SEC Filing | Northeast Bank

View:

Download DOC

Download PDF

Download XLS

dec07q.htm

UNITED STATES

SECURITIES ANDEXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10 Q

X Quarterly report pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934

For the quarterly period ended

December 31, 2007

___ Transition report pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934

For the transition period for _______________ to _______________

Commission File Number

1-14588

Northeast Bancorp

(Exact name of registrant as specified in its charter)

Maine	01-0425066
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
500 Canal Street, Lewiston, Maine	04240
(Address of Principal executive offices)	(Zip Code)

(207) 786-3245

Registrant's telephone number, including area code

Not Applicable

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

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (check one): Large accelerated filer __ Accelerated filer __ Non-accelerated filer X

Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act). Yes_ No X

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. As of February 12, 2008, the registrant had outstanding 2,324,182 shares of common stock, $1.00 stated value per share.

Part I.	Financial Information
	Item 1.	Consolidated Financial Statements

		Consolidated Balance Sheets December 31, 2007 (Unaudited) and June 30, 2007

		Consolidated Statements of Income (Unaudited) Three Months Ended December 31, 2007 and 2006

		Consolidated Statements of Income (Unaudited) Six Months Ended December 31, 2007 and 2006

		Consolidated Statements of Changes in Stockholders' Equity (Unaudited) Six Months Ended December 31, 2007 and 2006

		Consolidated Statements of Cash Flows (Unaudited) Six Months Ended December 31, 2007 and 2006

		Notes to Consolidated Financial Statements (Unaudited)

	Item 2.	Management's Discussion and Analysis of Results of Operations and Financial Condition

	Item 3.	Quantitative and Qualitative Disclosure about Market Risk

	Item 4.	Controls and Procedures

Part II.	Other Information

	Item 1.	Legal Proceedings

	Item 1.a.	Risk Factors

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

	Item 3.	Defaults Upon Senior Securities

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

	Item 5.	Other Information

	Item 6.	Exhibits

PART 1 - FINANCIAL INFORMATION

Item 1. Financial Statements

NORTHEAST BANCORP AND SUBSIDIARY
Consolidated Balance Sheets

	December 31,		June 30,
	2007		2007
	(Unaudited)		(Audited)
Assets
Cash and due from banks	$	7,886,393	$	9,065,330
Interest-bearing deposits		1,276,044		1,676,391
Total cash and cash equivalents		9,162,437		10,741,721

Available-for-sale securities, at fair value		129,754,247		86,348,070
Loans held-for-sale		705,523		1,636,485

Loans receivable		408,235,770		425,571,418
Less allowance for loan losses		5,756,000		5,756,000
Net loans		402,479,770		419,815,418

Premises and equipment, net		7,707,415		7,545,430
Accrued interest receivable		2,530,497		2,586,720
Federal Home Loan Bank stock, at cost		4,825,700		4,825,700
Federal Reserve Bank stock, at cost		471,500		471,500
Goodwill		5,213,167		2,880,803
Intangible assets, net of accumulated amortization of $2,929,896 at 12/31/07 and $2,681,148 at 6/30/07		8,323,333		4,110,081
Bank owned life insurance		12,052,066		9,844,584
Other assets		5,172,089		5,994,468

Total assets	$	588,397,744	$	556,800,980


Liabilities and Stockholders' Equity
Liabilities:
Deposits
Demand	$	33,271,576	$	36,332,604
NOW		51,065,229		53,405,241
Money market		12,706,476		8,053,552
Regular savings		19,674,363		21,145,567
Brokered time deposits		20,956,895		22,546,163
Certificates of deposit		225,974,820		223,070,650
Total deposits		363,649,359		364,553,777

Federal Home Loan Bank advances		80,251,677		93,016,698
Structured repurchase agreements		40,000,000		-
Short-term borrowings		36,158,969		33,105,377
Junior subordinated debentures issued to affiliated trusts		16,496,000		16,496,000
Capital lease obligation		2,587,844		2,653,511
Other borrowings		5,028,874		2,292,163
Other liabilities		3,005,825		3,833,576
Total liabilities		547,178,548		515,951,102

Commitments and contingent liabilities

Stockholders' equity
Preferred stock, $1.00 par value, 1,000,000 shares authorized; none issued		-		-
Common stock, at stated value, 15,000,000 shares authorized; 2,324,182 and
2,448,832 shares outstanding at December 31, 2007 and June 30, 2007, respectively		2,324,182		2,448,832
Additional paid-in capital		2,709,046		4,715,164
Retained earnings		35,999,818		35,600,428
Accumulated other comprehensive income (loss)		186,150		(1,914,546	)
Total stockholders' equity		41,219,196		40,849,878

Total liabilities and stockholders' equity	$	588,397,744	$	556,800,980

NORTHEAST BANCORP AND SUBSIDIARY
Consolidated Statements of Income
(Unaudited)

	Three Months Ended
	December 31,
	2007			2006
Interest and dividend income:
Interest on loans	$	7,588,460		$	7,951,759
Interest on Federal Home Loan Bank overnight deposits		24,569			40,432
Taxable interest on available-for-sale securities		1,206,280			803,724
Tax-exempt interest on available-for-sale securities		112,608			109,465
Dividends on available-for-sale securities		33,865			32,484
Dividends on Federal Home Loan Bank and Federal Reserve Bank stock		86,127			86,859
Other interest and dividend income		20,741			11,596
Total interest and dividend income		9,072,650			9,036,319

Interest expense:
Deposits		3,412,717			3,352,163
Federal Home Loan Bank advances		965,515			924,021
Structured repurchase agreements		362,972			-
Short-term borrowings		402,950			437,547
Junior subordinated debentures issued to affiliated trusts		272,412			276,883
Obligation under capital lease agreements		33,024			34,665
Other borrowings		53,766			8,923
Total interest expense		5,503,356			5,034,202

Net interest and dividend income before provision for loan losses		3,569,294			4,002,117

Provision for loan losses		179,653			375,546
Net interest and dividend income after provision for loan losses		3,389,641			3,626,571

Noninterest income:
Fees for other services to customers		269,866			261,533
Net securities (losses) gains		(1,799	)		17,878
Gain on sales of loans		121,287			144,706
Investment commissions		586,488			637,383
Insurance commissions		1,098,976			425,103
BOLI income		105,283			96,260
Other income		216,784			304,295
Total noninterest income		2,396,885			1,887,158

Noninterest expense:
Salaries and employee benefits		3,122,918			2,937,681
Occupancy expense		439,958			416,615
Equipment expense		407,829			386,671
Intangible assets amortization		145,211			86,340
Other		1,164,934			1,136,848
Total noninterest expense		5,280,850			4,964,155

Income before income tax expense		505,676			549,574
Income tax expense		103,248			132,218

Net income	$	402,428		$	417,356


Earnings per common share:
Basic	$	0.17		$	0.17
Diluted	$	0.17		$	0.17

Net interest margin (tax equivalent basis)		2.66	%		3.00	%
Net interest spread (tax equivalent basis)		2.39	%		2.65	%
Return on average assets (annualized)		0.28	%		0.29	%
Return on average equity (annualized)		3.85	%		4.01	%
Efficiency ratio		89	%		84	%

NORTHEAST BANCORP AND SUBSIDIARY
Consolidated Statements of Income
(Unaudited)

	Six Months Ended
	December 31,
	2007			2006
Interest and dividend income:
Interest on loans	$	15,311,638		$	15,893,864
Interest on Federal Home Loan Bank overnight deposits		35,478			59,926
Taxable interest on available-for-sale securities		2,179,694			1,607,632
Tax-exempt interest on available-for-sale securities		223,731			219,847
Dividends on available-for-sale securities		66,645			66,145
Dividends on Federal Home Loan Bank and Federal Reserve Bank stock		171,410			187,289
Other interest and dividend income		40,941			23,606
Total interest and dividend income		18,029,537			18,058,309

Interest expense:
Deposits		6,827,293			6,702,816
Federal Home Loan Bank advances		2,059,689			1,858,658
Structured repurchase agreements		488,961			-
Short-term borrowings		775,376			745,376
Junior subordinated debentures issued to affiliated trusts		545,892			554,875
FRB Borrower & Custody		7,877			-
Obligation under capital lease agreements		66,465			69,726
Other borrowings		95,844			9,363
Total interest expense		10,867,397			9,940,814

Net interest and dividend income before provision for loan losses		7,162,140			8,117,495

Provision for loan losses		369,935			676,332
Net interest and dividend income after provision for loan losses		6,792,205			7,441,163

Noninterest income:
Fees for other services to customers		543,478			528,341
Net securities (losses) gains		(7,736	)		22,264
Gain on sales of loans		274,242			240,491
Investment commissions		984,499			1,008,992
Insurance commissions		1,965,019			853,568
BOLI income		217,049			193,304
Other income		409,707			502,625
Total noninterest income		4,386,258			3,349,585

Noninterest expense:
Salaries and employee benefits		5,984,063			5,711,605
Occupancy expense		851,248			827,964
Equipment expense		786,927			785,040
Intangible assets amortization		248,748			153,101
Other		2,251,468			2,156,122
Total noninterest expense		10,122,454			9,633,832

Income before income tax expense		1,056,009			1,156,916
Income tax expense		223,016			284,893

Net income	$	832,993		$	872,023


Earnings per common share:
Basic	$	0.35		$	0.36
Diluted	$	0.35		$	0.35

Net interest margin (tax equivalent basis)		2.71	%		3.05	%
Net interest spread (tax equivalent basis)		2.40	%		2.71	%
Return on average assets (annualized)		0.29	%		0.31	%
Return on average equity (annualized)		4.01	%		4.26	%
Efficiency ratio		88	%		84	%

NORTHEAST BANCORP AND SUBSIDIARY
Consolidated Statements of Changes in Stockholders' Equity
Six Months Ended December 31, 2007 and 2006
(Unaudited)

												Accumulated
						Additional						Other
	Preferred		Common			Paid-in			Retained			Comprehensive
	Stock		Stock			Capital			Earnings			Income (Loss)			Total
Balance at June 30, 2006	$	-	$	2,447,132		$	4,675,258		$	34,596,204		$	(2,622,469	)	$	39,096,125
Net income for six months ended 12/31/06		-		-			-			872,023			-			872,023
Other comprehensive income net of tax:
Net unrealized gain on investments available
for sale, net of reclassification adjustment		-		-			-			-			1,518,631			1,518,631
Total comprehensive income																2,390,654

Dividends on common stock at $0.18 per share		-		-			-			(440,978	)		-			(440,978	)
Stock options exercised		-		500			6,050			-			-			6,550
Common stock issued in connection with estate		-		5,000			98,000			-			-			103,000

Balance at December 31, 2006	$	-	$	2,452,632		$	4,779,308		$	35,027,249		$	(1,103,838	)	$	41,155,351

Balance at June 30, 2007	$	-	$	2,448,832		$	4,715,164		$	35,600,428		$	(1,914,546	)	$	40,849,878
Net income for six months ended 12/31/07		-		-			-			832,993			-			832,993
Other comprehensive income net of tax:
Net unrealized gain on investments available
for sale, net of reclassification adjustment		-		-			-			-			2,100,696			2,100,696
Total comprehensive income																2,933,689

Dividends on common stock at $0.18 per share		-		-			-			(433,603	)		-			(433,603	)
Stock options exercised		-		3,000			29,025			-			-			32,025
Stock grant		-		150			1,387			-			-			1,537
Common stock re-purchased		-		(127,800	)		(2,036,530	)		-			-			(2,164,330	)

Balance at December 31, 2007	$	-	$	2,324,182		$	2,709,046		$	35,999,818		$	186,150		$	41,219,196

NORTHEAST BANCORP AND SUBSIDIARY
Consolidated Statements of Cash Flows
(Unaudited)

	Six Months Ended
	December 31,
	2007			2006
Cash provided by operating activities:	$	1,305,857		$	1,150,327

Cash flows from investing activities:
Federal Home Loan Bank stock redeemed		-			521,800
Available-for-sale securities purchased		(47,643,783	)		(3,811,552	)
Available-for-sale securities matured		6,657,500			8,866,733
Available-for-sale securities sold		733,764			935,361
Net change in loans		17,342,124			1,027,697
Net capital expenditures		(703,322	)		(117,566	)
Proceeds from sale of aquired assets		-			246,610
Purchase of Bank Owned Life Insurance		(2,000,000	)		-
Cash paid in connection with purchase of branch real estate		-			(297,000	)
Cash paid in connection with acquisition of insurance agency		(3,696,250	)		(1,275,000	)
Net cash (used) provided by investing activities		(29,309,967	)		6,097,083

Cash flows from financing activities:
Net change in deposits		(904,418	)		(24,022,429	)
Net change in short-term borrowings		3,053,592			12,831,983
Dividends paid		(433,603	)		(440,978	)
Proceeds from stock issuance		33,562			6,550
Company stock repurchased		(2,164,330	)		-
Advances from the Federal Home Loan Bank		7,000,000			29,000,000
Repayment of advances from the Federal Home Loan Bank		(13,455,021	)		(24,413,006	)
Net repayments on Federal Home Loan Bank overnight advances		(6,310,000	)		-
Structured repurchase agreements		40,000,000			-
Repayment on debt from insurance agencies acquisitions		(329,289	)		-
Repayment on capital lease obligation		(65,667	)		(62,405	)
Net cash provided (used) by financing activities		26,424,826			(7,100,285	)

Net (decrease) increase in cash and cash equivalents		(1,579,284	)		147,125

Cash and cash equivalents, beginning of period		10,741,721			12,103,721
Cash and cash equivalents, end of period	$	9,162,437		$	12,250,846


Cash and cash equivalents include cash on hand, amounts due from banks, and interest-bearing deposits.


