THE
OFFERING
|
4
|
Securities
Offered
|
4
|
Purchase
Priorities
|
4
|
Allocation
of Common Stock
|
6
|
Value
of Plan Assets
|
7
|
Election
to Purchase Common Stock in the Stock Offering
|
7
|
How
to Order Stock in the Offering Using 401(k) Plan Funds
|
8
|
Election
Form Delivery
|
8
|
Irrevocability
of Transfer Direction
|
8
|
Voting
Rights of Common Stock
|
9
|
Questions?
|
9
|
DESCRIPTION
OF THE PLAN
|
10
|
Introduction
|
10
|
Eligibility
and Participation
|
10
|
Contributions
under the Plan
|
10
|
Limitations
on Contributions
|
11
|
Benefits
Under the Plan
|
12
|
Withdrawals
and Distributions from the Plan
|
12
|
Investment
of Contributions and Account Balances
|
13
|
Performance
History
|
14
|
Investment
in Common Stock of FSB Community Bankshares, Inc.
|
19
|
Notice
of Investment Diversification Rights
|
19
|
Administration
of the Plan
|
20
|
Amendment
and Termination
|
21
|
Merger,
Consolidation or Transfer
|
21
|
Federal
Income Tax Consequences
|
21
|
Additional
Employee Retirement Income Security Act (“ERISA”)
Considerations
|
23
|
Securities
and Exchange Commission Reporting and Short-Swing Profit
Liability
|
24
|
Financial
Information Regarding Plan Assets
|
24
|
LEGAL
OPINION
|
24
|
Securities
Offered
|
The
securities offered in this offering are shares of FSB Community
Bankshares, Inc. Common Stock (“Common Stock”) which may be purchased by
participants in the Fairport Savings Bank 401(k) Savings Plan
(“Plan”).
|
Given
the purchase price of $10 per share in the stock offering, the Plan
may
acquire up to 281,276 shares of Common Stock in the stock offering.
Only
employees of Fairport Savings Bank may become participants in the
Plan and
only participants may purchase Common
Stock under
the Plan. Your investment in Common
Stock is
subject to the purchase priorities contained in the FSB Community
Bankshares, Inc. Stock Issuance Plan (the “Stock Issuance
Plan”).
|
|
Information
with regard to the Plan is contained in this prospectus supplement
and
information with regard to the financial condition, results of operations
and business of FSB Community Bankshares, Inc. is contained in the
attached prospectus. The address of the principal executive office
of FSB
Community Bankshares, Inc. and Fairport Savings Bank is 45 South
Main
Street, Fairport, NY 14450.
|
|
Purchase
Priorities
|
In
connection with the stock offering, you may elect to transfer all
or part
of your account balances in the Plan to purchase Common
Stock.
The manner in which you make this election and transfer is discussed
below
under “Election to Purchase Common Stock in the Stock Offering.” All Plan
participants are eligible to direct a transfer of funds to purchase
Common
Stock.
However, such directions are subject to the purchase priorities in
the
Stock Issuance Plan. The purchase priorities in the subscription
offering
are as follows:
|
(1)
Eligible
Account Holders,
who are depositors with a deposit account(s) totaling $50.00 or more
as of
the close of business on December 31, 2005. This group has “Category One”
purchase priority.
|
|
(2)
Tax-Qualified
Employee Benefit Plans of Fairport Savings Bank,
including the 401(k) Plan and a new employee stock ownership plan
(“ESOP”). This group has “Category Two” purchase priority. Category Two
purchasers are permitted to purchase in the stock offering up to
4.9% of
FSB Community Bankshares, Inc.’s outstanding shares of common stock upon
completion of the stock offering. However, it is expected that the
employee stock ownership plan will purchase 3.92% of the outstanding
shares of common stock upon completion of the stock offering (including
shares issued to FSB Community Bankshares, MHC), which leaves up
to
|
approximately
1% of the outstanding shares of common stock upon completion of the
stock
offering available for purchase by the 401(k) Plan. The 401(k) Plan
will
purchase as many shares of Common Stock as the Plan receives directions
to
purchase from participants, subject to this overall limit. Plan
participants may purchase shares of Common Stock in the stock offering
by
timely directing the investment of their 401(k) Plan account into
Common
Stock using
the “Special Investment Election Form” that accompanies this Prospectus
Supplement. See the instructions on the Special Investment Election
Form
for more information.
|
|
(3)
Supplemental
Eligible Account Holders,
who are depositors with deposit account(s) totaling $50.00 or more
as of
the close of business on March 31, 2007. This group has “Category Three”
purchase priority.
|
|
(4)
Other
Members,
who are (i) depositors whose deposit account(s) totaled $50 or more
on
April 30, 2007, and (ii) borrowers of the Bank as of January 14,
2005 who
maintain such borrowings as of the close of business on April 30,
2007).
This group has “Category Four” purchase priority.
|
|
If
you meet the requirements of subscription offering Categories
One, Three or Four, you have rights to purchase stock in the offering
separate from any rights that you have to purchase stock in the offering
as a participant in the 401(k) Plan under Category Two. In other
words,
you may have rights to purchase under both
Category Two and
under Category One, Category Three and/or Category Four. Note that
you may
use your Category One, Category Three and/or Category Four priority
to
place an order to purchase stock in the offering, but the money to
fund
your purchase could come from your 401(k) Plan account. If you elect
to
purchase in that manner, the Common Stock that you purchase in the
offering will be held inside the 401(k) Plan. Your purchase rights
under
Categories One, Three and Four are in addition to (and separate from)
your
right to purchase under Category Two.
|
|
If
you are ineligible to purchase through Categories One, Three or Four,
you
still may purchase Common Stock in the offering by using your 401(k)
Plan
account to purchase Common
Stock under
Category Two. If you choose not to direct the investment of your
401(k)
Plan account balances towards the purchase of Common
Stock,
your account balances will remain in the investment funds of the
Plan as
previously directed by you.
|
|
If
you are eligible to subscribe for stock in the subscription offering
through Categories One, Three or Four, you will receive a
separate
|
mailing,
including a Stock Order Form. In addition to, or instead of, subscribing
for Common
Stock as
a Plan participant, you may subscribe for stock outside of the Plan
by
completing the Stock Order Form and submitting it to the Stock Information
Center by the deadline on the Stock Order Form.
|
|
Allocation
of Common Stock
|
The
trustee of the 401(k) Plan will subscribe for Common Stock in the
stock
offering in accordance with your directions. No later than the end
of the
offering period, June 14, 2007, the amount that you have designated
on the
Special Investment Election Form for the purchase of Common
Stock will
be removed from the various Plan investment accounts and transferred
to a
stable value fund, pending the consummation of the stock
offering.
|
If
the offering is oversubscribed (i.e.,
there are more orders for Common Stock than shares available for
sale in
the offering), you may not receive all of your order. In that case,
if you
have so elected on the Special Investment Election Form, the amount
that
cannot be invested in Common Stock in the offering will be used to
purchase Common Stock on the open market immediately after the offering.
Otherwise, any amount that remains will be held in cash in the stable
value fund until you reallocate it to other Plan investments. As
noted
above, Category Two is permitted to purchase up to 4.9% of FSB Community
Bankshares, Inc.’s outstanding shares of common stock upon completion of
the stock offering (i.e., 102,900 shares at the midpoint of the offering
range, or up to 136,085 shares at the supermaximum of the offering
range),
but 3.92% out of that 4.9% limit (i.e., 82,320 shares at the midpoint
of
the offering range, or up to 108,868 shares at the supermaximum of
the
offering range) is expected to be purchased by the new Employee Stock
Ownership Plan (ESOP). That leaves up to approximately 1% of the
Category
Two limit (i.e., no more than 20,580 shares at the midpoint of the
offering range, or up to 27,217 shares at the supermaximum of the
offering
range) available for purchase by 401(k) Plan participant accounts
in
Category Two. As noted above, stock purchased through the 401(k)
Plan
using priority purchase Categories One, Three or Four count against
the
limits of those categories (as described in the Stock Issuance Plan)
and
do not count against the Category Two limit.
|
|
In
the event Plan participants purchasing through Category Two subscribe
for
more shares than the total number of shares available for purchase
by the
Plan under Category Two, the Plan trustee will allocate the total
number
of available shares among the Plan participants who subscribed to
purchase
Common
Stock using
an allocation formula. The formula may allocate a uniform number
of shares
to each participant who submits a purchase order, with
any
|
remaining
shares allocated based on a ratio, where the numerator is the dollar
value
of the unfilled subscribing participant’s Plan account balance as of April
30, 2007 and the denominator is the dollar value of all unfilled
subscribing participants’ Plan account balances as of April 30, 2007. That
fraction would be multiplied by the total number of shares that remain
available under Category Two if a uniform number of shares has been
allocated to all participants who placed a stock purchase order under
Category Two. The number of shares received by each participant would
be
the lesser of the calculated amount or the unfilled participant’s
remaining unfilled subscription Category Two order.
|
|
If
a participant subscribes to purchase Common Stock in the offering
partly
through his or her Category One status and partly through his or
her
Category Two status, any share subscribed for through his or her
Category
One status shall be subject to the allocation rules applicable to
oversubscription of Category One and any shares subscribed for through
his
or her Category Two status shall be subject to the Category Two allocation
rules described above.
|
|
To
the extent a participant subscribes to purchase Common Stock in the
stock
offering entirely through Category One, but he or she is funding
such
Category One purchase through his or her 401(k) Plan account, the
oversubscription of Category Two will have no effect on the individual
because he or she is not purchasing Common Stock through Category
Two. Any
shares subscribed for through his or her Category One status shall
be
subject to the allocation rules applicable to oversubscription of
Category
One.
|
|
Value
of Plan Assets
|
As
of April 30, 2007, the market value of the assets of the Plan eligible
to
purchase Common Stock in the offering is approximately $2,750,000.
|
Election
to Purchase
Common
Stock
in
the Stock Offering
|
In
connection with the stock offering, the Plan will permit you to direct
the
trustee to transfer all or part of the funds which represent your
current
beneficial interest in the assets of the Plan to Common
Stock.
The amount that you wish to invest in Common
Stock will
be transferred from the various Plan investment alternatives to a
stable
value fund pursuant to your direction on the Special Investment Election
Form. The trustee of the Plan will subscribe for FSB Community Bankshares,
Inc. Common Stock offered for sale in connection with the stock offering,
in accordance with each participant’s direction. The prospectus describes
maximum purchase limits for investors in the stock offering. See
the
prospectus section entitled “The Stock Offering,” which describes
|
the
maximum purchase limit pertaining to the aggregate of orders placed
by an
investor in the offering through and outside of the Plan. The trustee
will
pay $10.00 per stock unit, which will be the same price paid by all
other
persons who purchase shares in the subscription and community
offerings.
|
|
How
to Order Stock in the
Offering
Using 401(k) Plan
Funds
|
Enclosed
is a Special Investment Election Form on which you can elect to transfer
all or a portion of your account balance in the Plan to a stable
value
fund for the purchase of Common
Stock in
connection with the stock offering. If you wish to use all or part
of your
account balance in the Plan to purchase Common Stock issued in the
stock
offering, you should indicate that decision on the Special Investment
Election Form. In order to direct the Trustee to purchase Common
Stock in
the offering, you may complete your Special Investment Election Form,
indicating the dollar amount that you wish to have transferred from
the
various Plan investment funds into a stable value fund. Please note
that
you need not invest all the amounts that you have invested in the
Plan in
the Common
Stock.
You
will file the Special Investment Election Form with Leslie Zornow,
at
Fairport Savings Bank. You must file the Special Investment Election
Form
to be received no later than 5:00 p.m., Eastern Time (ET), on Thursday,
June 7, 2007. If
you do not wish to make an election, you should check the box on
the Stock
Offering Memorandum and return the Stock Offering Memorandum to Leslie
Zornow as indicated above.
|
Election
Form Delivery
|
To
purchase shares using Plan funds, you may return your Special Investment
Election Form to Leslie Zornow by hand delivery, mail or by faxing
it to
(585) 223-8365, so long as it is received by the time specified.
This
return date is earlier than the deadline for purchases made outside
of the
Plan. In order to purchase shares outside
the Plan, you must complete and return a Stock Order Form along with
payment by check or by authorizing withdrawal from your Fairport
Savings
Bank deposit account(s) to the Stock Information Center no later
than 5:00
p.m., Eastern Time, on Thursday, June 14, 2007.
|
Irrevocability
of Transfer Direction
|
You
may not change your election to transfer amounts to the stable value
fund
in connection with the stock offering.
Your election is irrevocable. You will, however, continue to have
the
ability to transfer amounts not directed towards the purchase of
Common
Stock among
all of the other investment funds on a daily
basis.
|
Voting
Rights of Common Stock
|
The
Plan provides that, after the offering, you may direct the trustee
how to
vote any shares of FSB Community Bankshares, Inc. Common Stock held
by the
401(k) Plan. If
the trustee does not receive your voting instructions, then the trustee
will vote your shares in the same proportion as those shares for
which the
trustee received proper directions. All voting instructions will
be kept
confidential.
|
Questions?
|
If
you have questions about placing an order using the Special Investment
Election Form, contact Leslie Zornow, at (585) 223-9080, ext. 217.
If you
have questions about the stock offering, contact the Stock Information
Center at (866) 818-9961.
|
· |
Large-Cap
Value Separate Account-Stnd (AllianceBernstein
LLP)
|
· |
Large-Cap
Stock Index Separate Account-Stnd (Principal Global
Investors)
|
· |
Large-Cap
Blend Separate Account-Stnd (T. Rowe Price Associates,
Inc.)
|
· |
Large-Cap
Growth II Separate Account-Stnd (American Century Inv.
Mgmt.)
|
· |
Large-Cap
Growth I Separate Account-Stnd (T. Rowe Price Associates,
Inc.)
|
· |
Mid-Cap
Value Separate Account-Stnd (Neuberger Berman/Jacobs
Levy)
|
· |
Mid-Cap
Stock Index Separate Account-Stnd (Principal Global
Investors)
|
· |
Mid-Cap
Growth Separate Account-Stnd (Turner Investment
Partners)
|
· |
Small-Cap
Value Separate Account-Stnd (Ark Asset Mgmt/LA Capital
Mgmt)
|
· |
Small-Cap
Value II Separate Account-Stnd (Dimensional/Vaughan
Nelson)
|
· |
Small-Cap
Stock Index Separate Account-Stnd (Principal Global
Investors)
|
· |
Small-Cap
Growth II Separate Account-Stnd
(UBS/Emerald/Essex)
|
· |
Diversified
International Separate Account-Stnd (Principal Global
Investors)
|
· |
Real
Estate Securities Separate Account-Stnd (Principal Global
Investors)
|
· |
Russell
LifePoints®
Cons
Strategy Sep Acct-Standard (Russell Investment
Group)
|
· |
Russell
LifePoints®
Moderate
Strategy Sep Acct-Standard (Russell Investment
Group)
|
· |
Russell
LifePoints®
Balanced
Strategy Sep Acct-Standard (Russell Investment
Group)
|
· |
Russell
LifePoints®
Growth
Strategy Sep Acct-Standard (Russell Investment
Group)
|
· |
Russell
LifePoints®
Equity
Growth Strat Sep Acct-Stnd (Russell Investment
Group)
|
· |
Stable
Value Fund (Morley Financial Services,
Inc.)
|
· |
Bond
and Mortgage Separate Account-Stnd (Principal Global
Investors)
|
Stock
Accounts
|
3
Month
|
1
Year
|
3
Year
|
5
Year
|
10
Year
|
Since
Inception
|
Large-Cap
Value Separate Account-Stnd
(AllianceBernstein
LP)
|
1.63%
|
15.62%
|
10.94%
|
9.40%
|
N/A
|
8.63%
|
Large-Cap
Stock Index Separate Account-Stnd
(Principal
Global Investors)
|
0.84%
|
11.64%
|
8.76%
|
6.46%
|
7.24%
|
N/A
|
Large-Cap
Blend Separate Account-Stnd
(T.
Rowe Price Associates, Inc.)
|
0.87%
|
12.47%
|
8.99%
|
6.67%
|
N/A
|
4.12%
|
Stock
Accounts
|
3
Month
|
1
Year
|
3
Year
|
5
Year
|
10
Year
|
Since
Inception
|
Large-Cap
Growth II Separate Account-Stnd
(American
Century Inv. Mgmt.)
|
-0.03%
|
5.78%
|
6.14%
|
3.64%
|
N/A
|
-0.94%
|
Large-Cap
Growth I Separate Account-Stnd
(T.
Rowe Price Associates, Inc.)
|
1.61%
|
5.15%
|
6.96%
|
3.50%
|
N/A
|
-0.69%
|
Mid-Cap
Value Separate Account-Stnd
(Neuberger
Berman/Jacobs Levy)
|
3.42%
|
13.29%
|
14.52%`
|
13.77%
|
N/A
|
10.99%
|
Mid-Cap
Stock Index Separate Account-Stnd
(Principal
Global Investors)
|
3.80%
|
9.41%
|
12.64%
|
11.50%
|
N/A
|
11.17%
|
Mid-Cap
Growth Separate Account-Stnd
(Turner
Investment Partners)
|
2.11%
|
1.47%
|
9.40%
|
9.09%
|
N/A
|
3.83%
|
Small-Cap
Value Separate Account-Stnd
(Ark
Asset Mgmt/LA Capital Mgmt)
|
2.02%
|
8.81%
|
11.39%
|
11.29%
|
N/A
|
13.66%
|
Small-Cap
Value II Separate Account-Stnd
(Dimensional/Vaughan
Nelson)
|
3.25%
|
13.35%
|
N/A
|
N/A
|
N/A
|
16.78%
|
Small-Cap
Stock Index Separate Account-Stnd
(Principal
Global Investors)
|
1.40%
|
8.34%
|
13.37%
|
12.62%
|
N/A
|
12.03%
|
Small-Cap
Growth II Separate Account-Stnd
(UBS/Emerald/Essex)
|
2.20%
|
3.13%
|
9.27%
|
10.21%
|
N/A
|
2.39%
|
Diversified
International Separate Account-Stnd
(Principal
Global Investors)
|
3.96%
|
20.12%
|
23.04%
|
18.09%
|
8.63%
|
N/A
|
Real
Estate Securities Separate Account-Stnd
(Principal
Global Investors)
|
4.17%
|
31.22%
|
27.60%
|
N/A
|
N/A
|
30.72%
|
Russell
LifePoints® Cons Strategy Sep Acct-Standard
(Russell
Investment Group)
|
1.02%
|
6.17%
|
4.12%
|
4.53%
|
N/A
|
4.66%
|
Russell
LifePoints® Moderate Strategy Sep Acct-Standard
(Russell
Investment Group)
|
1.39%
|
8.17%
|
6.50%
|
6.50%
|
N/A
|
5.19%
|
Russell
LifePoints® Balanced Strategy Sep Acct-Stnd
(Russell
Investment Group)
|
1.71%
|
10.26%
|
9.23%
|
8.73%
|
N/A
|
5.85%
|
Russell
LifePoints® Growth Strategy Sep Acct-Standard
(Russell
Investment Group)
|
1.95%
|
11.76%
|
11.07%
|
9.73%
|
N/A
|
5.60%
|
Stock
Accounts
|
3
Month
|
1
Year
|
3
Year
|
5
Year
|
10
Year
|
Since
Inception
|
Russell
LifePoints® Equity Growth Strat Sep Acct-Stnd
(Russell
Investment Group)
|
2.18%
|
13.44%
|
12.97%
|
10.68%
|
N/A
|
5.54%
|
Stable
Value Fund
(Morley
Financial Services, Inc.)
