  | 3.07 | %
|                                     |                |      |            |  |      |                |  |            |         |  |                |   |            |   |         |  |      |  
|Total Interest bearing Deposits      |                | $    | 212,001    |  | 3.01 | %              |  | $          | 218,863 |  | 2.17           | % |            | $ | 223,653 |  | 1.89 | %
|Total Average Deposits               |                | $    | 253,854    |  | 2.51 | %              |  | $          | 262,595 |  | 1.81           | % |            | $ | 261,782 |  | 1.62 | %
|                                     |                |      |            |  |      |                |  |            |         |  |                |   |            |   |         |  |      |  



22



---

Maturity Schedule of Time Deposits of $100,000 and over



|                                     |  |      |        |      |   |        |  |   |       
|------------------------------------ |  | ---- | ------ | ---- | - | ------ |  | - | ------
|Years Ended December 31, (Thousands) |  | 2006 |        | 2005 |   | 2004  
|3 months or less                     |  | $    | 8,362  |      | $ | 1,112  |  | $ | 1,864 
|3-6 months                           |  |      | 4,636  |      |   | 537    |  |   | 1,733 
|6-12 months                          |  |      | 7,790  |      |   | 10,144 |  |   | 3,917 
|Over 12 months                       |  |      | 15,096 |      |   | 18,341 |  |   | 22,050
|                                     |  |      |        |      |   |        |  |   |       
|Totals                               |  | $    | 35,884 |      | $ | 30,134 |  | $ | 29,564
|                                     |  |      |        |      |   |        |  |   |       

Capital Resources

Capital resources represent funds, earned or obtained, over which a financial institution can exercise greater or longer control in comparison with deposits and borrowed funds. The adequacy of the Companys capital is reviewed by
management on an ongoing basis with reference to size, composition, and quality of the Companys resources and consistency with regulatory requirements and industry standards. Management seeks to maintain a capital structure that will assure an
adequate level of capital to support anticipated asset growth and to absorb potential losses, yet allow management to effectively leverage its capital to maximize return to shareholders.

The Company is required to maintain minimum amounts of capital to total risk weighted assets, as defined by Federal Reserve Capital Guidelines. According to Capital Guidelines for Bank Holding
Companies, the Company is required to maintain a minimum Total Capital to Risk Weighted Asset ratio of 8.0%, a Tier 1 Capital to Risk Weighted Asset ratio of 4.0% and a Tier 1 Capital to Adjusted Average Asset ratio (Leverage ratio) of 4.0%. As
of December 31, 2006, the Company maintained these ratios at 11.4%, 10.5%, and 8.1%, respectively. At year-end 2005, these ratios were 11.2%, 10.3%, and 7.9%, respectively.

Total capital, before accumulated other comprehensive income, decreased .92% to $26.4 million as of year-end 2006 as compared to $26.7 million at year-end 2005. Accumulated other comprehensive loss was $954 thousand
at year-end 2006, up 930.6% from a loss of $92.6 thousand at year-end 2005, mainly due to the effect of SFAS Defined Benefit Pension and Other Postretirement Plans No. 158. The Company accounts for other comprehensive income in the investment
portfolio by adjusting capital for any after tax effect of unrealized gains and losses at the end of a given accounting period.

Liquidity

Liquidity represents an institutions ability to meet present and future financial obligations through either the sale or maturity of existing
assets or the acquisition of additional funds through liability management. Liquid assets include cash, interest-bearing deposits with other banks, Federal Funds Sold and investments and loans maturing within one year. The Companys ability to
obtain deposits and purchase funds at favorable rates determines its liability liquidity. Management believes that the Company maintains overall liquidity that is sufficient to satisfy its depositors requirements and to meet its
customers credit needs.

At December 31, 2006, liquid assets totaled $35.7 million or 11.5% of total assets. Additional sources of liquidity
available to the Company include its capacity to borrow additional funds when necessary. The Bank maintains Federal Funds lines with regional banks totaling approximately $16.8 million. In addition, the subsidiary Bank has a line of credit with the
Federal Home Loan Bank of Atlanta of approximately $30.0 million, with $5.0 million available.

The impact of contractual obligations is limited to two
FHLB advances, one for $10 million, which matures in May of 2011, and a second for $15 million, which matures in September of 2016.



23



---

Off Balance Sheet Commitments

In the normal course of business, the Company offers various financial products to its customers to meet their credit and liquidity needs. These instruments frequently involve elements of liquidity, credit and interest rate risk in excess
of the amount recognized in the Consolidated Balance Sheets. The Companys exposure to credit loss in the event of nonperformance by the other party to the financial instruments for commitments to extend credit and standby letters of credit is
represented by the contractual amount of these instruments. Subject to its normal credit standards and risk monitoring procedures, the Company makes contractual commitments to extend credit. Commitments generally have fixed expiration dates or other
termination clauses and may require payment of a fee. Since many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Conditional commitments are
issued by the Company in the form of performance stand-by letters of credit, which guarantee the performance of a customer to a third-party. The credit risk of issuing letters of credit is essentially the same as that involved in extending loan
facilities to customers.

Off Balance Sheet Arrangements



|                                    |  |      |        |      |   |       
|----------------------------------- |  | ---- | ------ | ---- | - | ------
|December 31, (Dollars in Thousands) |  | 2006 |        | 2005
|Total Loan Commitments Outstanding  |  | $    | 41,289 |      | $ | 42,844
|Standby-by Letters of Commitment    |  |      | 860    |      |   | 862   

The Company maintains liquidity and credit facilities with non-affiliated banks in excess of the total loan
commitments and stand-by letters of credit. As these commitments are earning assets only upon takedown of the instrument by the customer, thereby increasing loan balances, management expects the revenue of the Company to be enhanced as these credit
facilities are utilized.

STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This report contains statements concerning the Companys expectations, plans, objectives, future financial performance and other statements that are not historical facts. These statements may constitute
forward-looking statements as defined by federal securities laws. These statements may address issues that involve estimates and assumptions made by management, risks and uncertainties, and actual results could differ materially
from historical results or those anticipated by such statements. Factors that could have a material adverse effect on the operations and future prospects of the Company include, but are not limited to, changes in: interest rates, general
economic conditions, the legislative/regulatory climate, monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board, the quality or composition of the loan or investment portfolios,
demand for loan products, deposit flows, competition, demand for financial services in the Companys market area and accounting principles, policies and guidelines. These risks and uncertainties should be considered in evaluating the
forward-looking statements contained herein, and readers are cautioned not to place undue reliance on such statements, which speak only as of the date they are made.



|ITEM 7A: | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-------- | ----------------------------------------------------------

This
information is incorporated herein by reference from Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations in this Form 10-K.



24



---

|ITEM 8: | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | -------------------------------------------

CONSOLIDATED BALANCE
SHEETS

December 31, 2006 and 2005



|                                                                                                                     |  |      |             |   |      |   |             |  
|-------------------------------------------------------------------------------------------------------------------- |  | ---- | ----------- | - | ---- | - | ----------- | -
|                                                                                                                     |  | 2006 |             |   | 2005 |  
|ASSETS                                                                                                               |  |      |             |   |      |   |             |  
|Cash and due from banks                                                                                              |  | $    | 6,320,951   |   |      | $ | 5,213,462   |  
|Interest-bearing deposits                                                                                            |  |      | 148,436     |   |      |   | 108,403     |  
|Federal funds sold                                                                                                   |  |      | 4,636,278   |   |      |   | 4,138,806   |  
|Securities available for sale, at fair value                                                                         |  |      | 38,393,648  |   |      |   | 45,728,286  |  
|Securities held to maturity at amortized cost                                                                        |  |      |             |   |      |   |             |  
|(fair value, $430,594 and $434,155)                                                                                  |  |      | 457,091     |   |      |   | 443,243     |  
|Loans, net of allowance for loan losses of $2,235,544 and $2,157,716                                                 |  |      | 243,372,412 |   |      |   | 229,655,864 |  
|Premises and equipment, net                                                                                          |  |      | 10,317,498  |   |      |   | 9,966,200   |  
|Accrued interest receivable                                                                                          |  |      | 1,418,214   |   |      |   | 1,320,101   |  
|Other real estate owned                                                                                              |  |      | 561,745     |   |      |   | 561,745     |  
|Core deposit intangible                                                                                              |  |      | 2,807,842   |   |      |   | 2,807,842   |  
|Other assets                                                                                                         |  |      | 1,258,970   |   |      |   | 1,876,590   |  
|                                                                                                                     |  |      |             |   |      |   |             |  
|Total assets                                                                                                         |  | $    | 309,693,085 |   |      | $ | 301,820,542 |  
|                                                                                                                     |  |      |             |   |      |   |             |  
|LIABILITIES                                                                                                          |  |      |             |   |      |   |             |  
|Noninterest-bearing deposits                                                                                         |  | $    | 44,246,563  |   |      | $ | 42,664,536  |  
|Savings and interest-bearing demand deposits                                                                         |  |      | 107,915,874 |   |      |   | 123,557,342 |  
|Time deposits                                                                                                        |  |      | 99,485,144  |   |      |   | 92,564,678  |  
|                                                                                                                     |  |      |             |   |      |   |             |  
|Total deposits                                                                                                       |  | $    | 251,647,581 |   |      | $ | 258,786,556 |  
|Federal funds purchased and securities sold under repurchase agreements                                              |  | $    | 5,248,876   |   |      | $ | 5,048,450   |  
|Federal Home Loan Bank advances                                                                                      |  |      | 25,000,000  |   |      |   | 10,000,000  |  
|Other liabilities                                                                                                    |  |      | 1,428,744   |   |      |   | 1,372,563   |  
|                                                                                                                     |  |      |             |   |      |   |             |  
|Total liabilities                                                                                                    |  | $    | 283,325,201 |   |      | $ | 275,207,569 |  
|                                                                                                                     |  |      |             |   |      |   |             |  
|SHAREHOLDERS EQUITY                                                                                                 |  |      |             |   |      |   |             |  
|Common stock ($5 par value; authorized5,000,000 shares; outstanding  2,374,727 and 2,385,966 shares, respectively) |  | $    | 11,873,633  |   |      | $ | 11,929,830  |  
|Additional paid-in capital                                                                                           |  |      | 4,722,592   |   |      |   | 4,849,436   |  
|Retained Earnings                                                                                                    |  |      | 10,726,121  |   |      |   | 9,926,321   |  
|Accumulated other comprehensive (loss), net                                                                          |  |      | (954,462    | ) |      |   | (92,614     | )
|                                                                                                                     |  |      |             |   |      |   |             |  
|Total shareholders equity                                                                                           |  | $    | 26,367,884  |   |      | $ | 26,612,973  |  
|                                                                                                                     |  |      |             |   |      |   |             |  
|Total liabilities and shareholders equity                                                                           |  | $    | 309,693,085 |   |      | $ | 301,820,542 |  
|                                                                                                                     |  |      |             |   |      |   |             |  

See Notes to Consolidated Financial Statements.



25



---

CONSOLIDATED STATEMENTS OF INCOME

Years Ended December 31,



|                                                    |  |      |            |      |   |            |      |  |   |           
|--------------------------------------------------- |  | ---- | ---------- | ---- | - | ---------- | ---- |  | - | ----------
|                                                    |  | 2006 |            | 2005 |   |            | 2004
|Interest Income                                     |  |      |            |      |   |            |      |  |   |           
|Loans, including fees                               |  | $    | 16,314,713 |      | $ | 14,000,190 |      |  | $ | 11,786,878
|Securities:                                         |  |      |            |      |   |            |      |  |   |           
|Taxable                                             |  |      | 1,052,493  |      |   | 1,263,562  |      |  |   | 1,339,455 
|Tax-exempt                                          |  |      | 755,463    |      |   | 748,849    |      |  |   | 776,149   
|Federal funds sold                                  |  |      | 127,704    |      |   | 225,293    |      |  |   | 182,669   
|                                                    |  |      |            |      |   |            |      |  |   |           
|Total interest income                               |  |      | 18,250,373 |      |   | 16,237,894 |      |  |   | 14,085,151
|                                                    |  |      |            |      |   |            |      |  |   |           
|Interest Expense                                    |  |      |            |      |   |            |      |  |   |           
|Deposits                                            |  |      | 6,373,352  |      |   | 4,753,448  |      |  |   | 4,234,460 
|Federal funds purchased                             |  |      | 71,175     |      |   | 15,762     |      |  |   | 162       
|Securities sold under repurchase agreements         |  |      | 232,494    |      |   | 109,753    |      |  |   | 25,980    
|FHLB advances                                       |  |      | 785,303    |      |   | 249,561    |      |  |   | 49,892    
|                                                    |  |      |            |      |   |            |      |  |   |           
|Total interest expense                              |  |      | 7,462,324  |      |   | 5,128,524  |      |  |   | 4,310,494 
|                                                    |  |      |            |      |   |            |      |  |   |           
|Net Interest Income                                 |  |      | 10,788,049 |      |   | 11,109,370 |      |  |   | 9,774,657 
|Provision for loan losses                           |  |      | 125,000    |      |   | 559,068    |      |  |   | 300,000   
|                                                    |  |      |            |      |   |            |      |  |   |           
|Net interest income after provision for loan losses |  |      | 10,663,049 |      |   | 10,550,302 |      |  |   | 9,474,657 
|                                                    |  |      |            |      |   |            |      |  |   |           
|Non-interest Income                                 |  |      |            |      |   |            |      |  |   |           
|Income from fiduciary activities                    |  |      | 707,129    |      |   | 722,133    |      |  |   | 664,806   
|Service charges and fees on deposit accounts        |  |      | 733,180    |      |   | 731,833    |      |  |   | 669,029   
|Other service charges and fees                      |  |      | 1,319,146  |      |   | 953,969    |      |  |   | 884,840   
|Secondary market lending fees                       |  |      | 221,006    |      |   | 163,362    |      |  |   | 184,048   
|Securities gains/ (losses)                          |  |      | 25,163     |      |   | (3,701     | )    |  |   | 246,010   
|Other real estate gains                             |  |      |           |      |   | 10,581     |      |  |   | 13,958    
|Other income                                        |  |      | 107,119    |      |   | 162,158    |      |  |   | 126,888   
|                                                    |  |      |            |      |   |            |      |  |   |           
|Total non-interest income                           |  |      | 3,112,743  |      |   | 2,740,335  |      |  |   | 2,789,579 
|                                                    |  |      |            |      |   |            |      |  |   |           
|Non-interest Expense                                |  |      |            |      |   |            |      |  |   |           
|Salaries and employee benefits                      |  |      | 5,724,078  |      |   | 5,022,866  |      |  |   | 5,119,549 
|Occupancy expense                                   |  |      | 1,738,189  |      |   | 1,717,148  |      |  |   | 1,403,372 
|Bank franchise tax                                  |  |      | 177,184    |      |   | 218,255    |      |  |   | 201,910   
|Visa expense                                        |  |      | 543,087    |      |   | 464,033    |      |  |   | 421,745   
|Telephone expense                                   |  |      | 190,159    |      |   | 185,916    |      |  |   | 167,636   
|Other expense                                       |  |      | 2,202,443  |      |   | 2,177,141  |      |  |   | 2,008,650 
|                                                    |  |      |            |      |   |            |      |  |   |           
|Total noninterest expense                           |  |      | 10,575,140 |      |   | 9,785,359  |      |  |   | 9,322,862 
|                                                    |  |      |            |      |   |            |      |  |   |           
|Net income before income taxes                      |  |      | 3,200,652  |      |   | 3,505,278  |      |  |   | 2,941,374 
|Income tax expense                                  |  |      | 871,907    |      |   | 958,693    |      |  |   | 760,014   
|                                                    |  |      |            |      |   |            |      |  |   |           
|Net Income                                          |  | $    | 2,328,745  |      | $ | 2,546,585  |      |  | $ | 2,181,360 
|                                                    |  |      |            |      |   |            |      |  |   |           
|Basic Earnings Per Share                            |  |      |            |      |   |            |      |  |   |           
|Average basic shares outstanding                    |  |      | 2,370,901  |      |   | 2,367,834  |      |  |   | 2,337,788 
|Earnings per share, basic                           |  | $    | 0.98       |      | $ | 1.08       |      |  | $ | 0.93      
|Diluted Earnings Per Share                          |  |      |            |      |   |            |      |  |   |           
|Average diluted shares outstanding                  |  |      | 2,375,339  |      |   | 2,378,324  |      |  |   | 2,356,598 
|Earnings per share, diluted                         |  | $    | 0.98       |      | $ | 1.07       |      |  | $ | 0.93      