Supplemental schedule of noncash activities:
Net change in valuation for unrealized gains/losses, net of income tax,
on available-for-sale securities	$	2,100,696		$	1,518,631
Common stock issued in connection with purchase of branch real estate		-			103,000

Supplemental disclosures of cash paid during the period for:
Income taxes paid, net of refunds	$	320,000		$	774,500
Interest paid		10,638,842			9,670,773
Insurance Agency acquisitions - see Note 10

NORTHEAST BANCORP AND SUBSIDIARY

Notes to Consolidated Financial Statements

December 31, 2007

(Unaudited)

1. Basis of Presentation

The accompanying unaudited condensed and consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, the accompanying consolidated financial statements contain all adjustments (consisting principally of normal recurring accruals) considered necessary for a fair presentation of the Company's financial position at December 31, 2007, the results of operations for the three and six month periods ended December 31, 2007 and 2006, the changes in stockholders' equity for the six month periods ended December 31, 2007 and 2006, and the cash flows for the six month periods ended December 31, 2007 and 2006. Operating results for the six month period ended December 31, 2007 are not necessarily indicative of the results that may be expected for the fiscal year ending June 30, 2008. For further information, refer to the audited consolidated financial statements and footnotes thereto for the fiscal year ended June 30, 2007 included in the Company's Annual Report on Form 10-K. Certain June 30, 2007 amounts have been reclassified to be consistent with the December 31, 2007 financial statements.

2. Junior Subordinated Debentures Issued to Affiliated Trust

NBN Capital Trust II and NBN Capital Trust III were created in December 2003. NBN Capital Trust IV was created in December 2004. Each trust is a Delaware statutory trust (together, the "Private Trusts"). The exclusive purpose of the Private Trusts was (i) issuing and selling Common Securities and Preferred Securities (the “Trust Preferred Securities”) in a private placement offering, (ii) using the proceeds of the sale of the Trust Preferred Securities to acquire Junior Subordinated Deferrable Interest Notes of the Company ("Junior Subordinated Debentures"); and (iii) engaging only in those other activities necessary, convenient, or incidental thereto. Accordingly the Junior Subordinated Debentures are the sole assets of each of the Private Trusts.

The following table summarizes the Junior Subordinated Debentures issued by the Company to each Private Trust and the Trust Preferred Securities issued by each Trust at December 31, 2007. Amounts include the Junior Subordinated Debentures acquired by the Private Trusts from the Company with the capital contributed by the Company in exchange for the common securities of such trust. The Trust Preferred Securities were sold in two separate private placement offerings. The Company has the right to redeem the Junior Subordinated Debentures, in whole or in part, on or after March 30, 2009, for NBN Capital Trust II and III, and on or after February 23, 2010, for NBN Capital Trust IV, at the redemption price specified in the Indenture plus accrued but unpaid interest to the redemption date.

Affiliated Trusts	Trust Preferred Securities		Common Securities		Junior Subordinated Debentures		Interest Rate			Maturity Date
NBN Capital Trust II	$	3,000,000	$	93,000	$	3,093,000		7.63	%	March 30, 2034
NBN Capital Trust III		3,000,000		93,000		3,093,000		6.50	%	March 30, 2034
NBN Capital Trust IV		10,000,000		310,000		10,310,000		5.88	%	February 23, 2035
Total	$	16,000,000	$	496,000	$	16,496,000		6.32	%

NBN Capital Trust II pays a variable rate based on three month LIBOR plus 2.80%, NBN Capital Trust III pays a 6.50% fixed rate until March 30, 2009 when the rate changes to a variable rate based on three month LIBOR plus 2.80%, and NBN Capital Trust IV pays a 5.88% fixed rate until February 23, 2010 when the rate changes to a variable rate based on three month LIBOR plus 1.89%. Accordingly, the Trust Preferred Securities of the Private Trusts currently pay quarterly distributions at an annual rate of 7.63% for the stated liquidation amount of $1,000 per Trust Preferred Security for NBN Capital Trust II, an annual rate of 6.50% for the stated liquidation amount of $1,000 per Trust Preferred Security for NBN Capital Trust III and an annual rate of 5.88% for the stated liquidation amount of $1,000 per Trust Preferred Security for NBN Capital Trust IV. The Company has fully and unconditionally guaranteed all of the obligations of each trust. The guaranty covers the quarterly distributions and payments on liquidation or redemption of the Trust Preferred Securities, but only to the extent of funds held by the trusts. Based on the current rates, the annual interest expense on the Trust Preferred Securities is approximately $1,043,000.

3. Loans

The following is a summary of the composition of loans at:

	December 31, 2007		June 30, 2007
Residential real estate	$	143,621,302	$	145,184,733
Commercial real estate		100,076,461		112,534,812
Construction		6,192,371		5,450,826
Commercial		36,236,338		40,783,958
Consumer & Other		119,366,456		118,880,723
Total		405,492,928		422,835,052
Net Deferred Costs		2,742,842		2,736,366
Total Loans	$	408,235,770	$	425,571,418

4. Allowance for Loan Losses

The following is an analysis of transactions in the allowance for loan losses:

	Six months Ended December 31,
	2007		2006
Balance at beginning of period	$	5,756,000	$	5,496,000
Add provision charged to operations		369,935		676,332
Recoveries on loans previously charged off		37,630		61,156
		6,163,565		6,233,488
Less loans charged off		407,565		475,488
Balance at end of period	$	5,758,000	$	5,758,000

5. Securities

Securities available-for-sale at cost and approximate fair values and maturities are summarized below:

	December 31, 2007				June 30, 2007
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Debt securities issued by U. S. Government-sponsored enterprises	$	20,765,152	$	20,726,814	$	21,765,732	$	21,158,409
Mortgage-backed securities		94,540,741		95,222,341		53,987,824		52,138,732
Municipal Bonds		11,278,586		11,244,140		11,067,197		10,709,069
Corporate bonds		500,000		501,985		500,000		484,625
Equity securities		2,365,208		2,058,967		1,928,144		1,857,235
	$	129,449,687	$	129,754,247	$	89,248,897	$	86,348,070

	December 31, 2007				June 30, 2007
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Due in one year or less	$	5,500,745	$	5,481,885	$	6,505,701	$	6,410,365
Due after one year through five years		13,373,741		13,403,710		13,370,205		12,989,363
Due after five years through ten years		1,212,599		1,218,197		996,925		972,840
Due after ten years		12,456,653		12,369,147		12,460,098		11,979,535
Mortgage-backed securities (including securities with interest rates ranging
from 4.0% to 6.4% maturing February 2013 to March 2037)		94,540,741		95,222,341		53,987,824		52,138,732
Equity securities		2,365,208		2,058,967		1,928,144		1,857,235
	$	129,449,687	$	129,754,247	$	89,248,897	$	86,348,070

6. Advances from the Federal Home Loan Bank

A summary of borrowings from the Federal Home Loan Bank is as follows:

December 31, 2007
Principal Amounts	Interest Rates	Maturity Dates For Periods Ending December 31,
$ 40,251,677	2.68% - 5.68%	2008
22,000,000	4.31 – 5.11	2009
3,000,000	4.99	2011
10,000,000	4.26	2016
5,000,000	4.29	2017
$ 80,251,677

June 30, 2007
Principal Amounts	Interest Rates	Maturity Dates For Periods Ending June 30,
$ 50,016,698	2.68% - 5.69%	2008
30,000,000	4.86 - 5.21	2009
3,000,000	4.99	2011
10,000,000	4.26	2017
$ 93,016,698

The Federal Home Loan Bank has the option to call $26,000,000 of the outstanding advances at December 31, 2007. The options are continuously callable quarterly until maturity.

7. Structured Repurchase Agreements

In a leveraging strategy during the six months ended December 31, 2007, the Company borrowed $40,000,000 in two transactions.

On August 28, 2007, borrowed funds of $30,000,000, along with available funds, were used to acquire $32,100,895 of mortgage-backed securities. This funding was implemented in two parts and had imbedded purchased interest rate caps and sold interest rate floors, as summarized below. The interest rate caps reduced the balance sheet risk to rising interest rates. Interest is payable quarterly, and the interest rates are fixed for the first two years during which the issuer of the debt may not terminate the transaction. Following the two years ending August 28, 2009, the interest rates will reset quarterly based on three month LIBOR and the debt issuer can terminate the transaction on any quarterly payment date.

On December 13, 2007, borrowed funds of $10,000,000, along with available funds, were used to acquire $12,000,000 of mortgage-backed securities. The funding had an imbedded purchased interest rate cap as summarized below. Interest is payable quarterly. The interest notes are fixed for three years during which the debt issuer may not terminate the transaction. After December 13, 2010, the interest rate will reset quarterly based on three month LIBOR and the transaction can be terminated by the debt issuer or any quarterly payment.

Amount		Interest Rate			Cap/Floor	Amount of Cap/Floor		Strike Rate			Maturity
$	20,000,000		4.68	%	Purchased Caps	$	40,000,000		5.50	%	August 28, 2012
$	10,000,000		3.98	%	Sold Floors	$	20,000,000		4.86	%	August 28, 2012
$	10,000,000		4.18	%	Purchased Caps	$	10,000,000		4.88	%	December 13, 2012
$	40,000,000

Payments would be received on the interest rate caps when three month LIBOR exceeded the strike rate on the quarterly reset date. Payments would be made on the sold interest rate floors when three month LIBOR was below the strike rate on the quarterly reset date. The amount of the payment would be equal to the difference between the strike rate and three month LIBOR multiplied by the notional amount of the cap or floor and be made 90 days after the reset date.

8. Stock-Based Compensation

The Company has stock-based employee compensation plans, which are described more fully in Note 1 of the June 30, 2007 audited consolidated financial statements. The Company adopted Statement of Financial Accounting Standard No. 123 (revised 2004), Shared-Based Payment("SFAS 123-R"), effective for the fiscal year beginning July 1, 2005, superseding APB Opinion 25 and replacing FASB Statement No. 123. Prior to July 1, 2005, the Company utilized the intrinsic value methodology allowed by APB Opinion 25. SFAS 123-R requires companies to measure and record compensation expense for stock options and other share-based payments based on the instruments' fair value reduced by expected forfeitures. Under the modified prospective approach adopted by the Company, the Company recognizes expense for new options awarded and to awards modified, repurchased or canceled after the effective date. Since there were no new options granted (or modifications of existing options) during the six months ended December 31, 2007, and since all previously granted options were fully vested at the grant date, adoption of the SFAS 123-R had no impact on the December 31, 2007 financial statements.