|
1.01%
|
3.91%
|
3.58%
|
3.80%
|
N/A
|
4.73%
|
Bond
and Mortgage Separate Account-Stnd
(Principal
Global Investors)
|
0.99%
|
5.75%
|
3.88%
|
5.31%
|
6.47%
|
N/A
|
Minimum
|
Midpoint
|
Maximum
|
Adjusted
Maximum
|
||||||||||
Number
of shares
|
838,950
|
987,000
|
1,135,050
|
1,305,308
|
|||||||||
Gross
proceeds of offering
|
$
|
8,389,500
|
$
|
9,870,000
|
$
|
11,350,500
|
$
|
13,053,080
|
|||||
Estimated
stock offering expenses excluding selling agent commissions and
expenses
|
$
|
644,600
|
$
|
644,600
|
$
|
644,600
|
$
|
644,600
|
|||||
Selling
agent commissions and expenses (1)
|
$
|
210,000
|
$
|
210,000
|
$
|
210,000
|
$
|
210,000
|
|||||
Net
proceeds
|
$
|
7,534,900
|
$
|
9,015,400
|
$
|
10,495,900
|
$
|
12,198,480
|
|||||
Net
proceeds per share
|
$
|
8.98
|
$
|
9.13
|
$
|
9.25
|
$
|
9.35
|
(1)
|
Fixed
fee of $150,000 plus estimated $60,000 of expenses. See “The Stock
Offering - Marketing Arrangements” for a discussion of Sandler O’Neill
& Partners, L.P.’s compensation for this offering.
|
1
|
|
20
|
|
30
|
|
32
|
|
37
|
|
38
|
|
40
|
|
41
|
|
42
|
|
44
|
|
45
|
|
50
|
|
67
|
|
67
|
|
88
|
|
90
|
|
102
|
|
114
|
|
137
|
|
139
|
|
141
|
|
141
|
|
141
|
|
142
|
|
142
|
|
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
|
F-1
|
·
|
Operate
as a community-oriented retail financial institution in Monroe County,
New
York;
|
·
|
Manage
our interest rate risk;
|
·
|
Continue
to emphasize the origination of residential real estate loans;
and
|
·
|
Maintain
high asset quality.
|
·
|
support
our internal growth through lending in the communities we serve or
may
serve in the future;
|
·
|
support
the expansion of our branch
network;
|
·
|
enable
us to compete more effectively in the financial services marketplace
and
increase profitability; and
|
·
|
offer
our depositors, employees, management and directors an equity ownership
interest in FSB Community Bankshares, Inc. and thereby obtain an
economic
interest in any future success that we may
have.
|
(1) |
Depositors
who had accounts at Fairport Savings Bank with aggregate balances
of at
least $50 as of the close of business on December 31,
2005;
|
(2) |
The
tax-qualified employee benefit plans of Fairport Savings Bank (including
our employee stock ownership plan and 401(k)
plan);
|
(3) |
Depositors
who had accounts at Fairport Savings Bank with aggregate balances
of at
least $50 as of the close of business on March 31, 2007;
and
|
(4) |
Depositors
who had accounts at Fairport Savings Bank with aggregate balances
of at
least $50 as of the close of business on April 30, 2007 and borrowers
from
Fairport Savings Bank as of January 14, 2005 who maintained such
borrowings as of the close of business on April 30, 2007.
|
·
|
our
present and projected operating results and financial condition,
including
the reductions in earnings we have experienced in recent periods
and the
anticipated increased costs resulting from opening our new Irondequoit
branch office;
|
·
|
the
economic and demographic conditions in our market
areas;
|
·
|
historical
financial and other information relating to FSB Community Bankshares,
Inc.
and Fairport Savings Bank;
|
·
|
a
comparative evaluation of our operating and financial statistics
with
those of other similarly situated publicly traded thrifts and mutual
holding companies;
|
·
|
the
impact of the stock offering on our stockholder’s equity and earnings
potential;
|
·
|
our
proposed dividend policy; and
|
·
|
the
trading market for securities of comparable institutions and general
conditions in the market for such
securities.
|
·
|
terminate
the stock offering and return all funds promptly with
interest;
|
·
|
establish
a new offering range and commence a resolicitation of subscribers;
or
|
·
|
take
such other actions as may be permitted by the Office of Thrift
Supervision.
|
At
and For the Year Ended December 31, 2006
|
|||||||||||||
838,950
Shares
Sold
at
$10.00
Per
Share
|
987,000
Shares
Sold
at
$10.00
Per
Share
|
1,135,050
Shares
Sold
at
$10.00
Per
Share
|
1,305,308
Shares
Sold
at
$10.00
Per
Share
|
||||||||||
Pro
forma price-to- tangible book value ratio
|
87.72
|
%
|
96.99
|
%
|
105.26
|
%
|
113.64
|
%
|
|||||
Pro
forma price-to-earnings ratio
|
55.56
|
x |
62.50
|
x |
66.67
|
x |
71.43
|
x |
Non-Fully
Converted
Pro
Forma
Price-to-Core
Earnings
Multiple
|
Non-Fully
Converted
Pro
Forma
Price-to-Tangible
Book Value Ratio
|
||||||
FSB
Community Bankshares, Inc.
|
|||||||
Maximum
|
66.67
|
x |
105.26
|
%
|
|||
Minimum
|
55.56
|
x |
87.72
|
%
|
|||
Valuation
of peer group companies
|
|||||||
as
of February 23, 2007
|
|||||||
Averages
|
24.31
|
x |
176.48
|
%
|
|||
Medians
|
24.32
|
x |
173.59
|
%
|
Fully
Converted
Equivalent
Pro Forma
Price-to-Core
Earnings
Multiple
|
|
Fully
Converted
Equivalent
Pro Forma
Price-to-Tangible
Book
Value
Ratio
|
|||||
FSB
Community Bankshares, Inc.
|
|||||||
Maximum
|
44.86
|
x |
70.48
|
%
|
|||
Minimum
|
39.54
|
x |
62.14
|
%
|
|||
Valuation
of peer group companies
|
|||||||
as
of February 23, 2007
|
|||||||
Averages
|
24.19
|
x |
94.59
|
%
|
|||
Medians
|
22.01
|
x |
94.30
|
%
|
·
|
8.0%
of the shares sold in a second-step stock offering would be purchased
by
an employee stock ownership plan, with the expense to be amortized
over 30
years;
|
·
|
4.0%
of the shares sold in a second-step stock offering would be purchased
by a
stock-based benefit plan, with the expense to be amortized over five
years;
|
·
|
Options
equal to 10% of the shares sold in a second-step stock offering would
be
granted under a stock-based benefit plan, with expense of $3.81 per
option
to be amortized over five years;
and
|
·
|
stock
offering expenses would equal approximately 4.0% of the stock offering
amount at the midpoint valuation.
|
Price
Performance from Initial Trading Date
|
|||||||||||||||||||
Transaction
|
Offering
Size
|
Date
of
IPO
|
One
Day
Percentage
Change
|
One
Week Percentage
Change
|
One
Month Percentage
Change
|
Percentage
Change
Through
2/23/07
|
|||||||||||||
(In
Millions)
|
|||||||||||||||||||
Oritani
Financial Corp. (NADSAQ: ORIT)
|
$
|
121.7
|
1/24/07
|
59.7
|
%
|
53.5
|
%
|
54.8
|
%
|
55.0
|
%
|
||||||||
Polonia
Bancorp (OTCBB: PBCP)
|
14.9
|
1/16/07
|
1.0
|
0.1
|
1.0
|
2.0
|
|||||||||||||
MSB
Financial Corp. (NASDAQ: MSBF)
|
25.3
|
1/5/07
|
23.0
|
21.0
|
19.3
|
17.5
|
|||||||||||||
Mainstreet
Financial Corp. (OTCBB: MSFN)
|
3.6
|
12/27/06
|
10.0
|
10.0
|
(2.5
|
)
|
(1.5
|
)
|
|||||||||||
Ben
Franklin Financial, Inc. (OTCBB: BFFI)
|
8.9
|
10/19/06
|
7.0
|
5.7
|
6.5
|
10.0
|
|||||||||||||
ViewPoint
Financial Group (NASDAQ: VPFG)
|
116.0
|
10/3/06
|
49.9
|
50.7
|
54.0
|
72.3
|
|||||||||||||
Fox
Chase Bancorp, Inc. (NASDAQ: FXCB)
|
64.0
|
10/2/06
|
29.5
|
28.1
|
29.4
|
42.6
|
|||||||||||||
Roma
Financial Corp. (NASDAQ: ROMA)
|
98.2
|
7/12/06
|
41.0
|
42.4
|
44.5
|
53.5
|
|||||||||||||
Seneca-Cayuga
Bancorp, Inc. (OTCBB: SCAY)
|
10.7
|
7/12/06
|
0.0
|
(4.0
|
)
|
(7.0
|
)
|
(6.5
|
)
|
||||||||||
Northeast
Community Bancorp, Inc. (NASDAQ: NECB)
|
59.5
|
7/6/06
|
10.0
|
12.8
|
11.5
|
23.9
|
|||||||||||||
Mutual
Federal Bancorp, Inc. (OTCBB: MFDB)
|
10.9
|
4/6/06
|
11.3
|
10.0
|
14.0
|
44.1
|
|||||||||||||
Lake
Shore Bancorp, Inc. (NASDAQ: LSBK)
|
29.8
|
4/4/06
|
7.0
|
4.8
|
2.8
|
24.5
|
|||||||||||||
United
Community Bancorp (NASDAQ: UCBA)
|
36.5
|
3/31/06
|
8.0
|
7.0
|
5.5
|
21.5
|
|||||||||||||
Magyar
Bancorp, Inc. (NASDAQ: MGYR)
|
26.2
|
1/24/06
|
6.5
|
5.5
|
6.0
|
47.5
|
|||||||||||||
Greenville
Federal Financial Corporation (OTCBB: GVFF)
|
10.3
|
1/10/06
|
2.5
|
0.0
|
0.0
|
4.5
|
|||||||||||||
Average
|
17.8
|
16.5
|
16.0
|
27.4
|
|||||||||||||||
Median
|
10.0
|
10.0
|
6.5
|
23.9
|
Plan/Awards
|
Individuals
Eligible
to Receive
Awards
|
Number
of
Shares
|
Percent
of
Outstanding
Shares
(1)
|
Percent
of
Shares
Sold
|
Value
of Benefits Based on
Maximum
of
Offering
Range
(2)
|
|||||||||||
Employee
stock ownership plan
|
All
officers and employees
|
94,668
|
3.92
|
%
|
8.34
|
%
|
$
|
946,680
|
||||||||
Stock
awards
|
Directors,
officers and employees
|
47,334
|
1.96
|
4.17
|
473,340
|
|||||||||||
Stock
options
|
Directors,
officers and employees
|
118,335
|
4.90
|
10.43
|
450,856
|
|||||||||||
260,337
|
10.78
|
%
|
22.94
|
%
|
$
|
1,870,876
|
(1)
|
Amounts
are based on current Office of Thrift Supervision regulations and
policy,
exclusive of shares acquired in the secondary market to fund stock
awards
and stock options. Proposed Office of Thrift Supervision regulations
would
clarify that the amount of stock options and stock awards available
for
grant under the stock-based benefit plans may be greater than the
amounts
set forth in the table, provided shares used to fund the stock-based
benefit plans in excess of these amounts are obtained through stock
repurchases.
|
(2)
|
The
actual value of the stock awards will be determined based on their
fair
value as of the date the grants are made. For purposes of this table,
fair
value is assumed to be the offering price of $10.00 per share. The
fair
value of stock options has been estimated at $3.81 per option using
the
Black-Scholes option pricing model with the following assumptions:
a
grant-date share price and option exercise price of $10.00; dividend
yield
of 0%; expected option life of 10 years; risk-free interest rate
of 4.71%;
and a volatility rate of 9.39% based on an index of publicly traded
mutual
holding company institutions. The actual expense of the stock options
will
be determined by the grant-date fair value of the options, which
will
depend on a number of factors, including the valuation assumptions
used in
the option pricing model ultimately
adopted.
|
Share
Price
|
34,986
Shares Awarded
at
Minimum of Offering
Range
|
41,160
Shares Awarded
at
Midpoint of Offering
Range
|
47,334 Shares
Awarded a
t
Maximum of Offering
Range
|
54,434 Shares
Awarded
at
Maximum of Offering
Range,
As Adjusted
|
|||||||||
$8.00
|
$279,888
|
$329,280
|
$378,672
|
$435,473
|
|||||||||
$10.00
|
$349,860
|
$411,600
|
$473,340
|
$544,341
|
|||||||||
$12.00
|
$419,832
|
$493,920
|
$568,008
|
$653,209
|
|||||||||
$14.00
|
$489,804
|
$576,240
|
$662,676
|
$762,077
|
|||||||||
$16.00
|
$559,776
|
$658,560
|
$757,344
|
$870,946
|
Market/Exercise
Price
|
Grant-Date
Fair
Value
Per Option
|
87,465
Options at
Minimum
of
Offering
Range
|
102,900
Options at
Midpoint
of
Offering
Range
|
118,335
Options at
Maximum
of
Offering
Range
|
136,085
Options at
Maximum
of
Offering
Range, As
Adjusted
|
|||||||||||
$8.00
|
$3.05
|
$266,768
|
$313,845
|
$360,922
|
$415,060
|
|||||||||||
$10.00
|
$3.81
|
$333,242
|
$392,049
|
$450,856
|
$518,485
|
|||||||||||
$12.00
|
$4.57
|
$399,715
|
$470,253
|
$540,791
|
$621,910
|
|||||||||||
$14.00
|
$5.34
|
$467,063
|
$549,486
|
$631,909
|
$726,695
|
|||||||||||
$16.00
|
$6.10
|
$533,537
|
$627,690
|
$721,844
|
$830,120
|
·
|
non-employee
directors in the aggregate may not receive more than 30% of the
options
and stock awards authorized under the
plan;
|
·
|
any
one non-employee director may not receive more than 5% of the options
and
stock awards authorized under the
plan;
|
·
|
any
officer or employee may not receive more than 25% of the options
or stock
awards authorized under the plan;
|
·
|
the
options and stock awards may not vest more rapidly than 20% per year,
beginning on the first anniversary of shareholder approval of the
plan;
and
|
·
|
accelerated
vesting of awards is not permitted except for death, disability or
upon a
change in control of Fairport Savings Bank or FSB Community Bankshares,
Inc.
|
·
|
regulatory
capital requirements;
|
·
|
our
financial condition and results of
operations;
|
·
|
tax
considerations;
|
·
|
statutory
and regulatory limitations; and
|
·
|
general
economic conditions.
|
·
|
$5.3
million (50.0% of the net proceeds) will be contributed to Fairport
Savings Bank;
|
·
|
$947,000
(9.0% of the net proceeds) will be loaned to our employee stock ownership
plan to fund its purchase of our shares of common stock; and
|
·
|
$4.3
million (41.0% of the net proceeds) will be retained by
us.
|
·
|
your
spouse, or relatives of you or your spouse living in your
house;
|
·
|
companies
or other entities in which you have a 10% or greater equity or substantial
beneficial interest or in which you serve as a senior officer or
partner;
|
·
|
a
trust or other estate if you have a substantial beneficial interest
in the
trust or estate or you are a trustee or fiduciary for the trust or
estate;
or
|
·
|
other
persons who may be acting together with you (including, but not limited
to, persons who file jointly a Schedule 13G or Schedule 13D Beneficial
Ownership Report with the Securities and Exchange
Commission).
|
(1) |
personal
check, bank check or money order;
or
|
(2) |
authorizing
us to withdraw money from your deposit account(s) maintained with
Fairport
Savings Bank.
|
(i)
|
increase
the maximum number of shares that may be purchased by any subscriber
(including our subscribing directors and officers);
and/or
|
(ii)
|
seek
regulatory approval to extend the stock offering beyond the August
13,
2007 expiration date, provided that any such extension will require
us to
resolicit subscriptions received in the stock offering.
|
·
|
the
interest income we earn on our interest-earning assets, such as loans
and
securities; and
|
·
|
the
interest we pay on our interest-bearing liabilities, such as deposits
and
borrowings.
|
At
December 31,
|
|||||||
2006
|
2005
|
||||||
(In
thousands)
|
|||||||
Selected
Financial Condition Data:
|
|||||||
Total
assets
|
$
|
152,823
|
$
|
143,113
|
|||
Cash
and cash equivalents
|
2,182
|
4,669
|
|||||
Securities
available for sale
|
604
|
576
|
|||||
Securities
held to maturity
|
24,191
|
25,651
|
|||||
Loans,
net
|
121,137
|
108,435
|
|||||
Deposits
|
108,580
|
106,800
|
|||||
Federal
Home Loan Bank advances
|
28,024
|
20,658
|
|||||
Stockholder’s
equity
|
13,870
|
13,618
|
For
the Years Ended
December
31,
|
|||||||
2006
|
2005
|
||||||
(In
thousands)
|
|||||||
Selected
Operating Data:
|
|||||||
Interest
and dividend income
|
$
|
8,093
|
$
|
6,816
|
|||
Interest
expense
|
4,421
|
2,978
|
|||||
Net
interest income
|
3,672
|
3,838
|
|||||
Provision
for loan losses
|
—
|
26
|
|||||
Net
interest income after provision for loan losses
|
3,672
|
3,812
|
|||||
Non-interest
income
|
360
|
319
|
|||||
Non-interest
expense
|
3,688
|
3,448
|
|||||
Income
before income tax expense
|
344
|
683
|
|||||
Income
tax expense
|
111
|
226
|
|||||
Net
income
|
$
|
233
|
$
|
457
|
At
or For the Years
Ended
December 31,
|
|||||||
2006
|
2005
|
||||||
Selected
Financial Ratios and Other Data:
|
|||||||
Performance
Ratios:
|
|||||||
Return
on average assets
|
0.16
|
%
|
0.35
|
%
|
|||
Return
on average equity
|
1.69
|
%
|
3.41
|
%
|
|||
Interest
rate spread (1)
|
2.21
|
%
|
2.68
|
%
|
|||
Net
interest margin (2)
|
2.57
|
%
|
3.01
|
%
|
|||
Efficiency
ratio (3)
|
91.5
|
%
|
82.9
|
%
|
|||
Non-interest
income to average total assets
|
0.24
|
%
|
0.24
|
%
|
|||
Non-interest
expense to average total assets
|
2.50
|
%
|
2.62
|
%
|
|||
Average
interest-earning assets to average interest-bearing
liabilities
|
112
|
%
|
114
|
%
|
|||
Asset
Quality Ratios:
|
|||||||
Non-performing
assets as a percent of total assets
|
0.11
|
%
|
0.21
|
%
|
|||
Non-performing
loans as a percent of total loans
|
0.14
|
%
|
0.06
|
%
|
|||
Allowance
for loan losses as a percent of non-performing loans
|
188.30
|
%
|
472.86
|
%
|
|||
Allowance
for loan losses as a percent of total loans
|
0.27
|
%
|
0.30
|
%
|
|||
Capital
Ratios:
|
|||||||
Total
risk-based capital (to risk-weighted assets)
|
19.40
|
%
|
19.95
|
%
|
|||
Tier
1 leverage (core) capital (to adjusted tangible assets)
|
8.88
|
%
|
9.32
|
%
|
|||
Tangible
capital (to tangible assets)
|
8.88
|
%
|
9.32
|
%
|
|||
Tier
1 risk-based capital (to risk-weighted assets)
|
18.94
|
%
|
19.46
|
%
|
|||
Average
equity to average total assets
|
9.32
|
%
|
10.20
|
%
|
|||
Other
Data:
|
|||||||
Number
of full service offices (4)
|
2
|
2
|
(1)
|
The
interest rate spread represents the difference between the
weighted-average yield on interest-earning assets and the weighted-average
cost of interest-bearing liabilities for the
year.