See Notes to Consolidated Financial Statements.



26



---

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY

Years Ended December 31, 2006, 2005 and 2004



|                                                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|--------------------------------------------------------------------------------------------------------------------------- |  | ----------- | ---------- | - | ------------------------ | - | --------- | ---------------- |  | - | ------------------------------------------ | - |  | ------------------------ | -------- | - |  | - | ---------- | -
|                                                                                                                            |  | CommonStock |            |   | AdditionalPaid-inCapital |   |           | RetainedEarnings |  |   | AccumulatedOtherComprehensiveIncome (Loss) |   |  | TotalShareholdersEquity |         
|Balance at December 31, 2003                                                                                                |  | $           | 11,630,401 |   |                          | $ | 4,336,929 |                  |  | $ | 8,146,613                                  |   |  | $                        | 964,461  |   |  | $ | 25,078,404 |  
|Comprehensive Income:                                                                                                       |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Net Income                                                                                                                  |  |             |           |   |                          |   |          |                  |  |   | 2,181,360                                  |   |  |                          |         |   |  |   | 2,181,360  |  
|Changes in unrealized holding gains (losses) on securities arising during the period, net of taxes of ($121,220)            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          | (235,310 | ) |  |   | (235,310   | )
|Reclassification adjustment for securities gains included in net income, net of taxes of ($83,644)                          |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          | (162,367 | ) |  |   | (162,367   | )
|                                                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Total comprehensive income                                                                                                  |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   | 1,783,683  |  
|Cash dividends paid $0.605 per share                                                                                       |  |             |           |   |                          |   |          |                  |  |   | (1,414,327                                 | ) |  |                          |         |   |  |   | (1,414,327 | )
|Stock repurchases                                                                                                           |  |             | (17,250    | ) |                          |   | (6,432    | )                |  |   | (28,963                                    | ) |  |                          |         |   |  |   | (52,645    | )
|Sale of common stock:                                                                                                       |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Dividends Reinvested                                                                                                        |  |             | 132,891    |   |                          |   | 267,346   |                  |  |   |                                           |   |  |                          |         |   |  |   | 400,237    |  
|Stock Options exercised                                                                                                     |  |             | 24,895     |   |                          |   | 23,452    |                  |  |   | (24,177                                    | ) |  |                          |         |   |  |   | 24,170     |  
|                                                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Balance at December 31, 2004                                                                                                |  | $           | 11,770,937 |   |                          | $ | 4,621,295 |                  |  | $ | 8,860,506                                  |   |  | $                        | 566,784  |   |  | $ | 25,819,522 |  
|Comprehensive Income:                                                                                                       |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Net Income                                                                                                                  |  |             |           |   |                          |   |          |                  |  |   | 2,546,585                                  |   |  |                          |         |   |  |   | 2,546,585  |  
|Changes in unrealized holding gains (losses) on securities arising during the period, net of taxes of ($340,948)            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          | (661,841 | ) |  |   | (661,841   | )
|Reclassification adjustment for securities losses included in net income, net of taxes of $1,258                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          | 2,443    |   |  |   | 2,443      |  
|                                                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Total comprehensive income                                                                                                  |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   | 1,887,187  |  
|Cash dividends paid $0.625 per share                                                                                       |  |             |           |   |                          |   |          |                  |  |   | (1,480,770                                 | ) |  |                          |         |   |  |   | (1,480,770 | )
|Stock repurchases                                                                                                           |  |             | (14,570    | ) |                          |   | (28,814   | )                |  |   |                                           |   |  |                          |         |   |  |   | (43,384    | )
|Sale of common stock:                                                                                                       |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Dividends Reinvested                                                                                                        |  |             | 112,733    |   |                          |   | 229,285   |                  |  |   |                                           |   |  |                          |         |   |  |   | 342,018    |  
|Stock Options exercised                                                                                                     |  |             | 60,730     |   |                          |   | 27,670    |                  |  |   |                                           |   |  |                          |         |   |  |   | 88,400     |  
|                                                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Balance at December 31, 2005                                                                                                |  | $           | 11,929,830 |   |                          | $ | 4,849,436 |                  |  | $ | 9,926,321                                  |   |  | $                        | (92,614  | ) |  | $ | 26,612,973 |  
|Comprehensive Income:                                                                                                       |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Net Income                                                                                                                  |  |             |           |   |                          |   |          |                  |  |   | 2,328,745                                  |   |  |                          |         |   |  |   | 2,328,745  |  
|Changes in unrealized holding (losses) on securities arising during the period, net of taxes of ($33,916)                   |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          | (65,836  | ) |  |   | (65,836    | )
|Reclassification adjustment for securities gains included in net income, net of taxes of ($8,555)                           |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          | (16,608  | ) |  |   | (16,608    | )
|                                                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Total comprehensive income                                                                                                  |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   | 1,466,897  |  
|Adjustment to initially apply FASB Statement No. 158 (net of tax $401,511) in regard to postretirement pension and benefits |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          | (779,404 | ) |  |   | (779,404   |  
|Cash dividends paid $0.645 per share                                                                                       |  |             |           |   |                          |   |          |                  |  |   | (1,528,945                                 | ) |  |                          |         |   |  |   | (1,528,945 | )
|Stock repurchases                                                                                                           |  |             | (198,500   | ) |                          |   | (374,257  | )                |  |   |                                           |   |  |                          |         |   |  |   | (572,757   | )
|Stock-based compensation                                                                                                    |  |             |            |   |                          |   | 45,301    |                  |  |   |                                            |   |  |                          |          |   |  |   | 45,301     |  
|Sale of common stock:                                                                                                       |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Dividends Reinvested                                                                                                        |  |             | 122,573    |   |                          |   | 221,802   |                  |  |   |                                           |   |  |                          |         |   |  |   | 344,375    |  
|Stock Options exercised                                                                                                     |  |             | 19,730     |   |                          |   | (19,690   | )                |  |   |                                           |   |  |                          |         |   |  |   | 40         |  
|                                                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  
|Balance at December 31, 2006                                                                                                |  | $           | 11,873,633 |   |                          | $ | 4,722,592 |                  |  | $ | 10,726,121                                 |   |  | $                        | (954,462 | ) |  | $ | 26,367,884 |  
|                                                                                                                            |  |             |            |   |                          |   |           |                  |  |   |                                            |   |  |                          |          |   |  |   |            |  

See Notes to Consolidated Financial Statements.



27



---

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|---------------------------------------------------------------------------------------------------- |  | ---- | ----------- | - | ---- | - | ----------- | ---- |  | - | ----------- | -
|Years ended December 31,                                                                             |  | 2006 |             |   | 2005 |   |             | 2004 | 
|Cash Flows From Operating Activities                                                                 |  |      |             |   |      |   |             |      |  |   |             |  
|Net Income                                                                                           |  | $    | 2,328,745   |   |      | $ | 2,546,585   |      |  | $ | 2,181,360   |  
|Adjustments to reconcile net income to net cash provided by operating activities:                    |  |      |             |   |      |   |             |      |  |   |             |  
|Depreciation                                                                                         |  |      | 944,506     |   |      |   | 849,979     |      |  |   | 770,720     |  
|Net amortization and accretion of securities                                                         |  |      | 16,227      |   |      |   | 26,534      |      |  |   | (46,387     | )
|Provision for loan losses                                                                            |  |      | 125,000     |   |      |   | 559,068     |      |  |   | 300,000     |  
|Stock-based compensation                                                                             |  |      | 45,301      |   |      |   |            |      |  |   |            |  
|Net securities (gains)/losses                                                                        |  |      | (25,163     | ) |      |   | 3,701       |      |  |   | (246,010    | )
|Gain on sale of other real estate owned                                                              |  |      |            |   |      |   | (10,581     | )    |  |   | (13,958     | )
|Deferred income tax benefit                                                                          |  |      | (54,223     | ) |      |   | (125,383    | )    |  |   | (21,911     | )
|Increase in accrued income and other assets                                                          |  |      | (260,065    | ) |      |   | (2,298      | )    |  |   | (497,657    | )
|Increase/(decrease) in other liabilities                                                             |  |      | 156,667     |   |      |   | (23,991     | )    |  |   | 17,976      |  
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Net cash provided by operating activities                                                            |  | $    | 3,276,995   |   |      | $ | 3,823,614   |      |  | $ | 2,444,133   |  
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Cash Flows From Investing Activities                                                                 |  |      |             |   |      |   |             |      |  |   |             |  
|Proceeds from maturities of available-for-sale securities                                            |  |      | 2,394,531   |   |      |   | 1,183,377   |      |  |   | 3,612,682   |  
|Proceeds from sales of available-for-sale securities                                                 |  |      | 6,427,087   |   |      |   | 7,239,500   |      |  |   | 29,345,288  |  
|Purchases of available-for-sale securities                                                           |  |      | (1,616,807  | ) |      |   | (3,277,424  | )    |  |   | (19,120,688 | )
|Increase in interest bearing deposits                                                                |  |      | (40,033     | ) |      |   | (3,454      | )    |  |   | (2,081      | )
|(Increase)/decrease in federal funds sold                                                            |  |      | (497,472    | ) |      |   | 9,850,472   |      |  |   | (81,753     | )
|Loan originations and principal collections, net                                                     |  |      | (13,841,546 | ) |      |   | (17,420,548 | )    |  |   | (25,199,501 | )
|Purchases of premises and equipment                                                                  |  |      | (1,299,430  | ) |      |   | (1,729,087  | )    |  |   | (1,445,386  | )
|Proceeds from sale of other real estate owned                                                        |  |      |            |   |      |   | 21,507      |      |  |   | 73,871      |  
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Net cash (used in) investing activities                                                              |  | $    | (8,473,670  | ) |      | $ | (4,135,657  | )    |  | $ | (12,817,568 | )
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Cash Flows From Financing Activities                                                                 |  |      |             |   |      |   |             |      |  |   |             |  
|Net increase / (decrease) in demand, savings, and other interest-bearing deposits                    |  |      | (14,059,441 | ) |      |   | (6,542,990  | )    |  |   | 12,347,178  |  
|Net increase / (decrease) in time deposits                                                           |  |      | 6,920,466   |   |      |   | 3,383,565   |      |  |   | (7,484,391  | )
|Net increase / (decrease) in securities sold under repurchase agreements and federal funds purchased |  |      | 200,426     |   |      |   | (1,294,006  | )    |  |   | (136,145    | )
|Increase in FHLB advances                                                                            |  |      | 15,000,000  |   |      |   | 2,500,000   |      |  |   | 7,500,000   |  
|Proceeds from issuance of common stock                                                               |  |      | 344,415     |   |      |   | 430,418     |      |  |   | 424,407     |  
|Dividends paid                                                                                       |  |      | (1,528,945  | ) |      |   | (1,480,770  | )    |  |   | (1,414,327  | )
|Repurchase of common stock                                                                           |  |      | (572,757    | ) |      |   | (43,384     | )    |  |   | (52,645     | )
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Net cash provided by (used in) financing activities                                                  |  | $    | 6 ,304,164  |   |      | $ | (3,047,167  | )    |  | $ | 11,184,077  |  
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Net increase / (decrease) in cash and due from banks                                                 |  |      | 1,107,489   |   |      |   | (3,359,210  | )    |  |   | 810,642     |  
|Cash and due from banks at beginning of period                                                       |  |      | 5,213,462   |   |      |   | 8,572,672   |      |  |   | 7,762,030   |  
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Cash and due from banks at end of period                                                             |  | $    | 6,320,951   |   |      | $ | 5,213,462   |      |  | $ | 8,572,672   |  
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Supplemental Schedule of Noncash Investing and Financing Activities:                                 |  |      |             |   |      |   |             |      |  |   |             |  
|Interest paid                                                                                        |  | $    | 7,287,804   |   |      | $ | 5,108,832   |      |  | $ | 4,310,795   |  
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Income taxes paid                                                                                    |  |      | 1,019,917   |   |      |   | 1,091,464   |      |  |   | 560,000     |  
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Unrealized loss on investment securities                                                             |  |      | (124,915    | ) |      |   | (999,088    | )    |  |   | (602,541    | )
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  
|Loans transferred to other real estate owned                                                         |  |      |            |   |      |   | 556,070     |      |  |   | 69,424      |  
|                                                                                                     |  |      |             |   |      |   |             |      |  |   |             |  

See Notes to Consolidated Financial Statements.