9. Capital Lease

The principal executive and administrative offices of the Company and the Bank were relocated to 500 Canal Street, Lewiston, Maine ("Headquarters Building") from 158 Court Street, Auburn, Maine in August, 2005. The Bank entered into a fifteen year lease with respect to the Headquarters Building. Our principal executive and administrative offices, along with our operations, loan processing and underwriting, loan servicing, accounting, human resources, and commercial lending departments, were consolidated to this four story building located in downtown Lewiston. We lease the entire building, a total of 27,000 square feet. Since the present value of the lease payments over the fifteen year term ($264,262 per year for each of the initial ten years of the lease term and $305,987 per year for each of the last five years) exceeded 90% of the fair value of the property, we recorded a capital lease of $2,892,702 in Premises and Equipment and an Obligation under Capital Lease Agreement. The Obligation under Capital Lease was $2,587,844 and $2,653,511 at December 31, 2007 and June 30, 2007, respectively. The capital lease asset is being amortized over the lease term.

10. Insurance Agency Acquisitions

On August 30, 2007, Northeast Bank Insurance Group, Inc. (“NBIG”), a wholly-owned subsidiary of Northeast Bank, acquired substantially all of the assets of the Hartford Insurance Agency (Hartford) located in Lewiston, Maine for cash and debt. The Hartford acquisition purchase price was $1,358,000, of which $425,000 was paid in cash, and the remainder in a seven year note with $833,000 bearing an interest rate of 6.50% and $100,000 bearing no interest. The goodwill and customer list intangibles recorded as a result of this acquisition have been estimated and are subject to change.

On November 30, 2007, NBIG acquired substantially all of the assets of Spence & Matthews Insurance (“Spence & Matthews”) of Berwick, Maine for cash and debt. The acquisition price was $4,388,000 of which $3,038,000 was paid in cash, with the remainder in a seven year note, with $500,000 bearing an interest rate of 6.50% and $800,000 bearing no interest. The goodwill and customer list intangibles from this acquisition have been estimated and are subject to change.

On December 11, 2007, NBIG acquired substantially all of the assets of Hyler Agency (“Hyler”) of Thomaston, Maine for cash and debt. The acquisition price was $1,066,000 of which $233,000 was paid in cash, $233,000 was payable to the seller in January, 2007, and the remainder in a seven year note with $500,000 bearing an interest rate of 6.50%, and $100,000 bearing no interest. The goodwill and intangible resulting from this transaction have also been estimated and are subject to change.

All acquisitions were accounted for using the purchase method and resulted in increases in intangibles assets (consisting of customer list and non-compete intangibles) and goodwill on the balance sheet. All acquisition agreements also call for a reduction of the purchase price should the stipulated minimum income levels not be attained. The customer list intangibles will be amortized over twelve years. The non-compete agreements will be amortized over the individual’s expected years of employment plus three years. The results of operations of Hartford, Spence Matthews and Hyler have been included in the consolidated financial statements of the Company since the applicable acquisition date. There is no pro-forma disclosure included because none of the Hartford, Spence & Mathews or Hyler acquisitions were considered a significant acquisition. The details of the purchases appear below.

Purchase Price:	Hartford		Spence & Mathews		Hyler
Cash	$	425,250	$	3,038,000	$	233,000
Debt		933,000		1,300,000		833,000
Acquisition Costs		5,181		18,630		5,544
Total	$	1,363,431	$	4,356,630	$	1,071,544

Allocation:
Customer List	$	679,000	$	2,150,000	$	533,000
Non-compete Agreement		100,000		800,000		200,000
Goodwill		584,431		1,406,630		338,544
Total	$	1,363,431	$	4,356,630	$	1,071,544

Item 2. Management's Discussion and Analysis of Results of Operations and Financial Condition

This Management's Discussion and Analysis of Results of Operations and Financial Condition presents a review of the results of operations for the three and six months ended December 31, 2007 and 2006 and the financial condition at December 31, 2007 and June 30, 2007. This discussion and analysis is intended to assist in understanding the results of operations and financial condition of Northeast Bancorp and its wholly-owned subsidiary, Northeast Bank. Accordingly, this section should be read in conjunction with the consolidated financial statements and the related notes and other statistical information contained herein. See our annual report on Form 10-K, for the fiscal year ended June 30, 2007, for discussion of the critical accounting policies of the Company. Certain amounts in the prior year have been reclassified to conform to the current-year presentation.

A Note about Forward Looking Statements

This report contains certain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, such as statements relating to our financial condition, prospective results of operations, future performance or expectations, plans, objectives, prospects, loan loss allowance adequacy, simulation of the effect of changes in interest rates, capital spending and finance sources, and revenue sources. These statements relate to expectations concerning matters that are not historical facts. Accordingly, statements that are based on management's projections, estimates, assumptions, and judgments constitute forward-looking statements. These forward-looking statements, which are based on various assumptions (some of which are beyond the Company's control), may be identified by reference to a future period or periods, or by the use of forward-looking terminology such as "believe", "expect", "estimate", "anticipate", "continue", "plan", "approximately", "intend", "objective", "goal", "project", or other similar terms or variations on those terms, or the future or conditional verbs such as "will", "may", "should", "could", and "would". In addition, the Company may from time to time make such oral or written "forward-looking statements" in future filings with the Securities and Exchange Commission (including exhibits thereto), in its reports to shareholders, and in other communications made by or with the approval of the Company.

Such forward-looking statements reflect our current views and expectations based largely on information currently available to our management, and on our current expectations, assumptions, plans, estimates, judgments, and projections about our business and our industry, and they involve inherent risks and uncertainties. Although we believe that these forward-looking statements are based on reasonable estimates and assumptions, they are not guarantees of future performance and are subject to known and unknown risks, uncertainties, contingencies, and other factors. Accordingly, we cannot give you any assurance that our expectations will, in fact, occur or that our estimates or assumptions will be correct. We caution you that actual results could differ materially from those expressed or implied by such forward-looking statements due to a variety of factors, including, but not limited to, those related to the economic environment, particularly in the market areas in which the Company operates, competitive products and pricing, fiscal and monetary policies of the U.S. Government, changes in government regulations affecting financial institutions, including regulatory fees and capital requirements, changes in prevailing interest rates, acquisitions and the integration of acquired businesses, credit risk management, asset/liability management, changes in technology, changes in the securities markets, and the availability of and the costs associated with sources of liquidity. Accordingly, investors and others are cautioned not to place undue reliance on such forward-looking statements. For a more complete discussion of certain risks and uncertainties affecting the Company, please see "Item 1. Business - Forward-Looking Statements and Risk Factors" set forth in our Form 10-K for the fiscal year ended June 30, 2007. These forward-looking statements speak only as of the date of this report and we do not undertake any obligation to update or revise any of these forward-looking statements to reflect events or circumstances occurring after the date of this report or to reflect the occurrence of unanticipated events.

Overview of Operations

This Overview is intended to provide a context for the following Management's Discussion and Analysis of the Results of Operations and Financial Condition, and should be read in conjunction with our unaudited consolidated financial statements, including the notes thereto, in this quarterly report on Form 10-Q, as well as our audited consolidated financial statements for the year ended June 30, 2007 as filed on Form 10-K with the SEC. We have attempted to identify the most important matters on which our management focuses in evaluating our financial condition and operating performance and the short-term and long-term opportunities, challenges, and risks (including material trends and uncertainties) which we face. We also discuss the action we are taking to address these opportunities, challenges, and risks. The Overview is not intended as a summary of, or a substitute for review of, Management's Discussion and Analysis of the Results of Operations and Financial Condition.

Northeast Bank is faced with following challenges: growing loans, improving net interest margins, executing our plan of increasing noninterest income, and improving the efficiency ratio.

Loans have decreased compared to June 30, 2007, due principally to a decrease in residential real estate, commercial real estate, and commercial loans. While competition for commercial real estate and small commercial loans is intense, we are not competing for relationships where we believe transactions do not reflect pricing or structure for risk.

To improve net interest income, we leveraged our balance sheet using investment securities during the six months ended December 31, 2007. We purchased $12 million of mortgage-backed securities funded through a repurchase agreement and available funds in the three months ended December 31, 2007 and $32 million of mortgage-backed securities also funded through a repurchase agreement and available funds in the three months ended September 30, 2007. This leveraging of our balance sheet increased overall earning assets for the quarter ended December 31, 2007.

Net interest margins are expected to continue to decline over the near term. The competition for deposits and the relatively high cost of attracting new deposits is expected to maintain the overall cost of funds. Action by the Federal Reserve Bank by lowering the federal funds rate also caused loans with interest rates tied to prime rate and change to immediately decline by 50 basis points in the quarter ended December 31, 2007, and a total of 100 basis points since June 30, 2007. Any decline in interest rates on interest-bearing deposits will occur over an extended number of months. Our certificates of deposits are expected to reprice to interest rates lower than one year ago. We believe that the prospect of additional decreases in prime rate in the immediate future is likely. Any improvement in net interest income would result from an increased volume of new loan originations or investment purchases as opposed to rate increases. As of September 30, 2007, the balance sheet was slightly liability sensitive. A liability sensitive balance sheet results from the cost of interest-bearing liabilities repricing more quickly than the yield of interest-bearing assets and would generally be expected to result in a decrease in net interest income during a period of rising interest rates and an increase in net interest income during a period of falling interest rates.

Management believes that the allowance for loan losses as of December 31, 2007 was adequate, under present conditions, for known credit risk in the loan portfolio. Non-accrual loans and loan delinquencies increased compared to the levels at June 30, 2007. We have maintained our allowance for loan losses at $5,756,000 during the six months ended December 31, 2007 while the loan portfolio decreased $17,335,648.

We expect to improve non-interest income through the continued expansion of Northeast Bank Insurance Agency, Inc. into western and southern Maine, expanding the wealth management division of our trust department, resulting in increased trust fees, expansion of the investment brokerage division thereby increasing commission revenue, and continued increase in commercial and consumer property and casualty insurance policies through the cross-sale to bank customers and sale to new customers which should increase insurance commission revenue. Non-interest expense is expected to increase to support this expansion.

Our efficiency ratio, calculated by dividing noninterest expense by the sum of net interest income and noninterest income, was 89% and 84% for the three months ended December 31, 2007 and 2006 respectively. It has not improved due primarily to the decrease in net interest income as compared to the same periods one year ago.

Description of Operations

Northeast Bancorp (the "Company") is a Maine corporation and a bank holding company registered with the Federal Reserve Bank of Boston ("FRB") under the Bank Holding Company Act of 1956. The FRB is the primary regulator of the Company; and it supervises and examines our activities. The Company also is a registered Maine financial institution holding company under Maine law and is subject to regulation and examination by the Superintendent of Maine Bureau of Financial Institutions. We conduct business from our headquarters in Lewiston, Maine and, as of December 31, 2007, we had twelve banking offices and fourteen insurance offices located in western and south-central Maine and southeastern New Hampshire. At December 31, 2007, we had consolidated assets of $588.4 million and consolidated stockholders' equity of $41.2 million.

The Company's principal asset is all the capital stock of Northeast Bank (the "Bank"), a Maine state-chartered universal bank. Accordingly, the Company's results of operations are primarily dependent on the results of the operations of the Bank. The Bank's 12 offices are located in Auburn, Augusta, Bethel, Brunswick, Buckfield, Falmouth, Harrison, Lewiston (2), Mechanic Falls, Portland, and South Paris, Maine. The Bank's investment brokerage division offers investment, insurance and financial planning products and services from its office in Falmouth, Maine.