|
(2) |
The
net interest margin represents net interest income as a percent of
average
interest-earning assets for the
year.
|
(3) |
The
efficiency ratio represents non-interest expense divided by the sum
of net
interest income and non-interest
income.
|
(4) |
In
January 2007, a third branch office was opened in Irondequoit, New
York.
|
At
March
31,
2007
|
At
December
31,
2006
|
||||||
(In
thousands)
|
|||||||
Selected
Financial Condition Data:
|
|||||||
Total
assets
|
$
|
151,135
|
$
|
152,823
|
|||
Cash
and cash equivalents
|
3,490
|
2,182
|
|||||
Securities
available for sale
|
529
|
604
|
|||||
Securities
held to maturity
|
22,504
|
24,191
|
|||||
Loans,
net
|
119,564
|
121,137
|
|||||
Deposits
|
114,219
|
108,580
|
|||||
Federal
Home Loan Bank advances
|
21,642
|
28,024
|
|||||
Stockholder’s
equity
|
13,685
|
13,870
|
For
the Three Months Ended
March
31,
|
|||||||
2007
|
2006
|
||||||
(In
thousands)
|
|||||||
Selected
Operating Data:
|
|||||||
Interest
and dividend income
|
$
|
2,094
|
$
|
1,921
|
|||
Interest
expense
|
1,253
|
962
|
|||||
Net
interest income
|
841
|
959
|
|||||
Provision
for loan losses
|
―
|
―
|
|||||
Net
interest income after provision for loan losses
|
841
|
959
|
|||||
Non-interest
income
|
81
|
68
|
|||||
Non-interest
expense
|
1,132
|
922
|
|||||
(Loss)
income before income tax expense
|
(210
|
)
|
105
|
||||
Income
tax (benefit) expense
|
(75
|
)
|
38
|
||||
Net
(loss) income
|
$
|
(135
|
)
|
$
|
67
|
At
or For the Three
Months
Ended
March
31,
|
|||||||
2007
|
2006
|
||||||
Selected
Financial Ratios and Other Data:
|
|||||||
Performance
Ratios:*
|
|||||||
Return
on average assets
|
(0.36
|
)%
|
0.19
|
%
|
|||
Return
on average equity
|
(3.92
|
)%
|
1.96
|
%
|
|||
Interest
rate spread (1)
|
1.93
|
%
|
2.39
|
%
|
|||
Net
interest margin (2)
|
2.30
|
%
|
2.76
|
%
|
|||
Efficiency
ratio (3)
|
122.8
|
%
|
89.8
|
%
|
|||
Non-interest
income to average total assets
|
0.21
|
%
|
0.19
|
%
|
|||
Non-interest
expense to average total assets
|
3.00
|
%
|
2.59
|
%
|
|||
Average
interest-earning assets to average interest-bearing
liabilities
|
1.11
|
%
|
1.13
|
%
|
|||
Asset
Quality Ratios:
|
|||||||
Non-performing
assets as a percent of total assets
|
0.03
|
%
|
0.03
|
%
|
|||
Non-performing
loans as a percent of total loans
|
0.04
|
%
|
0.04
|
%
|
|||
Allowance
for loan losses as a percent of non-performing loans
|
700
|
%
|
827.50
|
%
|
|||
Allowance
for loan losses as a percent of total loans
|
0.27
|
%
|
0.30
|
%
|
|||
Capital
Ratios:
|
|||||||
Total
risk-based capital (to risk-weighted assets)
|
19.33
|
%
|
19.79
|
%
|
|||
Tier
1 leverage (core) capital (to adjusted tangible assets)
|
8.87
|
%
|
9.34
|
%
|
|||
Tangible
capital (to tangible assets)
|
8.87
|
%
|
9.34
|
%
|
|||
Tier
1 risk-based capital (to risk-weighted assets)
|
18.88
|
%
|
19.31
|
%
|
|||
Average
equity to average total assets
|
9.14
|
%
|
9.58
|
%
|
|||
Other
Data:
|
|||||||
Number
of full service offices
|
3
|
2
|
* |
Ratios
have been annualized where
appropriate.
|
(1)
|
Represents
the difference between the weighted-average yield on interest-earning
assets and the weighted-average cost of interest-bearing liabilities
for
the period.
|
(2) |
Represents
net interest income as a percent of average interest-earning assets
for
the period.
|
(3) |
Represents
non-interest expense divided by the sum of net interest income and
non-interest income.
|
·
|
statements
of our goals, intentions and expectations;
|
·
|
statements
regarding our business plans and prospects and growth and operating
strategies;
|
·
|
statements
regarding the asset quality of our loan and investment portfolios;
and
|
·
|
estimates
of our risks and future costs and benefits.
|
·
|
significantly
increased competition among depository and other financial institutions;
|
·
|
inflation
and changes in the interest rate environment that reduce our interest
margins or reduce the fair value of financial instruments;
|
·
|
general
economic conditions, either nationally or in our market areas, that
are
worse than expected;
|
·
|
adverse
changes in the securities markets;
|
·
|
legislative
or regulatory changes that adversely affect our business;
|
·
|
our
ability to enter new markets successfully and take advantage of growth
opportunities, and the possible short-term dilutive effect of potential
acquisitions or de
novo
branches, if any;
|
·
|
changes
in consumer spending, borrowing and savings habits;
|
·
|
changes
in accounting policies and practices, as may be adopted by the bank
regulatory agencies and the Financial Accounting Standards
Board;
|
·
|
inability
of third-party providers to perform their obligations to us;
and
|
·
|
changes
in our organization, compensation and benefit plans.
|
838,950
Shares
at
Minimum of
Offering
Range
|
987,000
Shares at
Midpoint
of
Offering
Range
|
1,135,050
Shares at
Maximum
of
Offering
Range
|
1,305,308
Shares
at
Adjusted Maximum
of
Offering Range (1)
|
||||||||||||||||||||||
Amount
|
Percent
of
Net
Proceeds
|
Amount
|
Percent
of
Net
Proceeds
|
Amount
|
Percent
of
Net
Proceeds
|
Amount
|
Percent
of
Net
Proceeds
|
||||||||||||||||||
(Dollars
in Thousands)
|
|||||||||||||||||||||||||
Stock
offering proceeds
|
$
|
8,390
|
111.3
|
%
|
$
|
9,870
|
109.5
|
%
|
$
|
11,351
|
108.1
|
%
|
$
|
13,053
|
107.0
|
%
|
|||||||||
Less:
|
|||||||||||||||||||||||||
Stock
offering expenses, excluding sales agent commissions and
expenses
|
(645
|
)
|
(8.5
|
)
|
(645
|
)
|
(7.2
|
)
|
(645
|
)
|
(6.1
|
)
|
(645
|
)
|
(5.3
|
)
|
|||||||||
Sales
agent commissions and expenses
|
(210
|
)
|
(2.8
|
)
|
(210
|
)
|
(2.3
|
)
|
(210
|
)
|
(2.0
|
)
|
(210
|
)
|
(1.7
|
)
|
|||||||||
Net
stock offering proceeds
|
7,535
|
100.0
|
%
|
9,015
|
100.0
|
%
|
10,496
|
100.0
|
%
|
12,198
|
100.0
|
%
|
|||||||||||||
Less:
|
|||||||||||||||||||||||||
Proceeds
contributed to Fairport Savings Bank
|
(3,767
|
)
|
(50.0
|
)
|
(4,508
|
)
|
(50.0
|
)
|
(5,248
|
)
|
(50.0
|
)
|
(6,099
|
)
|
(50.0
|
)
|
|||||||||
Proceeds
used for loan to employee stock ownership plan
|
(700
|
)
|
(9.3
|
)
|
(823
|
)
|
(9.1
|
)
|
(947
|
)
|
(9.0
|
)
|
(1,089
|
)
|
(8.9
|
)
|
|||||||||
Proceeds
retained by FSB Community Bankshares, Inc.
|
$
|
3,068
|
40.7
|
%
|
$
|
3,684
|
40.9
|
%
|
$
|
4,301
|
41.0
|
%
|
$
|
5,010
|
41.1
|
%
|
(1)
|
As
adjusted to give effect to an increase in the number of shares of
common
stock outstanding after the stock offering which could occur due
to an
increase in the maximum of the independent valuation as a result
of
regulatory considerations, demand for the shares, or changes in market
conditions or general economic conditions following the commencement
of
the stock offering.
|
·
|
to
finance the purchase of shares of common stock in the stock offering
by
the employee stock ownership plan;
|
·
|
to
invest in securities;
|
·
|
to
deposit funds in Fairport Savings
Bank;
|
·
|
to
repurchase its shares of common
stock;
|
·
|
to
pay dividends to our shareholders;
|
·
|
to
finance acquisitions of financial institutions or branches and other
financial services businesses, although no material transactions
are being
considered at this time; and
|
·
|
for
general corporate purposes.
|
·
|
to
expand its retail banking franchise by establishing de
novo
branches, by acquiring existing branches, or by acquiring other financial
institutions or other financial services companies, although no material
acquisitions are being considered at this time. The Bank will attempt
to
open one or two new branches in the next three years, depending on
market
conditions and as opportunities present
themselves;
|
·
|
to
fund new loans;
|
·
|
to
support new products and services;
|
·
|
to
invest in securities; and
|
·
|
for
general corporate purposes.
|
Pro
Forma at December 31, 2006, Based Upon the Sale
of
|
|||||||||||||||||||||||||||||||||||
Historical
at
December
31, 2006
|
838,950
Shares
at
Minimum of
Offering
Range
|
987,000
Shares at
Midpoint
of
Offering
Range
|
1,135,050
Shares at Maximum of
Offering
Range
|
1,305,308
Shares
at
Adjusted Maximum
of
Offering Range (1)
|
|||||||||||||||||||||||||||||||
Amount
|
Percent
of
Assets
(2)
|
Amount
|
Percent
of
Assets
(2)
|
Amount
|
Percent
of
Assets
(2)
|
Amount
|
Percent
of
Assets
(2)
|
Amount
|
Percent
of
Assets
(2)
|
||||||||||||||||||||||||||
(Dollars
in Thousands)
|
|||||||||||||||||||||||||||||||||||
GAAP
capital
|
$
|
13,870
|
9.08
|
%
|
$
|
16,938
|
10.82
|
%
|
$
|
17,554
|
11.16
|
%
|
$
|
18,171
|
11.50
|
%
|
$
|
18,880
|
11.88
|
%
|
|||||||||||||||
Tangible
capital:
|
|||||||||||||||||||||||||||||||||||
Tangible
capital (3)(4)(7)
|
$
|
13,515
|
8.88
|
%
|
$
|
16,583
|
10.64
|
%
|
$
|
17,199
|
10.98
|
%
|
$
|
17,816
|
11.32
|
%
|
$
|
18,525
|
11.71
|
%
|
|||||||||||||||
Requirement
|
2,282
|
1.50
|
2,339
|
1.50
|
2,350
|
1.50
|
2,361
|
1.50
|
2,374
|
1.50
|
|||||||||||||||||||||||||
Excess
|
$
|
11,233
|
7.38
|
%
|
$
|
14,244
|
9.14
|
%
|
$
|
14,849
|
9.48
|
%
|
$
|
15,455
|
9.82
|
%
|
$
|
16,151
|
10.21
|
%
|
|||||||||||||||
Core
capital:
|
|||||||||||||||||||||||||||||||||||
Core
capital (3)(4)(7)
|
$
|
13,515
|
8.88
|
%
|
$
|
16,583
|
10.64
|
%
|
$
|
17,199
|
10.98
|
%
|
$
|
17,816
|
11.32
|
%
|
$
|
18,525
|
11.71
|
%
|
|||||||||||||||
Requirement
(5)
|
6,086
|
4.00
|
6,237
|
4.00
|
6,266
|
4.00
|
6,296
|
4.00
|
6,330
|
4.00
|
|||||||||||||||||||||||||
Excess
|
$
|
7,429
|
4.88
|
%
|
$
|
10,346
|
6.64
|
%
|
$
|
10,933
|
6.98
|
%
|
$
|
11,520
|
7.32
|
%
|
$
|
12,195
|
7.71
|
%
|
|||||||||||||||
Tier
I risk based capital:
|
|||||||||||||||||||||||||||||||||||
Tier
I risk based capital (3)(4)(7)
|
$
|
13,515
|
18.94
|
%
|
$
|
16,583
|
23.00
|
%
|
$
|
17,199
|
23.81
|
%
|
$
|
17,816
|
24.61
|
%
|
$
|
18,525
|
25.23
|
%
|
|||||||||||||||
Requirement
(5)
|
2,854
|
4.00
|
2,884
|
4.00
|
2,890
|
4.00
|
2,896
|
4.00
|
2,902
|
4.00
|
|||||||||||||||||||||||||
Excess
|
$
|
10,661
|
14.94
|
%
|
$
|
13,699
|
19.00
|
%
|
$
|
14,309
|
19.81
|
%
|
$
|
14,920
|
20.61
|
%
|
$
|
15,623
|
21.53
|
%
|
|||||||||||||||
Total
risk-based capital:
|
|||||||||||||||||||||||||||||||||||
Total
risk-based capital (4)(6)(7)
|
$
|
13,837
|
19.40
|
%
|
$
|
16,905
|
23.45
|
%
|
$
|
17,521
|
24.25
|
%
|
$
|
18,138
|
25.06
|
%
|
$
|
18,847
|
25.97
|
%
|
|||||||||||||||
Requirement
|
5,708
|
8.00
|
5,767
|
8.00
|
5,779
|
8.00
|
5,791
|
8.00
|
5,805
|
8.00
|
|||||||||||||||||||||||||
Excess
|
$
|
8,129
|
11.40
|
%
|
$
|
11,138
|
15.45
|
%
|
$
|
11,742
|
16.25
|
%
|
$
|
12,347
|
17.06
|
%
|
$
|
13,042
|
17.97
|
%
|
|||||||||||||||
Reconciliation
of capital infused into Fairport Savings Bank:
|
|||||||||||||||||||||||||||||||||||
Net
proceeds
|
$
|
7,535
|
$
|
9,015
|
$
|
10,496
|
$
|
12,198
|
|||||||||||||||||||||||||||
Less:
|
|||||||||||||||||||||||||||||||||||
Contra-account
established for employee stock ownership plan
|
(700
|
)
|
(823
|
)
|
(947
|
)
|
(1,089
|
)
|
|||||||||||||||||||||||||||
Proceeds
retained by FSB Community Bankshares, Inc.
|
(3,767
|
)
|
(4,508
|
)
|
(5,248
|
)
|
(6,099
|
)
|
|||||||||||||||||||||||||||
Pro
forma increase in GAAP and regulatory capital
|
$
|
3,068
|
$
|
3,684
|
$
|
4,301
|
$
|
5,010
|
(1)
|
As
adjusted to give effect to an increase in the number of shares of
common
stock outstanding after the stock offering which could occur due
to an
increase in the maximum of the independent valuation as a result
of
changes in market conditions following the commencement of the stock
offering.
|
(2)
|
Based
on pre-stock offering GAAP assets of $152.8 million, adjusted total
assets
of $152.1 million for the purposes of the tangible and core capital
requirements, and risk-weighted assets of $71.3 million for the purposes
of the risk-based capital
requirement.
|
(3)
|
Tangible
capital levels are shown as a percentage of tangible assets. Core
capital
levels are shown as a percentage of total adjusted assets. Total
risk-based capital levels are shown as a percentage of risk-weighted
assets.
|
(4)
|
Pro
forma capital levels assume that we fund the stock-based benefit
plan at
the holding company level with no impact to the financial statements
of
Fairport Savings Bank, and that the employee stock ownership plan
purchases 3.92% of the shares of common stock to be outstanding
immediately following the stock offering (including shares issued
to FSB
Community Bankshares, MHC) with funds we lend. Fairport Savings Bank’s pro
forma GAAP and regulatory capital have been reduced by the amount
required
to record a contra-equity account at the bank level to reflect the
obligation to repay the loan to the employee stock ownership plan.
See
“Management” for a discussion of the employee stock ownership plan.
|
(5)
|
The
current core capital requirement for savings banks that receive the
highest supervisory rating for safety and soundness is 3% of total
adjusted assets and 4% to 5% of total adjusted assets for all other
savings banks. See “Supervision and Regulation—Federal Banking
Regulation—Standards for Safety and Soundness” and “—Capital
Requirements,” respectively.
|
(6)
|
Assumes
net proceeds are invested in assets that carry a 20% risk-weighting.
|
(7)
|
Pro
forma capital levels assume receipt by Fairport Savings Bank of 50%
of the
net proceeds from the sale of shares of common stock in the stock
offering. We intend to contribute more than 50% of the net proceeds
from
the stock offering to Fairport Savings Bank to the extent that such
additional capital would be required in order for Fairport Savings
Bank to
have at least 10% tangible capital immediately following completion
of the
stock offering.
|
Pro
Forma Consolidated Capitalization
Based
Upon the Sale for $10.00 Per Share of
|
||||||||||||||||
Historical
Consolidated
Capitalization
|
838,950
Shares
at
Minimum
of
Offering
Range
|
987,000
Shares
at
Midpoint
of
Offering
Range
|
1,135,050
Shares
at
Maximum
of
Offering
Range
|
1,305,308
Shares
at
Adjusted
Maximum
of
Offering
Range
(1)
|
||||||||||||
(Dollars
in Thousands)
|
||||||||||||||||
Deposits
(2)
|
$
|
108,580
|
$
|
108,580
|
$
|
108,580
|
$
|
108,580
|
$
|
108,580
|
||||||
Federal
Home Loan Bank advances (3)
|
28,024
|
28,024
|
28,024
|
28,024
|
28,024
|
|||||||||||
Total
deposits and borrowings
|
$
|
136,604
|
$
|
136,604
|
$
|
136,604
|
$
|
136,604
|
$
|
136,604
|
||||||
Stockholder’s
equity:
|
||||||||||||||||
Preferred
stock, 1,000,000 shares authorized; none to be issued
|
$
|
―
|
$
|
―
|
$
|
―
|
$
|
―
|
$
|
―
|
||||||
Common
stock, $0.10 par value per share, 10,000,000 shares
authorized; shares to be issued as reflected`
|
―
|
179
|
210
|
242
|
278
|
|||||||||||
Additional
paid-in capital (4)
|
10
|
7,366
|
$
|
8,815
|
$
|
10,264
|
$
|
11,930
|
||||||||
Retained
earnings
|
13,505
|
13,505
|
13,505
|
13,505
|
13,505
|
|||||||||||
Common
stock acquired by employee stock ownership plan (5)
|
―
|
(700
|
)
|
(823
|
)
|
(947
|
)
|
(1,089
|
)
|
|||||||
Common
stock acquired by stock-based benefit plan
(6)
|
―
|
(350
|
)
|
(412
|
)
|
(473
|
)
|
(544
|
)
|
|||||||
Accumulated
other comprehensive income
|
355
|
355
|
355
|
355
|
355
|
|||||||||||
Total
shareholders’ equity (7)
|
$
|
13,870
|
$
|
20,355
|
$
|
21,650
|
$
|
22,946
|
$
|
24,435
|
||||||
Pro
forma shares outstanding:
|
||||||||||||||||
Total
shares outstanding (8)
|
―
|
1,785,000
|
2,100,000
|
2,415,000
|
2,777,250
|
|||||||||||
Shares
issued to FSB Community Bankshares, MHC (8)
|
―
|
946,050
|
1,113,000
|
1,279,950
|
1,471,942
|
|||||||||||
Shares
offered for sale
|
―
|
838,950
|
987,000
|
1,135,050
|
1,305,308
|
|||||||||||
Total
stockholders’ equity as a percentage of pro forma total
assets
|
9.08
|
%
|
12.78
|
%
|
13.48
|
%
|
14.17
|
%
|
14.96
|
%
|
(1)
|
As
adjusted to give effect to an increase in the number of shares
of common
stock outstanding after the stock offering which could occur due
to an
increase in the maximum of the independent valuation as a result
of
changes in market conditions following the commencement of the
stock
offering.
|
(2)
|
Does
not reflect withdrawals from deposit accounts for the purchase
of shares
of common stock in the stock offering. Such withdrawals would reduce
pro
forma deposits by the amount of such
withdrawals.
|
(3)
|
Includes
securities sold under agreements to repurchase. See “Business of Fairport
Savings Bank—Sources of
Funds—Borrowings.”
|
(4)
|
The
sum of the par value of the total shares outstanding and additional
paid-in capital equals the net stock offering proceeds. No effect
has been
given to the issuance of additional shares of common stock pursuant
to
stock options granted under the stock-based benefit plan that we
intend to
adopt. The stock issuance plan permits us to adopt one or more
stock
benefit plans, subject to shareholder approval, that may award
stock or
stock options in an aggregate amount up to 25% of the number of
shares of
common stock held by persons other than FSB Community Bankshares,
MHC. The
stock-based benefit plan will not be implemented for at least six
months
after the stock offering and until it has been approved by our
shareholders.
|
(5)
|
Assumes
that 3.92% of the shares of common stock to be outstanding immediately
following the stock offering (including shares issued to FSB Community
Bankshares, MHC) will be purchased by the employee stock ownership
plan
with funds that we will lend to acquire the shares. The common
stock
acquired by the employee stock ownership plan is reflected as a
reduction
of shareholders’ equity. Fairport Savings Bank will provide the funds to
repay the employee stock ownership plan loan. See “Management—Benefit
Plans.”
|
(6)
|
Assumes
that subsequent to the stock offering, 1.96% of the outstanding
shares of
common stock, including shares issued to FSB Community Bankshares,
MHC,
are purchased (with funds we provide) by the stock-based benefit
plan in
the open market at a price equal to the price for which the shares
are
sold in the stock offering. The shares of common stock to be purchased
by
the stock-based benefit plan are reflected as a reduction of shareholders’
equity. See “Pro Forma Data” and “Management.” The stock issuance plan
permits us to adopt one or more stock benefit plans that award
stock or
stock options, in an aggregate amount up to 25% of the number of
shares of
common stock held by persons other than FSB Community Bankshares,
MHC. The
stock-based benefit plan will not be implemented for at least six
months
after the stock offering and until it has been approved by shareholders.