28



---

NOTES TO FINANCIAL STATEMENTS

Note 1. Nature of Business and Significant Accounting Policies

Principles of consolidation. The
consolidated financial statements of Bay Banks of Virginia, Inc. (the Company), include the accounts of Bay Banks of Virginia, Inc. and its subsidiaries, Bank of Lancaster, and Bay Trust Company. All significant intercompany balances and
transactions have been eliminated in consolidation.

Nature of business. Bay Banks of Virginia, Inc. is a bank holding company that conducts
substantially all of its operations through its subsidiaries.

The Bank of Lancaster (the Bank) is state-chartered and a member of the Federal
Reserve System and services individual and commercial customers, the majority of which are in the Northern Neck of Virginia. The Bank has offices in the counties of Lancaster, Northumberland, Richmond, and Westmoreland, Virginia. Each branch offers
a full range of deposit and loan products to its retail and commercial customers. A substantial amount of the Banks deposits are interest bearing. The majority of the Banks loan portfolio is secured by real estate.

Bay Trust Company (the Trust Company) offers a broad range of investment services, as well as traditional trust and related fiduciary services from its
office on Main Street in Kilmarnock, Virginia. Included are estate planning and settlement, revocable and irrevocable living trusts, testamentary trusts, custodial accounts, investment management accounts and managed, as well as self-directed,
rollover Individual Retirement Accounts.

Use of estimates. The preparation of the consolidated financial statements in conformity with U.S.
generally accepted accounting principles requires management to make estimates and assumptions. The amounts recorded in the consolidated financial statements may be affected by those estimates and assumptions. Actual results may vary from those
estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the valuation of foreclosed real estate and deferred taxes.

Cash and Cash Equivalents. For purposes of the consolidated statements of cash flows, cash and cash equivalents include cash and balances due from banks
and federal funds sold and securities purchased under agreements to resell, all of which mature within ninety days.

Interest-Bearing Deposits in
Banks. Interest-bearing deposits in banks mature within one year and are carried at cost.

Securities.Debt securities that
management has the positive intent and ability to hold to maturity are classified as held to maturity and recorded at amortized cost. Securities not classified as held to maturity or trading, including equity securities with readily
determinable fair values, are classified as available for sale and recorded at fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive income. Declines in the fair value of held-to-maturity
and available-for-sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses. In estimating other-than-temporary impairment losses, management considers the following: (1) the length
of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer for a period of
time sufficient to allow for any anticipated recovery in fair value. Gains and losses on the sale of available-for-sale securities are determined using the specific identification method. Premiums and discounts are recognized in interest income
using the interest method over the terms of the securities.

Securities sold under repurchase agreements.Securities sold under
repurchase agreements, which are classified as secured borrowings, generally mature within one year from the transaction date. Securities sold under repurchase agreements are reflected at the amount of cash received in connection with the
transaction. The Company is required to provide collateral based on the fair value of the underlying securities.



29



---

Loans. The Company grants mortgage, commercial and consumer loans to customers. A substantial portion of
the loan portfolio is represented by mortgage loans. The ability of the Companys debtors to honor their contracts is dependent upon the real estate and general economic conditions in this area.

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off generally are reported at their outstanding unpaid
principal balances adjusted for charge-offs, the allowance for loan losses, and any deferred fees or costs on originated loans. Interest income is accrued on the unpaid principal balance. Loan originations fees, net of certain direct origination
costs, are deferred and recognized as an adjustment of the related loan yield using the interest method.

The accrual of interest on mortgage and
commercial loans is generally discontinued at the time the loan is 90 days or more past due, or earlier, if collection is uncertain based on an evaluation of the net realizable value of the collateral and the financial strength of the borrower.
Loans greater than 90 days past due may remain on accrual status if management determines the credit is well secured. Past due status is based on contractual terms of the loan. For those loans that are carried on nonaccrual status, interest is
recognized on the cash basis.

Allowance for loan losses.The allowance for loan losses is established as losses are estimated to have
occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the
allowance.

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. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available.

The allowance consists of specific, general, and unallocated components. The specific component relates to loans that are classified as doubtful, substandard, or special mention. For such loans that are also classified as impaired, an
allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical
loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect managements estimate of probable losses. The unallocated component of the allowance reflects the margin of
imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

A loan is
considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors
considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment
shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower,
including the length of the delay, the reasons for the delay, the borrowers prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and
construction loans by either the present value of expected future cash flows discounted at the loans effective interest rate, the loans obtainable market price, or the fair value of the collateral if the loan is collateral dependent.

Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify
individual consumer and residential loans for impairment disclosures, unless such loans are the subject of a restructuring agreement.

Premises and
equipment. Land is carried at cost. Premises and equipment are carried at cost less accumulated depreciation. Depreciation is computed principally by the straight-line method over the estimated useful lives of the premises and equipment.
Estimated useful lives range from 10-40 years for buildings, and from 3-10 years for furniture, fixtures and equipment. Maintenance and repairs are charged to expense as incurred, and major improvements are capitalized.



30



---

Other real estate owned.Real estate properties acquired through, or in lieu of, loan foreclosure are to be
sold and are initially recorded at the lower of the carrying value or fair value on the date of foreclosure to establish a new cost basis. After foreclosure, management periodically performs valuations and the real estate is carried at the lower of
carrying amount or fair value less cost to sell.

Income taxes.Deferred income tax assets and liabilities are determined using the liability
(or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the temporary differences between the book and tax bases of the various balance sheet assets and liabilities and gives
current recognition to changes in tax rates and laws.

Pension benefits. The noncontributory defined benefit pension plan covers
substantially all full-time employees. The plan provides benefits that are based on employees average compensation during the five consecutive years of highest compensation. The funding policy is to make the minimum annual contribution that is
required by applicable regulations, plus such amounts as may be determined to be appropriate from time-to-time.

Post retirement benefits.
The Company provides certain health care benefits for all retired employees that meet eligibility requirements.

Trust assets and income.
Customer assets held by the Trust Company, other than cash on deposit, are not included in these financial statements, since such items are not assets of the Bank and Trust Company. Trust fees are recorded on the accrual basis.

Earnings per share. Basic earnings per share represents income available to common shareholders divided by the weighted-average number of common shares
outstanding during the period. Diluted earnings per share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued. Potential common shares that may be issued by the Company relate solely
to outstanding stock options.

Off-balance-sheet financial instruments. In the ordinary course of business the Company has entered into
off-balance-sheet financial instruments such as home equity lines of credit, commitments under credit card arrangements and standby letters of credit. Such financial instruments are recorded in the financial statements when they are funded or
related fees are incurred or received.

Significant group concentration of credit risk. Most of the Companys business activity is with
customers located in the counties of Lancaster, Northumberland, Richmond and Westmoreland, Virginia. The Company makes residential, commercial and consumer loans and a significant amount of the loan portfolio is comprised of real estate mortgage
loans, which primarily are for single-family residences. The adequacy of collateral on real estate mortgage loans is highly dependent on changes to real estate values.

Advertising.Advertising costs are expensed as incurred, and totaled $130 thousand for the year-ended December 31, 2006.

Reclassifications. Certain reclassifications have been made to prior period balances to conform to the current year presentation.

Stock-based compensation plans.In December 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123R, Share-Based Payment (SFAS
123R). SFAS 123R requires companies to recognize the cost of employee services received in exchange for awards of equity instruments, such as stock options and restricted stock, based on the fair value of those awards at the date of grant and
eliminates the choice to account for employee stock options under Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25). The Company adopted SFAS 123R effective January 1, 2006 using the
modified prospective method and, as such, results for prior periods have not been restated. Prior to January 1, 2006, no compensation expense was recognized for stock option grants, as all such grants had an exercise price equal to the fair
market value on the date of grant.

As a result of adopting SFAS 123R on January 1, 2006, incremental stock-based compensation expense recognized was
$45 thousand during 2006. As of December 31, 2006, there was $9 thousand of unrecognized compensation expense related to non-vested stock options, which will be recognized over the remaining vesting period.



31



---

The following illustrates the effect on net income and earnings per share if the Company had applied the fair value
method of SFAS No. 123, Accounting for Stock-Based Compensation, prior to January 1, 2006:



|                                                                                                                           |  |      |           |   |      |   |           |  
|-------------------------------------------------------------------------------------------------------------------------- |  | ---- | --------- | - | ---- | - | --------- | -
|Years Ended December 31,                                                                                                   |  | 2005 |           |   | 2004 |  
|Net income, as reported                                                                                                    |  | $    | 2,546,585 |   |      | $ | 2,181,360 |  
|Total stock-based compensation expense determined under fair value based method for all awards, net of related tax effects |  |      | (30,351   | ) |      |   | (26,205   | )
|                                                                                                                           |  |      |           |   |      |   |           |  
|Pro forma net income                                                                                                       |  | $    | 2,516,234 |   |      | $ | 2,155,155 |  
|                                                                                                                           |  |      |           |   |      |   |           |  
|Earnings per share:                                                                                                        |  |      |           |   |      |   |           |  
|Basic - as reported                                                                                                        |  | $    | 1.08      |   |      | $ | 0.93      |  
|Basic - pro forma                                                                                                          |  | $    | 1.06      |   |      | $ | 0.92      |  
|Diluted - as reported                                                                                                      |  | $    | 1.07      |   |      | $ | 0.93      |  
|Diluted - pro forma                                                                                                        |  | $    | 1.06      |   |      | $ | 0.91      |  

The fair value of each option granted was estimated on the date of grant using the Black-Scholes option pricing
model. The assumptions used in the 2006 incentive stock option grants were a risk free rate of 4.93%, volatility of 9.60%, a dividend yield of 3.07%, and an expected life of ten years. The risk free rate is approximated by the 10-year Treasury Rate
on the date the option is granted. Volatility represents the historical variance of the Companys stock price. The dividend yield is the historical average yield of dividends paid on shares of Company stock. The assumptions used in the 2006
non-qualified stock option grants were a risk free rate of 5.08%, volatility of 9.60%, dividend yield of 3.07%, and an expected life of ten years. The assumptions used for the 2005 grants were a risk free rate of 4.24%, volatility of 8.61%, a
dividend yield of 2.92%, and an expected life of ten years. The assumptions used for the 2004 grants were a risk free rate of 4.24%, volatility of 8.98%, a dividend yield of 2.75%, and an expected life of ten years. The effect of forfeitures reduces
the expected life to eight years for incentive stock option grants and five years for non-qualified stock option grants.

Recent Accounting
Pronouncements.In February 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards No. 155, Accounting for Certain Hybrid Financial Instruments  an amendment of FASB
Statements No. 133 and 140 (SFAS 155). SFAS 155 permits fair value measurement of any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. The Statement also clarifies which
interest-only strips and principal-only strips are not subject to the requirements of Statement 133. It establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that
are a hybrid financial instrument that contain an embedded derivative requiring bifurcation. SFAS 155 also clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives. SFAS 155 is effective for all
financial instruments acquired or issued after the beginning of an entitys first fiscal year that begins after September 15, 2006. The Company does not anticipate the implementation of SFAS 155 to have a material impact on its financial
statements.

In March 2006, the FASB issued Statement of Financial Accounting Standards No. 156, Accounting for Servicing of Financial Assets
 an amendment of FASB Statement No. 140 (SFAS 156). SFAS 156 requires an entity to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial asset by entering into certain
servicing contracts. The Statement also requires all separately recognized servicing assets and servicing liabilities to be initially measured at fair value, if practicable. SFAS 156 permits an entity to choose between the amortization and fair
value methods for subsequent measurements. At initial adoption, the Statement permits a one-time reclassification of available for sale securities to trading securities by entities with recognized servicing rights. SFAS 156 also requires separate
presentation of servicing assets and servicing liabilities subsequently measured at fair value in the statement of financial position and additional disclosures for all separately recognized servicing assets and servicing liabilities. This Statement
is effective as of the beginning of an entitys first fiscal year that begins after September 15, 2006. The Company does not anticipate the amendment will have a material effect on its financial statements.



32



---

In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, Fair Value
Measurements (SFAS 157). SFAS 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. SFAS 157 does not require any new fair
value measurement but may change current practice for some entities. The Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those years. The Company does not
anticipate the implementation of SFAS 157 to have a material impact on its financial statements.

In September 2006, the FASB issued Statement of Financial
Accounting Standards No. 158 Defined Benefit Pension and Other Postretirement Plans  an amendment of FASB Statements No. 87, 88, 106 and 132R (SFAS 158). SFAS 158 requires an employer to recognize the over funded or under
funded status of a defined benefit postretirement plan as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income. The funded
status of a benefit plan will be measured as the difference between plan assets at fair value and the benefit obligation. For a pension plan, the benefit obligation is the projected benefit obligation. For any other postretirement plan, the benefit
obligation is the accumulated postretirement benefit obligation. SFAS 158 also requires an employer to measure the funded status of a plan as of the date of its year-end statement of financial position. The Statement also requires additional
disclosure in the notes to financial statements about certain effects on net periodic benefit cost for the next fiscal year that arise from delayed recognition of the gains or losses, prior service costs or credits, and transition asset or
obligation. The Company is required to initially recognize the funded status of a defined benefit postretirement plan and to provide the required disclosures as of the end of the fiscal year ending after December 15, 2006. The requirement to
measure plan assets and benefit obligations as of the date of the employers fiscal year-end statement of financial position is effective for fiscal years ending after December 15, 2008. The impact of SFAS 158 is shown in Note 8 to these
financial statements.