The Bank's wholly owned subsidiary, Northeast Bank Insurance Group Inc, is our insurance agency. There are fourteen insurance agency offices, an increase of two since the quarter ended September 30, 2007. Seven agencies have been acquired since June 28, 2006: Hyler Agency of Thomaston, Maine was acquired on December 11, 2007, Spence & Matthews, Inc of Berwick, Maine and Rochester, New Hampshire was acquired on November 30, 2007, Hartford Insurance Agency of Lewiston, Maine was acquired on August 30, 2007, Russell Agency of Madison, Maine was acquired on June 28, 2007, Southern Maine Insurance Agency of Scarborough, Maine was acquired on March 30, 2007, Sturtevant and Ham, Inc. of Livermore, Maine was acquired on December 1, 2006 and Palmer Insurance of Turner, Maine was acquired on November 28, 2006. The Russell Agency was moved to our existing agency office in Anson, Maine and the Hartford Insurance Agency was moved to our existing agency office in Auburn, Maine following the acquisitions. Our insurance agency offices are located in Anson, Auburn, Augusta, Berwick, Bethel, Jackman, Livermore Falls, Mexico, Rangeley (its headquarters), Thomaston, Turner, Scarborough, and South Paris, Maine and Rochester, New Hampshire. All of our insurance agencies offer personal and commercial property and casualty insurance products. See Note 6 in our June 30, 2007 audited consolidated financial statements and Note 10 of the December 31, 2007 unaudited consolidated financial statements for more information.

Northeast Bank Insurance Group, Inc. purchased real estate from Sargent Appraisal Services, Inc which is wholly owned by Craig Sargent. Mr. Sargent is employed as the President of Northeast Bank Insurance Group. The first of two transactions was the purchase of real estate located at 59 and 63 Main Street in Anson, Maine and Route 4 in Jay, Maine on December 19, 2007 for a purchase price of $128,000. The second purchase was real estate located at 89 Main Street in Mexico, Maine and 2568 Main Street in Rangeley, Maine on January 8, 2008 for a purchase price of $433,000. The prices were based upon independent appraisals except for land in Jay, Maine which was purchased for $45,000. Mr. Sargent was paid a total of $561,000 in cash. Northeast Bank Insurance Group, Inc. will continue to operate each location in Anson, Mexico, and Rangeley as insurance agency offices. Management of Northeast Bancorp and the Bank believe that the transaction reflected arm’s-length, negotiated terms.

Bank Strategy

The principal business of the Bank consists of attracting deposits from the general public and applying those funds to originate or acquire residential mortgage loans, commercial loans, commercial real estate loans, and a variety of consumer, indirect auto and indirect recreational vehicle loans. The Bank sells, from time to time, fixed rate residential mortgage loans into the secondary market. The Bank also invests in mortgage-backed securities, securities issued by United States government sponsored enterprises, corporate and municipal securities. The Bank's profitability depends primarily on net interest income. It continues to be our largest source of revenue and is affected by the level of interest rates, changes in interest rates, and by changes in the amount and composition of interest-earning assets (i.e. loans and investments) and interest-bearing liabilities (i.e. customer deposits and borrowed funds). The Bank also emphasizes the growth of non-interest sources of income from investment and insurance brokerage, trust management, and financial planning to reduce its dependency on net interest income.

Our goal is to continue modest, but profitable, growth by increasing our loan and deposit market share in our existing markets in western and south-central Maine, closely managing the yields on interest-earning assets and rates on interest-bearing liabilities, introducing new financial products and services, increasing the number of bank services sold to each household, increasing non-interest income from expanded trust, investment and insurance brokerage services, and controlling the growth of non-interest expenses. It also is part of our business strategy to make targeted acquisitions in our current market areas from time to time when opportunities present themselves.

Results of Operations

Comparison of the three and six months ended December 31, 2007 and 2006

General

The Company reported consolidated net income of $402,428, or $0.17 per diluted share, for the three months ended December 31, 2007 compared to $417,356, or $0.17 per diluted share, for the three months ended December 31, 2006, a decrease of $14,928, or 4%. Net interest and dividend income decreased $432,823, or 11%, as a result of a lower net interest margin, partially offset by increased earning assets. Non interest income increased $509,727, or 27%, primarily from increased insurance commissions. Noninterest expense increased $316,695, or 6%, primarily due to increased salaries and employee benefits and other noninterest expenses related to insurance agency acquisitions.

Annualized return on average equity ("ROE") and return on average assets ("ROA") were 3.85% and 0.28%, respectively, for the quarter ended December 31, 2007 as compared to 4.01% and 0.29%, respectively, for the quarter ended December 31, 2006. The decreases in the returns on average equity and average assets were primarily due to lower net income for the most recent quarter.

The Company reported consolidated net income of $832,993, or $0.35 per diluted share for the six months ended December 31, 2007 compared to $872,023, or $0.35 per diluted share, for the six months ended December 31, 2006, a decrease of $39,030, or 4%. Net interest and dividend income decreased $955,355, or 12%, as a result of a lower net interest margin. The provision for loan losses decreased $306,397, or 45%, due to a decrease in net loans, but the allowance for loan losses remained unchanged compared to June 30, 2007. Noninterest income increased $1,036,673, or 31%, primarily from increased insurance commission revenue. Noninterest expense increased $488,622, or 5%, primarily from insurance agency acquisitions.

The annualized ROE and ROA were 4.01% and 0.29%, respectively, for the six months ended December 31, 2007 as compared to 4.26% and 0.31%, respectively, for the six months ended December 31, 2006. The decreases in the returns on average equity and average assets were primarily due to lower net income for six months ended December 31, 2007.

Net Interest and Dividend Income

Net interest and dividend income for the three months ended December 31, 2007 decreased to $3,569,294, as compared to $4,002,117 for the same period in 2006. The decrease in net interest and dividend income of $432,823, or 11%, was primarily due to a 34 basis point decrease in net interest margin, on a tax equivalent basis, partially offset by an increase in average earning assets of $3,623,785, or 1%, for the quarter ended December 31, 2007 as compared to the quarter ended December 31, 2006. The increase in average earning assets was primarily due to an increase in average available-for-sale securities of $26,029,081, or 30%, from the purchase of mortgage-backed securities reduced by a decrease in average loans of $21,670,996, or 5%, and a decrease in average interest-bearing deposits and regulatory stock of $734,300, or 8%. Average loans as a percentage of average earning assets was 77% and 82% for quarters ended December 31, 2007 and 2006, respectively. Our net interest margin, on a tax equivalent basis, was 2.66% and 3.00% for the quarters ended December 31, 2007 and 2006, respectively. Our net interest spread, on a tax equivalent basis, for the three months ended December 31, 2007 was 2.39%, a decrease of 26 basis points from 2.65% for the same period a year ago. Comparing the three months ended December 31, 2007 and 2006, the yields on earning assets decreased 2 basis points and the cost of interest-bearing liabilities increased 25 basis points. The decreases in our yield on earning assets reflects the two leveraging strategies using structured repurchase agreements, an increase in the cost of interest-bearing liabilities reflecting the competitive pressure on interest rates to attract new customers and retain existing customer relationships and the general rising interest rate environment. We were not able to increase our net interest spread due to the volume of interest-bearing liabilities (primarily certificates of deposit), that repriced to higher rates, the slightly liability sensitive balance sheet, resulting in the cost of interest-bearing liabilities repricing more quickly then the yield of interest bearing assets, and a decrease in the prime rate during the quarter ended December 31, 2007.

The changes in net interest and dividend income, on a tax equivalent basis, are presented in the schedule below, which compares the three months ended December 31, 2007 and 2006.

	Difference Due to
	Volume			Rate			Total
Investments	$	312,840		$	93,941		$	406,781
Loans, net		(394,595	)		31,296			(363,299	)
FHLB & Other Deposits		(6,091	)		(627	)		(6,718	)
Total Interest-earnings Assets		(87,846	)		124,610			36,764

Deposits		(162,996	)		223,550			60,554
Securities sold under repurchase agreements		(32,041	)		(2,556	)		(34,597	)
Borrowings		437,761			5,436			443,197
Total Interest-bearing Liabilities		242,724			226,430			469,154
Net Interest and Dividend Income	$	(330,570	)	$	(101,820	)	$	(432,390	)

Rate/volume amounts which are partly attributable to rate and volume are spread proportionately between volume and rate based on the direct change attributable to rate and volume. Borrowings in the table include junior subordinated notes, FHLB borrowings, structured repurchase agreements, capital lease obligation and other borrowings. The adjustment to interest income and yield on a fully tax equivalent basis was $50,254 and $49,821 for the three months ended December 31, 2007 and 2006, respectively.

Net interest and dividend income for the six months ended December 31, 2007 decreased to $7,162,140, as compared to $8,117,495 for the same period in 2006. The decrease in net interest and dividend income of $955,355, or 12%, was primarily due to a 34 basis point decrease in net interest margin, on a tax equivalent basis, and a decrease in average earning assets of $1,800,066, or less than 1%, for the quarter ended December 31, 2007 as compared to the quarter ended December 31, 2006. The decrease in average earning assets was primarily due to a decrease in average loans of $17,819,945, or 4%, and a decrease in average interest-bearing deposits and regulatory stock of $831,594, or 9%, partially offset by an increase in average investment securities of $16,851,473, or 19%, from the purchase of mortgage-backed securities. Average loans as a percentage of average earning assets was 79% and 82% for quarters ended December 31, 2007 and 2006, respectively. Our net interest margin, on a tax equivalent basis, was 2.71% and 3.05% for the six months ended December 31, 2007 and 2006, respectively. Our net interest spread, on a tax equivalent basis, for the six months ended December 31, 2007 was 2.40%, a decrease of 31 basis points from 2.71% for the same period a year ago. Comparing the six months ended December 31, 2007 and 2006, the yields on earning assets increased 1 basis point compared to a 32 basis point increase in the cost of interest-bearing liabilities. The increases in our yield on earning assets and in the cost of interest-bearing liabilities reflect the competitive pressure on interest rates to attract new customers and retain existing customer relationships and the generally rising interest rate environment. We were not able to increase our net interest spread due to the volume of interest-bearing liabilities (primarily certificates of deposit) that repriced to higher rates, the slightly liability sensitive balance sheet, resulting in the cost of interest-bearing liabilities repricing more quickly then the yield of interest bearing assets, and a decreasing prime rate, resulting in downward repricing of immediately adjustable rate loans, during the quarter ended December 31, 2007.

The changes in net interest and dividend income, on a tax equivalent basis, are presented in the schedule below, which compares the six months ended December 31, 2007 and 2006.

	Difference Due to
	Volume			Rate			Total
Investments	$	393,027		$	167,261		$	560,288
Loans, net		(649,214	)		66,988			(582,226	)
FHLB & Other Deposits		(9,416	)		2,303			(7,113	)
Total Interest-earnings Assets		(265,603	)		236,552			(29,051	)

Deposits		(422,083	)		546,560			124,477
Securities sold under repurchase Agreements		(3,438	)		33,438			30,000
Borrowings		720,834			51,273			772,107
Total Interest-bearing Liabilities		295,313			631,271			926,584
Net Interest and Dividend Income	$	(560,916	)	$	(394,719	)	$	(955,635	)

Rate/volume amounts which are partly attributable to rate and volume are spread proportionately between volume and rate based on the direct change attributable to rate and volume. Borrowings in the table include junior subordinated notes, FHLB borrowings, structured repurchase agreements, capital lease obligation and other borrowings. The adjustment to interest income and yield on a fully tax equivalent basis was $99,833 and $100,113 for the six months ended December 31, 2007 and 2006, respectively.

The Company's business primarily consists of the commercial banking activities of the Bank. The success of the Company is largely dependent on its ability to manage interest rate risk and, as a result, changes in interest rates, as well as fluctuations in the level of assets and liabilities, affecting net interest and dividend income. This risk arises from our core banking activities: lending and deposit gathering. In addition to directly impacting net interest and dividend income, changes in interest rates can also affect the amount of loans originated and sold by the Bank, the ability of borrowers to repay adjustable or variable rate loans, the average maturity of loans, the rate of amortization of premiums and discounts paid on securities, the amount of unrealized gains and losses on securities available-for-sale and the fair value of our saleable assets and the resultant ability to realize gains. The interest sensitivity of the Bank's balance sheet has a liability sensitive position, where the costs of interest-bearing liabilities reprice more quickly than the yield of interest-bearing assets. As a result, the Bank is generally expected to experience a decrease in its net interest margins during a period of increasing interest rates, or an increase in its net interest margin during a period of decreasing interest rates.

