UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

MARK ONE

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

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2005

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD

FROM ____________TO _________

Commission File Number 2-90200

FIRST MCMINNVILLE CORPORATION

(Exact Name of Registrant As Specified in its Charter)

Tennessee	62-1198119
(State or Other Jurisdiction of Incorporation or Organization)	(IRS Employer Identification Number)

200 East Main Street, McMinnville, TN 37110

(Address of Principal Executive Offices and Zip Code)

(931) 473-4402

(Registrant’s Telephone Number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

YES þ NO o

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

YES o NO þ

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

Common stock outstanding 1,036,328 shares at August 9, 2005

FIRST MCMINNVILLE CORPORATION

FORM 10-Q

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

The unaudited consolidated financial statements of the registrant and its wholly-owned subsidiary, First National Bank of McMinnville (Bank) and the Bank’s wholly-owned subsidiary, First Community Title & Escrow Company, are as follows:

* Certain of the Disclosures required by Item 3 are incorporated by reference to Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 EX-31.1 SECTION 302 CERTIFICATION OF THE CEO

 EX-31.2 SECTION 302 CERTIFICATION OF THE CFO

 EX-32.1 SECTION 906 CERTIFICATION OF THE CEO

 EX-32.2 SECTION 906 CERTIFICATION OF THE CFO

2

FIRST MCMINNVILLE CORPORATION

Consolidated Balance Sheets

June 30, 2005 and December 31, 2004

(Unaudited)

	June 30,			December 31,
	2005			2004
	(In Thousands)
Assets
Loans	$	143,462			149,116
Less: Allowance for loan losses		(1,844	)		(1,816	)
Net loans		141,618			147,300
Securities:
Held-to-maturity, at cost (market value $58,175,000 and $58,547,000, respectively)		57,114			57,126
Available-for-sale, at market (amortized cost $86,418,000 and $88,796,000, respectively)		85,335			88,199
Restricted equity securities		1,329			1,303
Federal funds sold		10,500			6,000
Interest bearing deposits in financial institutions		38			25
Total earning assets		295,934			299,953
Cash and due from banks		5,524			4,220
Bank premises and equipment, net of accumulated depreciation		1,678			1,782
Accrued interest receivable		1,820			1,713
Deferred tax asset, net		453			267
Other real estate		117			190
Other assets		351			409
Total Assets	$	305,877			308,534
Liabilities and Stockholders’ Equity
Deposits	$	230,001			226,588
Securities sold under repurchase agreements		22,457			28,633
Advances from Federal Home Loan Bank		1,000			1,000
Accrued interest and other liabilities		1,203			2,234
Total liabilities		254,661			258,455
Stockholders’ equity:
Common stock, no par value; authorized 5,000,000 shares, issued 1,235,652 shares and 1,233,922 shares, respectively		3,796			3,745
Retained earnings		52,730			51,033
Net unrealized losses on available-for-sale securities, net of income taxes of $415,000 and $229,000, respectively		(669	)		(369	)
		55,857			54,409
Less cost of treasury stock of 199,324 shares and 193,062 shares, respectively		(4,641	)		(4,330	)
Total stockholders’ equity		51,216			50,079
Total liabilities and stockholders’ equity	$	305,877			308,534

See accompanying notes to consolidated financial statements (unaudited).

3

FIRST MCMINNVILLE CORPORATION

Consolidated Statements of Earnings

Three Months and Six Months Ended June 30, 2005 and 2004

(Unaudited)