In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes: An Interpretation of
FASB Statement No. 109 (FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an entitys financial statements in accordance with SFAS 109. The Interpretation prescribes a recognition threshold and
measurement principles for the financial statement recognition and measurement of tax positions taken or expected to be taken on a tax return that are not certain to be realized. FIN 48 is effective for fiscal years beginning after December 15,
2006. The Company does not anticipate the amendment will have a material effect on its financial statements.

In September 2006, the Emerging Issues Task
Force issued EITF 06-4, Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements. This consensus concludes that for a split-dollar life insurance arrangement within
the scope of this Issue, an employer should recognize a liability for future benefits in accordance with FASB Statement No. 106 (if, in substance, a postretirement benefit plan exists) or APB Opinion No 12 (if the arrangement is, in substance,
an individual deferred compensation contract) based on the substantive agreement with the employee. The consensus is effective for fiscal years beginning after December 15, 2007. The Company is currently evaluating the effect that EITF
No. 06-4 will have on its financial statements when implemented.

In September 2006, the Emerging Issues Task Force issued EITF 06-5, Accounting
for Purchases of Life Insurance  Determining the Amount That Could Be Realized in Accordance with FASB Technical Bulletin No 85-4. This consensus concludes that a policyholder should consider any additional amounts included in the
contractual terms of the insurance policy other that the cash surrender value in determining the amount that could be realized under insurance contract. A consensus also was reached that a policyholder should determine the amount that could be
realized under the life insurance contract assuming the surrender of an individual-life-by-individual-life policy (or certificate by certificate in a group policy). The consensuses are effective for the fiscal years beginning after December 15,
2006. The Company is currently evaluating the effect that EITF No. 06-5 will have on its financial statements when implemented.



33



---

Note 2. Unidentifiable Intangibles

The Company has unidentifiable intangibles recorded on the financial statements relating to the purchase of five branches. The balance of the intangibles at December 31, 2006 and 2005, as reflected on the
consolidated balance sheets was $2,807,842. Management has determined that these purchases qualified as acquisitions of businesses and therefore discontinued amortization, effective January 1, 2002, in accordance with Statement of Financial
Accounting Standard No. 142. The core deposit intangibles balance is tested for impairment at least annually. Based on the testing, there were no impairment charges in 2006, 2005 or 2004.

Note 3. Investment Securities

The aggregate amortized cost and fair
values of the available for sale securities portfolio are as follows:



|                                                                                                          |  |                |            |                        |   |                           |  |   |            |   |  |   |           
|--------------------------------------------------------------------------------------------------------- |  | -------------- | ---------- | ---------------------- | - | ------------------------- |  | - | ---------- | - |  | - | ----------
|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
|                                                                                                          |  |                |            |                        |   |                           |  |   |            |   |  |   |           
|                                                                                                          |  |                |            |                       
|Available-for-sale securities December 31, 2005                                                           |  | Amortized Cost |            | Gross Unrealized Gains |   | Gross Unrealized (Losses) |  |   | Fair Value
|                                                                                                          |  |                |           
|                                                                                                          |  |                |           
|U.S. Government agencies                                                                                  |  | $              | 12,270,642 |                        | $ | 4,336                     |  | $ | (251,563   | ) |  | $ | 12,023,415
|State and municipal obligations                                                                           |  |                | 30,687,331 |                        |   | 279,400                   |  |   | (236,528   | ) |  |   | 30,730,203
|Corporate bonds                                                                                           |  |                | 1,537,938  |                        |   | 64,030                    |  |   |           |   |  |   | 1,601,968 
|Restricted securities                                                                                     |  |                | 1,372,700  |                        |   |                          |  |   |           |   |  |   | 1,372,700 
|                                                                                                          |  |                |            |                        |   |                           |  |   |            |   |  |   |           
|                                                                                                          |  | $              | 45,868,611 |                        | $ | 347,766                   |  | $ | (488,091   | ) |  | $ | 45,728,286
|                                                                                                          |  |                |            |                        |   |                           |  |   |            |   |  |   |           
|                                                                                                         
|The aggregate amortized cost and fair values of the held to maturity securities portfolio are as follows:
|                                                                                                          |  |                |            |                       
|Held-to-maturity securities December 31, 2006                                                             |  | AmortizedCost  |            | GrossUnrealizedGains   |   | GrossUnrealized(Losses)   |  |   | Fair Value
|State and municipal obligations                                                                           |  | $              | 457,091    |                        | $ |                          |  | $ | (26,497    | ) |  | $ | 430,594   
|                                                                                                          |  |                |            |                        |   |                           |  |   |            |   |  |   |           
|                                                                                                          |  |                |            |                       
|Held-to-maturity securities December 31, 2005                                                             |  | AmortizedCost  |            | GrossUnrealizedGains   |   | GrossUnrealized(Losses)   |  |   | Fair Value
|State and municipal obligations                                                                           |  | $              | 443,243    |                        | $ |                          |  | $ | (9,088     | ) |  | $ | 434,155   
|                                                                                                          |  |                |            |                        |   |                           |  |   |            |   |  |   |           



34



---

Gross realized gains and losses on sales of securities were as follows:

Gross realized gains and gross realized losses on sales of securities were as follows:



|                            |  |      |        |      |   |         |      |  |   |         |  
|--------------------------- |  | ---- | ------ | ---- | - | ------- | ---- |  | - | ------- | -
|Years Ended December 31,    |  | 2006 |        | 2005 |   |         | 2004 | 
|Gross realized gains        |  | $    | 25,163 |      | $ | 14,347  |      |  | $ | 246,345 |  
|Gross realized losses       |  |      |       |      |   | (18,048 | )    |  |   | (335    | )
|                            |  |      |        |      |   |         |      |  |   |         |  
|Net realized gains/(losses) |  | $    | 25,163 |      | $ | (3,701  | )    |  | $ | 246,010 |  
|                            |  |      |        |      |   |         |      |  |   |         |  

The aggregate amortized cost and market values of the investment securities portfolio by contractual maturity at
December 31, 2006 are shown below:



|                                      |  |                |            |            |   |           
|------------------------------------- |  | -------------- | ---------- | ---------- | - | ----------
|                                      |  | Amortized Cost |            | Fair Value
|Due in one year or less               |  | $              | 6,179,349  |            | $ | 6,165,546 
|Due after one year through five years |  |                | 26,022,784 |            |   | 25,840,418
|Due after five through ten years      |  |                | 4,620,046  |            |   | 4,536,888 
|Due after ten years                   |  |                | 250,000    |            |   | 237,590   
|Restricted securities                 |  |                | 2,043,800  |            |   | 2,043,800 
|                                      |  |                |            |            |   |           
|                                      |  | $              | 39,115,979 |            | $ | 38,824,242
|                                      |  |                |            |            |   |           

Securities with a market value of $11,514,550 and $11,651,583 at December 31, 2006 and 2005, respectively, were
pledged as collateral for public deposits, repurchase agreements and for other purposes as required by law.

Securities in an unrealized loss position at
December 31, 2006 and 2005, by duration of the unrealized loss, are shown as follows. 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. The unrealized loss positions at December 31, 2006 and 2005 were directly related to interest rate movements as there is minimal credit risk exposure in these investments. All securities are investment grade or
better. Bonds with unrealized loss positions at December 31, 2006 included 22 federal agencies and 49 municipal bonds, as shown below.



|                                      |  |                     |            |                   |   |            |  |                 |            |            |   |                 |  |   |            |  |   |        
|------------------------------------- |  | ------------------- | ---------- | ----------------- | - | ---------- |  | --------------- | ---------- | ---------- | - | --------------- |  | - | ---------- |  | - | -------
|                                      |  | 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
|                                      |  |                     |            |                   |   |            |  |                 |            |            |   |                 |  |   |            |  |   |        
|                                      |  |                     |           
|                                      |  | Less than 12 months |            | 12 months or more |   | Total     
|December 31, 2005                     |  | Fair Value          |            | Unrealized Loss   |   | Fair Value |  | Unrealized Loss |            | Fair Value |   | Unrealized Loss
|U.S. Government agencies              |  | $                   | 3,432,253  |                   | $ | 58,478     |  | $               | 7,887,867  |            | $ | 193,085         |  | $ | 11,320,120 |  | $ | 251,563
|States and municipal obligations      |  |                     | 8,847,041  |                   |   | 144,698    |  |                 | 3,025,121  |            |   | 100,918         |  |   | 11,872,162 |  |   | 245,616
|                                      |  |                     |            |                   |   |            |  |                 |            |            |   |                 |  |   |            |  |   |        
|Total temporarily impaired securities |  | $                   | 12,279,294 |                   | $ | 203,176    |  | $               | 10,912,988 |            | $ | 294,003         |  | $ | 23,192,282 |  | $ | 497,179
|                                      |  |                     |            |                   |   |            |  |                 |            |            |   |                 |  |   |            |  |   |        



35



---

Note 4. Loans

The
following is a summary of the balances of loans:



|                                                             |  |      |             |   |      |   |             |  
|------------------------------------------------------------ |  | ---- | ----------- | - | ---- | - | ----------- | -
|December 31,                                                 |  | 2006 |             |   | 2005 |  
|Mortgage loans on real estate:                               |  |      |             |   |      |   |             |  
|Construction                                                 |  | $    | 47,977,209  |   |      | $ | 40,998,818  |  
|Secured by farmland                                          |  |      | 678,745     |   |      |   | 1,329,479   |  
|Secured by 1-4 family residential                            |  |      | 135,854,227 |   |      |   | 123,573,952 |  
|Other real estate loans                                      |  |      | 32,660,442  |   |      |   | 31,045,731  |  
|Commercial and industrial loans (not secured by real estate) |  |      | 18,077,943  |   |      |   | 22,668,129  |  
|Consumer installment loans                                   |  |      | 8,517,900   |   |      |   | 10,580,279  |  
|All other loans                                              |  |      | 996,258     |   |      |   | 595,920     |  
|Net deferred loan costs and fees                             |  |      | 845,232     |   |      |   | 1,021,272   |  
|                                                             |  |      |             |   |      |   |             |  
|Total loans                                                  |  | $    | 245,607,956 |   |      | $ | 231,813,580 |  
|Allowance for loan losses                                    |  |      | (2,235,544  | ) |      |   | (2,157,716  | )
|                                                             |  |      |             |   |      |   |             |  
|Loans, net                                                   |  | $    | 243,372,412 |   |      | $ | 229,655,864 |  
|                                                             |  |      |             |   |      |   |             |  

Note 5. Allowance for Loan Losses

An analysis of the change in the allowance for loan losses follows:



|                           |  |      |           |   |      |   |           |      |  |   |           |  
|-------------------------- |  | ---- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | -
|                           |  | 2006 |           |   | 2005 |   |           | 2004 | 
|Balance, beginning of year |  | $    | 2,157,716 |   |      | $ | 2,032,185 |      |  | $ | 1,901,576 |  
|Provision for loan losses  |  |      | 125,000   |   |      |   | 559,068   |      |  |   | 300,000   |  
|Recoveries                 |  |      | 37,545    |   |      |   | 83,367    |      |  |   | 31,874    |  
|Loans charged off          |  |      | (84,717   | ) |      |   | (516,904  | )    |  |   | (201,265  | )
|                           |  |      |           |   |      |   |           |      |  |   |           |  
|Balance, end of year       |  | $    | 2,235,544 |   |      | $ | 2,157,716 |      |  | $ | 2,032,185 |  
|                           |  |      |           |   |      |   |           |      |  |   |           |  



|                                                                                            |  |      |           |      |   |          
|------------------------------------------------------------------------------------------- |  | ---- | --------- | ---- | - | ---------
|                                                                                            |  | 2006 |           | 2005
|Impaired loans for which an allowance has been provided                                     |  | $    | 2,857,269 |      | $ | 3,668,730
|                                                                                            |  |      |           |      |   |          
|Allowance provided for impaired loans, included in the allowance for loan losses            |  | $    | 991,769   |      | $ | 786,655  
|                                                                                            |  |      |           |      |   |          
|Average balance impaired loans                                                              |  | $    | 3,168,724 |      | $ | 2,859,957
|                                                                                            |  |      |           |      |   |          
|Interest income recognized ($269,521 and $196,444 collected in 2006 and 2005, respectively) |  | $    | 275,412   |      | $ | 201,029  
|                                                                                            |  |      |           |      |   |          

At December 31, 2006 and 2005, non-accrual loans excluded from impaired loan disclosure under SFAS No. 114 totaled
$207,864 and $236,570, respectively. If interest on non-accrual loans had been accrued, such income would have approximated $28,703 in 2006 and $13,313 in 2005.



36



---

Note 6. Premises and Equipment, net

Components of premises and equipment included in the consolidated balance sheets at December 31, 2006 and 2005, were as follows:



|                                               |  |      |            |   |      |   |            |  
|---------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | -
|                                               |  | 2006 |            |   | 2005 |  
|Land and improvements                          |  | $    | 1,022,069  |   |      | $ | 989,855    |  
|Buildings and improvements                     |  |      | 9,215,567  |   |      |   | 8,375,084  |  
|Furniture and equipment                        |  |      | 7,990,182  |   |      |   | 7,640,381  |  
|                                               |  |      |            |   |      |   |            |  
|Total cost                                     |  | $    | 18,227,818 |   |      | $ | 17,005,320 |  
|Less accumulated amortization and depreciation |  |      | (7,910,320 | ) |      |   | (7,039,120 | )
|                                               |  |      |            |   |      |   |            |  
|Premises and equipment, net                    |  | $    | 10,317,498 |   |      | $ | 9,966,200  |  
|                                               |  |      |            |   |      |   |            |  

Amortization and depreciation expense for the years ended December 31, 2006, 2005 and 2004 totaled $944,506,
$849,979 and $770,720, respectively.

Note 7. Deposits

The aggregate amount of time deposits in denominations of $100,000 or more at December 31, 2006 and 2005 was $35,883,743 and $30,133,949 respectively.