See “Pro Forma Data” for a discussion of the potential dilutive impact of
the award of shares under these plans. The Office of Thrift Supervision
has proposed amendments to its existing regulations regarding stock-based
benefit plans that would clarify that we may award shares of common
stock
under a stock-based benefit plan in excess of 1.96% of our total
outstanding shares if the stock-based benefit plan is adopted more
than
one year following the stock offering, and the shares used to fund
the
plan in excess of these amounts are obtained through stock repurchases.
In
the event the Office of Thrift Supervision adopts these regulations
as
proposed, or otherwise changes its regulations or policies to permit
larger stock-based benefit plans, greater amounts of stock awards
as
compared to stock options or faster acceleration of vesting of
benefits,
we may increase the awards beyond current regulatory restrictions
and
beyond the amounts reflected in this
table.
|
(7)
|
Historical
total shareholders’ equity at December 31, 2006 equals GAAP capital.
|
(8)
|
We
issued 100 shares of our common stock to FSB Community Bankshares,
MHC in
connection with our mutual holding company reorganization in 2005.
These
shares will continue to be outstanding upon completion of the stock
offering.
|
|
·
|
we
will sell all shares of common stock in the subscription offering;
|
|
·
|
our
employee stock ownership plan will purchase 3.92% of the shares
of common
stock to be outstanding upon the completion of the stock offering
(including shares issued to FSB Community Bankshares, MHC) with
a loan
from FSB Community Bankshares, Inc. Fairport Savings Bank’s total annual
payment of the employee stock ownership plan debt is based upon
equal
annual installments of principal and interest over a term of 20
years;
|
|
·
|
expenses
of the stock offering, other than fees to be paid to Sandler O’Neill &
Partners, L.P., are estimated to be $645,000;
and
|
|
·
|
Sandler
O’Neill & Partners, L.P. will receive a fixed fee and expenses of
$210,000.
|
|
·
|
withdrawals
from deposit accounts for the purpose of purchasing shares of common
stock
in the stock offering;
|
|
·
|
our
results of operations after the stock offering;
or
|
|
·
|
changes
in the market price of the shares of common stock after the stock
offering.
|
At
or For the Year Ended December 31, 2006
Based
Upon the Sale at $10.00 Per Share of
|
|||||||||||||
838,950
Shares
at
Minimum of
Offering
Range
|
987,000
Shares
at
Midpoint
of
Offering
Range
|
1,135,050
Shares
at
Maximum
of
Offering
Range
|
1,305,308
Shares
at
Adjusted
Maximum
of
Offering
Range
(1)
|
||||||||||
(Dollars
in Thousands, Except Per Share Amounts)
|
|||||||||||||
Gross
proceeds of stock offering
|
$
|
8,390
|
$
|
9,870
|
$
|
11,351
|
$
|
13,053
|
|||||
Less:
expenses
|
(855
|
)
|
(855
|
)
|
(855
|
)
|
(855
|
)
|
|||||
Estimated
net proceeds
|
7,535
|
9,015
|
10,496
|
12,198
|
|||||||||
Less:
|
|||||||||||||
Common
stock acquired by employee stock ownership plan (2)
|
(700
|
)
|
(823
|
)
|
(947
|
)
|
(1,089
|
)
|
|||||
Common
stock awarded under stock-based benefit plan (3)
|
(350
|
)
|
(412
|
)
|
(473
|
)
|
(544
|
)
|
|||||
Estimated
net proceeds after adjustment for stock benefit plans
|
$
|
6,485
|
$
|
7,780
|
$
|
9,076
|
$
|
10,565
|
|||||
For
the Year Ended December 31, 2006:
|
|||||||||||||
Net
income:
|
|||||||||||||
Historical
|
$
|
233
|
$
|
233
|
$
|
233
|
$
|
233
|
|||||
Pro
forma adjustments:
|
|||||||||||||
Income
on adjusted net proceeds
|
210
|
252
|
294
|
343
|
|||||||||
Employee
stock ownership plan (2)
|
(23
|
)
|
(27
|
)
|
(31
|
)
|
(35
|
)
|
|||||
Shares
awarded under stock-based benefit plan (3)(4)
|
(46
|
)
|
(54
|
)
|
(61
|
)
|
(71
|
)
|
|||||
Options
awarded under stock-based benefit plan (5)
|
(61
|
)
|
(72
|
)
|
(82
|
)
|
(95
|
)
|
|||||
Pro
forma net income (6)
|
$
|
313
|
$
|
332
|
$
|
353
|
$
|
375
|
|||||
Net
income per share:
|
|||||||||||||
Historical
|
$
|
0.14
|
$
|
0.12
|
$
|
0.10
|
$
|
0.09
|
|||||
Pro
forma adjustments:
|
|||||||||||||
Income
on adjusted net proceeds
|
0.12
|
0.12
|
0.13
|
0.13
|
|||||||||
Employee
stock ownership plan (2)
|
(0.01
|
)
|
(0.01
|
)
|
(0.01
|
)
|
(0.01
|
)
|
|||||
Shares
awarded under stock-based benefit plan (3)(4)
|
(0.03
|
)
|
(0.03
|
)
|
(0.03
|
)
|
(0.03
|
)
|
|||||
Options
awarded under stock-based benefit plan (5)
|
(0.04
|
)
|
(0.04
|
)
|
(0.04
|
)
|
(0.04
|
)
|
|||||
Pro
forma net income per share (2)(3)(4)(5)(6)
|
$
|
0.18
|
$
|
0.16
|
$
|
0.15
|
$
|
0.14
|
|||||
Offering
price to pro forma net income per share
|
55.56
|
x |
62.50
|
x |
66.67
|
x |
71.43
|
x | |||||
Shares
considered outstanding in calculating pro forma net income per
share
|
1,718,527
|
2,021,796
|
2,325,065
|
2,673,825
|
|||||||||
At
December 31, 2006:
|
|||||||||||||
Shareholders’
equity:
|
|||||||||||||
Historical
|
$
|
13,870
|
$
|
13,870
|
$
|
13,870
|
$
|
13,870
|
|||||
Estimated
net proceeds
|
7,535
|
9,015
|
10,496
|
12,198
|
|||||||||
Less:
|
|||||||||||||
Common
stock acquired by employee stock ownership plan (2)
|
(700
|
)
|
(823
|
)
|
(947
|
)
|
(1,089
|
)
|
|||||
Common
stock awarded under stock-based benefit plan (3)(4)
|
(350
|
)
|
(412
|
)
|
(473
|
)
|
(544
|
)
|
|||||
Pro
forma shareholders’ equity (6)
|
$
|
20,355
|
$
|
21,650
|
$
|
22,946
|
$
|
24,435
|
|||||
Shareholders’
equity per share:
|
|||||||||||||
Historical
|
$
|
7.77
|
$
|
6.60
|
$
|
5.74
|
$
|
4.99
|
|||||
Estimated
net proceeds
|
4.22
|
4.30
|
4.35
|
4.40
|
|||||||||
Less:
|
|||||||||||||
Common
stock acquired by employee stock ownership plan (2)
|
(0.39
|
)
|
(0.39
|
)
|
(0.39
|
)
|
(0.39
|
)
|
|||||
Common
stock awarded under stock-based benefit plan (3)(4)
|
(0.20
|
)
|
(0.20
|
)
|
(0.20
|
)
|
(0.20
|
)
|
|||||
Pro
forma shareholders’ equity per share (3)(4)(5)(6)
|
$
|
11.40
|
$
|
10.31
|
$
|
9.50
|
$
|
8.80
|
|||||
Offering
price as percentage of pro forma shareholders’ equity per
share
|
87.72
|
%
|
96.99
|
%
|
105.26
|
%
|
113.64
|
%
|
|||||
Shares
considered outstanding in calculating offering price as a percentage
of
pro forma shareholders’ equity per share
|
1,785,000
|
2,100,000
|
2,415,000
|
2,777,250
|
|||||||||
Public
ownership
|
47.00
|
%
|
47.00
|
%
|
47.00
|
%
|
47.00
|
%
|
|||||
Mutual
holding company ownership
|
53.00
|
%
|
53.00
|
%
|
53.00
|
%
|
53.00
|
%
|
(1) |
As
adjusted to give effect to an increase in the number of shares
outstanding
after the stock offering, which could occur due to an increase
in the
maximum of the independent valuation as a result of changes
in market
conditions following the commencement of the stock offering.
|
(2)
|
It
is assumed that 3.92% of the shares to be outstanding upon completion
of
the stock offering (including shares issued to FSB Community Bankshares,
MHC) will be purchased by the employee stock ownership plan. For
purposes
of this table, funds used to acquire such shares are assumed to have
been
borrowed from us by the employee stock ownership plan with a loan
with a
20-year term. The amount to be borrowed is reflected as a reduction
of
shareholders’ equity. Fairport Savings Bank intends to make annual
contributions to the employee stock ownership plan in an amount at
least
equal to the principal and interest requirement of the debt. After
December 31, 2007, Fairport Savings Bank’s total annual payment of the
employee stock ownership plan debt is based upon equal annual installments
of principal and interest based upon the remaining term of the loan.
The
pro forma net income information makes the following
assumptions:
|
|
(i)
|
Fairport
Savings Bank’s contribution to the employee stock ownership plan was made
at the end of the period;
|
|
(ii)
|
3,499
shares, 4,116 shares, 4,733 shares and 5,443 shares at the minimum,
midpoint, maximum and adjusted maximum of the offering range,
respectively, were committed to be released during the year ended
December
31, 2006, at an average fair value equal to the price for which the
shares
are sold in the stock offering in accordance with Statement of Position
(“SOP”) 93-6; and
|
|
(iii)
|
only
the employee stock ownership plan shares committed to be released
were
considered outstanding for purposes of the net income per share
calculations.
|
(3)
|
Gives
effect to the stock-based benefit plan expected to be adopted following
the stock offering. We have assumed that this plan acquires a number
of
shares of common stock equal to 1.96% of the outstanding shares,
including
shares issued to FSB Community Bankshares, MHC, through open market
purchases at the beginning of the period presented for a purchase
price
equal to the price the shares are sold in the stock offering, and
that 20%
of the amount contributed was an amortized expense (based upon a
five-year
vesting period) during the year ended December 31, 2006. It is expected
that FSB Community Bankshares, Inc. will contribute the funds used
by the
stock-based benefit plan to purchase the shares. There can be no
assurance
that the actual purchase price of the shares granted under the stock-based
benefit plan will be equal to the $10.00 subscription price. If shares
are
acquired from authorized but unissued shares of common stock or from
treasury shares, our net income per share and shareholders’ equity per
share may decrease. This will also have a dilutive effect of approximately
1.92% (at the maximum of the offering range) of the ownership interest
of
shareholders. The effect on pro forma net income per share and pro
forma
shareholders’ equity per share is not material.
|
At
or For the Year
Ended
December 31, 2006
|
838,950
Shares
at
Minimum of
Offering
Range
|
987,000
Shares
at
Midpoint of
Offering
Range
|
1,135,050
Shares
at
Maximum
of
Offering
Range
|
1,305,308
Shares
at
Adjusted
Maximum
of
Offering
Range
|
|||||||||
Pro
forma net income per share
|
$
|
0.18
|
$
|
0.16
|
$
|
0.15
|
$
|
0.14
|
|||||
Pro
forma shareholders’ equity per share
|
11.38
|
10.30
|
9.51
|
8.82
|
(4)
|
The
Office of Thrift Supervision has proposed amendments to its existing
regulations regarding stock-based benefit plans that would clarify
that we
may grant options and award shares of common stock under a stock-based
benefit plan in excess of 4.90% and 1.96%, respectively, of our total
outstanding shares if the stock-based benefit plan is adopted more
than
one year following the stock offering, and shares used to fund the
plan in
excess of these amounts are obtained through stock repurchases. In
the
event the Office of Thrift Supervision adopts these regulations as
proposed, or otherwise changes its regulations or policies to permit
larger stock-based benefit plans, greater amounts of stock awards
as
compared to stock options or faster acceleration of vesting of benefits,
we may increase the awards beyond current regulatory restrictions
and
beyond the amounts reflected in this
table.
|
(5)
|
Gives
effect to the granting of options pursuant to the stock-based benefit
plan, which is expected to be adopted by FSB Community Bankshares,
Inc.
following the stock offering and presented to shareholders for approval
not earlier than six months after the completion of the stock offering.
We
have assumed that options will be granted to acquire shares of common
stock equal to 4.90% of outstanding shares, including shares issued
to FSB
Community Bankshares, MHC. In calculating the pro forma effect of
the
stock options, it is assumed that the exercise price of the stock
options
and the trading price of the stock at the date of grant were $10.00
per
share, the estimated grant-date fair value pursuant to the application
of
the Black-Scholes option pricing model was $3.81 for each option,
the
aggregate grant-date fair value of the stock options was amortized
to
expense on a straight-line basis over a five-year vesting period
of the
options, and that 25.0% of the amortization expense (or the assumed
portion relating to options granted to directors) resulted in a tax
benefit using an assumed tax rate of 35.0%. Under the above assumptions,
the adoption of the stock-based benefit plan will result in no additional
shares under the treasury stock method for purposes of calculating
earnings per share. There can be no assurance that the actual exercise
price of the stock options will be equal to the $10.00 price per
share. If
a portion of the shares to satisfy the exercise of options under
the
stock-based benefit plan are obtained from the issuance of authorized
but
unissued shares, our net income per share and shareholders’ equity per
share will decrease. This will also have a dilutive effect of up
to 4.7%
on the ownership interest of persons who purchase shares of common
stock
in the stock offering.
|
(6)
|
The
retained earnings of Fairport Savings Bank will continue to be
substantially restricted after the stock offering. See “Supervision and
Regulation—Federal Banking
Regulation.”
|
|
·
|
The
employee stock ownership plan will acquire 108,868 shares of common
stock
with a $1,088,680 loan that is expected to be repaid over not more
than 20
years, resulting in an average annual pre-tax expense of approximately
$54,434 (assuming that the common stock maintains a value of $10.00
per
share).
|
|
·
|
The
stock-based benefit plan would grant options to purchase shares equal
to
4.90% of the total outstanding shares (including shares issued to
FSB
Community Bankshares, MHC), or 136,085 shares, to eligible
participants, which would result in compensation expense over the
vesting
period of the options. Assuming the market price of the common stock
is
$10.00 per share; the options are granted with an exercise price
of $10.00
per share; the dividend yield on the stock is 0%; the expected option
life
is 10 years; the risk free interest rate is 4.71% (based on the seven-year
Treasury rate) and the volatility rate on the shares of common stock
is
9.39% (based on an index of publicly traded mutual holding companies),
the
estimated grant-date fair value of the options using a Black-Scholes
option pricing analysis is $3.81 per option granted. Assuming this
value
is amortized over the five-year vesting period, the corresponding
annual
pre-tax expense associated with the stock options would be approximately
$103,700.
|
|
·
|
The
stock-based benefit plan would award a number of shares of common
stock
equal to 1.96% of the outstanding shares (including shares issued
to FSB
Community Bankshares, MHC), or 54,434 shares, to eligible
participants, which would be expensed as the awards vest. Assuming
that
all shares are awarded under the stock-based benefit plan at a price
of
$10.00 per share, and that the awards vest over a five-year period,
the
corresponding annual pre-tax expense associated with shares awarded
under
the stock-based benefit plan would be approximately
$108,868.
|
|
·
|
Operating
as a community-oriented retail financial institution in Monroe County,
New
York;
|
|
·
|
Managing
our interest rate risk;
|
|
·
|
Continuing
to emphasize the origination of residential real estate loans;
and
|
|
·
|
Maintaining
high asset quality.
|
|
·
|
Retail-Oriented
Community Financial Institution.
Fairport Savings Bank was established in Fairport, New York in 1888
and
has been operating continuously since that time. We are committed
to
meeting the financial needs of the communities we serve and we are
dedicated to providing personalized quality service to our customers.
We
believe that we can be more effective than many of our competitors
in
serving our customers because of the ability of our senior management
to
promptly and effectively respond to customer requests and inquiries.
We
intend to use the mutual holding company structure to maintain Fairport
Savings Bank as a community-oriented, independent savings bank. We
have
recently opened our third branch location in Irondequoit and we will
attempt to open one or two new branch offices in Monroe County in
the next
three years, depending on market conditions and as opportunities
present
themselves.
|
|
·
|
Managing
Our Interest Rate Risk. Our
assets currently consist primarily of one- to four-family fixed-rate
loans
with terms of up to 30 years, while our liabilities consist of
shorter-term deposits, primarily certificates of deposit which carry
higher interest rates and are more sensitive to changes in interest
rates
than passbook or savings accounts. The composition of our interest-earning
assets and interest-bearing liabilities increases the risk that we
will be
adversely affected by changes in interest rates and the relative
spread
between short-term and long-term interest rates. This risk is particularly
acute when the yield curve is inverted, i.e., short-term interest
rates,
which are used to price deposits, are higher than longer-term interest
rates, which are used to price loans. The prolonged inversion of
the yield
curve in 2006 and 2007 has resulted in a higher interest rate risk
profile
for Fairport Savings Bank than management feels is acceptable.