	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2005		2004		2005		2004
	(Dollars In Thousands, Except Per Share Amounts)
Interest income:
Interest and fees on loans	$	2,435		2,438	$	4,838		4,893
Interest and dividends on securities:
Taxable securities		939		864		1,869		1,701
Exempt from Federal income taxes		368		392		737		789
Interest on federal funds sold		57		34		96		63
Interest on interest-bearing deposits in other banks and other interest		1		—		1		—
Total interest income		3,800		3,728		7,541		7,446
Interest expense:
Interest on negotiable order of withdrawal accounts		59		56		112		106
Interest on money market demand and savings accounts		111		89		221		177
Interest on certificates of deposit		989		799		1,892		1,620
Interest on securities sold under repurchase agreements and short term borrowings		90		83		178		154
Interest on advances from Federal Home Loan Bank		14		14		28		28
Total interest expense		1,263		1,041		2,431		2,085
Net interest income		2,537		2,687		5,110		5,361
Provision for loan losses		—		—		—		—
Net interest income after provision for loan losses		2,537		2,687		5,110		5,361
Other income:
Service charges on deposit accounts		112		114		241		224
Other fees and commissions		47		34		94		74
Commissions and fees on fiduciary activities		13		26		23		35
Securities gains		—		—		4		21
		172		174		362		354
Other expenses:
Salaries and employee benefits		818		845		1,534		1,593
Occupancy expenses, net		51		50		107		101
Furniture and equipment expense		22		33		52		53
Data processing expense		67		84		142		149
FDIC insurance		8		8		16		17
Other operating expenses		229		277		460		526
		1,195		1,297		2,311		2,439
Earnings before income taxes		1,514		1,564		3,161		3,276
Income taxes		509		505		1,019		1,032
Net earnings	$	1,005		1,059	$	2,142		2,244
Basic earnings per common share	$	.97		1.01	$	2.06		2.15
Diluted earnings per common share	$	.95		1.00	$	2.02		2.12
Dividends per share	$	.43		.43	$	.43		.43

See accompanying notes to consolidated financial statements (unaudited).

4

FIRST MCMINNVILLE CORPORATION

Consolidated Statements of Comprehensive Earnings

Three Months and Six Months Ended June 30, 2005 and 2004

(Unaudited)

	Three Months Ended					Six Months Ended
	June 30,					June 30,
	2005		2004			2005			2004
	(In Thousands)
Net earnings	$	1,005		1,059		$	2,142			2,244
Other comprehensive earnings (loss), net of tax:
Unrealized gains (losses) on available-for-sale securities arising during period, net of income taxes of $275,000, $866,000, $184,000 and $671,000, respectively		444		(1,396	)		(297	)		(1,082	)
Reclassification adjustment for gains included in net earnings, net of taxes of $1,000 and $8,000, respectively		—		—			(3	)		(13	)
Other comprehensive earnings (loss)		444		(1,396	)		(300	)		(1,095	)
Comprehensive earnings (loss)	$	1,449		(337	)	$	1,843			1,149

See accompanying notes to consolidated financial statements (unaudited).

5

FIRST MCMINNVILLE CORPORATION

Consolidated Statements of Cash Flows

Six Months Ended June 30, 2005 and 2004

Increase (Decrease) in Cash and Cash Equivalents

(Unaudited)

	2005			2004
	(In Thousands)
Cash flows from operating activities:
Interest received	$	7,153			7,764
Fees and commissions received		358			333
Interest paid		(2,260	)		(2,315	)
Cash paid to suppliers and employees		(2,008	)		(2,077	)
Income taxes paid		(959	)		(1,055	)
Net cash provided by operating activities		2,284			2,650
Cash flows from investing activities:
Proceeds from maturities of held-to-maturity securities		2,269			4,086
Proceeds from maturities of available-for-sale securities		6,881			23,395
Purchase of held-to-maturity securities		(2,000	)		(4,000	)
Purchase of available-for-sale securities		(4,500	)		(26,710	)
Repayments (loans to) customers, net		5,673			(1,049	)
Decrease (increase) in interest bearing deposits in financial institutions		(13	)		46
Proceeds from sale of other real estate		96			24
Purchase of equipment		(41	)		(18	)
Net cash provided by (used in) investing activities		8,365			(4,226	)
Cash flows from financing activities:
Net increase in non-interest bearing, savings and NOW deposit accounts		1,777			6,347
Net increase (decrease) in time deposits		1,636			(630	)
Increase (decrease) in securities sold under repurchase agreements		(6,176	)		4,069
Dividends paid		(1,822	)		(1,806	)
Payments to acquire treasury stock		(311	)		(34	)
Proceeds from sales of common stock		51			44
Net cash provided by financing activities		(4,845	)		7,990
Net increase in cash and cash equivalents		5,804			6,414
Cash and cash equivalents at beginning of period		10,220			13,084
Cash and cash equivalents at end of period	$	16,024			19,498

See accompanying notes to consolidated financial statements (unaudited).