At December 31, 2006, the scheduled maturities of time deposits are as follows:



|           |  |   |           
|---------- |  | - | ----------
|2006       |  | $ | 55,050,825
|2007       |  |   | 13,807,864
|2008       |  |   | 2,002,336 
|2009       |  |   | 13,420,354
|2010       |  |   | 15,188,725
|Thereafter |  |   | 15,040    
|           |  |   |           
|           |  | $ | 99,485,144
|           |  |   |           

At December 31, 2006 and 2005, overdraft demand deposits reclassified to loans totaled $103,998 and $25,397
respectively.

Note 8. Employee Benefit Plans

The
company sponsors a funded noncontributory, defined benefit pension plan covering full-time employees over 21 years of age upon completion of one year of service. Benefits are based on average compensation for the five consecutive full calendar years
of service, which produces the highest average.

The company sponsors a postretirement benefit plan covering current and future retirees who acquire age 55
and 10 years of service or age 65 and 5 years of service. The postretirement benefit plan provides coverage toward a retirees eligible medical and life insurance benefits expenses.

The company adopted the recognition provisions of SFAS 158 in its December 31, 2006 financial statements.

The
incremental effect of applying FASB Statement No. 158 on individual line items in the consolidated Balance Sheets at December 31, 2006 is as follows:.



|                                            |  |                                    |            |   |             |   |           |                                   |  |   |            |  
|------------------------------------------- |  | ---------------------------------- | ---------- | - | ----------- | - | --------- | --------------------------------- |  | - | ---------- | -
|                                            |  | Before Applicationof Statement 158 |            |   | Adjustments |   |           | After Applicationof Statement 158 | 
|Other liabilities                           |  | $                                  | 247,829    |   |             | $ | 1,180,915 |                                   |  | $ | 1,428,744  |  
|Other assets                                |  |                                    | 857,459    |   |             |   | 401,511   |                                   |  |   | 1,258,970  |  
|Accumulated other comprehensive (loss), net |  |                                    | (175,058   | ) |             |   | (779,404  | )                                 |  |   | (954,462   | )
|Total shareholders equity                  |  |                                    | 27,147,288 |   |             |   | (779,404  | )                                 |  |   | 26,367,884 |  



37



---

The following tables provide the reconciliation of changes in the benefit obligations and fair value of assets and a
statement of funded status for the pension plan and postretirement plan of the Company.



|                                                                    |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|------------------------------------------------------------------- | ---- | ---------------- | --------- | ---- | ----------------------- | - | --------- | - |  | ---- | --------- | - | ---- | - | -------- | ---- |  | - | -------- | - |  | - | -------- | -
|                                                                    |      | Pension Benefits |           |      | Postretirement Benefits |  
|                                                                    | 2006 |                  |           | 2005 |                         |   | 2004      |   |  | 2006 |           |   | 2005 |   |          | 2004 | 
|Change in benefit obligation                                        |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|Benefit obligation, beginning of year                               |      | $                | 3,539,913 |      |                         | $ | 3,297,737 |   |  | $    | 2,557,250 |   |      | $ | 559,897  |      |  | $ | 550,636  |   |  | $ | 515,383  |  
|Service cost                                                        |      |                  | 292,129   |      |                         |   | 305,389   |   |  |      | 237,011   |   |      |   | 20,058   |      |  |   | 17,017   |   |  |   | 15,316   |  
|Interest cost                                                       |      |                  | 203,484   |      |                         |   | 197,786   |   |  |      | 166,221   |   |      |   | 31,446   |      |  |   | 33,373   |   |  |   | 32,609   |  
|Actuarial (gain) / loss                                             |      |                  | (154,449  | )    |                         |   | (67,723   | ) |  |      | 409,503   |   |      |   | (73,793  | )    |  |   | (19,841  | ) |  |   | 9,582    |  
|Benefit payments                                                    |      |                  | (68,281   | )    |                         |   | (193,276  | ) |  |      | (72,248   | ) |      |   | (20,880  | )    |  |   | (21,288  | ) |  |   | (22,254  | )
|                                                                    |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|Benefit obligation, end of year                                     |      | $                | 3,812,796 |      |                         | $ | 3,539,913 |   |  | $    | 3,297,737 |   |      | $ | 516,728  |      |  | $ | 559,897  |   |  | $ | 550,636  |  
|                                                                    |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|Change in plan assets                                               |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|Fair value of plan assets, beginning of year                        |      | $                | 2,909,544 |      |                         | $ | 2,656,552 |   |  | $    | 1,472,804 |   |      | $ |         |      |  | $ |         |   |  | $ |         |  
|Actual return on plan assets                                        |      |                  | 227,491   |      |                         |   | 297,340   |   |  |      | 159,928   |   |      |   |         |      |  |   |         |   |  |   |         |  
|Employer contributions                                              |      |                  | 500,000   |      |                         |   | 148,928   |   |  |      | 1,096,068 |   |      |   | 20,880   |      |  |   | 21,288   |   |  |   | 22,254   |  
|Benefits payments                                                   |      |                  | (68,281   | )    |                         |   | (193,276  | ) |  |      | (72,248   | ) |      |   | (20,880  | )    |  |   | (21,288  | ) |  |   | (22,254  | )
|                                                                    |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|Fair value of plan assets, end of year                              |      | $                | 3,568,754 |      |                         | $ | 2,909,544 |   |  | $    | 2,656,552 |   |      | $ |         |      |  | $ |         |   |  | $ |         |  
|                                                                    |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|Funded Status at the End of the Year                                |      | $                | (244,042  | )    |                         | $ | (630,369  | ) |  | $    | (641,185  | ) |      |   | (516,728 | )    |  |   | (559,897 | ) |  |   | (550,636 | )
|Accounts Recognized in the Consolidated balance sheets              |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|Unrecognized net actuarial (gain)/loss                              |      |                  | N/A       |      |                         |   | 1,179,603 |   |  |      | 1,410,099 |   |      |   | N/A      |      |  |   | 222,930  |   |  |   | 255,925  |  
|Unrecognized net obligation at transition                           |      |                  | N/A       |      |                         |   |          |   |  |      |          |   |      |   | N/A      |      |  |   | 23,304   |   |  |   | 26,217   |  
|Unrecognized prior service cost                                     |      |                  | N/A       |      |                         |   | 57,874    |   |  |      | 74,246    |   |      |   | N/A      |      |  |   |         |   |  |   |         |  
|                                                                    |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|(Accrued)/prepaid benefit cost included in other assets/liabilities |      | $                | (244,042  | )    |                         | $ | 607,108   |   |  | $    | 843,160   |   |      | $ | (516,728 | )    |  | $ | (313,663 | ) |  | $ | (268,494 | )
|Amounts Recognized in Accumulated Other Comprehensive Income (loss) |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|Net loss                                                            |      | $                | 980,627   |      |                         |   | N/A       |   |  |      | N/A       |   |      | $ | 138,395  |      |  |   | N/A      |   |  |   | N/A      |  
|Prior service cost                                                  |      |                  | 41,502    |      |                         |   | N/A       |   |  |      | N/A       |   |      |   |         |      |  |   | N/A      |   |  |   | N/A      |  
|Net obligation at transition                                        |      |                  |          |      |                         |   | N/A       |   |  |      | N/A       |   |      |   | 20,391   |      |  |   | N/A      |   |  |   | N/A      |  
|                                                                    |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  
|                                                                    |      | $                | 1,022,129 |      |                         |   | N/A       |   |  |      | N/A       |   |      | $ | 158,786  |      |  |   | N/A      |   |  |   | N/A      |  
|                                                                    |      |                  |           |      |                         |   |           |   |  |      |           |   |      |   |          |      |  |   |          |   |  |   |          |  

The accumulated benefit obligation for the defined benefit pension plan was $2,360,573, $2,125,816, and $1,855,516
at December 31, 2006, 2005, and 2004, respectively.



|                                                                                                               |  |   |           |   |  |   |          |   |  |   |          |   |  |   |         |  |   |        |  |   |       
|-------------------------------------------------------------------------------------------------------------- |  | - | --------- | - |  | - | -------- | - |  | - | -------- | - |  | - | ------- |  | - | ------ |  | - | ------
|Components of Net Periodic Benefit Cost                                                                        |  |   |           |   |  |   |          |   |  |   |          |   |  |   |         |  |   |        |  |   |       
|Service cost                                                                                                   |  | $ | 292,129   |   |  | $ | 305,389  |   |  | $ | 237,011  |   |  | $ | 20,058  |  | $ | 17,017 |  | $ | 15,316
|Interest cost                                                                                                  |  |   | 203,484   |   |  |   | 197,786  |   |  |   | 166,221  |   |  |   | 31,446  |  |   | 33,373 |  |   | 32,609
|Expected return on plan assets                                                                                 |  |   | (234,563  | ) |  |   | (198,116 | ) |  |   | (134,758 | ) |  |   |        |  |   |       |  |   |      
|Amortization of prior service cost                                                                             |  |   | 16,372    |   |  |   | 16,372   |   |  |   | 16,372   |   |  |   |        |  |   |       |  |   |      
|Amortization of net obligation at transition                                                                   |  |   |          |   |  |   |         |   |  |   |         |   |  |   | 2,913   |  |   | 2,913  |  |   | 2,913 
|Recognized net actuarial (gain)/loss                                                                           |  |   | 51,601    |   |  |   | 63,549   |   |  |   | 45,297   |   |  |   | 10,743  |  |   | 13,154 |  |   | 20,000
|                                                                                                               |  |   |           |   |  |   |          |   |  |   |          |   |  |   |         |  |   |        |  |   |       
|Net periodic benefit cost                                                                                      |  | $ | 329,023   |   |  | $ | 384,980  |   |  | $ | 330,143  |   |  | $ | 65,160  |  | $ | 66,457 |  | $ | 70,838
|                                                                                                               |  |   |           |   |  |   |          |   |  |   |          |   |  |   |         |  |   |        |  |   |       
|                                                                                                               |  |   |           |   |  |  
|Other Changes in Plan Assets and BenefitObligations Recognized in Accumulated OtherComprehensive Income (loss) |  |   |           |   |  |   |          |   |  |   |          |   |  |   |         |  |   |        |  |   |       
|Net loss                                                                                                       |  | $ | 980,627   |   |  |   | N/A      |   |  |   | N/A      |   |  | $ | 138,395 |  |   | N/A    |  |   | N/A   
|Prior service cost                                                                                             |  |   | 41,502    |   |  |   | N/A      |   |  |   | N/A      |   |  |   |        |  |   | N/A    |  |   | N/A   
|Net obligation at transition                                                                                   |  |   |          |   |  |   | N/A      |   |  |   | N/A      |   |  |   | 20,391  |  |   | N/A    |  |   | N/A   
|                                                                                                               |  |   |           |   |  |   |          |   |  |   |          |   |  |   |         |  |   |        |  |   |       
|Total recognized in other comprehensive (loss)                                                                 |  | $ | 1,022,129 |   |  |   | N/A      |   |  |   | N/A      |   |  | $ | 158,786 |  |   | N/A    |  |   | N/A   
|                                                                                                               |  |   |           |   |  |   |          |   |  |   |          |   |  |   |         |  |   |        |  |   |       
|Total Recognized in Net Periodic Benefit Cost and Other Comprehensive Income (loss)                            |  | $ | 1,351,152 |   |  |   | N/A      |   |  |   | N/A      |   |  | $ | 223,946 |  |   | N/A    |  |   | N/A   



38



---

The estimated net loss and prior service cost for the defined benefit pension plan and postretirement plan that will be
amortized from accumulated other comprehensive income (loss) into net periodic benefit cost over the next fiscal year approximates $62,344 and $16,372, respectively. The estimated unrecognized transition liability for the postretirement plan that
will be amortized from accumulated other comprehensive income (loss) into net periodic benefit cost over the next fiscal year is $2,913.



|                                                 |  |      |   |  |      |   |  |      |   |  |      |   |  |      |   |  |      |  
|------------------------------------------------ |  | ---- | - |  | ---- | - |  | ---- | - |  | ---- | - |  | ---- | - |  | ---- | -
|Weighted-average assumptions as of December 31:  |  |      |   |  |      |   |  |      |   |  |      |   |  |      |   |  |      |  
|Discount rate used for net periodic benefit cost |  | 5.75 | % |  | 6.00 | % |  | 6.50 | % |  | 5.75 | % |  | 6.00 | % |  | 6.50 | %
|Discount rate used for disclosure                |  | 6.00 | % |  | 5.75 | % |  | 6.00 | % |  | 6.00 | % |  | 5.75 | % |  | 6.00 | %
|Expected return on plan assets                   |  | 8.50 | % |  | 8.50 | % |  | 8.50 | % |  | N/A  |   |  | N/A  |   |  | N/A  |  
|Rate of compensation increase                    |  | 5.00 | % |  | 5.00 | % |  | 5.00 | % |  | 5.00 | % |  | 5.00 | % |  | 5.00 | %

Long-term rate of return.The plan sponsor selects the assumption for the expected long-term rate of
return on assets in consultation with their investment advisors and actuary. This rate is intended to reflect the average rate of earnings expected to be earned on the funds invested or to be invested to provide plan benefits. Historical performance
is reviewed, especially with respect to real rates of return (net of inflation), for the major asset classes held or anticipated to be held by the trust, and for the trust itself. Undue weight is not given to recent experience that may not continue
over the measurement period, with higher significance placed on current forecasts of future long-term economic conditions.

Because assets are held in a
qualified trust, anticipated returns are not reduced for taxes. Further, solely for this purpose, the plan is assumed to continue in force and not terminate during the period during which assets are invested. However, consideration is given to the
potential impact of current and future investment policy, cash flow into and out of the trust, and expenses (both investment and non-investment) typically paid from plan assets (to the extent such expenses are not explicitly estimated within
periodic cost).