Consequently, we have adopted strategies to improve our interest
rate
risk. These strategies include reducing our fixed-rate loan originations,
investing a portion of funds received from loan payments and repayments
in
shorter-term, liquid investment securities and mortgage-backed securities,
emphasizing the marketing of our passbook, savings and checking accounts
and increasing the duration of our certificates of deposit. In addition,
we will initially invest the net proceeds from the offering in short-term
investment securities and mortgage-backed securities.
|
|
·
|
Emphasizing
Residential Real Estate Lending.
Historically, we have emphasized the origination of one- to four-
family
residential loans within Monroe County and the surrounding counties
of
Livingston, Ontario, Orleans and Wayne. As of December 31, 2006,
90.6% of
our loan portfolio consisted of one- to four- family residential
loans,
and 99.8% of our loan portfolio consisted of loans secured by real
estate.
We intend to continue to emphasize originating loans secured by
residential real estate. Following the offering, however, we may
seek
opportunities to diversify our loan portfolio by originating commercial
real estate loans.
|
|
·
|
Maintaining
High Asset Quality. Our
high asset quality is a result of conservative underwriting standards,
the
diligence of our loan collection personnel and the stability of the
local
economy. At December 31, 2006, our ratio of non-performing loans
to total
loans was 0.14%. At December 31, 2006, our ratio of allowance for
loan
losses to non-performing loans was 188.3% and our ratio of allowance
for
loan losses to total loans was 0.27%. Because 99.8% of our loans
are
secured by real estate, and our level of non-performing loans has
been low
in recent periods, we believe that our allowance for loan losses
is
adequate to absorb the probable losses inherent in our loan portfolio.
|
For
the Years Ended December 31,
|
||||||||||||||||||||||
|
2006
|
2005
|
||||||||||||||||||||
At
December
31,
2006
|
||||||||||||||||||||||
Yield/
Cost
|
Average
Balance
|
Interest
Income/
Expense
|
Yield/
Cost
|
Average
Balance
|
Interest
Income/
Expense
|
Yield/
Cost
|
||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||
Loans
|
5.91
|
%
|
$
|
115,601
|
$
|
6,797
|
5.88
|
%
|
$
|
101,228
|
5,762
|
5.69
|
%
|
|||||||||
Federal
funds sold
|
4.99
|
1,375
|
65
|
4.73
|
1,349
|
47
|
3.48
|
|||||||||||||||
Investment
securities
|
4.84
|
18,897
|
963
|
5.10
|
15,884
|
672
|
4.23
|
|||||||||||||||
Mortgage-backed
securities
|
3.97
|
6,933
|
268
|
3.87
|
9,045
|
335
|
3.70
|
|||||||||||||||
Total
interest-earning assets
|
5.68
|
142,806
|
8,093
|
5.67
|
127,506
|
6,816
|
5.35
|
|||||||||||||||
Noninterest-earning
assets
|
4,928
|
4,042
|
||||||||||||||||||||
Total
assets
|
$
|
147,734
|
$
|
131,548
|
||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||
NOW
accounts
|
0.34
|
$
|
3,826
|
20
|
0.52
|
$
|
3,257
|
16
|
0.49
|
|||||||||||||
Passbook
savings
|
0.80
|
12,041
|
83
|
0.69
|
13,674
|
68
|
0.50
|
|||||||||||||||
Money
market savings
|
2.63
|
10,567
|
256
|
2.42
|
11,270
|
126
|
1.12
|
|||||||||||||||
Individual
retirement accounts
|
4.16
|
14,900
|
579
|
3.89
|
14,297
|
508
|
3.55
|
|||||||||||||||
Certificates
of deposit
|
4.13
|
64,028
|
2,471
|
3.86
|
57,204
|
1,810
|
3.16
|
|||||||||||||||
Federal
Home Loan Bank advances
|
4.82
|
22,233
|
1,012
|
4.55
|
11,825
|
450
|
3.81
|
|||||||||||||||
Total
interest-bearing liabilities
|
3.59
|
%
|
127,595
|
4,421
|
3.46
|
%
|
111,527
|
2,978
|
2.67
|
%
|
||||||||||||
Noninterest-bearing
liabilities:
|
||||||||||||||||||||||
Demand
deposits
|
3,887
|
4,008
|
||||||||||||||||||||
Other
|
2,488
|
2,594
|
||||||||||||||||||||
Total
liabilities
|
133,970
|
118,129
|
||||||||||||||||||||
Stockholder’s
equity
|
13,764
|
13,419
|
||||||||||||||||||||
Total
liabilities and stockholder’s equity
|
$
|
147,734
|
$
|
131,548
|
||||||||||||||||||
Net
interest income
|
$
|
3,672
|
$
|
3,838
|
||||||||||||||||||
Interest
rate spread (1)
|
2.21
|
%
|
2.68
|
%
|
||||||||||||||||||
Net
interest-earning assets (2)
|
$
|
15,211
|
$
|
15,979
|
||||||||||||||||||
Net
interest margin (3)
|
2.57
|
%
|
3.01
|
%
|
||||||||||||||||||
Average
interest-earning assets to average interest-bearing
liabilities
|
112
|
%
|
114
|
%
|
(1)
|
Interest
rate spread represents the difference between the yield on average
interest-earning assets and the cost of average interest-bearing
liabilities.
|
(2)
|
Net
interest-earning assets represent total interest-earning assets less
total
interest-bearing liabilities.
|
(3)
|
Net
interest margin represents net interest income divided by total
interest-earning assets.
|
For
the
Years
Ended December 31,
2006
vs. 2005
|
||||||||||
Increase
(Decrease)
Due
to
|
||||||||||
Volume
|
Rate
|
Net
|
||||||||
(In
thousands)
|
||||||||||
Interest-earning
assets:
|
||||||||||
Loans
|
$
|
838
|
$
|
197
|
$
|
1,035
|
||||
Federal
funds sold
|
1
|
17
|
18
|
|||||||
Investment
securities
|
139
|
152
|
291
|
|||||||
Mortgage-backed
securities
|
(80
|
)
|
13
|
(67
|
)
|
|||||
Total
interest-earning assets
|
898
|
379
|
1,277
|
|||||||
Interest-bearing
liabilities:
|
||||||||||
NOW
accounts
|
3
|
1
|
4
|
|||||||
Passbook
savings
|
(9
|
)
|
24
|
15
|
||||||
Money
market savings
|
(9
|
)
|
139
|
130
|
||||||
Individual
retirement accounts
|
21
|
50
|
71
|
|||||||
Certificates
of deposit
|
233
|
428
|
661
|
|||||||
Federal
Home Loan Bank advances
|
460
|
102
|
562
|
|||||||
Total
interest-bearing liabilities
|
699
|
744
|
1,443
|
|||||||
Net
change in interest income
|
$
|
199
|
$
|
(365
|
)
|
$
|
(166
|
)
|
|
(i)
|
reducing
our fixed-rate loan originations from 2006
levels;
|
|
(ii)
|
investing
in shorter- to medium-term securities;
|
|
(iii)
|
emphasizing
the marketing of our passbook, savings and checking accounts and
increasing the duration of our certificates of deposit;
|
|
(iv)
|
selling
a portion of our long-term, fixed-rate one- to four-family residential
real estate mortgage loans; and
|
(v)
|
maintaining
a strong capital position.
|
Estimated
Increase
(Decrease)
in NPV
|
NPV
as a Percentage of
Present
Value of Assets (3)
|
|||||||||||||||
Change
in
Interest
Rates
(basis
points) (1)
|
Estimated
NPV
(2)
|
Amount
|
Percent
|
NPV
Ratio
(4)
|
Increase
(Decrease)
(basis
points)
|
|||||||||||
(Dollars
in thousands)
|
||||||||||||||||
+300
|
$
|
8,130
|
$
|
(8,513
|
)
|
(51
|
)%
|
5.74
|
%
|
(502
|
)
|
|||||
+200
|
11,324
|
(5,320
|
)
|
(32
|
)
|
7.74
|
(302
|
)
|
||||||||
+100
|
14,172
|
(2,472
|
)
|
(15
|
)
|
9.40
|
(135
|
)
|
||||||||
—
|
16,644
|
—
|
—
|
10.76
|
—
|
|||||||||||
-100
|
17,990
|
1,347
|
8
|
11.40
|
65
|
|||||||||||
-200
|
17,961
|
1,317
|
8
|
11.26
|
51
|
(1)
|
Assumes
an instantaneous uniform change in interest rates at all
maturities.
|
(2)
|
NPV
is the discounted present value of expected cash flows from assets,
liabilities and off-balance sheet
contracts.
|
(3)
|
Present
value of assets represents the discounted present value of incoming
cash
flows on interest-earning assets.
|
(4)
|
NPV
Ratio represents NPV divided by the present value of
assets.
|
(i)
|
expected
loan demand;
|
(ii)
|
expected
deposit flows;
|
(iii)
|
yields
available on interest-earning deposits and securities;
and
|
(iv)
|
the
objectives of our asset/liability management program.
|
At
December 31,
|
|||||||||||||
2006
|
2005
|
||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||
(Dollars
in thousands)
|
|||||||||||||
Real
estate loans:
|
|||||||||||||
One-
to four-family residential(1)
|
$
|
109,786
|
90.6
|
%
|
$
|
96,205
|
88.6
|
%
|
|||||
Home
equity lines of credit
|
6,929
|
5.7
|
7,209
|
6.6
|
|||||||||
Multi-family
residential
|
1,040
|
0.9
|
1,110
|
1.0
|
|||||||||
Construction(2)
|
380
|
0.3
|
209
|
0.2
|
|||||||||
Commercial
|
2,745
|
2.3
|
3,488
|
3.2
|
|||||||||
Other
loans
|
241
|
0.2
|
380
|
0.4
|
|||||||||
Total
loans receivable
|
121,121
|
100.0
|
%
|
108,601
|
100.0
|
%
|
|||||||
Deferred
loan costs (fees)
|
338
|
165
|
|||||||||||
Allowance
for loan losses
|
(322
|
)
|
(331
|
)
|
|||||||||
Total
loans receivable, net
|
$
|
121,137
|
$
|
108,435
|
(1)
|
Includes
$3.9 million and $1.4 million of closed-end home equity loans at
December
31, 2006 and 2005, respectively.
|
(2)
|
Represents
amounts disbursed at December 31, 2006 and 2005.
|
One-
to Four-Family Residential Real Estate Loans
|
Home
Equity
Lines
of Credit
|
Multi-Family
Residential Real Estate Loans
|
Construction
Loans
|
Commercial
Real Estate Loans
|
Other
Loans
|
Total
|
||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||
Due
During the Years Ending
December 31,
|
||||||||||||||||||||||
2007
|
$
|
18
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
152
|
$
|
36
|
$
|
206
|
||||||||
2008
|
184
|
—
|
—
|
—
|
—
|
35
|
219
|
|||||||||||||||
2009
|
262
|
—
|
—
|
—
|
24
|
83
|
369
|
|||||||||||||||
2010
to 2011
|
1,973
|
—
|
84
|
—
|
289
|
87
|
2,433
|
|||||||||||||||
2012
to 2016
|
18,979
|
—
|
409
|
—
|
274
|
—
|
19,662
|
|||||||||||||||
2017
to 2021
|
33,976
|
—
|
130
|
—
|
1,299
|
—
|
35,405
|
|||||||||||||||
2021
and beyond
|
54,394
|
6,929
|
417
|
380
|
707
|
—
|
62,827
|
|||||||||||||||
Total
|
$
|
109,786
|
$
|
6,929
|
$
|
1,040
|
$
|
380
|
$
|
2,745
|
$
|
241
|
$
|
121,121
|
Due
After December 31, 2007
|
||||||||||
Fixed
|
Adjustable
|
Total
|
||||||||
(In
thousands)
|
||||||||||
Real
estate loans:
|
||||||||||
One-
to four-family residential
|
$
|
101,424
|
$
|
8,344
|
$
|
109,768
|
||||
Home
equity lines of credit
|
—
|
6,929
|
6,929
|
|||||||
Multi-family
residential
|
482
|
558
|
1,040
|
|||||||
Construction
|
380
|
—
|
380
|
|||||||
Commercial
|
883
|
1,710
|
2,593
|
|||||||
Other
loans
|
205
|
—
|
205
|
|||||||
Total
|
$
|
103,374
|
$
|
17,541
|
$
|
120,915
|
For
the year ended December 31
|
|||||||
2006
|
2005
|
||||||
(In
thousands)
|
|||||||
Total
loans at beginning of period
|
$
|
108,601
|
$
|
99,301
|
|||
Loan
originations:
|
|||||||
Real
estate loans:
|
|||||||
One-to
four-family residential
|
22,721
|
15,402
|
|||||
Home
equity lines of credit
|
2,295
|
3,061
|
|||||
Multi-family
residential
|
137
|
374
|
|||||
Construction
|
1,115
|
1,656
|
|||||
Commercial
|
―
|
1,280
|
|||||
Other
loans
|
165
|
127
|
|||||
Total
loans originated
|
26,433
|
21,900
|
|||||
Sales
and loan principal repayments:
|
|||||||
Deduct:
|
|||||||
Principal
repayments
|
12,734
|
12,320
|
|||||
Loan
sales
|
1,179
|
280
|
|||||
Net
loan activity
|
12,520
|
9,300
|
|||||
Total
loans at end of period
|
$
|
121,121
|
$
|
108,601
|
At
December 31,
|
|||||||
2006
|
2005
|
||||||
(Dollars
in thousands)
|
|||||||
Non-accrual
loans:
|
|||||||
Real
estate loans:
|
|||||||
One-
to four-family residential
|
$
|
143
|
$
|
70
|
|||
Home
equity lines of credit
|
28
|
—
|
|||||
Multi-family
residential
|
—
|
—
|
|||||
Construction
|
—
|
—
|
|||||
Commercial
|
—
|
—
|
|||||
Other
loans
|
—
|
—
|
|||||
Total
|
171
|
70
|
|||||
Accruing
loans 90 days or more past due:
|
—
|
—
|
|||||
Total
non-performing loans
|
171
|
70
|
|||||
Foreclosed
real estate
|
—
|
225
|
|||||
Other
non-performing assets
|
—
|
—
|
|||||
Total
non-performing
assets
|
$
|
171
|
$
|
295
|
|||
Ratios:
|
|||||||
Total
non-performing loans to total loans
|
0.14
|
%
|
0.06
|
%
|
|||
Total
non-performing loans to total assets
|
0.11
|
%
|
0.05
|
%
|
|||
Total
non-performing assets to total assets
|
0.11
|
%
|
0.21
|
%
|
Loans
Delinquent For
|
Total
|
||||||||||||||||||
30-89
Days
|
90
Days and Over
|
||||||||||||||||||
Number
|
Amount
|
Number
|
Amount
|
Number
|
Amount
|
||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||
At
December 31, 2006
|
|||||||||||||||||||
Real
estate loans:
|
|||||||||||||||||||
One-
to four-family residential
|
2
|
$
|
110
|
—
|
$
|
—
|
2
|
$
|
110
|
||||||||||
Home
equity lines of credit
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Multi-family
residential
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Construction
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Commercial
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Other
loans
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Total
|
2
|
$
|
110
|
—
|
$
|
—
|
2
|
$
|
110
|
||||||||||
At
December 31, 2005
|
|||||||||||||||||||
Real
estate loans:
|
|||||||||||||||||||
One-
to four-family residential
|
6
|
$
|
229
|
—
|
$
|
—
|
6
|
$
|
229
|
||||||||||
Home
equity lines of credit
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Multi-family
residential
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Construction
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Commercial
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Other
loans
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Total
|
6
|
$
|
229
|
—
|
$
|
—
|
6
|
$
|
229
|
At
or For the Years Ended December 31,
|
|||||||
2006
|
|
2005
|
|
||||
|
|
(Dollars
in thousands)
|
|||||
Balance
at beginning of year
|
$
|
331
|
$
|
307
|
|||
Charge-offs:
|
|||||||
Real
estate loans:
|
|||||||
One-
to four-family residential
|
—
|
—
|
|||||
Home
equity lines of credit
|
—
|
—
|
|||||
Multi-family
residential
|
—
|
—
|
|||||
Construction
|
—
|
—
|
|||||
Commercial
|
—
|
—
|
|||||
Other
loans
|
9
|
2
|
|||||
Total
charge-offs
|
9
|
2
|
|||||
Net
charge-offs
|
9
|
2
|
|||||
Provision
for loan losses
|
—
|
26
|
|||||
Balance
at end of year
|
$
|
322
|
$
|
331
|
|||
Ratios:
|
|||||||
Net
charge-offs to average loans outstanding
|
0.01
|
%
|
—
|
%
|
|||
Allowance
for loan losses to non-performing loans at end of year
|
188.30
|
%
|
472.86
|
%
|
|||
Allowance
for loan losses to total loans at end of year
|
0.27
|
%
|
0.30
|
%
|
At
December 31,
|
|||||||||||||||||||
2006
|
2005
|
||||||||||||||||||
Amount
|
Percent
of Allowance to Total Allowance
|
Percent
of Loans in Category to Total Loans
|
Amount
|
Percent
of Allowance to Total Allowance
|
Percent
of Loans in Category to Total Loans
|
||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||
Real
estate loans:
|
|||||||||||||||||||
One-
to four-family residential
|
$
|
228
|
70.8
|
%
|
90.6
|
%
|
$
|
232
|
70.1
|
%
|
88.6
|
%
|
|||||||
Home
equity lines of credit
|
55
|
17.1
|
5.7
|
44
|
13.3
|
6.6
|
|||||||||||||
Multi-family
residential
|
8
|
2.5
|
0.9
|
8
|
2.4
|
1.0
|
|||||||||||||
Construction
|
2
|
0.6
|
0.3
|
1
|
0.3
|
0.2
|
|||||||||||||
Commercial
|
28
|
8.7
|
2.3
|
35
|
10.6
|
3.2
|
|||||||||||||
Other
loans
|
1
|
0.3
|
0.2
|
1
|
0.3
|
0.4
|
|||||||||||||
Total
allocated allowance
|
322
|
100.0
|
100.0
|
321
|
97.0
|
100.0
|
|||||||||||||
Unallocated
allowance
|
—
|
—
|
—
|
10
|
3.0
|
—
|
|||||||||||||
Total
allowance for loan losses
|
$
|
322
|
100.0
|
%
|
100.0
|
%
|
$
|
331
|
100.0
|
%
|
100.0
|
%
|
At
December 31,
|
|||||||||||||
2006
|
2005
|
||||||||||||
Amortized
Cost
|
Fair
Value
|
Amortized
Cost
|
Fair
Value
|
||||||||||
(In
thousands)
|
|||||||||||||
Securities
held to maturity:
|
|||||||||||||
U.S.
Government and agency obligations
|
$
|
18,200
|
$
|
18,001
|
$
|
17,716
|
$
|
17,501
|
|||||
State
and municipal
|
50
|
50
|
110
|
112
|
|||||||||
Mortgage-backed
|
5,941
|
5,822
|
7,825
|
7,655
|
|||||||||
Total
securities held to maturity
|
$
|
24,191
|
$
|
23,873
|
$
|
25,651
|
$
|
25,268
|
|||||
Securities
available for sale:
|
|||||||||||||
Freddie
Mac stock
|
$
|
67
|
$
|
604
|
$
|
67
|
$
|
576
|
|||||
Total
securities available for sale
|
$
|
67
|
$
|
604
|
$
|
67
|
$
|
576
|
One
Year or Less
|
More
than One Year
through
Five Years
|
More
than Five Years
through
Ten Years
|
More
than Ten Years
|
Total
Securities
|
||||||||||||||||||||||||||||||
Amortized
Cost
|
Weighted
Average Yield
|
Amortized
Cost
|
Weighted
Average Yield
|
Amortized
Cost
|
Weighted
Average Yield
|
Amortized
Cost
|
Weighted
Average Yield
|
Amortized
Cost
|
Fair
Value
|
Weighted
Average Yield
|
||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||||||||
Securities
held to maturity:
|
||||||||||||||||||||||||||||||||||
U.S.