As of December 31, 2007 and 2006, 42% and 46%, respectively, of the Bank's loan portfolio was composed of adjustable rate loans based on a prime rate index or short-term rate indices such as the one-year U.S. Treasury bill. Interest income on these existing loans would increase if short-term interest rates increase. An increase in short-term interest rates would also increase deposit and FHLB advance rates, increasing the Company's interest expense. The impact on future net interest and dividend income from changes in market interest rates will depend on, among other things, actual rates charged on the Bank's loan portfolio, deposit and advance rates paid by the Bank and loan volume.

Provision for Loan Losses

The provision for loan losses for the three months ended December 31, 2007 was $179,653, a decrease of $195,893, or 52%, from $375,546 for the three months ended December 31, 2006. For the six months ended December 31, 2007 and 2006, the provision for loans losses was $369,935 and $676,332, respectively, a decrease of $306,397, or 45%. The provision was decreased due to our internal analysis of the adequacy of the allowance for loan losses and maintaining the allowance for loan losses flat to its June 30, 2007 balance while recognizing a provision equal to net charges though net loans decreased. We considered: the decrease in net charge-offs, $179,653 for the three months ended December 31, 2007 compared to $223,546 for the same period in 2006 and $369,935 for the six months ended December 31, 2007 compared to $414,332 for the same period in 2006; an increase in loan delinquency to 4.11% at December 31, 2007 compared to 2.42% at June 30, 2007 and 2.93% at December 31, 2006 due to the amount of loan balances past due; an increase of $2,352,000 in non-performing loans (more than 90 days past due) at December 31, 2007 compared to June 30, 2007; and a decrease in internally classified and criticized loans at December 31, 2007 compared to June 30, 2007. Management deemed the allowance for loan losses adequate for the risk in the loan portfolio. See Financial Condition for a discussion of the Allowance for Loan Losses and the factors impacting the provision for loan losses. The allowance as a percentage of outstanding loans increased to 1.41% at December 31, 2007 compared to 1.35% at June 30, 2007 and 1.32% at December 31, 2006.

Noninterest Income

Total noninterest income was $2,396,885 for the three months ended December 31, 2007, an increase of $509,727, or 27%, from $1,887,158 for the three months ended December 31, 2006. This increase reflected the combined impact of a $673,873, or 158% increase in insurance agency commissions due to insurance agency acquisitions offset by a $19,677 decrease in net securities gains, a $23,419 decrease in gains on the sales of loans due to an decrease in the volume of residential real estate sold, a $50,895 decrease in investment commissions resulting from a decrease in sales, and a $87,511 decrease in other noninterest income due to gains from the sale of former Lisbon Falls branch during the three months ended December 31, 2006.

For the six months ended December 31, 2007 and 2006, total noninterest income was $4,386,258 and $3,349,585, respectively, an increase of $1,036,673, or 31%. This increase was primarily due to insurance agency commissions that increased $1,111,451, or 130%, an increase in gains on the sale of loans of $33,751, and an increase in BOLI income of $23,745 partially offset by a decrease in net securities gains of $30,000, a decrease in investment brokerage commissions of $24,493 on lower volume, and decrease in other noninterest income of $92,918 due to gains recognized from the sale of the former Lisbon Falls branch during the the six months ended December 31, 2006.

Noninterest Expense

Total noninterest expense for the three months ended December 31, 2007 was $5,280,850, an increase of $316,695, or 6%, from $4,964,155 for the three months ended December 31, 2006. This increase was primarily due to an $185,237, or 6%, increase in salaries and employee benefits from an increase in 36 full-time staff for our insurance agency acquisitions, and lower deferrals of salary and benefit expenses due to a decrease in the number of loans closed partially offset by lower deferred compensation expenses. The increase in occupancy expense of $23,343, or 6%, was due to the increased rent expense for the additional leased insurance agency offices. Equipment expense increased $21,158, or 5%, due to increased software licensing/maintenance expense. Intangible amortization increased $58,871, or 68%, from the customer list and non-compete intangibles added from the seven insurance agency acquisitions. Other noninterest expense increased $28,086, or 2%, primarily from increased advertising expenses, increased collections related expenses, increased deposit fraud losses and increased travel and entertainment expenses. These increases in noninterest expense were partially offset by a decrease in postage expense and lower marketable securities impairment expense compared to the three months ended December 31, 2006.

For the six months ended December 31, 2007 and 2006, total noninterest expense was $10,122,454 and $9,633,832, respectively, an increase of $488,622, or 5%. The increase in salaries and employee benefits of $272,458, or 5%, was due to adding 36 full time staff through our insurance agency acquisitions. Occupancy expense increased $23,284, or 3%, from rent increase for leased insurance agency offices and building repairs expenses. The increase in intangible amortization expense of $95,647, or 62%, was due the customer list and non-compete intangibles created from the insurance agency acquisitions. The increase in other noninterest expense of $95,346, or 4%, was due to increases in advertising expense, collection expenses, deposit fraud losses, and travel and entertainment expense partially offset by a decrease in postage and a decrease other than temporary write- down expense on impaired securities.

For the three and six months ended December 31, 2007, the decrease in income tax expense was primarily due to the decrease in income before income taxes as compared to the same periods in 2006.

Our efficiency ratio, which is total non interest expense as a percentage of the sum of net interest and dividend income and non-interest income, was 89% and 84% for the three months ended December 31, 2007 and 2006, respectively, and 88% and 84% for the six months ended December 31, 2007 and 2006, respectively. The increase in the efficiency ratio was due, in part, to the decrease in net interest and dividend income compared to the three and six months ended December 31, 2006, and, in part, to the increase in noninterest expenses from acquired insurance agencies compared to the same periods.

Financial Condition

Our consolidated assets were $588,397,744 and $556,800,980 as of December 31, 2007 and June 30, 2007, respectively, an increase of $31,596,764, or 6%. This increase was primarily due to an increases of $43,406,177, or 50%, in available-for-sale securities, goodwill and intangibles, net of amortization, of $6,545,616 and bank owned life insurance of $2,207,482, partially offset by a decrease of $17,335,648, or 4% in loans, (primarily commercial real estate and commercial loans) a decrease in loans held-for-sale of $930,962, a decrease in cash and due from banks of $1,178,937, and a decrease in interest-bearing deposits of $400,347. For the three months ended December 31, 2007, average total assets were $576,657,788, an increase of $11,873,223, or 2%, from $564,784,565 for the same period in 2006. This average asset increase was primarily attributable to an increase in available-for-sale securities and goodwill and intangibles.

Total stockholders' equity was $41,219,196 and $40,849,878 at December 31, 2007 and June 30, 2007, respectively, an increase of $369,318, or less than 1%, due to net income for the three months ended December 31, 2007 and a decrease in accumulated other comprehensive loss partially offset by dividends paid and stock repurchased. Book value per outstanding share was $17.73 at December 31, 2007 and $16.68 at June 30, 2007.

Investment Activities

The available-for-sale investment portfolio was $129,754,247 as of December 31, 2007, an increase of $43,406,177, or 50%, from $86,348,070 as of June 30, 2007. This increase was due to leveraging transactions carried out in August, 2007 and December, 2007: acquiring $44 million of mortgage-backed securities which were funded through available funds and structured repurchase agreements of $40 million with an average rate of 4.47% and a spread of approximately 1.35%. To reduce the balance sheet exposure to rising interest rates, $50 million of interest rate caps were imbedded in these transactions with a strike rate based on three month LIBOR. Interest rate floors of $20 million were sold with a strike rate of 4.88% based on three month LIBOR. See note 7 for additional information.

The investment portfolio as of December 31, 2007 consisted of debt securities issued by U.S. government-sponsored enterprises and corporations, mortgage-backed securities, municipal securities and equity securities. Generally, funds retained by the Bank as a result of increases in deposits or decreases in loans, which are not immediately used by the Bank, are invested in securities held in its investment portfolio. The investment portfolio is used as a source of liquidity for the Bank. The investment portfolio is structured so that it provides for an ongoing source of funds for meeting loan and deposit demands and for reinvestment opportunities to take advantage of changes in the interest rate environment. The investment portfolio averaged $113,444,139 for the three months ended December 31, 2007 as compared to $87,415,058 for the three months ended December 31, 2006, an increase of $26,029,081, or 30%. This increase was due primarily to the leveraging transactions described above which included purchasing of mortgage-backed securities.

Our entire investment portfolio is classified as available-for-sale at December 31, 2007 and June 30, 2007, and is carried at market value. Changes in market value, net of applicable income taxes, are reported as a separate component of stockholders' equity. Gains and losses on the sale of securities are recognized at the time of the sale using the specific identification method. The amortized cost and market value of available-for-sale securities at December 31, 2007 were $129,449,687 and $129,754,247, respectively. The difference between the carrying value and the cost of the securities of $304,560 was primarily attributable to the increase in market value of mortgage-backed securities above their cost. The net unrealized loss on equity securities was $306,241 and the net unrealized gains on U.S. government-sponsored enterprises, corporate debt, mortgage-backed, and municipal securities were $610,801 at December 31, 2007. The U.S. government-sponsored enterprises, corporate debt, and mortgage-backed securities have increased in market value due to the recent decreases in long-term interest rates as compared to June 30, 2007. Substantially all of the U.S. government-sponsored enterprises, corporate debt, mortgage-backed and municipal securities held in our portfolio are high investment grade securities. Management believes that the yields currently received on this portfolio are satisfactory. Management reviews the portfolio of investments on an ongoing basis to determine if there have been any other than temporary declines in value. Some of the considerations management takes into account in making this determination are market valuations of particular securities and an economic analysis of the securities' sustainable market values based on the underlying company's profitability. Management plans to hold the equity, U.S. government-sponsored enterprises, corporate debt, mortgage-backed and municipal securities which have market values below cost until a recovery of market value occurs or until maturity.

Loan Portfolio

Total loans (including loans held-for-sale) of $408,941,293 as of December 31, 2007 decreased $18,266,610, or 4%, from $427,207,903 as of June 30, 2007. Compared to June 30, 2007, construction and consumer loans increased, while residential real estate, commercial real estate, and commercial loans decreased. Construction loans increased $741,545, or 14%, due to an increase in originations during the three months ended December 31, 2007. Consumer loans increased $485,733, or less than 1%, due to continued origination of indirect recreational vehicle and indirect auto loans. Residential real estate loans, which are comprised of purchased loans, residential real estate loans originated for portfolio, commercial real estate 1 to 4 family loans and loans held for sale, decreased $2,494,393, or 2%. Commercial real estate loans decreased $12,458,351, or 11%, from large loan payoffs. Commercial loans decreased $4,547,620, or 11%, due to the repayment of several large loans. Net deferred loan origination costs increased $6,476. The total loan portfolio averaged $416,633,210 for the three months ended December 31, 2007, a decrease of $21,670,996, or 5%, compared to the three months ended December 31, 2006.

The Bank primarily lends within its local market areas, which management believes helps it to better evaluate credit risk. The Bank's loan portfolio as of December 31, 2007 had a mix change with increases in consumer loans that were offset by decreases in commercial loans when compared to June 30, 2007. The Bank's local market, as well as the secondary market, continues to be very competitive for loan volume.

Residential real estate loans consisting of primarily owner-occupied residential loans as a percentage of total loans were 35% as of December 31, 2007, and 34% as of June 30, 2007 and December 31, 2006, respectively. The variable rate product as a percentage of total residential real estate loans was 34%, 37% and 39% for the same periods, respectively. Generally, management has pursued a strategy of increasing the percentage of variable rate loans as a percentage of the total loan portfolio to help manage interest rate risk. We currently plan to continue to sell all newly originated fixed-rate residential real estate loans into the secondary market to manage interest rate risk. Average residential real estate mortgages of $144,396,982 for the three months ended December 31, 2007 decreased $3,638,448, or 2%, from the three months ended December 31, 2006. This decrease was due to the origination of more fixed rate loans for sale. Purchased loans included in our loan portfolio are pools of residential real estate loans acquired from and serviced by other financial institutions. These loan pools are an alternative to mortgage-backed securities, and represented 3% of residential real estate loans at December 31, 2007. The Bank has not pursued a similar strategy recently.