6

FIRST MCMINNVILLE CORPORATION

Consolidated Statements of Cash Flows, Continued

Six Months Ended June 30, 2005 and 2004

Increase (Decrease) in Cash and Cash Equivalents

(Unaudited)

	2005			2004
	(In Thousands)
Reconciliation of net earnings to net cash provided by operating activities:
Net earnings	$	2,142			2,244
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation		145			150
Amortization and accretion, net		(255	)		255
Securities gains		(4	)		(21	)
Loss (gain) on sale of other real estate		(14	)		6
FHLB dividend reinvestment		(26	)		(24	)
Decrease (increase) in interest receivable		(107	)		87
Decrease (increase) in other assets, net		111			52
Increase (decrease) in interest payable		171			(230	)
Increase (decrease) in other liabilities		121			131
Total adjustments		142			406
Net cash provided by operating activities	$	2,284			2,650
Supplemental schedule of non-cash activities:
Unrealized loss in value of securities available-for-sale, net of income taxes of $186,000 and $679,000, respectively	$	(300	)		(1,095	)
Non-cash transfers from loans to other real estate	$	52			332
Other real estate transferred to loans	$	43			420

See accompanying notes to consolidated financial statements (unaudited).

7

FIRST MCMINNVILLE CORPORATION

Notes to Consolidated Financial Statements

(Unaudited)

Basis of Presentation

The unaudited consolidated financial statements include the accounts of First McMinnville Corporation (Company or Registrant) and its wholly-owned subsidiary, First National Bank of McMinnville (Bank) and the Bank’s wholly-owned subsidiary, First Community Title & Escrow Company.

The accompanying consolidated financial statements have been prepared, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations.

In the opinion of management, the statements contain all adjustments and disclosures necessary to summarize fairly the financial position of the Company as of June 30, 2005 and December 31, 2004, and the results of operations for the three months and six months ended June 30, 2005 and 2004, comprehensive earnings for the three months and six months ended June 30, 2005 and 2004 and changes in cash flows for the six months ended June 30, 2005 and 2004. All significant intercompany transactions have been eliminated. The interim consolidated financial statements should be read in conjunction with the notes to the consolidated financial statements presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2004. The results for interim periods are not necessarily indicative of results to be expected for the complete fiscal year.

8

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

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

     The purpose of this discussion is to provide insight into the financial condition and results of operations of the Company and its subsidiary. This discussion should be read in conjunction with the consolidated financial statements. Reference should also be made to the Company’s Annual Report on Form 10-K for the year ended December 31, 2004 for a more complete discussion of factors that affect liquidity, capital and the results of operations.

Cautionary Note Concerning Forward-Looking Statements

     In this Quarterly Report and in documents incorporated herein by reference, or to which we refer, the Company may communicate statements relating to anticipated future results of the Bank or the Company that may be considered “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act). The Company’s consolidated actual results may differ materially from those included in such forward-looking statements, such as those described in Item 2 of Part I “Management’s Discussion and Analysis of Financial Condition and Results of Operation.” Forward-looking statements are typically identified by the words “believe, expect, anticipate, intend, estimate” and similar expressions of belief, planning, and strategy. These statements may relate to, among other things, loan loss reserve adequacy, changes in interest rates, the impact of changes in interest rates, and litigation results. Actual results may differ materially from those expressed or implied as a result of certain risks and uncertainties, including, but not limited to, social, political and economic conditions, interest rate fluctuations, competition for loans, mortgages, and other financial services and products, unforeseen changes in liquidity, results of operations, and financial conditions affecting the Company and/or the Bank, and/or its customers, as well as other risks that cannot be accurately quantified or definitively identified. Many factors may affect our financial condition and profitability, including changes in economic conditions, the volatility of and relative impact of particular interest rates, political events, equity and fixed income market fluctuations, personal and corporate customers’ bankruptcies, inflation, technological change, changes in law and regulation, regulatory issues and concerns, changes in fiscal, monetary, regulatory and tax policies, monetary fluctuations, and success in gaining regulatory approvals when required, as well as other risks and uncertainties and competition from other providers of financial services simply cannot be predicted. Because these factors are unpredictable and beyond our control, earnings may fluctuate from period to period. The purpose of this type of information, such as that provided in this section, as well as other portions of this Quarterly Report, is to provide reader of this report with information relevant to understanding and assessing the financial condition and results of operations of the consolidated Company and not to predict the future or to guarantee results. The Company does not intend, and expressly disclaims any obligation, to publish revised forward-looking statements to reflect the occurrence of changes or of unanticipated events, circumstances, or results.