Government and agency obligations
|
$
|
6,200
|
4.31
|
%
|
$
|
2,000
|
4.93
|
%
|
$
|
5,500
|
4.64
|
%
|
$
|
4,500
|
5.90
|
%
|
$
|
18,200
|
$
|
18,001
|
4.87
|
%
|
||||||||||||
State
and municipal
|
—
|
—
|
—
|
—
|
50
|
7.21
|
—
|
—
|
50
|
50
|
7.21
|
|||||||||||||||||||||||
Mortgage-backed
|
—
|
—
|
218
|
3.85
|
—
|
—
|
5,723
|
4.30
|
5,941
|
5,822
|
4.28
|
|||||||||||||||||||||||
Total
securities held to maturity
|
$
|
6,200
|
4.31
|
$
|
2,218
|
4.82
|
$
|
5,550
|
4.66
|
$
|
10,223
|
5.00
|
$
|
24,191
|
$
|
23,873
|
4.72
|
For
the Years Ended December 31,
|
|||||||||||||||||||
2006
|
2005
|
||||||||||||||||||
Average
Balance
|
Percent
|
Weighted
Average
Rate
|
Average
Balance
|
Percent
|
Weighted
Average
Rate
|
||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||
Deposit
type:
|
|||||||||||||||||||
NOW
|
$
|
3,826
|
3.5
|
%
|
0.52
|
%
|
$
|
3,257
|
3.1
|
%
|
0.49
|
%
|
|||||||
Savings
|
12,041
|
11.0
|
0.69
|
13,674
|
13.1
|
0.50
|
|||||||||||||
Money
market
|
10,567
|
9.7
|
2.42
|
11,270
|
10.9
|
1.11
|
|||||||||||||
Individual
retirement accounts
|
14,900
|
13.6
|
3.89
|
14,297
|
13.8
|
3.55
|
|||||||||||||
Certificates
of deposit
|
64,028
|
58.6
|
3.86
|
57,204
|
55.2
|
3.17
|
|||||||||||||
Non-interest
bearing demand deposits
|
3,887
|
3.6
|
—
|
4,008
|
3.9
|
—
|
|||||||||||||
Total
deposits
|
$
|
109,249
|
100.0
|
%
|
3.12
|
%
|
$
|
103,710
|
100.0
|
%
|
2.44
|
%
|
At
December
31, 2006
|
|||||
(In
thousands)
|
|||||
Three
months or less
|
$
|
1,314
|
|||
Over
three months through six months
|
3,290
|
||||
Over
six months through one year
|
4,760
|
||||
Over
one year to three years
|
3,484
|
||||
Over
three years
|
1,495
|
||||
Total
|
$
|
14,343
|
At
December 31, 2006
|
||||||||||||||||||||
Period
to Maturity
|
||||||||||||||||||||
Less
Than or
Equal
to
One
Year
|
More
Than
One
to
Two
Years
|
More
Than
Two
to Three
Years
|
More
Than
Three
Years
|
Total
|
Percent
of
Total
|
|||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||
Interest
Rate Range:
|
||||||||||||||||||||
2.99%
and below
|
$
|
1,952
|
$
|
663
|
$
|
136
|
$
|
229
|
$
|
2,980
|
3.82
|
%
|
||||||||
3.00%
to 3.99%
|
20,429
|
7,982
|
4,546
|
2,005
|
34,962
|
44.80
|
||||||||||||||
4.00%
to 4.99%
|
19,302
|
5,016
|
3,188
|
5,354
|
32,860
|
42.10
|
||||||||||||||
5.00%
to 5.99%
|
2,061
|
3,758
|
358
|
1,065
|
7,242
|
9.28
|
||||||||||||||
Total
|
$
|
43,744
|
$
|
17,419
|
$
|
8,228
|
$
|
8,653
|
$
|
78,044
|
100.00
|
%
|
At
December 31,
|
||||||||
2006
|
2005
|
|||||||
(In
thousands)
|
||||||||
Interest
Rate Range:
|
||||||||
2.99%
and below
|
$
|
2,980
|
$
|
15,859
|
||||
3.00%
to 3.99%
|
34,962
|
52,383
|
||||||
4.00%
to 4.99%
|
32,860
|
7,617
|
||||||
5.00%
to 5.99%
|
7,242
|
159
|
||||||
Total
|
$
|
78,044
|
$
|
76,018
|
At
or For the Years Ended
December
31,
|
||||||||
2006
|
2005
|
|||||||
(Dollars
in thousands)
|
||||||||
Balance
at end of year
|
$
|
4,200
|
$
|
—
|
||||
Average
balance during year
|
$
|
1,017
|
368
|
|||||
Maximum
outstanding at any month end
|
$
|
4,200
|
$
|
3,000
|
||||
Weighted
average interest rate at end of year
|
5.33
|
%
|
—
|
%
|
||||
Average
interest rate during year
|
4.95
|
%
|
2.85
|
%
|
Fairport
(Main Office)
45
South Main Street
Fairport,
New York 14450
(585)
223-9080
|
Penfield
2163
Rte 250
Fairport,
New York 14450
(585)
377-8970
|
Irondequoit
2118
Hudson Ave.
Irondequoit,
New York 14617
(585)
266-4100
|
As
of December 31, 2006
|
|||||||||||||||||||
Historical
Capital
|
Percent
of
Assets(1)
|
Pro
Forma
Capital(2)
|
Percent
of
Assets(1)
|
Pro
Forma
Capital
Requirements
|
Percent
of
Assets(1)
|
||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||
Tangible
capital
|
$
|
13,515
|
8.88
|
%
|
$
|
17,199
|
10.98
|
%
|
$
|
2,350
|
1.50
|
%
|
|||||||
Core
capital
|
13,515
|
8.88
|
17,199
|
10.98
|
6,266
|
4.00
|
|||||||||||||
Tier 1
risk-based capital
|
13,515
|
18.94
|
17,199
|
23.81
|
2,890
|
4.00
|
|||||||||||||
Total
risk-based capital
|
13,837
|
19.40
|
17,521
|
24.25
|
5,779
|
8.00
|
(1)
|
Tangible
capital levels are shown as a percentage of tangible assets. Core
capital
levels are shown as a percentage of total adjusted assets. Total
risk-based capital levels are shown as a percentage of risk-weighted
assets.
|
(2)
|
Assumes
the sale of 987,000 shares of common stock in the stock
offering.
|
·
|
the
total capital distributions for the applicable calendar year exceed
the
sum of the savings association’s net income for that year to date plus the
savings association’s retained net income for the preceding two years;
|
·
|
the
savings association would not be at least adequately capitalized
following
the distribution;
|
·
|
the
distribution would violate any applicable statute, regulation, agreement
or Office of Thrift Supervision-imposed condition; or
|
·
|
the
savings association is not eligible for expedited treatment of its
filings.
|
·
|
the
savings association would be undercapitalized following the
distribution;
|
·
|
the
proposed capital distribution raises safety and soundness concerns;
or
|
·
|
the
capital distribution would violate a prohibition contained in any
statute,
regulation or agreement.
|
(i)
|
be
made on terms that are substantially the same as, and follow credit
underwriting procedures that are not less stringent than, those prevailing
for comparable transactions with unaffiliated persons and that do
not
involve more than the normal risk of repayment or present other
unfavorable features, and
|
(ii)
|
not
exceed certain limitations on the amount of credit extended to such
persons, individually and in the aggregate, which limits are based,
in
part, on the amount of Fairport Savings Bank’s
capital.
|
·
|
well-capitalized
(at least 5% leverage capital, 6% Tier 1 risk-based capital and 10%
total risk-based capital);
|
·
|
adequately
capitalized (at least 4% leverage capital, 4% Tier 1 risk-based
capital and 8% total risk-based capital);
|
·
|
undercapitalized
(less than 8% total risk-based capital, 4% Tier 1 risk-based capital
or 3% leverage capital);
|
·
|
significantly
undercapitalized (less than 6% total risk-based capital, 3% Tier 1
risk-based capital or 3% leverage capital);
and
|
·
|
critically
undercapitalized (less than 2% tangible
capital).
|
·
|
Truth-In-Lending
Act, governing disclosures of credit terms to consumer
borrowers;
|
·
|
Home
Mortgage Disclosure Act of 1975, requiring financial institutions
to
provide information to enable the public and public officials to
determine
whether a financial institution is fulfilling its obligation to help
meet
the housing needs of the community it
serves;
|
·
|
Equal
Credit Opportunity Act, prohibiting discrimination on the basis of
race,
creed or other prohibited factors in extending
credit;
|
·
|
Fair
Credit Reporting Act of 1978, governing the use and provision of
information to credit reporting
agencies;
|
·
|
Fair
Debt Collection Act, governing the manner in which consumer debts
may be
collected by collection agencies;
and
|
·
|
rules
and regulations of the various federal agencies charged with the
responsibility of implementing such federal
laws.
|
·
|
Right
to Financial Privacy Act, which imposes a duty to maintain confidentiality
of consumer financial records and prescribes procedures for complying
with
administrative subpoenas of financial
records;
|
·
|
Electronic
Funds Transfer Act and Regulation E promulgated thereunder, which
govern
automatic deposits to and withdrawals from deposit accounts and customers’
rights and liabilities arising from the use of automated teller machines
and other electronic banking
services;
|
·
|
Title
III of The Uniting and Strengthening America by Providing Appropriate
Tools Required to Intercept and Obstruct Terrorism Act of 2001 (referred
to as the “USA PATRIOT Act”), which significantly expanded the
responsibilities of financial institutions, including savings and
loan
associations, in preventing the use of our financial system to fund
terrorist activities. Among other provisions, the USA PATRIOT Act
and the
related regulations of the Office of Thrift Supervision require savings
associations operating in the United States to develop new anti-money
laundering compliance programs, due diligence policies and controls
to
ensure the detection and reporting of money laundering. Such required
compliance programs are intended to supplement existing compliance
requirements, also applicable to financial institutions, under the
Bank
Secrecy Act and the Office of Foreign Assets Control Regulations;
and
|
·
|
The
Gramm-Leach-Bliley Act, which placed limitations on the sharing of
consumer financial information by financial institutions with unaffiliated
third parties. Specifically, the Gramm-Leach-Bliley Act requires
all
financial institutions offering financial products or services to
retail
customers to provide such customers with the financial institution’s
privacy policy and provide such customers the opportunity to “opt out” of
the sharing of certain personal financial information with unaffiliated
third parties.
|
(i) |
the
approval of interstate supervisory acquisitions by savings and loan
holding companies; and
|
(ii) |
the
acquisition of a savings institution in another state if the laws
of the
state of the target savings institution specifically permit such
acquisitions.
|
(i) |
the
waiver would not be detrimental to the safe and sound operation of
the
subsidiary savings association; and
|
(ii) |
the
mutual holding company’s board of directors determines that such waiver is
consistent with such directors’ fiduciary duties to the mutual holding
company’s members.
|
Directors
|
Age (1)
|
Position
|
Director
Since
|
Term
Expires
|
||||
D.
Lawrence Keef
|
74
|
Director
|
1997
|
2008
|
||||
Gary
Lindsay
|
64
|
Director
|
2007
|
2008
|
||||
Terence
O’Neil
|
64
|
Vice
Chairman of the Board
|
1998
|
2008
|
||||
Lowell
T. Twitchell
|
64
|
Director
|
1984
|
2008
|
||||
Thomas
J. Hanss
|
67
|
Chairman
of the Board
|
1999
|
2009
|
||||
James
E. Smith
|
60
|
Director
|
1991
|
2009
|
||||
Dana
C. Gavenda
|
55
|
President,
Chief Executive Officer and Director
|
2002
|
2010
|
||||
Robert
W. Sturn
|
64
|
Director
|
2000
|
2010
|
||||
Charis
W. Warshof
|
57
|
Director
|
2002
|
2010
|
(1) |
As
of December 31, 2006.
|
Name
|
Title
|
Age
|
||
Kevin
D. Maroney
|
Senior
Vice President and Chief Financial Officer
|
49
|
||
Leslie
J. Zornow
|
Senior
Vice President, Retail Banking
|
42
|
Name
and principal position
|
Year
|
Salary
($)
|
Bonus
($)
|
All
other compensation
($)
|
Total
($)
|
|||||||||||
Dana
C. Gavenda
President,
Chief
Executive
Officer
|
2006
|
$
|
141,992
|
$
|
26,388
|
$
|
45,103(1
|
)
|
$
|
213,483
|
||||||
Kevin
D. Maroney
Senior
Vice President
and
Chief Financial
Officer
|
2006
|
$
|
91,535
|
$
|
10,333
|
$
|
13,450(2
|
)
|
$
|
115,318
|
||||||
Leslie
J. Zornow
Senior
Vice President,
Retail
Banking
|
2006
|
$
|
80,376
|
$
|
9,089
|
$
|
11,037
(3
|
)
|
$
|
100,512
|
(1) |
Includes
$19,209 credited to Mr. Gavenda under Fairport Savings Bank’s supplemental
executive retirement plan and does not include any earnings.
Also includes
employer contributions to the 401(k) Plan of $21,449, which consists
of a
$16,686 employer profit sharing contribution (i.e., 10% of Mr.
Gavenda’s 2006 adjusted Form W-2 compensation), and an employer “401(k)
safe harbor” contribution of $4,763 (i.e., 3% of Mr. Gavenda’s 2006
adjusted Form W-2 compensation). Also includes a one-time country
club
initiation fee as well as monthly dues for country club membership.
Includes an allowance for an automobile.
|
(2) |
Consists
of employer contributions to the 401(k)
Plan.
|
(3) |
Consists
of employer contributions to the 401(k)
Plan.
|
·
|
non-employee
directors in the aggregate may not receive more than 30% of the options
and awards authorized under the
plan;
|
·
|
any
one non-employee director may not receive more than 5% of the options
and
stock awards authorized under the
plan;
|
·
|
any
officer or employee may not receive more than 25% of the options
or stock
awards authorized under the plan;
|
·
|
the
options and awards may not vest more rapidly than 20% per year, beginning
on the first anniversary of shareholder approval of the plan;
and
|
·
|
accelerated
vesting of awards is not permitted except for death, disability or
upon a
change in control of Fairport Savings Bank or FSB Community Bankshares,
Inc.
|
Name
|
Fees
earned
or
paid in
cash
($)
|
Total
($)
|
|||||
D.
Lawrence Keef
|
$
|
16,275
|
$
|
16,275
|
|||
Gary
Lindsay(1)
|
—
|
—
|
|||||
Terence
O’Neil
|
12,400
|
12,400
|
|||||
Lowell
T. Twitchell
|
12,050
|
12,050
|
|||||
Thomas
J. Hanss
|
13,700
|
13,700
|
|||||
James
E. Smith
|
12,950
|
12,950
|
|||||
Robert
W. Sturn
|
10,900
|
10,900
|
|||||
Charis
W. Warshof
|
11,150
|
11,150
|
|||||
Sara
E. Hartman(2)
|
1,200
|
1,200
|
(1) |
Mr.
Lindsay first became a director in
2007.
|
(2) |
Ms.
Hartman left the board of directors in January
2006.
|
Name
and Title
|
Number
of
Shares
|
Aggregate
Purchase
Price
(1)
|
Percent
at
Midpoint
of
Offering
Range
|
|||||||
D.
Lawrence Keef, Director
|
1,000
|
$
|
10,000
|
*
|
||||||
Gary
Lindsay, Director
|
1,000
|
10,000
|
*
|
|||||||
Terence
O’Neil, Vice Chairman of the Board
|
1,000
|
10,000
|
*
|
|||||||
Lowell
T. Twitchell, Director
|
1,000
|
10,000
|
*
|
|||||||
Thomas
J. Hanss, Chairman of the Board
|
5,000
|
50,000
|
*
|
|||||||
James
E. Smith, Director
|
1,000
|
10,000
|
*
|
|||||||
Dana
C. Gavenda, President, Chief Executive Officer and
Director
|
10,000
|
100,000
|
1.0
|
%
|
||||||
Robert
W. Sturn, Director
|
1,000
|
10,000
|
*
|
|||||||
Charis
W. Warshof, Director
|
3,000
|
30,000
|
*
|
|||||||
Kevin
Maroney, Senior Vice President and Chief Financial Officer
|
2000
|
20,000
|
*
|
|||||||
Leslie
J. Zornow, Senior Vice President, Retail Banking
|
500
|
5,000
|
*
|
|||||||
All
directors and executive officers as a group
|
26,500
|
$
|
265,000
|
2.7
|
%
|
* |
Less
than 1.0%.
|
(1)
|
Includes
purchases by the individual’s spouse and other relatives of the named
individual living in the same household. The above named individuals
are
not aware of any other purchases by a person who, or entity
that would be
considered an associate of the named individuals under the
stock issuance
plan.
|
(i)
|
$150,000
of shares of common stock;
|
(ii)
|
one-tenth
of one percent of the total offering of shares of common stock;
or
|
(iii)
|
15
times the product, rounded down to the nearest whole number, obtained
by
multiplying the total number of shares of common stock to be sold
in the
stock offering by a fraction, the numerator of which is the amount
of the
qualifying deposits of the eligible account holder and the denominator
is
the total amount of qualifying deposits of all eligible account holders.