Asset allocation.The pension plans weighted average asset allocations for the plan years ended September 30,
2006 and 2005, by asset category, are as follows:



|                            |  |      |   |  |      |  
|--------------------------- |  | ---- | - |  | ---- | -
|Asset category              |  | 2006 |   |  | 2005 |  
|Mutual funds  fixed income |  | 30   | % |  | 35   | %
|Mutual funds  equity       |  | 56   | % |  | 65   | %
|Cash and cash equivalents   |  | 14   | % |  | 0    | %
|                            |  |      |   |  |      |  
|Total                       |  | 100  | % |  | 100  | %
|                            |  |      |   |  |      |  

The trust fund is sufficiently diversified to maintain a reasonable level of risk without imprudently sacrificing
return, with a targeted asset allocation of 50% fixed income and 50% equities. The Investment Manager selects investment fund managers with demonstrated experience and expertise, and funds with demonstrated historical performance, for the
implementation of the Plans investment strategy. The Investment Manager will consider both actively and passively managed investment strategies and will allocate funds across the asset classes to develop an efficient investment structure.

It is the responsibility of the trustee to administer the investments of the trust within reasonable costs, being careful to avoid sacrificing quality.
These costs include, but are not limited to, management and custodial fees, consulting fees, transaction costs and other administrative costs chargeable to the trust.

The Company expects to contribute $500,000 to its pension plan for the 2007 plan year. Estimated future benefit payments are $20,454 for 2007, $25,105 for 2008, $35,557 for 2009, $83,941 for 2010, $109,782 for 2011
and $1,224,364 for 2012 through 2016.

Postretirement benefits plan.For measurement purposes, the assumed annual rate of increase in per
capita health care costs of covered benefits was 10.0% in 2007 and 2008, 8.0% in 2009 and 2010, and 6.0% in 2011 and thereafter. If assumed health care cost trend rates were increased by 1 percentage point each year, the accumulated postretirement
benefit obligation at December 31, 2006, would be increased by $6,366, and the aggregate of the service and interest cost components of net periodic postretirement benefit cost for the year ended December 31, 2006, would be increased by
$496. If assumed health care cost trend rates were decreased by 1 percentage point each year, the accumulated postretirement benefit obligation at December 31, 2006, would be decreased by $5,859, and the aggregate of the service and interest
cost components of net periodic postretirement benefit cost for the year ended December 31, 2006, would be decreased by $455.

The Company expects to
contribute $22,039 to its postretirement plan in 2007.



39



---

In addition, as of December 31, 2006 and 2005, the Company paid approximately $15,090 and $15,858, respectively, for
employees who retired prior to adoption of SFAS No. 106, Employers Accounting for Postretirement Benefits Other Than Pensions.

401(k) retirement plan.The Company has a 401(k) retirement plan covering substantially all employees who have completed six months of service. Employees may contribute up to 15% of their salaries and the Company matches 100%
of the first 2% and 25% of the next 2% of employees contributions. Additional contributions can be made at the discretion of the Companys Board of Directors. Contributions to this plan amounted to $71,078, $66,238, and $65,914, for the
years ended December 31, 2006, 2005 and 2004, respectively.

Note 9. Financial Instruments With Off-Balance Sheet Risk

In the normal course of business, the Company offers various financial products to its customers to meet their credit and liquidity needs. These instruments involve
elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The Companys exposure to credit loss in the event of nonperformance by the other party to the financial instruments for
commitments to extend credit and standby letters of credit written is represented by the contractual amount of these instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance
sheet instruments. Unless otherwise noted, the Company does not require collateral or other security to support financial instruments with credit risk.

Subject to its normal credit standards and risk monitoring procedures, the Company makes contractual commitments to extend credit. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a
fee. Since many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements. At December 31, 2006 and 2005, the Company had outstanding loan commitments
approximating $41,289,172 and $42,844,000, respectively.

Conditional commitments are issued by the Company in the form of performance stand-by letters of
credit, which guarantee the performance of a customer to a third party. At December 31, 2006 and 2005, commitments under outstanding performance stand-by letters of credit aggregated $860,195 and $861,550, respectively. The credit risk of
issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.

The Company had unused lines of credit with
nonaffiliated banks totaling $16,785,000 and $36,785,000 as of December 31, 2006, and 2005.

Note 10. Restrictions on Cash and Due From Banks

The Federal Reserve requires banks to maintain cash reserves against certain categories of deposit liabilities. At both December 31, 2006, and
2005, the aggregate amount of daily average required reserves for the final weekly reporting period was $25 thousand.

The Company has approximately
$307,480 in deposits in financial institutions in excess of amounts insured by the Federal Deposit Insurance Corporation at December 31, 2006.



40



---

Note 11. Long-Term Debt

At December 31, 2006, the Company had Federal Home Loan Bank of Atlanta (FHLB) debt consisting of two advances totaling $25.0 million. The interest rate on the $10.0 million advance is a fixed rate of 4.23% maturing on
September 12, 2016. The interest rate on the $15.0 million advance is a fixed rate of 4.81% maturing on May 18, 2011. Interest is payable quarterly on both advances. Both instruments have an early conversion option which gives FHLB the
option to convert, in whole only, into a one-month LIBOR-based floating rate advance, effective September 12, 2007 and May 18, 2007, respectively. If the FHLB elects to convert, the Company may elect to terminate, in whole or in part,
without a prepayment fee.

Advances on the FHLB lines are secured by a blanket lien on qualified 1 to 4 family residential real estate loans. Immediate
available credit, as of December 31, 2006, was $5.0 million.

Note 12. Income Taxes

The provision for income taxes consisted of the following for the years ended December 31:



|         |  |      |         |   |      |   |           |      |  |   |         |  
|-------- |  | ---- | ------- | - | ---- | - | --------- | ---- |  | - | ------- | -
|         |  | 2006 |         |   | 2005 |   |           | 2004 | 
|Current  |  | $    | 926,130 |   |      | $ | 1,084,076 |      |  | $ | 781,925 |  
|Deferred |  |      | (54,223 | ) |      |   | (125,383  | )    |  |   | (21,911 | )
|         |  |      |         |   |      |   |           |      |  |   |         |  
|         |  | $    | 871,907 |   |      | $ | 958,693   |      |  | $ | 760,014 |  
|         |  |      |         |   |      |   |           |      |  |   |         |  

The reasons for the differences between the statutory Federal income tax rates and the effective tax rates are
summarized as follows:



|                            |  |      |   |  |      |   |  |      |  
|--------------------------- |  | ---- | - |  | ---- | - |  | ---- | -
|                            |  | 2006 |   |  | 2005 |   |  | 2004 |  
|Statutory rates             |  | 34.0 | % |  | 34.0 | % |  | 34.0 | %
|(Decrease) resulting from:  |  |      |   |  |      |   |  |      |  
|Effect of tax-exempt income |  | (6.8 | ) |  | (6.7 | ) |  | (8.2 | )
|                            |  |      |   |  |      |   |  |      |  
|                            |  | 27.2 | % |  | 27.3 | % |  | 25.8 | %
|                            |  |      |   |  |      |   |  |      |  



41



---

The components of the net deferred tax assets and liabilities included in other liabilities are as follows:



|                                                 |  |      |            |   |      |   |            |  
|------------------------------------------------ |  | ---- | ---------- | - | ---- | - | ---------- | -
|December 31,                                     |  | 2006 |            |   | 2005 |  
|Deferred tax assets                              |  |      |            |   |      |   |            |  
|Allowance for loan losses                        |  | $    | 637,008    |   |      | $ | 610,546    |  
|Interest on non-accrual loans                    |  |      | 14,203     |   |      |   | 5,479      |  
|Pension plan                                     |  |      | 82,975     |   |      |   |           |  
|Post retirement benefits                         |  |      | 175,688    |   |      |   | 106,645    |  
|Deferred compensation                            |  |      | 120,355    |   |      |   | 107,004    |  
|Stock-based compensation                         |  |      | 3,793      |   |      |   |           |  
|Unrealized loss on available-for-sale securities |  |      | 90,181     |   |      |   | 47,711     |  
|Other                                            |  |      | 9,717      |   |      |   | 5,215      |  
|                                                 |  |      |            |   |      |   |            |  
|Total deferred tax assets                        |  | $    | 1,133,920  |   |      | $ | 882,600    |  
|                                                 |  |      |            |   |      |   |            |  
|Deferred tax liabilities                         |  |      |            |   |      |   |            |  
|Pension plan                                     |  | $    |           |   |      | $ | (206,263   | )
|Depreciation                                     |  |      | (353,085   | ) |      |   | (429,273   | )
|Amortization of intangible                       |  |      | (395,833   | ) |      |   | (316,666   | )
|Deferred loan fees and costs                     |  |      | (287,379   | ) |      |   | (347,233   | )
|Other                                            |  |      | (125,913   | ) |      |   | (109,659   | )
|                                                 |  |      |            |   |      |   |            |  
|Total deferred tax liabilities                   |  |      | (1,162,210 | ) |      |   | (1,409,094 | )
|                                                 |  |      |            |   |      |   |            |  
|Net deferred tax liabilities                     |  | $    | (28,290    | ) |      | $ | (526,494   | )
|                                                 |  |      |            |   |      |   |            |  

Note 13. Regulatory Requirements and Restrictions

The primary source of funds available to the Parent Company is the payment of dividends by the subsidiary Bank. Banking regulations limit the amount of dividends that may
be paid without prior approval of the Banks regulatory agency. As of December 31, 2006, the aggregate amount of unrestricted funds, which could be transferred from the banking subsidiary to the Parent Company, without prior regulatory
approval, totaled $4,210,507 or 16.0% of consolidated net assets. The Company and Bank are subject to various regulatory capital requirements administered by the Federal banking agencies. Failure to meet minimum capital requirements can initiate
certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company and Banks financial statements. Under capital adequacy guidelines and the regulatory
framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting
practices. The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Prompt corrective action provisions are not applicable to bank holding companies.

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set
forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined). Management believes, that as of December 31, 2006 and
2005, the Company and the Bank meet all capital adequacy requirements to which they are subject.

As of December 31, 2006, the most recent
notification from the Federal Reserve Bank categorized the Bank as well capitalized under the framework for prompt corrective action. To be categorized as well capitalized, an institution must maintain minimum total risk-based, Tier 1
risk-based, and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the Banks category.



42



---

The Companys and the Banks actual capital amounts and ratios as of December 31, 2006 and 2005, are
presented in the tables below:



|                                         |  |        |        |       |                            |   |        |                                                                       |        |  |      |        |  |       |        |  |       |  
|---------------------------------------- |  | ------ | ------ | ----- | -------------------------- | - | ------ | --------------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|                                         |  | Actual |        |       | MinimumCapital Requirement |   |        | Minimum To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|(Amounts in Thousands)                   |  | Amount |        | Ratio |                            |   | Amount |                                                                       | Ratio  |  |      | Amount |  | Ratio |       
|As of December 31, 2006:                 |  |        |        |       |                            |   |        |                                                                       |        |  |      |        |  |       |        |  |       |  
|Total Capital (to Risk Weighted Assets)  |  |        |        |       |                            |   |        |                                                                       |        |  |      |        |  |       |        |  |       |  
|Consolidated                             |  | $      | 26,750 |       | 11.41                      | % |        | $                                                                     | 18,756 |  | 8.00 | %      |  |       | N/A    |  | N/A   |  
|Bank of Lancaster                        |  | $      | 25,357 |       | 10.88                      | % |        | $                                                                     | 18,652 |  | 8.00 | %      |  | $     | 23,315 |  | 10.00 | %
|                                         |  |        |        |       |                            |  
|Tier 1 Capital (to Risk Weighted Assets) |  |        |        |       |                            |   |        |                                                                       |        |  |      |        |  |       |        |  |       |  
|Consolidated                             |  | $      | 24,514 |       | 10.46                      | % |        | $                                                                     | 9,378  |  | 4.00 | %      |  |       | N/A    |  | N/A   |  
|Bank of Lancaster                        |  | $      | 23,121 |       | 9.92                       | % |        | $                                                                     | 9,326  |  | 4.00 | %      |  | $     | 13,989 |  | 6.00  | %
|                                         |  |        |        |       |                            |  
|Tier 1 Capital (to Average Assets)       |  |        |        |       |                            |   |        |                                                                       |        |  |      |        |  |       |        |  |       |  
|Consolidated                             |  | $      | 24,514 |       | 8.09                       | % |        | $                                                                     | 12,126 |  | 4.00 | %      |  |       | N/A    |  | N/A   |  
|Bank of Lancaster                        |  | $      | 23,121 |       | 7.58                       | % |        | $                                                                     | 12,205 |  | 4.00 | %      |  | $     | 15,257 |  | 5.00  | %
|                                         |  |        |       
|                                         |  | Actual |        |       | Minimum CapitalRequirement |   |        | Minimum To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |       
|(Amounts in Thousands)                   |  | Amount |        | Ratio |                            |   | Amount |                                                                       | Ratio  |  |      | Amount |  | Ratio |       
|As of December 31, 2005:                 |  |        |        |       |                            |   |        |                                                                       |        |  |      |        |  |       |        |  |       |  
|Total Capital (to Risk Weighted Assets)  |  |        |        |       |                            |   |        |                                                                       |        |  |      |        |  |       |        |  |       |  
|Consolidated                             |  | $      | 26,056 |       | 11.19                      | % |        | $                                                                     | 18,626 |  | 8.00 | %      |  |       | N/A    |  | N/A   |  
|Bank of Lancaster                        |  | $      | 24,549 |       | 10.62                      | % |        | $                                                                     | 18,487 |  | 8.00 | %      |  | $     | 23,109 |  | 10.00 | %
|                                         |  |        |        |       |                            |  
|Tier 1 Capital (to Risk Weighted Assets) |  |        |        |       |                            |   |        |                                                                       |        |  |      |        |  |       |        |  |       |  
|Consolidated                             |  | $      | 23,898 |       | 10.26                      | % |        | $                                                                     | 9,313  |  | 4.00 | %      |  |       | N/A    |  | N/A   |  
|Bank of Lancaster                        |  | $      | 22,391 |       | 9.69                       | % |        | $                                                                     | 9,244  |  | 4.00 | %      |  | $     | 13,866 |  | 6.00  | %
|                                         |  |        |        |       |                            |  
|Tier 1 Capital (to Average Assets)       |  |        |        |       |                            |   |        |                                                                       |        |  |      |        |  |       |        |  |       |  
|Consolidated                             |  | $      | 23,898 |       | 7.92                       | % |        | $                                                                     | 12,075 |  | 4.00 | %      |  |       | N/A    |  | N/A   |  
|Bank of Lancaster                        |  | $      | 22,391 |       | 7.46                       | % |        | $                                                                     | 12,013 |  | 4.00 | %      |  | $     | 15,016 |  | 5.00  | %

Note 14. Employee Stock Ownership Plan

The Company has a noncontributory Employee Stock Ownership Plan (ESOP) for the benefit of all eligible employees who have completed twelve months of service and who have attained the age of 21 years.
Contributions to the plan are at the discretion of the Companys Board of Directors. Contributions are allocated in the ratio to which the covered compensation of each participant bears to the aggregate covered compensation of all participants
for the plan year. Allocations are limited to 25% of eligible participant compensation. Participant accounts are 30% vested after three years, 40% vested after four years with vesting increasing 20% each year thereafter, until 100% vested. The plan
had 134,151 allocated shares as of December 31, 2006. Contributions to the plan were $60,000, $65,000 and $50,000 for 2006, 2005 and 2004, respectively. Dividends on the Companys stock held by the ESOP were $85,492, $77,462 and $77,053 in
2006, 2005 and 2004, respectively. Shares held by the ESOP are considered outstanding for purposes of computing earnings per share.