Commercial real estate and commercial loans both decreased at December 31, 2007 compared to the same period in the prior year. The decrease reflects the intense competition for new and renewing commercial real estate and commercial loans. The Bank tightened its credit underwriting standards as delinquencies and classified and criticized loans increased and priced the origination of loans to reflect risk.

Commercial real estate loans as a percentage of total loans were 24%, 26%, and 27% as of December 31, 2007, June 30, 2007 and December 31, 2006, respectively. Commercial real estate loans have minimal interest rate risk because the portfolio consists primarily of variable rate products. The variable rate products as a percentage of total commercial real estate loans were 95% as of December 31, 2007, 94% as of June 30, 2007 and 96% as of December 31, 2006, respectively. The Bank tries to mitigate credit risk by lending in its market area, as well as by maintaining a well-collateralized position in real estate. Average commercial real estate loans of $104,012,973 for the three months ended December 31, 2007 decreased $13,598,840, or 12%, from the same period in 2006.

Construction loans as a percentage of total loans were 2%, 1%, and 2% as of December 31, 2007, June 30, 2007 and December 31, 2006, respectively. Limiting disbursements to the percentage of construction completed controls risk. An independent consultant or appraiser verifies the construction progress. Construction loans have maturity dates of less than one year. Variable rate products as a percentage of total construction loans were 60%, 60%, and 63% for the same periods, respectively. Average construction loans were $6,477,777 and $7,791,136 for the three months ended December 31, 2007 and 2006, respectively, a decrease of $1,313,359, or 17%.

Commercial loans as a percentage of total loans were 9% as of December 31, 2007 and 10% as of June 30, 2007 and December 31, 2006, respectively. The variable rate products as a percentage of total commercial loans were 62%, 58%, and 55% for the same periods, respectively. The repayment ability of commercial loan customers is highly dependent on the cash flow of the customer's business. The Bank mitigates losses by strictly adhering to the Company's underwriting and credit policies. Average commercial loans of $37,986,141 for the three months ended December 31, 2007 decreased $7,837,384, or 17%, from $45,823,525 for the same period in 2006.

Consumer and other loans as a percentage of total loans were 30%, 29%, and 27% for the periods ended December 31, 2007, June 30, 2007, and December 31, 2006, respectively. At December 31, 2007, indirect auto, indirect recreational vehicle, and indirect mobile home loans represented 30%, 47%, and 19% of total consumer loans, respectively, compared to 31%, 43%, and 21%, respectively, of total consumer loans at June 30, 2007. Since these loans are primarily fixed rate products, they have interest rate risk when market rates increase. The consumer loan department underwrites all the indirect automobile, recreational vehicle loans and mobile home loans to mitigate credit risk. The Bank typically pays a one-time origination fee to dealers of indirect loans. The fees are deferred and amortized over the life of the loans as a yield adjustment. Management attempts to mitigate credit and interest rate risk by keeping the products with average lives of no longer than five years, receiving a rate of return commensurate with the risk, and lending to individuals in the Bank's market areas. Average consumer and other loans were $120,961,047 and $116,326,325 for the three months ended December 31, 2007 and 2006, respectively. The $4,634,722, or 4%, increase was due to increased indirect recreational vehicle lending. The composition of consumer loans is detailed in the following table.


	Consumer Loans as of
	December 31, 2007				June 30, 2007
Indirect Auto	$	35,525,973	30	%	$	36,808,246	31	%
Indirect RV		55,667,493	47	%		51,611,223	43	%
Indirect Mobile Home		23,038,110	19	%		24,961,562	21	%
Subtotal Indirect		114,231,576	96	%		113,381,031	95	%
Other		5,134,880	4	%		5,499,692	5	%
Total	$	119,366,456	100	%	$	118,880,723	100	%

Classification of Assets

Loans are classified as non-performing when reaching more than 90 days delinquent, or when less than 90 days past due and based on our judgment that the loan is likely to present future principal and/or interest repayment problems. In both situations, we cease accruing interest. The Bank had non-performing loans totaling $7,442,000 and $5,090,000 at December 31, 2007 and June 30, 2007, respectively, or 1.82% and 1.20% of total loans, respectively. The Bank's allowance for loan losses was equal to 77% and 113% of the total non-performing loans at December 31, 2007 and June 30, 2007, respectively. The following table represents the Bank's non-performing loans as of December 31, 2007 and June 30, 2007:

Description		December 31, 2007		June 30, 2007
Residential Real Estate	$	1,228,000	$	477,000
Commercial Real Estate		1,696,000		2,033,000
Commercial Loans		3,456,000		2,104,000
Construction		102,000		-
Consumer and Other		960,000		476,000
Total non-performing	$	7,442,000	$	5,090,000

Non-performing loans increased in the three months ended December 31, 2007 compared to June 30, 2007. Of total non-performing loans at December 31, 2007, $1,589,000 of these loans were current and paying as agreed compared to $2,038,000 at June 30, 2007, a decrease of $449,000. Consumer and other non-performing loans were primarily indirect auto loans pending sale at auction. The difference between the carrying amount of the indirect auto loan and its estimated auction sale value had been charged off. The commercial real estate and commercial non-performing loans are subject to a loan-by-loan review determining the risk of loss based on the estimated distressed sale value of collateral. This risk of loss was incorporated in determining the adequacy of the allowance for loan losses.

At December 31, 2007, the Bank had $2,495,000 in loans classified special mention or substandard that management believes could potentially become non-performing due to delinquencies or marginal cash flows. These special mention and substandard loans decreased by $47,000 when compared to the level of $2,542,000 at June 30, 2007.

The following table reflects the quarterly trend of total delinquencies 30 days or more past due and non-performing loans for the Bank as a percentage of total loans:

12-31-07		9-30-07		6-30-07		3-31-07		12-31-06
4.49%		3.11%		2.90%		2.47%		2.93%

Loans classified as non-performing remain on such status until the borrower has demonstrated a sustainable period of performance. Excluding loans classified as non-performing but whose contractual principal and interest payment are current, the Bank's total delinquencies 30 days or more past due, as a percentage of total loans, would be 4.10% as of December 31, 2007.

Allowance for Loan Losses

The Bank's allowance for loan losses was $5,756,000 as of December 31, 2007, unchanged from the level at June 30, 2007 representing 1.41% and 1.35%, respectively, of total loans for each of the periods. Management maintains this allowance at a level that it believes is reasonable for the overall probable losses inherent in the loan portfolio. The allowance for loan losses represents management's estimate of this risk in the loan portfolio. This evaluation process is subject to numerous estimates and judgments. The frequency of default, risk ratings, and the loss recovery rates, among other things, are considered in making this evaluation, as are the size and diversity of individual large credits. Changes in these estimates could have a direct impact on the provision and could result in a change in the allowance. The larger the provision for loan losses, the greater the negative impact on our net income. Larger balance, commercial and commercial real estate loans representing significant individual credit exposures are evaluated based upon the borrower's overall financial condition, resources, and payment record; the prospects for support from any financially responsible guarantors; and, if appropriate, the realizable value of any collateral. The allowance for loan losses attributed to these loans is established through a process that includes estimates of historical and projected default rates and loss severities; internal risk ratings; and geographic, industry, and other environmental factors. Management also considers overall portfolio indicators, including trends in internally risk-rated loans, classified loans, non accrual loans, and historical and forecasted write-offs and a review of industry, geographic, and portfolio concentrations, including current developments. In addition, management considers the current business strategy and credit process, including credit limit setting and compliance, credit approvals, loan underwriting criteria, and loan workout procedures. Within the allowance for loan losses, amounts are specified for larger-balance, commercial and commercial real estate loans that have been individually determined to be impaired. These specific reserves consider all available evidence, including, as appropriate, the present value of the expected future cash flows discounted at the loan's contractual effective rate and the fair value of collateral. Each portfolio of smaller balance, residential real estate and consumer loans is collectively evaluated for impairment. The allowance for loan losses is established pursuant to a process that includes historical delinquency and credit loss experience, together with analyses that reflect current trends and conditions. Management also considers overall portfolio indicators including historical credit losses; delinquent, non-performing and classified loans; trends in volumes; terms of loans; an evaluation of overall credit quality and the credit process, including lending policies and procedures; and economic factors. For the six months ended December 31, 2007, we have not changed our approach in the determination of the allowance for loan losses. There have been no material changes in the assumptions or estimation techniques as compared to prior periods in determining the adequacy of the allowance for loan losses.

Management believes that the allowance for loan losses as of December 31, 2007 was adequate considering the level of risk in the loan portfolio. While management believes that it uses the best information available to make its determinations with respect to the allowance, there can be no assurance that the Company will not have to increase its provision for loan losses in the future as a result of changing economic conditions, adverse markets for real estate or other factors. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Bank's allowance for loan losses. These agencies may require the Bank to recognize additions to the allowance for loan losses based on their judgments about information available to them at the time of their examination. The Bank's most recent joint examination by the Federal Reserve Bank of Boston and the Maine Bureau of Financial Institutions was completed in January 2007. At the time of the examination, the regulators proposed no adjustments to the allowance for loan losses.

Other Assets

Bank owned life insurance (BOLI) is invested in the general account of three insurance companies and in separate accounts of a fourth insurance company. We rely on the credit worthiness of each insurance company for general account BOLI policies. For separate account BOLI policies, the insurance company holds the underlying bond and stock investments in a trust for the Bank. Standard and Poor's rated these companies AA- or better at December 31, 2007. Interest earnings, net of mortality costs, increase cash surrender value. These interest earnings are based on interest rates reset at least annually, subject to minimum interest rates. These increases were recognized in other income and are not subject to income taxes. Borrowing on or surrendering the policy may subject the Bank to income tax expense on the increase in cash surrender value. For this reason, management considers BOLI an illiquid asset. BOLI represented 27.6% of the Bank’s Tier 2 capital as of December 31, 2007, which exceeds our 25% policy limit.

Goodwill of $5,213,167 as of December 31, 2007 increased $2,332,364 as compared to $2,880,803 as of June 30, 2007. The increase resulted from consideration paid in excess of identified tangible and intangible assets from the three insurance agency acquisitions that occurred during the six months ended December 31, 2007.

Intangible assets of $8,323,333 as of December 31, 2007 increased $4,213,252, from $4,110,081 as of June 30, 2007. This asset consists of customer lists and non-compete intangibles from the insurance agency acquisitions. This increase in intangibles includes additions of $4,462,000 in customer list intangibles from the three insurance agencies acquired in the six months ended December 31, 2007, net of intangible amortization of $248,748 for the six months ended December 31, 2007. See Note 1 of the audited consolidated financial statements as of June 30, 2007 for additional information on intangible assets.

Capital Resources and Liquidity

The Bank continues to attract new local core and certificates of deposit relationships. As alternative sources of funds, the Bank utilizes FHLB advances and brokered time deposits ("brokered deposits") when their respective interest rates are less than the interest rates on local market deposits. FHLB advances are used to fund short-term liquidity demands and supplement the growth in earning assets.

Total deposits of $363,649,359 as of December 31, 2007 decreased $904,418, or less than 1%, from $364,553,777 as of June 30, 2007. Excluding the decrease in brokered deposits, customer deposits increased $684,850, or less than 1%. Brokered deposits decreased $1,589,268, or 7%, from the repayment of maturing balances reducing this source of wholesale funding. As a result of a direct mail promotion of a tiered money market account offering 4.50% interest rate on the highest tier, money market accounts increased $4,652,924, or 58%. Certificates of deposit increased $2,904,170, or 1%, without any special promotions, but interest rates offered were near the top of the market. Partially offsetting the increase in these accounts, demand accounts decreased $3,061,028, or 8%, NOW accounts decreased $2,340,012, or 4%, and savings accounts decreased $1,471,204, or 7%, during the six months ended December 31, 2007. Management's continuing strategy is to offer certificate of deposit rates for maturities one year and less with interest rates near the top of the market to attract new relationships and cross sell additional deposit accounts and other bank services.