At December 31, 2005, total qualifying deposits were $106.8
million.
|
(i)
|
$150,000
of shares of common stock;
|
(ii)
|
one-tenth
of one percent of the total offering of shares of common stock;
or
|
(iii)
|
15
times the product, rounded down to the nearest whole number, obtained
by
multiplying the total number of shares of common stock to be sold
in the
stock offering, the numerator of which is the amount of qualifying
deposits of the supplemental eligible account holder and the denominator
is the total amount of qualifying deposits of all supplemental eligible
account holders. At March 31, 2007, total qualifying deposits were
$114.2
million.
|
(i)
|
$150,000
of shares of common stock; or
|
(ii)
|
one-tenth
of one percent of the total offering of shares of common stock;
or
|
(iii)
|
with
respect to Other Members who are depositors of Fairport Savings Bank,
15
times the product, rounded down to the nearest whole number, obtained
by
multiplying the total number of shares of common stock to be sold
in the
stock offering by a fraction, the numerator of which is the amount
of
qualifying deposits of the Other Members who are depositors of Fairport
Savings Bank and the denominator of which is the total amount of
qualifying deposits of all Other Members who are depositors of Fairport
Savings Bank. Total qualifying deposits were $115.2 million at April
30,
2007.
|
A.
|
The
aggregate amount of outstanding shares of our common stock owned
or
controlled by persons other than FSB Community Bankshares, MHC at
the
close of the stock offering shall be less than 50% of our total
outstanding shares of common stock.
|
B.
|
The
maximum purchase of shares of common stock in the subscription offering
by
a person, or group of persons through one or more individual and/or
joint
deposit accounts, is $150,000. The maximum purchase of shares of
common
stock in the subscription offering by a group of persons through
a single
deposit account, is $150,000. No person by himself, or with an associate
or group of persons acting in concert, may purchase more than $200,000
of
the common stock offered in the stock offering, except
that:
|
(i)
|
we
may, in our sole discretion and without further notice to or solicitation
of subscribers or other prospective purchasers, increase such maximum
purchase limitation to 5% of the number of shares offered in the
stock
offering;
|
(ii)
|
our
tax-qualified employee plans may purchase up to 4.9% of the shares
of
common stock to be outstanding immediately following the stock offering;
and
|
(iii)
|
shares
to be held by any of our tax-qualified employee plans and attributable
to
a person shall not be aggregated with other shares purchased directly
by
or otherwise attributable to such
person.
|
C.
|
The
aggregate amount of shares of common stock acquired in the stock
offering,
plus all prior issuances by FSB Community Bankshares, Inc., by any
of our
non-tax-qualified employee plans or any of our officers or directors
and
his or her associates, exclusive of any shares of common stock acquired
by
such plan or management person and his or her associates in the secondary
market, shall not exceed 4.9% of our outstanding shares of common
stock at
the conclusion of the stock offering. In calculating the number of
shares
held by any management person and his or her associates under this
paragraph, shares held by any tax-qualified employee plan or
non-tax-qualified employee plan of FSB Community Bankshares, Inc.
or
Fairport Savings Bank that are attributable to such person shall
not be
counted.
|
D.
|
The
aggregate amount of shares of common stock acquired in the stock
offering,
plus all prior issuances by FSB Community Bankshares, Inc., by any
of our
non-tax-qualified employee plans or any of our officers or directors
and
his or her associates, exclusive of any shares of common stock acquired
by
such plan or management person and his or her associates in the secondary
market, shall not exceed 4.9% of our shareholders’ equity at the
conclusion of the stock offering. In calculating the number of shares
held
by any management person and his or her associates under this paragraph,
shares held by any tax-qualified employee plan or non-tax-qualified
employee plan of FSB Community Bankshares, Inc. or Fairport Savings
Bank
that are attributable to such person shall not be
counted.
|
E.
|
The
aggregate amount of shares of common stock acquired in the stock
offering,
plus all prior issuances by FSB Community Bankshares, Inc., by any
one or
more of our tax-qualified employee stock benefit plans, exclusive
of any
shares of common stock acquired by such plans in the secondary market,
shall not exceed 4.9% of our outstanding shares of common stock at
the
conclusion of the stock offering.
|
F.
|
The
aggregate amount of shares of common stock acquired in the stock
offering,
plus all prior issuances by FSB Community Bankshares, Inc., by any
one or
more of our tax-qualified employee stock benefit plans, exclusive
of any
shares of common stock acquired by such plans in the secondary market,
shall not exceed 4.9% of our shareholders’ equity at the conclusion of the
stock offering.
|
G.
|
The
aggregate amount of shares of common stock acquired in the stock
offering,
plus all prior issuances by FSB Community Bankshares, Inc., by all
stock
benefit plans of FSB Community Bankshares, Inc. or Fairport Savings
Bank,
other than employee stock ownership plans, shall not exceed 32% of
our
outstanding shares of common stock held by persons other than FSB
Community Bankshares, MHC.
|
H.
|
The
aggregate amount of shares of common stock acquired in the stock
offering,
plus all prior issuances by FSB Community Bankshares, Inc., by all
non-tax-qualified employee plans or our officers or directors and
their
associates, exclusive of any shares of common stock acquired by such
plans
or management persons and their associates in the secondary market,
shall
not exceed 32% of our outstanding shares of common stock held by
persons
other than FSB Community Bankshares, MHC at the conclusion of the
stock
offering. In calculating the number of shares held by management persons
and their associates under this paragraph, shares held by any of
our
tax-qualified employee plans or non-tax-qualified employee plans
that are
attributable to such persons shall not be
counted.
|
I.
|
The
aggregate amount of shares of common stock acquired in the stock
offering,
plus all prior issuances by FSB Community Bankshares, Inc., by all
non-tax-qualified employee stock benefit plans or management persons
and
their associates, exclusive of any shares of common stock acquired
by such
plans or management persons and their associates in the secondary
market,
shall not exceed 25% of our shareholders’ equity held by persons other
than FSB Community Bankshares, MHC at the conclusion of the stock
offering. In calculating the number of shares held by management
persons
and their associates under this paragraph, shares held by any of
our
tax-qualified employee plans or non-tax-qualified employee plans
that are
attributable to such persons shall not be
counted.
|
J.
|
Notwithstanding
any other provision of the stock issuance plan, no person shall be
entitled to purchase any shares of common stock to the extent such
purchase would be illegal under any federal law or state law or regulation
or would violate regulations or policies of the National Association
of
Securities Dealers, Inc., particularly those regarding free riding
and
withholding. We and/or our agents may ask for an acceptable legal
opinion
from any purchaser as to the legality of such purchase and may refuse
to
honor any purchase order if such opinion is not timely
furnished.
|
K.
|
Our
board of directors has the right in its sole discretion to reject
any
order submitted by a person whose representations our board of directors
believes to be false or who it otherwise believes, either alone or
acting
in concert with others, is violating, circumventing, or intends to
violate, evade or circumvent the terms and conditions of the stock
issuance plan.
|
L.
|
A
minimum of 25 shares of common stock must be purchased by each person
purchasing shares in the stock offering to the extent those shares
are
available; provided, however, that in the event the minimum number
of
shares of common stock purchased times the price per share exceeds
$500,
then such minimum purchase requirement shall be reduced to such number
of
shares which when multiplied by the price per share shall not exceed
$500,
as determined by our board of
directors.
|
·
|
any
corporation or organization, other than FSB Community Bankshares,
MHC, FSB
Community Bankshares, Inc. or Fairport Savings Bank or a majority-owned
subsidiary of FSB Community Bankshares, MHC, FSB Community Bankshares,
Inc. or Fairport Savings Bank, of which a person is a senior officer
or
partner, or beneficially owns, directly or indirectly, 10% or more
of any
class of equity securities of the corporation or organization;
|
·
|
any
trust or other estate, if the person has a substantial beneficial
interest
in the trust or estate or is a trustee or fiduciary of the estate.
For
purposes of Office of Thrift Supervision Regulations Sections 563b.370,
563b.380, 563b.385, 563b.390 and 563b.505, a person who has a substantial
beneficial interest in one of our tax-qualified or non-tax-qualified
employee plans, or who is a trustee or fiduciary of the plan is not
an
associate of the plan. For purposes of Section 563b.370 of the Office
of
Thrift Supervision Regulations, our tax-qualified employee plans
are not
associates of a person;
|
·
|
any
person who is related by blood or marriage to such person
and:
|
(i)
|
who
lives in the same house as the person;
or
|
(ii)
|
who
is a director or senior officer of FSB Community Bankshares, MHC,
FSB
Community Bankshares, Inc. or Fairport Savings Bank or a subsidiary
thereof; and
|
·
|
any
person acting in concert with the persons or entities specified
above.
|
·
|
knowing
participation in a joint activity or interdependent conscious parallel
action towards a common goal, whether or not pursuant to an express
agreement; or
|
·
|
a
combination or pooling of voting or other interests in the securities
of
an issuer for a common purpose pursuant to any contract, understanding,
relationship, agreement or other arrangement, whether written or
otherwise.
|
(i) |
Depositor
A has multiple deposit accounts, each of which is registered in his
own
name. No Associate of or individual otherwise Acting in Concert with
Depositor A is purchasing shares of common stock in the subscription
offering. Depositor A can purchase a maximum of $150,000 of shares
of
common stock in the subscription
offering.
|
(ii) |
Depositor
B has one deposit account registered in her own name. Depositor B
has
another deposit account that is held jointly with Depositor C (either
as
an “and” account, an “or” account, or in any other form of joint account).
No other Associate of or individual otherwise Acting in Concert with
either of Depositor B or Depositor C is purchasing shares of common
stock
in the subscription offering. Generally, no more than a total of
$150,000
of shares of common stock may be ordered in the subscription offering
through the ownership of these two deposit accounts. However, if
Depositor
C purchased $150,000 of shares of common stock through an individual
retirement account, Keogh account or 401(k) plan, then Depositor
B could
also purchase a maximum of $150,000 of shares of common stock in
the
subscription offering.
|
(iii) |
Depositor
D and Depositor E have multiple joint accounts with each other that
are
all titled in the same manner. No other Associate of or individual
otherwise Acting in Concert with either of Depositor D or Depositor
E is
purchasing shares of common stock in the subscription offering. No
more
than a total of $150,000 of shares of common stock may be ordered
in the
subscription offering through the ownership of these deposit accounts,
regardless of whether Depositor D or Depositor E purchases shares
of
common stock through an individual retirement account, Keogh account
or
401(k) plan.
|
(iv) |
Depositor
F has one deposit account registered in his own name. Depositor G,
who is
Depositor F’s spouse, has one deposit account registered in her own name.
No other Associate of or individual otherwise Acting in Concert with
either of Depositor F or Depositor G is purchasing shares of common
stock
in the subscription offering. The maximum combined amount of shares
of
common stock that may be purchased by Depositor F and Depositor G
through
the ownership of these two deposit accounts is a total of
$200,000.
|
1.
|
we
will not recognize gain or loss upon the constructive exchange by
FSB
Community Bankshares, MHC of the shares of our common stock that
it
presently holds for the shares of our common stock that will be issued
to
it in connection with the stock
offering;
|
2.
|
no
gain or loss or taxable income will be recognized by eligible account
holders, supplemental eligible account holders or other members upon
the
distribution to them or their exercise of nontransferable subscription
rights to purchase our shares of common stock;
|
3.
|
it
is more likely than not that the tax “basis” of our shares of common stock
to persons who purchase shares in the stock offering will be the
purchase
price thereof, and that their holding period for the shares will
commence
upon the consummation of the stock offering;
and
|
4.
|
no
gain or loss will be recognized by us on our receipt of cash in exchange
for shares of our common stock sold in the stock offering.
|
·
|
consulting
as to the marketing implications of the stock issuance, including
the
percentage of common stock to be
offered;
|
·
|
reviewing
with our board of directors the financial impact of the stock offering
on
FSB Community Bankshares, Inc. and Fairport Savings Bank based on
the
independent appraiser’s appraisal of the shares of common
stock;
|
·
|
reviewing
all stock offering documents, including the prospectus, stock order
forms
and related offering materials;
|
·
|
assisting
in the design and implementation of a marketing strategy for the
stock
offering;
|
·
|
assisting
us in scheduling and preparing for meetings with potential investors
and
broker-dealers in connection with the stock offering;
and
|
·
|
providing
such other general advice and assistance as may be requested to promote
the successful completion of the stock
offering.
|
·
|
consolidation
of accounts and development of a central
file;
|
·
|
preparation
of stock order forms;
|
·
|
organization
and supervision of the Stock Information Center;
and
|
·
|
subscription
services.
|
·
|
our
present and projected operating results and financial condition,
including
the reductions in earnings we have experienced in recent periods
and the
anticipated increased costs resulting from opening the new branch
office;
|
·
|
the
economic and demographic conditions in our market
areas;
|
·
|
historical
financial and other information relating to FSB Community Bankshares,
Inc.
and Fairport Savings Bank;
|
·
|
a
comparative evaluation of our operating and financial statistics
with
those of other publicly traded subsidiaries of holding companies;
|
·
|
the
impact of the stock offering on our shareholders’ equity and earnings
potential;
|
·
|
our
proposed dividend policy; and
|
·
|
the
trading market for securities of comparable institutions and general
conditions in the market for such securities.
|
(a)
|
upon
receipt of an executed order form or direction to execute an order
form on
behalf of an investor, to forward the appropriate purchase price
to us for
deposit in a segregated account on or before 12:00 noon, Eastern
time, of
the business day next following such receipt or execution;
or
|
(b)
|
upon
receipt of confirmation by such member of the selling group of an
investor’s interest in purchasing shares of common stock, and following a
mailing of an acknowledgment by such member to such investor on the
business day next following receipt of confirmation, to debit the
account
of such investor on the third business day next following receipt
of
confirmation and to forward the appropriate purchase price to us
for
deposit in the segregated account on or before 12:00 noon, prevailing
time, of the business day next following such
debiting.
|
·
|
it
would result in a monopoly or substantially lessen
competition;
|
·
|
the
financial condition of the acquiring person might jeopardize the
financial
stability of the institution; or
|
·
|
the
competence, experience or integrity of the acquiring person indicates
that
it would not be in the interests of the depositors or of the public
to
permit the acquisition of control by such
person.
|
PAGE
NO.
|
|
F-2
|
|
F-3
|
|
F-4
|
|
F-5
|
|
F-6
|
|
F-8
|
2006
|
2005
|
||||||
Assets
|
(Dollars
In Thousands,
|
|
|||||
|
|
except
per share data)
|
|||||
Cash
and due from banks
|
$
|
1,202
|
$
|
845
|
|||
Interest-bearing
demand deposits
|
980
|
3,824
|
|||||
Cash
and Cash Equivalents
|
2,182
|
4,669
|
|||||
Securities
available for sale
|
604
|
576
|
|||||
Securities
held to maturity (fair value 2006 - $23,873, 2005
- $25,268)
|
24,191
|
25,651
|
|||||
Investment
in FHLB stock
|
1,490
|
1,147
|
|||||
Loans,
net of allowance for loan losses of
|
|||||||
$322
and $331, respectively
|
121,137
|
108,435
|
|||||
Accrued
interest receivable
|
873
|
737
|
|||||
Premises
and equipment, net
|
2,146
|
1,544
|
|||||
Foreclosed
real estate
|
—
|
225
|
|||||
Other
assets
|
200
|
129
|
|||||
Total
Assets
|
$
|
152,823
|
$
|
143,113
|
|||
Liabilities
and Stockholder’s
Equity
|
|||||||
Liabilities
|
|||||||
Deposits:
|
|||||||
Non-interest
bearing
|
$
|
3,336
|
$
|
4,380
|
|||
Interest
bearing
|
105,244
|
102,420
|
|||||
Total
Deposits
|
108,580
|
106,800
|
|||||
Short
term borrowings
|
4,200
|
—
|
|||||
Long
term borrowings
|
23,824
|
20,658
|
|||||
Advances
from borrowers for taxes and insurance
|
1,828
|
1,577
|
|||||
Other
liabilities
|
521
|
460
|
|||||
Total
Liabilities
|
138,953
|
129,495
|
|||||
Commitments
and Contingencies
|
—
|
—
|
|||||
Stockholder’s
Equity
|
|||||||
Preferred
Stock - No par - 1,000,000 shares authorized; no
shares issued and outstanding
|
—
|
—
|
|||||
Common
Stock - $0.10 par - 10,000,000 shares authorized; 100
shares issued and outstanding
|
—
|
—
|
|||||
Additional
paid in capital
|
10
|
10
|
|||||
Retained
earnings
|
13,505
|
13,272
|
|||||
Accumulated
other comprehensive income
|
355
|
336
|
|||||
Total
Stockholder’s Equity
|
13,870
|
13,618
|
|||||
Total
Liabilities and Stockholder’s Equity
|
$
|
152,823
|
$
|
143,113
|
2006
|
2005
|
||||||
(In
Thousands)
|
|||||||
Interest
and Dividend Income
|
|
||||||
Loans
|
$
|
6,797
|
$
|
5,762
|
|||
Securities
|
963
|
672
|
|||||
Mortgage-backed
securities
|
268
|
335
|
|||||
Other
|
65
|
47
|
|||||
Total
Interest and Dividend Income
|
8,093
|
6,816
|
|||||
Interest
Expense
|
|||||||
Deposits
|
3,409
|
2,528
|
|||||
Borrowings:
|
|||||||
Short
term
|
51
|
10
|
|||||
Long
term
|
961
|
440
|
|||||
Total
Interest Expense
|
4,421
|
2,978
|
|||||
|
|||||||
Net
Interest Income
|
3,672
|
3,838
|
|||||
Provision
for Loan Losses
|
—
|
26
|
|||||
Net
Interest Income After
|
|||||||
Provision
for Loan Losses
|
3,672
|
3,812
|
|||||
Other
Income
|
|||||||
Service
fees
|
75
|
66
|
|||||
Fee
income
|
160
|
105
|
|||||
Realized
gain on sale of securities
|
—
|
21
|
|||||
Other
income
|
125
|
127
|
|||||
Total
Other Income
|
360
|
319
|
|||||
Other
Expense
|
|||||||
Salaries
and employee benefits
|
2,098
|
1,934
|
|||||
Occupancy
expense
|
272
|
282
|
|||||
Data
processing costs
|
87
|
80
|
|||||
Advertising
|
185
|
156
|
|||||
Equipment
expense
|
305
|
301
|
|||||
Electronic
banking
|
88
|
72
|
|||||
Directors
fees
|
93
|
104
|
|||||
Mortgage
fees and taxes
|
173
|
126
|
|||||
Other
expense
|
387
|
393
|
|||||
Total
Other Expense
|
3,688
|
3,448
|
|||||
Income
Before Income Taxes
|
344
|
683
|
|||||
Provision
for Income Taxes
|
111
|
226
|
|||||
Net
Income
|
$
|
233
|
$
|
457
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
||||||
|
|
|
|
|
|
Additional
|
|
|
|
other
|
|
|
|
||||||
|
|
Preferred
|
|
Common
|
|
Paid
In
|
|
Retained
|
|
comprehensive
|
|
|
|
||||||
Stock
|
Stock
|
Capital
|
earnings
|
income
|
Total
|
||||||||||||||
(In
Thousands)
|
|||||||||||||||||||
Balance
- January 1, 2005
|
$
|
—
|
$
|
—
|
$
|
10
|
$
|
12,815
|
$
|
374
|
$
|
13,199
|
|||||||
Comprehensive
income
|
|||||||||||||||||||
Net
income
|
457
|
—
|
457
|
||||||||||||||||
Change
in net unrealized gain
|
|||||||||||||||||||
on
securities available for sale,
|
|||||||||||||||||||
net
of reclassification adjustment and
taxes
|
— |
(38
|
)
|
(38
|
) | ||||||||||||||
Total
Comprehensive Income
|
419
|
||||||||||||||||||
Balance
- December 31, 2005
|
—
|
—
|
10
|
13,272
|
336
|
13,618
|
|||||||||||||
Comprehensive
income
|
|||||||||||||||||||
Net
income
|
233
|
—
|
233
|
||||||||||||||||
Change
in net unrealized gain
|
|||||||||||||||||||
on
securities available for sale,
|
|||||||||||||||||||
net
of reclassification adjustment and
taxes
|
— | 19 | 19 | ||||||||||||||||
Total
Comprehensive Income
|
252
|
||||||||||||||||||
Balance
- December 31, 2006
|
$
|
—
|
$
|
—
|
$
|
10
|
$
|
13,505
|
$
|
355
|
$
|
13,870
|
|||||||
2006
|
2005
|
||||||
(In
Thousands)
|
|||||||
Cash
Flows From Operating Activities
|
|
|
|||||
Net
income
|
$
|
233
|
$
|
457
|
|||
Adjustments
to reconcile net income to net cash provided
|
|||||||
from
operating activities:
|
|||||||
Gain
on sale of securities available for sale
|
—
|
(21
|
)
|
||||
Gain
on sale of loans
|
(3
|
)
|
—
|
||||
Amortization
of premium on investments
|
51
|
95
|
|||||
Accretion
of discount on investments
|
(4
|
)
|
(7
|
)
|
|||
Amortization
of net deferred loan origination costs
|
8
|
56
|
|||||
Depreciation
and amortization
|
216
|
241
|
|||||
Provision
for loan losses
|
—
|
26
|
|||||
Deferred
income tax (benefit) expense
|
6
|
(18
|
)
|
||||
Increase
in accrued interest receivable
|
(136
|
)
|
(186
|
)
|
|||
Increase
in other assets
|
(65
|
)
|
(25
|
)
|
|||
Increase
(decrease) in other liabilities
|
46
|
(4
|
)
|
||||
Net
Cash Provided By Operating Activities
|
352
|
614
|
|||||
|
|||||||
Cash
Flows From Investing Activities
|
|||||||
Proceeds
from sale of securities available for sale
|
—
|
21
|
|||||
Purchase
of securities held to maturity
|
(1,500
|
)
|
(12,745
|
)
|
|||
Proceeds
from maturities and calls of securities
|
|||||||
held
to maturity
|
2,916
|
5,590
|
|||||
Net
increase in loans
|
(13,898
|
)
|
(9,924
|
)
|
|||
Proceeds
from sales of loans
|
1,182
|
280
|
|||||
Purchase
of Federal Home Loan Bank stock
|
(343
|
)
|
(236
|
)
|
|||
Purchase
of premises and equipment
|
(818
|
)
|
(59
|
)
|
|||
Proceeds
from sale of foreclosed real estate
|
225
|
—
|
|||||
Net
Cash Used By Investing Activities
|
(12,236
|
)
|
(17,073
|
)
|
|||
Cash
Flows From Financing Activities
|
|||||||
Net
increase in deposits
|
1,780
|
5,724
|
|||||
Net
increase (decrease) in short-term borrowings
|
4,200
|
(1,000
|
)
|
||||
Proceeds
from long-term borrowings
|
9,000
|
13,500
|
|||||
Repayments
on long-term borrowings
|
(5,834
|
)
|
(640
|
)
|
|||
Net
increase in advances from borrowers
|
|||||||
for
taxes and insurance
|
251
|
233
|
|||||
Net
Cash Provided By Financing Activities
|
9,397
|
17,817
|
|||||
Net
Increase (Decrease) in Cash
|
|||||||
and
Cash Equivalents
|
(2,487
|
)
|
1,358
|
||||
Cash
and Cash Equivalents - Beginning
|
4,669
|
3,311
|
|||||
Cash
and Cash Equivalents - Ending
|
$
|
2,182
|
$
|
4,669
|
|||
2006
|
2005
|
||||||
(In
Thousands)
|
|||||||
Supplementary
Cash Flows Information
|
|||||||
Interest
paid
|
$
|
4,400
|
$
|
2,934
|
|||
Income
taxes paid
|
$
|
119
|
$
|
202
|
|||
Non-Cash
Operating, Investing And
|
|||||||
Financing
Activities
|
|||||||
Transfer
of loans to foreclosed real estate
|
$
|
—
|
$
|
225
|
2006
|
|
|
2005
|
|
|||
|
|
|
(In
Thousands)
|
||||
Unrealized
holding gain (loss) on available for sale securities
|
$
|
29
|
$
|
(37
|
)
|
||
Less
reclassification adjustment for realized gains included
|
|||||||
in
net income
|
—
|
(21
|
)
|
||||
Net
unrealized gain (loss)
|
29
|
(58
|
)
|
||||
Tax
effect
|
10
|
(20
|
)
|
||||
Net
of tax amount
|
$
|
19
|
$
|
(38
|
)
|
Gross
|
Gross
|
||||||||||||
Amortized
|
unrealized
|
unrealized
|
Estimated
|
||||||||||
cost
|
gains
|
losses
|
fair
value
|
||||||||||
(In
Thousands)
|
|||||||||||||
2006:
|
|||||||||||||
Securities
available for sale
|
|||||||||||||
Equity
securities
|
$
|
67
|
$
|
537
|
$
|
—
|
$
|
604
|
|||||
Securities
held to maturity
|
|||||||||||||
U.S.