43



---

Note 15. Stock-Based Compensation Plans

The Company has three stock-based compensation plans. The 1994 Incentive Stock Option Plan expired and no additional shares may be granted under this plan. The 2003 Incentive Stock Option Plan makes 175,000 shares
available for grant. Under this plan, the exercise price of each option equals the market price of the Companys common stock on the date of grant and an options maximum term is ten years. Options granted are exercisable only after
meeting certain performance targets during a specified time period. If the targets are not met, the options are forfeited. The third plan is the 1998 Non-Employee Directors Stock Option Plan, which grants 500 shares to each non-employee director
annually. This plan had 17,500 shares available for grant at December 31, 2006.

A summary of the status of the stock option plans as of
December 31, 2006 and changes during the year ended, on those dates, is presented below:



|                                 |  |         |   |  |                      |       |                         |   |       
|-------------------------------- |  | ------- | - |  | -------------------- | ----- | ----------------------- | - | ------
|                                 |  | 2006   
|                                 |  | Shares  |   |  | WeightedAveragePrice |       | AggregateIntrinsicValue
|Outstanding at beginning of year |  | 176,939 |   |  | $                    | 15.01 |                         |   |       
|Granted                          |  | 42,500  |   |  |                      | 13.60 |                         |   |       
|Exercised                        |  | (9,100  | ) |  |                      | 8.50  |                         |   |       
|Forfeited                        |  | (26,527 | ) |  |                      | 14.38 |                         |   |       
|                                 |  |         |   |  |                      |       |                         |   |       
|Outstanding at end of year       |  | 183,812 |   |  | $                    | 15.15 |                         | $ | 14,705
|                                 |  |         |   |  |                      |       |                         |   |       
|Options exercisable at year-end  |  | 148,812 |   |  | $                    | 15.56 |                         | $ |      
|                                 |  |         |   |  |                      |       |                         |   |       

The total intrinsic value of options exercised during 2006 was $53,950. The aggregate intrinsic value of a stock
option in the table above represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holders had all option
holders exercised their options on December 31, 2006. This amount changes based on changes in the market value of the Companys stock.

The
weighted average fair value of incentive stock options granted during 2006, 2005, and 2004, was $1.89, $2.00, and $2.26, respectively. The weighted average fair value of non-employee directors stock options granted during 2006, 2005, and 2004,
was $1.72, $2.00, and $2.26, respectively.

The status of the options outstanding at December 31, 2006 is as follows:



|                         |                |                    |         |                                             |          |                    |         |                                 |   |      
|------------------------ | -------------- | ------------------ | ------- | ------------------------------------------- | -------- | ------------------ | ------- | ------------------------------- | - | -----
|Options Outstanding      |                |                    |         | Options Exercisable                        
|Range of Exercise Prices |                | Number Outstanding |         | Weighted Average Remaining Contractual Life |          | Number Exercisable |         | Weighted Average Exercise Price
|$                        | 8.50 - $13.75  |                    | 51,474  |                                             | 6.61 yrs |                    | 16,474  |                                 | $ | 12.97
|$                        | 14.50 - $17.50 |                    | 132,338 |                                             | 5.58 yrs |                    | 132,338 |                                 |   | 15.88
|                         |                |                    |         |                                             |          |                    |         |                                 |   |      
|                         |                |                    | 183,812 |                                             | 5.87 yrs |                    | 148,812 |                                 | $ | 15.56
|                         |                |                    |         |                                             |          |                    |         |                                 |   |      



44



---

Note 16. Earnings Per Share

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



|                                            |  |      |           |      |   |           |  |   |          
|------------------------------------------- |  | ---- | --------- | ---- | - | --------- |  | - | ---------
|Years Ended December 31,                    |  | 2006 |           | 2005 |   | 2004     
|Net Income available to common shareholders |  | $    | 2,328,745 |      | $ | 2,546,585 |  | $ | 2,181,360
|                                            |  |      |           |      |   |           |  |   |          
|Average number of common shares outstanding |  |      | 2,370,901 |      |   | 2,367,834 |  |   | 2,337,788
|Effect of dilutive options                  |  |      | 4,438     |      |   | 10,490    |  |   | 18,810   
|                                            |  |      |           |      |   |           |  |   |          
|Average number of potential common shares   |  |      | 2,375,339 |      |   | 2,378,324 |  |   | 2,356,598
|                                            |  |      |           |      |   |           |  |   |          

As of December 31, 2006, 2005, and 2004, options on 111,157 shares, 129,776 shares, and 124,414 shares,
respectively, were not included in computing earnings per common share  assuming dilution, because their effects were antidilutive.

Note 17.
Related Parties

The Company has entered into transactions with its directors and principal officers of the Company, their immediate families and
affiliated companies in which they are the principal stockholders (related parties). The aggregate amount of loans to such related parties was approximately $4,453,121 and $2,497,513 at December 31, 2006 and 2005, respectively. All such loans,
in the opinion of the management, were made in the normal course of business on the same terms, including interest rate and collateral, as those prevailing at the time for comparable transactions.



|                                           |  |   |           |  
|------------------------------------------ |  | - | --------- | -
|Balance, January 1, 2006                   |  | $ | 2,497,513 |  
|New loans and extensions to existing loans |  |   | 2,680,808 |  
|Repayments and other reductions            |  |   | (725,200  | )
|                                           |  |   |           |  
|Balance, December 31, 2006                 |  | $ | 4,453,121 |  
|                                           |  |   |           |  

Commitments to extend credit to directors and their related interests were $988,037 and $1,185,123 at
December 31, 2006 and 2005, respectively.



45



---

Note 18. Fair Value of Financial Instruments

The estimated fair values of financial instruments are shown in the following table. The carrying amounts in the table are included in the balance sheet under the applicable captions.



|                                            |  |                   |             |                   |   |                |  |            |             |  |   |            
|------------------------------------------- |  | ----------------- | ----------- | ----------------- | - | -------------- |  | ---------- | ----------- |  | - | -----------
|                                            |  | December 31, 2006 |             | December 31, 2005
|                                            |  | CarryingAmount    |             | Fair Value        |   | CarryingAmount |  | Fair Value
|Financial Assets:                           |  |                   |             |                   |   |                |  |            |             |  |   |            
|Cash and due from banks                     |  | $                 | 6,320,951   |                   | $ | 6,320,951      |  | $          | 5,213,462   |  | $ | 5,213,462  
|Interest-bearing deposits                   |  |                   | 148,436     |                   |   | 148,436        |  |            | 108,403     |  |   | 108,403    
|Federal funds sold                          |  |                   | 4,636,278   |                   |   | 4,636,278      |  |            | 4,138,806   |  |   | 4,238,806  
|Securities available-for-sale               |  |                   | 38,393,648  |                   |   | 38,393,648     |  |            | 45,728,286  |  |   | 45,728,286 
|Securities held-to-maturity                 |  |                   | 457,091     |                   |   | 430,594        |  |            | 443,243     |  |   | 434,155    
|Loans, net                                  |  |                   | 243,372,412 |                   |   | 248,208,238    |  |            | 229,655,864 |  |   | 232,727,778
|Accrued interest receivable                 |  |                   | 1,418,214   |                   |   | 1,418,214      |  |            | 1,320,101   |  |   | 1,320,101  
|Financial Liabilities:                      |  |                   |             |                   |   |                |  |            |             |  |   |            
|Non-interest-bearing liabilities            |  | $                 | 44,246,563  |                   | $ | 44,246,563     |  | $          | 42,664,536  |  | $ | 42,664,536 
|Savings and other interest-bearing deposits |  |                   | 107,915,874 |                   |   | 107,912,174    |  |            | 123,557,342 |  |   | 123,654,743
|Time deposits                               |  |                   | 99,485,144  |                   |   | 99,441,067     |  |            | 92,564,678  |  |   | 92,544,381 
|Securities sold under repurchase agreements |  |                   | 5,242,876   |                   |   | 5,242,876      |  |            | 5,048,450   |  |   | 5,048,450  
|FHLB advance                                |  |                   | 25,000,000  |                   |   | 24,885,359     |  |            | 10,000,000  |  |   | 10,001,838 
|Accrued interest payable                    |  |                   | 413,553     |                   |   | 413,553        |  |            | 239,033     |  |   | 239,033    

The above presentation of fair values is required by Statement on Financial Accounting Standards No. 107,
Disclosures About Fair Value of Financial Instruments. The fair values shown do not necessarily represent the amounts, which would be received on immediate settlement of the instruments. Statement No. 107 excludes certain financial
instruments and all non-financial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

The following methods and assumptions were used to estimate the fair value of each class of financial instrument.

The carrying amounts of cash and due from banks, federal funds sold, non-interest-bearing deposits, and securities sold under repurchase agreements, represent items
which do not present significant market risks, are payable on demand, or are of such short duration that carrying value approximates market value.

Available-for-sale securities are carried at the quoted market prices for the individual securities held. Therefore carrying value equals market value. Held-to-maturity securities are carried at book value, and fair value for these
securities is obtained from quoted market prices.

The fair value of loans is estimated by discounting future cash flows using the interest rates at which
similar loans would be made to borrowers.

Other time deposits are presented at estimated fair value using interest rates offered for deposits of similar
remaining maturities.

The fair value of the FHLB advance is estimated by discounting its future cash flows using the interest rate offered for similar
advances.



46



---

The fair value of commitments to extend credit is estimated using the fees currently charged to enter similar agreements,
taking into account the remaining terms of the agreements and the present credit worthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed
rates.

The fair value of standby letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or
otherwise settle the obligations with the counterparties at the reporting date.

At December 31, 2006 and 2005, the fair value of loan commitments and
standby letters of credit was immaterial.

Note 19. Condensed Financial Information of Parent Company

Financial information pertaining only to Bay Banks of Virginia, Inc. is as follows:

Condensed Balance Sheets



|                                           |  |      |            |      |   |           
|------------------------------------------ |  | ---- | ---------- | ---- | - | ----------
|                                           |  | 2006 |            | 2005
|Assets                                     |  |      |            |      |   |           
|Cash and due from banks                    |  | $    | 151,913    |      | $ | 209,430   
|Investments in subsidiaries                |  |      | 25,936,840 |      |   | 26,108,877
|Premises and equipment, net                |  |      | 81,076     |      |   | 106,288   
|Other assets                               |  |      | 441,336    |      |   | 412,834   
|                                           |  |      |            |      |   |           
|Total assets                               |  | $    | 26,611,165 |      | $ | 26,837,429
|                                           |  |      |            |      |   |           
|Liabilities and Shareholders Equity       |  |      |            |      |   |           
|Liabilities                                |  |      |            |      |   |           
|Deferred directors compensation           |  | $    | 330,826    |      | $ | 314,717   
|Other liabilities                          |  |      | 7,496      |      |   | 4,780     
|                                           |  |      |            |      |   |           
|Total liabilities                          |  | $    | 338,322    |      | $ | 319,497   
|Total shareholders equity                 |  |      | 26,272,843 |      |   | 26,517,932
|                                           |  |      |            |      |   |           
|Total liabilities and shareholders equity |  | $    | 26,611,165 |      | $ | 26,837,429
|                                           |  |      |            |      |   |           

Condensed Statements of Income



|                                                                                |  |      |            |   |      |   |           |      |  |   |           |  
|------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | --------- | ---- |  | - | --------- | -
|                                                                                |  | 2006 |            |   | 2005 |   |           | 2004 | 
|Dividends from subsidiaries                                                     |  | $    | 2,000,000  |   |      | $ | 1,200,000 |      |  | $ | 750,000   |  
|Other income                                                                    |  |      | 15,384     |   |      |   | 28,467    |      |  |   | 5,825     |  
|                                                                                |  |      |            |   |      |   |           |      |  |   |           |  
|Total non-interest income                                                       |  |      | 2 ,015,384 |   |      |   | 1,228,467 |      |  |   | 755,825   |  
|                                                                                |  |      |            |   |      |   |           |      |  |   |           |  
|Total non-interest expense                                                      |  |      | 510,273    |   |      |   | 427,402   |      |  |   | 338,987   |  
|                                                                                |  |      |            |   |      |   |           |      |  |   |           |  
|Income before income taxes and equity in undistributed earnings of subsidiaries |  |      | 1,505,111  |   |      |   | 801,065   |      |  |   | 416,838   |  
|Income tax benefit                                                              |  |      | (133,823   | ) |      |   | (108,981  | )    |  |   | (85,413   | )
|                                                                                |  |      |            |   |      |   |           |      |  |   |           |  
|Income before equity in undistributed earnings of subsidiaries                  |  |      | 1,638,934  |   |      |   | 910,046   |      |  |   | 502,251   |  
|                                                                                |  |      |            |   |      |   |           |      |  |   |           |  
|Equity in undistributed earnings of subsidiaries                                |  |      | 689,811    |   |      |   | 1,636,539 |      |  |   | 1,679,109 |  
|                                                                                |  |      |            |   |      |   |           |      |  |   |           |  
|Net income                                                                      |  | $    | 2,328,745  |   |      | $ | 2,546,585 |      |  | $ | 2,181,360 |  
|                                                                                |  |      |            |   |      |   |           |      |  |   |           |  