Total average deposits of $360,654,205 for the three months ended December 31, 2007 decreased $19,280,366, or 5%, compared to the average for the three months ended December 31, 2006 of $379,934,571. This decrease in total average deposits compared to December 31, 2006 was attributable to a decrease in average demand deposits of $3,055,735, or 8%, a decrease in average NOW accounts of $3,662,087, or 7%, a decrease in average savings of $1,877,509, or 8%, and a $20,616,927, or 51%, decrease in average brokered time deposits. These decreases were partially offset by a $266,371, or 3%, increase in money market accounts and $9,665,521, or 5%, increase in average certificate of deposits. These decreases in core account balances reflect customers moving funds to higher yielding certificates of deposit. Excluding average brokered deposits, average customer deposits increased $1,336,561, or less than 1%, for the three months ended December 31, 2007 compared to the same period one year ago.

Even though deposit interest rates have remained competitive, the rates of return are potentially higher than with other financial instruments such as mutual funds and annuities. All interest-bearing non-maturing deposit accounts have market interest rates. Like other companies in the banking industry, the Bank will be challenged to maintain or increase its core deposits, and improve its net interest margin as the mix of deposits shifts to deposit accounts with higher interest rates.

We use brokered deposits as part of our overall funding strategy and as an alternative to customer certificates of deposits, FHLB advances, and junior subordinated debentures to fund the growth of our earning assets. Policy limits the use of brokered deposits to 25% of total assets. We use five national brokerage firms to source brokered deposits. Each brokerage company utilizes a system of agents who solicit customers throughout the United States. The terms of these deposits allow for withdrawal prior to maturity only in the case of the depositor's death, have maturities generally beyond one year, have maturities no greater than $5 million in any one month, and bear interest rates equal to or slightly above comparable FHLB advance rates. Brokered deposits carry the same risk as local certificates of deposit, in that both are interest rate sensitive with respect to the Bank's ability to retain the funds. At December 31, 2007, brokered time deposits as a percentage of total assets was 3.6% compared to 4.1% at June 30, 2007 and 5.8% at December 31, 2006. The weighted average maturity for the brokered deposits was approximately 0.7 years.

Advances from the Federal Home Loan Bank (FHLB) were $80,251,677 as of December 31, 2007, a decrease of $12,765,021, or 14%, from $93,016,698 as of June 30, 2007. At December 31, 2007, we had pledged U.S. government agency and mortgage-backed securities of $29,765,888 as collateral for FHLB advances. We plan to continue to purchase additional U.S. government agency and mortgage-backed securities to pledge as collateral for advances. These purchases will be funded from the cash flow from mortgage-backed securities and residential real estate loan principal and interest payments, and promotion of certificate of deposit accounts and brokered deposits. Newly originated adjustable residential real estate loans will be held in portfolio and will qualify as collateral. In addition to U.S. government agency and mortgage-backed securities, residential real estate loans, certain commercial real estate loans, and certain FHLB deposits free of liens, pledges and encumbrances are required to be pledged to secure FHLB advances. Municipal securities cannot be pledged. Average advances from the FHLB were $77,338,206 for the three months ended December 31, 2007, a decrease of $708,404, or 1%, compared to $78,046,610 average for the same period last year.

Structured repurchase agreements were $40,000,000 at December 31, 2007. This new source of funding was used for the two leveraging transactions, one each in the quarters ended December 31, 2007 and September 30, 2007. We pledged $44,025,168 of mortgage-backed securities as collateral. The structured repurchase agreement for the quarter ended December 31, 2007 bears an interest rate of 4.18%, has a three year period where the issuers cannot call the funding due, and has a five year final maturity on December 13, 2012. The reverse repurchase agreement for the quarter ended September 30, 2007 bears an average interest rate of 4.45%, has a two year period where the issuer cannot call the funding due, and matures in five years on August 28, 2012. Interest is paid quarterly. See note 7 for additional information.

Short-term borrowings, consisting of securities sold under repurchase agreements and other sweep accounts, were $36,158,969 as of December 31, 2007, an increase of $3,053,592, or 9%, from $33,105,377 as of June 30, 2007. Market interest rates are offered on this product. At December 31, 2007, we had pledged U.S. government agency and mortgage-backed securities of $38,621,775 as collateral for repurchase agreements. Average securities sold under repurchase agreements were $39,303,371 for the three months ended December 31, 2007, a decrease of $3,123,918, or 7%, compared to the average for the three months ended December 31, 2006 of $42,427,289.

The Bank has a line of credit under the Borrower-in-Custody program offered through the Federal Reserve Bank Discount Window. Under the terms of this credit line, the Bank has pledged its indirect auto loans, and the line bears a variable interest rate equal to the then current federal funds rate plus 1.00%. At December 31, 2007, there were no borrowings outstanding under this credit line.

The following table is a summary of the liquidity the Bank has the ability to access as of December 31, 2007 in addition to the traditional retail deposit products:

Brokered time deposit	$ 126,143,000	Subject to policy limitation of 25% of total assets
Federal Home Loan Bank of Boston	$ 24,141,000	Unused advance capacity subject to eligible and qualified collateral
Federal Reserve Bank Discount Window Borrower-in-Custody	$ 26,159,000	Unused credit line subject to the pledge of indirect auto loans
Total Unused Borrowing Capacity	$ 176,443,000

Brokered time deposits, retail deposits and FHLB advances are used by the Bank to manage its overall liquidity position. While we closely monitor and forecast our liquidity position, it is affected by asset growth, deposit withdrawals and meeting other contractual obligations and commitments. The accuracy of our forecast assumptions may increase or decrease the level of brokered time deposits.

Management believes that there are adequate funding sources to meet its liquidity needs for the foreseeable future. Primary among these funding sources are the repayment of principal and interest on loans, the renewal of time deposits, the potential growth in the deposit base, and the credit availability from the Federal Home Loan Bank of Boston and the Fed Discount Window Borrower-in-Custody program. Management does not believe that the terms and conditions that will be present at the renewal of these funding sources will significantly impact the Company's operations, due to its management of the maturities of its assets and liabilities.

The following table summarizes the outstanding junior subordinated notes as of December 31, 2007:

Affiliated Trusts	Outstanding Balance		Rate			First Call Date
NBN Capital Trust II	$	3,093,000		7.63	%	March 30, 2009
NBN Capital Trust III		3,093,000		6.50	%	March 30, 2009
NBN Capital Trust IV		10,310,000		5.88	%	February 23, 2010
Total	$	16,496,000		6.32	%

The excess funds raised from the issuance of trust preferred securities are available for capital contributions to the Bank. The annual interest expense is approximately $1,043,000 based on the current interest rates.

See Note 2 for more information on NBN Capital Trusts II, III and IV and the related junior subordinated debt.

Under the 2006 Stock Repurchase Plan, the Company may purchase up to 200,000 shares of its common stock from time to time in the open market at prevailing prices. Common stock repurchased pursuant to the plan will be classified as authorized but un-issued shares of common stock available for future issuance as determined by the Board of Directors, from time to time. For the three months ended December 31, 2007, the Company repurchased 50,300 shares of stock for $783,705, an average of $15.58 per share. Total stock repurchases under the 2006 Plan for the six months ended December 31, 2007 were 127,800 shares of stock for $2,164,330, an average of $16.94 per share. Total stock repurchases under the 2006 Plan since inception were 131,600 shares for $2,232,274, an average of $16.96 per share, through December 31, 2007. The remaining repurchase capacity of the plan was 68,400 shares at quarter end. Management believes that these and future purchases have not and will not have a significant effect on the Company's liquidity. The repurchase program may be discontinued by Northeast Bancorp at any time.

Total stockholders' equity of the Company was $41,219,196 as of December 31, 2007, as compared to $40,849,878 at June 30, 2007. The increase of $369,318, or 1%, was due to net income for the six months ended December 31, 2007 of $832,993, an increase in other comprehensive income of $2,100,696, stock options exercised of $32,025 and a stock grant of $1,537 that was partially offset by the repurchase of stock of $2,164,330 and the payment of dividends of $433,603. Book value per common share was $17.73 as of December 31, 2007, as compared to $16.68 at June 30, 2007. Tier 1 capital to total average assets of the Company was 7.29% as of December 31, 2007 and 9.07% at June 30, 2007. The decrease was due to the intangible assets recognized in the acquisition of the Hartford, Spence & Matthews and Hyler insurance agencies.

The Company's net cash provided by operating activities was $1,305,857 during the six months ended December 31, 2007, which was a $155,530 increase compared to the same period in 2006, and was primarily attributable to a decrease in loans held for sale for the six months ended December 31, 2007. Investing activities were a net use of cash primarily due to purchasing investment securities, insurance agency acquisitions and BOLI during the six months ended December 31, 2007 as compared to the same period in 2006. Financing activities resulted in a net source of cash from short-term borrowings and structured repurchase agreements partially offset by stock repurchases and a decrease in FHLB advances compared to the same period in 2006. Overall, the Company's cash and cash equivalents decreased by $1,579,284 during the six months ended December 31, 2007.

The Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA"), contains various provisions intended to capitalize the Bank Insurance Fund ("BIF") and also affects a number of regulatory reforms that impact all insured depository institutions, regardless of the insurance fund in which they participate. Among other things, FDICIA grants the FRB broader regulatory authority to take prompt corrective action against insured institutions that do not meet capital requirements, including placing undercapitalized institutions into conservatorship or receivership. FDICIA also grants the FRB broader regulatory authority to take corrective action against insured institutions that are otherwise operating in an unsafe and unsound manner.

FDICIA defines specific capital categories based on an institution's capital ratios. Regulations require a minimum Tier 1 capital equal to 4.0% of adjusted total average assets, Tier 1 risk-based capital of 4.0% and a total risk-based capital standard of 8.0%. The prompt corrective action regulations define specific capital categories based on an institution's capital ratios. The capital categories, in declining order are "well capitalized", "adequately capitalized", "under capitalized", "significantly undercapitalized", and "critically undercapitalized". As of December 31, 2007, the most recent notification from the FRB categorized the Bank as well capitalized. There are no conditions or events since that notification that management believes has changed the institution's category.

At December 31, 2007, the Company's and Bank's regulatory capital was in compliance with regulatory capital requirements as follows:

Northeast Bancorp	Actual					Required For Capital Adequacy Purposes					Required To Be "Well Capitalized" Under Prompt Corrective Action Provisions
(Dollars in Thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio
As of December 31, 2007:
Total capital to risk weighted assets	$	48,877		12.08	%	$	32,368		> 8.00	%	$	40,461		> 10.00	%
Tier 1 capital to risk weighted assets	$	41,083		10.15	%	$	16,184		> 4.00	%	$	24,276		> 6.00	%
Tier 1 capital to total average assets	$	41,083		7.29	%	$	22,547		> 4.00	%	$	28,183		> 5.00	%

Northeast Bank	Actual					Required For Capital Adequacy Purposes					Required To Be "Well Capitalized" Under Prompt Corrective Action Provisions
(Dollars in Thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio
As of December 31, 2007:
Total capital to risk weighted assets	$	43,718		10.86	%	$	32,204		> 8.00	%	$	40,255		> 10.00	%
Tier 1 capital to risk weighted assets	$	38,680		9.61	%	$	16,102		> 4.00	%	$	24,153		> 6.00	%
Tier 1 capital to total average assets	$	38,680		6.89	%	$	22,443		> 4.00	%	$	28,053		> 5.00	%

Off-balance Sheet Arrangements and Aggregate Contractual Obligations

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, unused lines of credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest-rate risk in excess of the amounts recognized in the condensed consolidated balance sheet. The contract or notional amounts of these instruments reflect the extent of the Company's involvement in particular classes of financial instruments.