Government obligations
|
$
|
18,200
|
$
|
—
|
$
|
(199
|
)
|
$
|
18,001
|
||||
State
and municipal securities
|
50
|
—
|
—
|
50
|
|||||||||
Mortgage-backed
securities
|
5,941
|
6
|
(125
|
)
|
5,822
|
||||||||
$
|
24,191
|
$
|
6
|
$
|
(324
|
)
|
$
|
23,873
|
|||||
2005:
|
|||||||||||||
Securities
available for sale
|
|||||||||||||
Equity
securities
|
$
|
67
|
$
|
509
|
$
|
—
|
$
|
576
|
|||||
Securities
held to maturity
|
|||||||||||||
U.S.
Government obligations
|
$
|
17,716
|
$
|
—
|
$
|
(215
|
)
|
$
|
17,501
|
||||
State
and municipal securities
|
110
|
2
|
—
|
112
|
|||||||||
Mortgage-backed
securities
|
7,825
|
11
|
(181
|
)
|
7,655
|
||||||||
|
$
|
25,651
|
$
|
13
|
$
|
(396
|
)
|
$
|
25,268
|
Amortized
|
Estimated
|
||||||
cost
|
fair
value
|
||||||
(In
Thousands)
|
|||||||
Due
in one year or less
|
$
|
6,200
|
$
|
6,166
|
|||
Due
after one year through five years
|
2,000
|
1,986
|
|||||
Due
after five years through ten years
|
5,550
|
5,472
|
|||||
Due
after ten years
|
4,500
|
4,427
|
|||||
Mortgage-backed
securities
|
5,941
|
5,822
|
|||||
|
$
|
24,191
|
$
|
23,873
|
|||
Less
than 12 Months
|
12
Months or More
|
Total
|
|||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||
(In
Thousands)
|
|||||||||||||||||||
2006:
|
|||||||||||||||||||
U.S.
Government
|
|||||||||||||||||||
obligations
|
$
|
997
|
$
|
3
|
$
|
15,502
|
$
|
196
|
$
|
16,499
|
$
|
199
|
|||||||
Mortgage-backed
|
|||||||||||||||||||
securities
|
131
|
1
|
4,976
|
124
|
5,107
|
125
|
|||||||||||||
Total
|
$
|
1,128
|
$
|
4
|
$
|
20,478
|
$
|
320
|
$
|
21,606
|
$
|
324
|
|||||||
2005:
|
|||||||||||||||||||
U.S.
Government
|
|||||||||||||||||||
obligations
|
$
|
13,554
|
$
|
162
|
$
|
2,947
|
$
|
53
|
$
|
16,501
|
$
|
215
|
|||||||
Mortgage-backed
|
|||||||||||||||||||
securities
|
1,471
|
12
|
5,085
|
169
|
6,556
|
181
|
|||||||||||||
Total
|
$
|
15,025
|
$
|
174
|
$
|
8,032
|
$
|
222
|
$
|
23,057
|
$
|
396
|
|||||||
2006
|
|
|
2005
|
||||
(In
Thousands)
|
|||||||
Real
estate loans:
|
|||||||
Secured
by one to four family residences
|
$
|
109,786
|
$
|
96,205
|
|||
Secured
by five or more family residences
|
1,040
|
1,110
|
|||||
Construction
|
380
|
209
|
|||||
Commercial
|
2,745
|
3,488
|
|||||
Home
equity lines of credit
|
6,929
|
7,209
|
|||||
Other
|
241
|
380
|
|||||
Total
loans
|
121,121
|
108,601
|
|||||
Net
deferred loan origination costs
|
338
|
165
|
|||||
Allowance
for loan losses
|
(322
|
)
|
(331
|
)
|
|||
Net
loans
|
$
|
121,137
|
$
|
108,435
|
|||
2006
|
2005
|
||||||
(In
Thousands)
|
|||||||
Balance
at January 1,
|
$
|
331
|
$
|
307
|
|||
Provision
for loan losses
|
—
|
26
|
|||||
Loans
charged-off
|
(9
|
)
|
(2
|
)
|
|||
Balance
at December 31,
|
$
|
322
|
$
|
331
|
|||
2006
|
2005
|
||||||
(In
Thousands)
|
|||||||
Premises
|
$
|
1,710
|
$
|
1,687
|
|||
Furniture,
fixtures and equipment
|
1,357
|
1,314
|
|||||
Construction
in progress
|
604
|
—
|
|||||
3,671
|
3,001
|
||||||
Less
accumulated depreciation
|
1,525
|
1,457
|
|||||
$
|
2,146
|
$
|
1,544
|
Penfield
|
Irondequoit
|
Total
|
||||||||
(In
Thousands)
|
||||||||||
2007
|
$
|
65
|
$
|
55
|
$
|
120
|
||||
2008
|
72
|
55
|
127
|
|||||||
2009
|
72
|
55
|
127
|
|||||||
2010
|
72
|
55
|
127
|
|||||||
2011
|
72
|
55
|
127
|
|||||||
Total
|
$
|
628
|
2006
|
2005
|
||||||
(In
Thousands)
|
|||||||
Non-interest
bearing
|
$
|
3,336
|
$
|
4,380
|
|||
NOW
accounts
|
5,040
|
3,643
|
|||||
Regular
savings and demand clubs
|
11,889
|
12,405
|
|||||
Money
market
|
10,271
|
10,354
|
|||||
Individual
retirement accounts
|
15,115
|
15,011
|
|||||
Certificates
of deposit
|
62,929
|
61,007
|
|||||
$
|
108,580
|
$
|
106,800
|
2007
|
$
|
43,744
|
||
2008
|
17,419
|
|||
2009
|
8,228
|
|||
2010
|
8,236
|
|||
2011
|
417
|
|||
$
|
78,044
|
2006
|
2005
|
||||||
(In
Thousands)
|
|||||||
NOW
accounts
|
$
|
20
|
$
|
16
|
|||
Regular
savings and demand clubs
|
83
|
68
|
|||||
Money
market
|
256
|
126
|
|||||
Individual
retirement accounts
|
579
|
508
|
|||||
Certificates
of deposit
|
2,471
|
1,810
|
|||||
$
|
3,409
|
$
|
2,528
|
||||
Advance
|
Maturity
|
Current
|
|||||||||||
Date
|
Date
|
Rate
|
2006
|
2005
|
|||||||||
(In
Thousands)
|
|||||||||||||
04/08/04
|
04/09/07
|
2.86
|
%
|
$
|
500
|
$
|
500
|
||||||
04/08/04
|
04/08/08
|
3.34
|
%
|
1,500
|
1,500
|
||||||||
04/26/04
|
04/26/06
|
2.68
|
%
|
—
|
350
|
||||||||
08/24/04
|
08/24/06
|
2.99
|
%
|
—
|
2,000
|
||||||||
11/18/04
|
11/18/08
|
3.87
|
%
|
1,000
|
1,000
|
||||||||
11/29/04
|
12/01/08
|
4.10
|
%
|
1,000
|
1,000
|
||||||||
11/29/04
|
11/30/09
|
3.94
|
%
|
624
|
815
|
||||||||
03/22/05
|
03/23/09
|
4.60
|
%
|
750
|
750
|
||||||||
03/22/05
|
03/22/10
|
4.73
|
%
|
750
|
750
|
||||||||
05/13/05
|
05/14/07
|
4.14
|
%
|
1,000
|
1,000
|
||||||||
08/18/05
|
08/18/10
|
4.70
|
%
|
1,000
|
1,000
|
||||||||
09/06/05
|
09/06/11
|
4.53
|
%
|
1,000
|
1,000
|
||||||||
09/14/05
|
09/14/15
|
4.75
|
%
|
945
|
993
|
||||||||
10/20/05
|
01/20/06
|
4.28
|
%
|
—
|
3,000
|
||||||||
11/01/05
|
11/02/09
|
5.05
|
%
|
1,000
|
1,000
|
||||||||
11/01/05
|
11/01/10
|
4.95
|
%
|
819
|
1,000
|
||||||||
11/16/05
|
11/18/13
|
5.19
|
%
|
1,000
|
1,000
|
||||||||
11/16/05
|
11/16/12
|
5.18
|
%
|
1,000
|
1,000
|
||||||||
11/16/05
|
11/16/10
|
5.11
|
%
|
1,000
|
1,000
|
||||||||
06/05/06
|
06/06/16
|
5.63
|
%
|
1,000
|
—
|
||||||||
06/05/06
|
06/05/14
|
5.60
|
%
|
1,000
|
—
|
||||||||
08/17/06
|
08/19/13
|
5.45
|
%
|
1,000
|
—
|
||||||||
08/17/06
|
08/17/15
|
5.50
|
%
|
1,000
|
—
|
||||||||
08/24/06
|
08/24/11
|
5.39
|
%
|
956
|
—
|
||||||||
09/08/06
|
09/09/13
|
5.32
|
%
|
980
|
—
|
||||||||
11/28/06
|
11/28/11
|
5.00
|
%
|
1,000
|
—
|
||||||||
12/20/06
|
01/22/07
|
5.37
|
%
|
2,000
|
—
|
||||||||
|
|||||||||||||
$
|
23,824
|
$
|
20,658
|
2007
|
$
|
4,244
|
||
2008
|
4,281
|
|||
2009
|
2,568
|
|||
2010
|
3,383
|
|||
2011
|
2,379
|
|||
Thereafter
|
6,969
|
|||
$
|
23,824
|
2006
|
2005
|
||||||
Currently
payable:
|
(In
Thousands)
|
||||||
State
|
$
|
1
|
$
|
2
|
|||
Federal
|
104
|
242
|
|||||
Deferred
(benefit) expense
|
6
|
(18
|
)
|
||||
$
|
111
|
$
|
226
|
2006
|
2005
|
||||||
(In
Thousands)
|
|||||||
Deferred
tax assets:
|
|||||||
Deferred
loan origination fees
|
$
|
36
|
$
|
47
|
|||
Reserve
for uncollectible interest
|
1
|
2
|
|||||
Pension
expense
|
6
|
6
|
|||||
Allowance
for loan losses
|
15
|
18
|
|||||
Accrued
bonuses
|
9
|
8
|
|||||
Other
|
4
|
5
|
|||||
71
|
86
|
||||||
Deferred
tax liabilities:
|
|||||||
Depreciation
|
(32
|
)
|
(41
|
)
|
|||
Unrealized
gain on securities available for sale
|
(183
|
)
|
(173
|
)
|
|||
(215
|
)
|
(214
|
)
|
||||
Net
deferred tax liability
|
$
|
(144
|
)
|
$
|
(128
|
)
|
2006
|
|
2005
|
|||||
(In
Thousands)
|
|||||||
Commitments
to extend credit:
|
|||||||
Commitments
to grant loans
|
$
|
1,064
|
$
|
3,757
|
|||
Unfunded
commitments under
|
|||||||
lines
of credit
|
7,876
|
6,684
|
|||||
$
|
8,940
|
$
|
10,441
|
To
be well capitalized
|
|||||||||||||||||||
For
capital
|
under
prompt corrective
|
||||||||||||||||||
Actual
|
adequacy
purposes
|
action
provisions
|
|||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||
As
of December 31, 2006
|
|||||||||||||||||||
Total
risk-based capital
|
|||||||||||||||||||
(to
risk-weighted assets)
|
$
|
13,837
|
19.40
|
%
|
$
|
5,708
|
8.0
|
%
|
$
|
7,134
|
10.0
|
%
|
|||||||
Tier
I capital
|
|||||||||||||||||||
(to
risk-weighted assets)
|
13,515
|
18.94
|
%
|
2,854
|
4.0
|
%
|
4,280
|
6.0
|
%
|
||||||||||
Tier
I capital (leveraged)
|
|||||||||||||||||||
(to
adjusted total assets)
|
13,515
|
8.88
|
%
|
6,086
|
4.0
|
%
|
7,607
|
5.0
|
%
|
||||||||||
Tangible
capital
|
|||||||||||||||||||
(to
adjusted total assets)
|
13,515
|
8.88
|
%
|
2,282
|
1.5
|
%
|
N/A
|
N/A
|
|||||||||||
As
of December 31, 2005
|
|||||||||||||||||||
Total
risk-based capital
|
|||||||||||||||||||
(to
risk-weighted assets)
|
$
|
13,613
|
19.95
|
%
|
$
|
5,458
|
8.0
|
%
|
$
|
6,822
|
10.0
|
%
|
|||||||
Tier
I capital
|
|||||||||||||||||||
(to
risk-weighted assets)
|
13,282
|
19.46
|
%
|
2,729
|
4.0
|
%
|
4,093
|
6.0
|
%
|
||||||||||
Tier
I capital (leveraged)
|
|||||||||||||||||||
(to
adjusted total assets)
|
13,282
|
9.32
|
%
|
5,698
|
4.0
|
%
|
7,122
|
5.0
|
%
|
||||||||||
Tangible
capital
|
|||||||||||||||||||
(to
adjusted total assets)
|
13,282
|
9.32
|
%
|
2,137
|
1.5
|
%
|
N/A
|
N/A
|
2006
|
2005
|
||||||
(In
Thousands)
|
|||||||
Bank
GAAP equity
|
$
|
13,870
|
$
|
13,618
|
|||
Net
unrealized gains on securities available-for-sale,
|
|||||||
net
of income taxes
|
(355
|
)
|
(336
|
)
|
|||
Tangible
capital, core capital and Tier I risk-based capital
|
13,515
|
13,282
|
|||||
Allowance
for loan losses
|
322
|
331
|
|||||
Total
risk-based capital
|
$
|
13,837
|
$
|
13,613
|
|||
2006
|
2005
|
||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||||
amount
|
value
|
amount
|
value
|
||||||||||
(In
Thousands)
|
|||||||||||||
Financial
assets:
|
|||||||||||||
Cash
and due from banks
|
$
|
1,202
|
$
|
1,202
|
$
|
845
|
$
|
845
|
|||||
Interest-bearing
demand deposits
|
980
|
980
|
3,824
|
3,824
|
|||||||||
Securities
available for sale
|
604
|
604
|
576
|
576
|
|||||||||
Securities
held to maturity
|
24,191
|
23,873
|
25,651
|
25,268
|
|||||||||
FHLB
stock
|
1,490
|
1,490
|
1,147
|
1,147
|
|||||||||
Loans,
net
|
121,137
|
119,795
|
108,435
|
108,750
|
|||||||||
Accrued
interest receivable
|
873
|
873
|
737
|
737
|
|||||||||
Financial
liabilities:
|
|||||||||||||
Deposits
|
108,580
|
108,555
|
106,800
|
106,724
|
|||||||||
Short
term borrowings
|
4,200
|
4,200
|
—
|
—
|
|||||||||
Long
term borrowings
|
23,824
|
25,043
|
20,658
|
22,826
|
|||||||||
Accrued
interest payable
|
84
|
84
|
63
|
63
|
|||||||||
Off-balance
sheet instruments:
|
|||||||||||||
Commitments
to extend credit
|
—
|
—
|
—
|
—
|
December
31,
|
|||||||
|
2006
|
2005
|
|||||
|
(In
Thousands)
|
||||||
Assets
|
|||||||
Investment
in banking subsidiary
|
$
|
13,870
|
$
|
13,618
|
|||
Stockholder’s
Equity
|
$
|
13,870
|
$
|
13,618
|
Years
Ended December 31,
|
|||||||
2006
|
2005
|
||||||
|
(In
Thousands)
|
||||||
Equity
in undistributed earnings of
|
|||||||
banking
subsidiary
|
$
|
233
|
$
|
457
|
|||
Net
Income
|
$
|
233
|
$
|
457
|
Years
Ended December 31,
|
|||||||
2006
|
2005
|
||||||
|
(In
Thousands)
|
||||||
Cash
Flows From Operating Activities
|
|||||||
Net
Income
|
$
|
233
|
$
|
457
|
|||
Adjustments
to reconcile net income to
|
|||||||
net
cash provided from operating activities:
|
|||||||
Equity
in undistributed earnings of
|
|||||||
banking
subsidiary
|
(233
|
)
|
(457
|
)
|
|||
Net
cash provided by operating activities
|
—
|
—
|
|||||
Cash
and cash equivalents - beginning
|
—
|
—
|
|||||
Cash
and cash equivalents - ending
|
$
|
—
|
$
|
—
|