47



---

|                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|--------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | -
|                                                                                  |  | 2006 |            |   | 2005 |   |            | 2004 | 
|Condensed Statements of Cash Flows                                                |  |      |            |   |      |   |            |      |  |   |            |  
|Cash Flows from Operating Activities:                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Net income                                                                        |  | $    | 2,328,745  |   |      | $ | 2,546,585  |      |  | $ | 2,181,360  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |      |            |   |      |   |            |      |  |   |            |  
|Depreciation and amortization                                                     |  |      | 25,212     |   |      |   | 19,836     |      |  |   | 24,625     |  
|Stock-based compensation                                                          |  |      | 45,301     |   |      |   |           |      |  |   |           |  
|Equity in undistributed earnings of subsidiaries                                  |  |      | (689,811   | ) |      |   | (1,636,539 | )    |  |   | (1,679,109 | )
|Decrease in other assets                                                          |  |      | 57,700     |   |      |   | (19,863    | )    |  |   | (15,905    | )
|Net change in deferred directors compensation                                    |  |      | 16,109     |   |      |   | 16,954     |      |  |   | 23,325     |  
|Increase / (decrease) in other liabilities                                        |  |      | (83,486    | ) |      |   | (61,959    | )    |  |   | 96,548     |  
|                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Net cash provided by operating activities                                         |  | $    | 1,699,770  |   |      | $ | 865,014    |      |  | $ | 630,844    |  
|Cash Flows from Investing Activities:                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Investment in subsidiaries                                                        |  |      |           |   |      |   |           |      |  | $ | (160,000   | )
|                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Net cash provided by (used in) investing activities                               |  | $    |           |   |      | $ |           |      |  | $ | (160,000   | )
|Cash Flows from Financing Activities:                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Proceeds from issuance of common stock                                            |  | $    | 344,415    |   |      | $ | 430,418    |      |  | $ | 424,407    |  
|Dividends paid                                                                    |  |      | (1,528,945 | ) |      |   | (1,480,770 | )    |  |   | (1,414,327 | )
|Repurchase of stock                                                               |  |      | (572,757   | ) |      |   | (43,384    | )    |  |   | (52,645    | )
|                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Net cash used in financing activities                                             |  |      | (1,757,287 | ) |      |   | (1,093,736 | )    |  |   | (1,042,565 | )
|                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Net (decrease) in cash and due from banks                                         |  |      | (57,517    | ) |      |   | (228,722   | )    |  |   | (571,721   | )
|Cash and due from banks at January 1                                              |  |      | 209,430    |   |      |   | 438,152    |      |  |   | 1,009,873  |  
|                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Cash and due from banks at December 31                                            |  | $    | 151,913    |   |      | $ | 209,430    |      |  | $ | 438,152    |  
|                                                                                  |  |      |            |   |      |   |            |      |  |   |            |  



48



---

Note 20. Quarterly Condensed Statements of Income (unaudited)



|                                                    |  |          |       |         |   |              |  |             |       |  |   |      
|--------------------------------------------------- |  | -------- | ----- | ------- | - | ------------ |  | ----------- | ----- |  | - | -----
|2006 Quarter ended                                  |  | March 31 |       | June 30 |   | September 30 |  | December 31
|(in thousands)                                      |  |          |       |         |   |              |  |             |       |  |   |      
|Total interest income                               |  | $        | 4,376 |         | $ | 4,496        |  | $           | 4,647 |  | $ | 4,731
|Net interest income after provision for loan losses |  |          | 2,689 |         |   | 2,608        |  |             | 2,592 |  |   | 2,774
|Other income                                        |  |          | 661   |         |   | 739          |  |             | 900   |  |   | 813  
|Other expenses                                      |  |          | 2,522 |         |   | 2,617        |  |             | 2,673 |  |   | 2,763
|Income before income taxes                          |  |          | 828   |         |   | 730          |  |             | 819   |  |   | 824  
|Net income                                          |  |          | 611   |         |   | 527          |  |             | 602   |  |   | 589  
|(in dollars)                                        |  |          |       |         |   |              |  |             |       |  |   |      
|Earnings per common share-assuming dilution         |  | $        | 0.26  |         | $ | 0.22         |  | $           | 0.25  |  | $ | 0.25 
|Dividends per common share                          |  | $        | 0.160 |         | $ | 0.160        |  | $           | 0.160 |  | $ | 0.165
|                                                    |  |          |       |        
|2005 Quarter ended                                  |  | March 31 |       | June 30 |   | September 30 |  | December 31
|(in thousands)                                      |  |          |       |         |   |              |  |             |       |  |   |      
|Total interest income                               |  | $        | 3,782 |         | $ | 3,994        |  | $           | 4,163 |  | $ | 4,299
|Net interest income after provision for loan losses |  |          | 2,511 |         |   | 2,627        |  |             | 2,702 |  |   | 2,710
|Other income                                        |  |          | 607   |         |   | 684          |  |             | 755   |  |   | 694  
|Other expenses                                      |  |          | 2,289 |         |   | 2,430        |  |             | 2,506 |  |   | 2,560
|Income before income taxes                          |  |          | 828   |         |   | 881          |  |             | 951   |  |   | 844  
|Net income                                          |  |          | 604   |         |   | 639          |  |             | 687   |  |   | 617  
|(in dollars)                                        |  |          |       |         |   |              |  |             |       |  |   |      
|Earnings per common share-assuming dilution         |  | $        | 0.25  |         | $ | 0.27         |  | $           | 0.29  |  | $ | 0.26 
|Dividends per common share                          |  | $        | 0.155 |         | $ | 0.155        |  | $           | 0.155 |  | $ | 0.160



49



---

LOGO

Report of Independent Registered Public Accounting Firm

To the Shareholders and Board of Directors

Bay Banks of Virginia, Inc.

Kilmarnock, Virginia

We have audited the consolidated balance
sheets of Bay Banks of Virginia, Inc. and Subsidiaries as of December 31, 2006 and 2005, and the related consolidated statements of income, changes in shareholders equity and cash flows for the years ended December 31, 2006, 2005 and
2004. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance
about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provided a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Bay Banks of Virginia, Inc.
and Subsidiaries as of December 31, 2006 and 2005, and the results of their operations and their cash flows for the years ended December 31, 2006, 2005 and 2004, in conformity with U.S. generally accepted accounting principles.

As described in Note 8 to the consolidated financial statements, on December 31, 2006, Bay Banks of Virginia, Inc. changed its method of accounting for its pension
plan to adopt FASB Statement No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans.

LOGO

Winchester, Virginia

March 22, 2007



50



---

|ITEM 9: | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------

None.



|ITEM 9A: | CONTROLS AND PROCEDURES
|-------- | -----------------------

As of the end of the period to which this
report relates, the Company has carried out an evaluation, under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and Principal Financial Officer, of the effectiveness
of the design and operation of the Companys disclosure controls and procedures pursuant to Rule 13a-14 of the Exchange Act. Based upon that evaluation, the Companys Chief Executive Officer and Principal Financial Officer concluded that
the Companys disclosure controls and procedures are effective in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in the Companys periodic SEC filings.
There have been no significant changes in the Companys internal controls or in other factors that could significantly affect internal controls subsequent to the date the Company carried out its evaluation.



|ITEM 9B: | OTHER INFORMATION
|-------- | -----------------

None.

PART III



|ITEM 10: | DIRECTORS, EXECUTIVE OFFICERS and Corporate Governance
|-------- | ------------------------------------------------------

All
required information is detailed in the Companys 2007 definitive proxy statement for the annual meeting of shareholders (Definitive Proxy Statement), which is expected to be filed with the SEC within the required time period, and
is incorporated herein by reference.



|ITEM 11: | EXECUTIVE COMPENSATION
|-------- | ----------------------

Information on executive compensation is
provided in the Definitive Proxy Statement and is incorporated herein by reference.



|ITEM 12: | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|-------- | ----------------------------------------------------------------------------------------------

Information on security ownership of certain beneficial owners and management and related stockholder matters is provided in the Definitive Proxy Statement, and is incorporated herein by reference.



51



---

The following table summarizes information, as of December 31, 2006, relating to the Companys stock incentive
plans, pursuant to which grants of options to acquire shares of common stock may be granted from time to time.



|                                                       |  |                                                                                         |     |  |                                                                          |       |                                                                                      |        
|------------------------------------------------------ |  | --------------------------------------------------------------------------------------- | --- |  | ------------------------------------------------------------------------ | ----- | ------------------------------------------------------------------------------------ | -------
|At December 31, 2006                                   |  | Number of SharesTo be Issued Upon Exercise Of
OutstandingOptions, Warrants andRights(1) |     |  | Weighted-AverageExercise Price ofOutstanding Options,Warrants and Rights |       | Number of SharesRemaining Availablefor Future Issuance UnderEquity Compensation Plan
|Equity compensation plans Approved by shareholders     |  | 183,812                                                                                 | (1) |  | $                                                                        | 15.15 |                                                                                      | 127,751
|Equity compensation plans not approved by shareholders |  |                                                                                        |     |  |                                                                          |      |                                                                                      |       
|                                                       |  |                                                                                         |     |  |                                                                          |       |                                                                                      |        
|Total                                                  |  | 183,812                                                                                 |     |  | $                                                                        | 15.15 |                                                                                      | 127,751

---

|(1) | Consists of options granted pursuant to the Companys incentive stock option plans.
|--- | -----------------------------------------------------------------------------------



|ITEM 13: | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, and Director Independence
|-------- | -------------------------------------------------------------------------

Information on certain relationships and related transactions, and director independence, are detailed in the Definitive Proxy Statement and incorporated herein by reference.



|ITEM 14: | PRINCIPAL ACCOUNTING FEES AND SERVICES
|-------- | --------------------------------------

Information on principal
accounting fees and services is provided in the Definitive Proxy Statement and is incorporated herein by reference.



52



---

PART IV



|ITEM 15: | EXHIBITS, FINANCIAL STATEMENT SCHEDULES.
|-------- | ----------------------------------------



| | (a)1. | Financial Statements are included in Part II, Item 8, Financial Statements and Supplementary Data
| | ----- | -------------------------------------------------------------------------------------------------



| | (a)2. | All required tables are included in Part I, Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations
| | ----- | ----------------------------------------------------------------------------------------------------------------------------------------



| | (a)3. | Exhibits:
| | ----- | ---------



|     |  |                                                                                                                                                                      
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No.  |  | Description                                                                                                                                                          
|     | 
|3.1  |  | Articles of Incorporation, as amended, of Bay Banks of Virginia, Inc. (Incorporated by reference to previously filed Form 10-K for the year ended December 31, 2002).
|     | 
|3.2  |  | Bylaws, as amended, of Bay Banks of Virginia, Inc. (Incorporated by reference to previously filed Form 10-K for the year ended December 31, 2004).                   
|     | 
|10.1 |  | 1994 Incentive Stock Option Plan (Incorporated by reference to the previously filed Form S-4EF, Commission File number 333-22579, dated February 28, 1997).          
|     | 
|10.2 |  | 1998 Non-Employee Directors Stock Option Plan (Incorporated by reference to the previously filed Form 10-K for the year ended December 31, 1999).                    
|     | 
|10.3 |  | 2003 Incentive Stock Option Plan. (Incorporated by reference to Form S-8, Commission File Number 333-112947, previously filed on February 19, 2004).                 
|     | 
|21.0 |  | Subsidiaries of the Company (filed herewith).                                                                                                                        
|     | 
|23.1 |  | Consent of Yount, Hyde & Barbour, P.C. (filed herewith)                                                                                                              
|     | 
|31.1 |  | Section 302 Certification (filed herewith).                                                                                                                          
|     | 
|31.2 |  | Section 302 Certification (filed herewith).                                                                                                                          
|     | 
|32.0 |  | Section 906 Certification (filed herewith).                                                                                                                          
|     | 
|99.1 |  | Code of Ethics                                                                                                                                                       



53



---

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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, on the 22nd day of March,
2006.



|                            |  |                                      
|--------------------------- |  | -------------------------------------
|Bay Banks of Virginia, Inc.
|(registrant)               
|                            | 
|By:                         |  | /s/ Austin L. Roberts, III           
|                            |  | Austin L. Roberts, III,              
|                            |  | President and Chief Executive Officer
|                            |  | (Principal Executive Officer)        

Pursuant to the requirements of the Securities Exchange Act
of 1934, this report has been signed below by the following persons on behalf of the registrant, and in the capacities indicated, on the 22ndday of March 2006.



|                                         
|-----------------------------------------
|/s/ Ammon G. Dunton, Jr.                 
|Ammon G. Dunton, Jr.                     
|Chairman, Board of Directors             
|Director                                 
|                                         
|/s/ Austin L. Roberts, III               
|Austin L. Roberts, III                   
|President and CEO                        
|Director                                 
|                                         
|/s/ Robert C. Berry, Jr.                 
|Robert C. Berry, Jr.                     
|Director                                 
|                                         
|/s/ Weston F. Conley, Jr.                
|Weston F. Conley, Jr.                    
|Director                                 
|                                         
|/s/ Richard A. Farmar, III               
|Richard A. Farmar, III                   
|Director                                 
|                                         
|/s/ Allen C. Marple                      
|Allen C. Marple                          
|Director                                 
|                                         
|/s/ Robert J. Wittman                    
|Robert J. Wittman                        
|Director                                 
|                                         
|/s/ Deborah M. Evans                     
|Deborah M. Evans                         
|Treasurer and Principal Financial Officer



54