The Company's exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit, unused lines of credit and standby letters of credit is represented by the contractual amount of those instruments. To control the credit risk associated with entering into commitments and issuing letters of credit, the Company uses the same credit quality, collateral policies, and monitoring controls in making commitments and letters of credit as it does with its lending activities. The Company evaluates each customer's creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management's credit evaluation.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total committed amounts do not necessarily represent future cash requirements. The Company evaluates each customer's creditworthiness on a case-by-case basis. The amount of collateral obtained, if it is deemed necessary by the Company upon extension of credit, is based on management's credit evaluation of the counter party.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers.

Unused lines of credit and commitments to extend credit typically result in loans with a market interest rate.

A summary of the amounts of the Company's (a) contractual obligations, and (b) other commitments with off-balance sheet risk, both at December 31, 2007, follows:

			Payments Due by Period
Contractual Obligations	Total		Less Than 1 Year		1-3 Years		4-5 Years		After 5 Years
FHLB advances	$	80,251,677	$	40,251,677	$	22,000,000	$	3,000,000	$	15,000,000
Structured repurchase agreements		40,000,000		-		40,000,000		-		-
Junior subordinated notes		16,496,000		-		16,496,000		-		-
Capital lease obligation		2,587,844		137,516		296,588		327,843		1,825,897
Other borrowings		5,028,874		1,148,758		1,624,991		1,184,312		1,070,813
Total long-term debt		144,364,395		41,537,951		80,417,579		4,512,155		17,896,710

Operating lease obligations (1)		3,304,765		508,111		910,368		737,678		1,148,608
Total contractual obligations	$	147,669,160	$	42,046,062	$	81,327,947	$	5,249,833	$	19,045,318

			Amount of Commitment Expiration - Per Period
Commitments with off-balance sheet risk		Total		Less Than 1 Year		1-3 Years		4-5 Years		After 5 Years
Commitments to extend credit (2)(4)	$	20,965,990	$	20,965,990	$	-	$	-	$	-
Commitments related to loans held for sale(3)		1,138,535		1,138,535		-		-		-
Unused lines of credit (4)(5)		39,287,192		17,642,257		1,465,778		3,218,639		16,960,518
Standby letters of credit (6)		967,251		967,251		-		-		-
	$	62,358,968	$	40,714,033	$	1,465,778	$	3,218,639	$	16,960,518

(1)	Represents an off-balance sheet obligation.
(2)	Represents commitments outstanding for residential real estate, commercial real estate, and commercial loans.
(3)	Commitments of residential real estate loans that will be held for sale.
(4)	Loan commitments and unused lines of credit for commercial and construction loans expire or are subject to renewal in twelve months or less.
(5)	Represents unused lines of credit from commercial, construction, and home equity loans.
(6)	Standby letters of credit generally expire in twelve months.

Management believes that the Company has adequate resources to fund all of its commitments.

The Bank has written options limited to those residential real estate loans designated for sale in the secondary market and subject to a rate lock. These rate-locked loan commitments are used for trading activities, not as a hedge. The fair value of the outstanding written options at December 31, 2007 was a gain of $3,309.

Impact of Inflation

The consolidated financial statements and related notes herein have been presented in terms of historic dollars without considering changes in the relative purchasing power of money over time due to inflation. Unlike industrial companies, substantially all of the assets and virtually all of the liabilities of the Company are monetary in nature. As a result, interest rates have a more significant impact on the Company's performance than the general level of inflation. Over short periods of time, interest rates may not necessarily move in the same direction or in the same magnitude as inflation.

Item 3. Quantitative and Qualitative Disclosure about Market Risk

There have been no material changes in the Company's market risk from June 30, 2007. For information regarding the Company's market risk, refer to the Company's Annual Report on Form 10-K for the fiscal year ended June 30, 2007.

Item 4. Controls and Procedures

The Company maintains controls and procedures designed to ensure that information required to be disclosed in the reports the Company files or submits under the Securities Exchange Act of 1934 ("Exchange Act") is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and that such information is accumulated and communicated to the Company's management, including our Chief Executive Officer and Chief Financial Officer (the Company's principal executive officer and principal financial officer, respectively), as appropriate to allow for timely decisions regarding timely disclosure. In designing and evaluating disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and management is required to apply its judgment in evaluating the cost/benefit relationship of possible controls and procedures.

Our management, with the participation of the Company's Chief Executive Officer and Chief Financial Officer, have evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a - 15(e) and 15d - 15(e) under the Exchange Act) as of the end of the period covered by this Form 10-Q.

Based on this evaluation of our disclosure controls and procedures, our Chief Executive Officer and Chief Financial Officer have concluded that these disclosure controls and procedures were effective as of December 31, 2007.

There were no significant changes in our internal controls over financial reporting (as defined in Rule 13a - 15(f) of the Exchange Act) that occurred during the first six months of our 2007 fiscal year that has materially affected, or in other factors that could affect, the Company's internal controls over financial reporting.

Part II - Other Information

Item 1.	Legal Proceedings None.

Item 1. a.	Risk Factors There have been no material changes in the risk factors set forth in the last 10-K.

Item 2.(c)	Unregistered Sales of Equity Securities and Use of Proceeds The following table provides information on the purchases made by or on behalf of the Company of shares of Northeast Bancorp common stock during the indicated periods.
	Period (1)		Total Number Of Shares Purchased (2)		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Program	Maximum Number of Shares that May Yet be Purchased Under The Program (3)
	Oct. 1 – Oct. 31		5,000		17.70		5,000	113,700
	Nov. 1 – Nov. 30		25,000		15.75		25,000	88,700
	Dec. 1 – Dec. 31		20,300		14.85		20,300	68,400

(1)	Based on trade date, not settlement date.
(2)	Represents shares purchased in open-market transactions pursuant to the Company's 2006 Stock Repurchase Plan.
(3)	On December 15, 2006, the Company announced that its Board of Directors of the Company approved the 2006 Stock Repurchase Plan pursuant to which the Company is authorized to repurchase in open-market transactions up to 200,000 shares from time to time until the plan expires on December 31, 2007, unless extended.

Item 3.	Defaults Upon Senior Securities None

Item 4.	Submission of Matters to a Vote of Security Holders SUMMARY OF VOTING AT 11/7/2007 ANNUAL SHAREHOLDERS' MEETING At the Annual Meeting of Shareholders held in Auburn, Maine on November 7, 2007, the following matters were submitted to a vote of, and approved by, the Company's shareholders, each such proposal receiving the vote of the Company's outstanding common shares, as follows: Proposal 1 - Election of Directors:
				Votes For		Votes Withheld
	Conrad L. Ayotte			1,735,120		292,863
	John B. Bouchard			1,735,089		292,894
	James P. Day			1,705,889		322,094
	James D. Delamater			1,734,620		293,363
	Ronald J. Goguen			1,705,089		322,894
	Judith W. Kelley			1,735,220		292,763
	Philip Jackson			1,734,489		293,494
	Pender J. Lazenby			1,705,889		322,094
	John C. Orestis			1,732,289		295,694
	John Rosmarin			1,735,520		292,463
	John H. Schiavi			1,732,089		295,894
	Stephen W. Wight			1,732,131		295,852

Item 5.	Other Information None.

Item 6.	Exhibits
	List of Exhibits:
	Exhibits No.	Description
	3.1	Articles (incorporated by reference to the Company’s June 30, 2007 10K filed on September 27, 2007)
	3.2	Bylaws (incorporated by reference to the Company’s June 30, 2007 10K filed on September 27, 2007)
	11	Statement Regarding Computation of Per Share Earnings.
	31.1	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
	31.2	Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
	32.1	Certificate of the Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(b)).
	32.2	Certificate of the Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(b)).

SIGNATURES

Pursuant to the requirements of the Securities Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Date: February 12, 2008		NORTHEAST BANCORP
	By:	/s/ James D. Delamater
		James D. Delamater
		President and CEO

	By:	/s/ Robert S. Johnson
		Robert S. Johnson
		Chief Financial Officer

NORTHEAST BANCORP

Index to Exhibits

EXHIBIT NUMBER	DESCRIPTION
11	Statement Regarding Computation of Per Share Earnings
3.1	Articles (incorporated by reference to the Company’s June 30, 2007 10K filed on September 27, 2007)
3.2	Bylaws (incorporated by reference to the Company’s June 30, 2007 10K filed on September 27, 2007)
31.1	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
31.2	Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)).
32.1	Certificate of the Chief Executive Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(b)).
32.2	Certificate of the Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(b)).

decex11.htm

NORTHEAST BANCORP
Exhibit 11. Statement Regarding Computation of Per Share Earnings

	Three Months Ended		Three Months Ended
	December 31, 2007		December 31, 2006
EQUIVALENT SHARES:

Weighted Average Shares Outstanding		2,357,104		2,452,529

Total Diluted Shares		2,370,853		2,471,365

Net Income	$	402,428	$	417,356

Basic Earnings Per Share	$	0.17	$	0.17

Diluted Earnings Per Share	$	0.17	$	0.17

	Six Months Ended		Six Months Ended
	December 31, 2007		December 31, 2006
EQUIVALENT SHARES:

Weighted Average Shares Outstanding		2,386,528		2,450,646

Total Diluted Shares		2,402,895		2,470,994

Net Income	$	832,993	$	872,023

Basic Earnings Per Share	$	0.35	$	0.36

Diluted Earnings Per Share	$	0.35	$	0.35

decex31-1.htm

Exhibit 31.1. Certification of the Chief Executive Officer

Chief Executive Officer Certification

Pursuant To Section 302 Of

The Sarbanes-Oxley Act Of 2002

I, James D. Delamater, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of Northeast Bancorp;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.	The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have

	(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

	(b) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

	(c) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.	The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

	(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

	(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

February 12, 2008	/s/ James D. Delamater
	James D. Delamater
	Chief Executive Officer

decex31-2.htm

Exhibit 31.2 Certification of the Chief Financial Officer

Chief Financial Officer Certification

Pursuant To Section 302 Of

The Sarbanes-Oxley Act Of 2002

I, Robert S. Johnson, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of Northeast Bancorp;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.	The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

	(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

	(b) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

	(c) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.	The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

	(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

	(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

February 12, 2008	/s/ Robert S. Johnson
	Robert S. Johnson
	Chief Financial Officer

decex32-1.htm

Exhibit 32.1. Certificate of the Chief Executive Officer

Certification of the Chief Executive Officer Pursuant to

18 U.S.C. Section 1350,

As Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Quarterly Report of Northeast Bancorp. (the "Company") on Form 10-Q for the quarterly period ending December 31, 2007 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, James D. Delamater, as Chief Executive Officer of the Company, hereby certify pursuant to 18 U.S.C. 1350, as adopted pursuant to 906 of the Sarbanes-Oxley Act of 2002, that:

	(1) The Report fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934; and

	(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company for the dates and the periods covered by the Report.

A signed original of this written statement has been provided to Northeast Bancorp and will be retained by Northeast Bancorp and furnished to the Securities and Exchange Commission or its staff upon request.

February 12, 2008	/s/ James D. Delamater
	James D. Delamater
	Chief Executive Officer

decex32-2.htm

Exhibit 32.2. Certificate of the Chief Financial Officer

Certification of the Chief Financial Officer Pursuant to

18 U.S.C. Section 1350,

As Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Quarterly Report of Northeast Bancorp. (the "Company") on Form 10-Q for the quarterly period ending December 31, 2007 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Robert S. Johnson, as Chief Financial Officer of the Company, hereby certify pursuant to 18 U.S.C. 1350, as adopted pursuant to 906 of the Sarbanes-Oxley Act of 2002, that:

	(1) The Report fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934; and

	(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company for the dates and the periods covered by the Report.

A signed original of this written statement has been provided to Northeast Bancorp and will be retained by Northeast Bancorp and furnished to the Securities and Exchange Commission or its staff upon request.

February 12, 2008	/s/ Robert S. Johnson
	Robert S. Johnson
	Chief Financial Officer