Liquidity and Interest Rate Sensitivity Management

     The concept of liquidity involves the ability of the Company and its subsidiary to meet future cash flow requirements, particularly those of customers who are either withdrawing funds from their accounts or borrowing to meet their credit needs.

9

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

     Proper asset/liability management is designed to maintain stability in the balance of interest-sensitive assets to interest-sensitive liabilities in order to provide stability in net interest margins. Earnings on interest-sensitive assets such as loans tied to the prime rate of interest and Federal funds sold, may vary considerably from fixed rate assets such as long-term investment securities and fixed rate loans. Interest-sensitive liabilities such as large certificates of deposit and money market certificates, generally involve higher costs than fixed rate instruments such as passbook savings.

     The Company maintains a formal asset and liability management process that is designed to quantify, monitor and control interest rate risk and to assist management in maintaining stability in the net interest margin under varying interest rate environments. The Company accomplishes this process through the development and implementation of lending, funding and pricing strategies designed to maximize net interest income under varying interest rate environments subject to specific liquidity and interest rate risk guidelines. (Please refer to Item 3 of this Part I for additional information).

     Analysis of rate sensitivity and rate gap analysis are the primary tools used to assess the direction and magnitude of changes in net interest income resulting from changes in interest rates. Included in the analysis are cash flows and maturities of financial instruments held for purposes other than trading, changes in market conditions, loan volumes and pricing and deposit volume and mix. These assumptions are inherently uncertain, and, as a result, net interest income can not be precisely estimated nor can the impact of higher or lower interest rates on net interest income be precisely predicted. Actual results will differ due to timing, magnitude and frequency of interest rate changes and changes in market conditions, and management’s strategies, among other factors.

     Based on the results of the analysis as of June 30, 2005, the Company would expect net interest income to decrease approximately $481,000 over a twelve month period if rates decreased 2%. Net interest income would be expected to increase approximately $175,000 over a 12 month period should rates increase 2%. This asset/liability mismatch in pricing is referred to as “gap” and is measured as rate sensitive assets divided by rate sensitive liabilities for a defined time period. A gap of 1.0 means that assets and liabilities are perfectly matched as to pricing within a specific time period and interest rate movements will not affect net interest margin, assuming all other factors hold constant.

     Banks, in general, must maintain large cash balances to meet day-to-day cash flow requirements as well as maintaining required reserves for regulatory agencies. The cash balances maintained are the primary source of liquidity. Federal funds sold, which are basically overnight or short-term loans to other banks that increase the other bank’s required reserves, are also a major source of liquidity. Federal funds sold were $10.5 million at June 30, 2005 as compared to $6.0 million at December 31, 2004. This increase results primarily from loan repayments during the period.

     The Company’s investment portfolio consists of earning assets that provide interest income. For those securities classified as held-to-maturity the Company has the ability and intention to hold these securities until maturity. Securities classified as available-for-sale include securities intended to be used as part of the Company’s asset/liability strategy and/or securities that may be sold in response to changes in interest rate, prepayment risk, the need or desire to increase capital and similar economic factors. Securities totaling approximately $10.3 million mature or reprice within the next twelve months.

10

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

     A secondary source of liquidity is the Bank’s loan portfolio. At June 30, 2005 commercial, consumer and other loans of approximately $38.2 million and loans secured by first liens on 1-4 family residential properties of approximately $10.3 million either will become due or will be subject to rate adjustments within twelve months.

     As for liabilities, certificates of deposit of $100,000 or greater of approximately $27.9 million will become due during the next twelve months. The Bank’s deposit base increased approximately $3.4 million during the six months ended June 30, 2005. Securities sold under repurchase agreements decreased approximately $6.2 million. The deposit base increased approximately $3.8 million during the second quarter of 2005. Securities sold under repurchase agreements decreased $3.9 million during the second three months of 2005. Advances from the Federal Home Loan Bank were $1,000,000 at June 30, 2005 and at December 31, 2004. This balance may remain static for some time due to a prepayment premium provision which may apply in the event of a principal reduction before the April 30, 2008 maturity date.

     Historically, there has been no significant reduction in immediately withdrawable accounts such as negotiable order of withdrawal accounts, money market demand accounts, demand deposit and regular savings. Management does not expect that there will be significant withdrawals from these accounts in the future that are inconsistent with past experience.

     It is expected that with present maturities, the anticipated change in deposit base, and the efforts of management in its asset/liability management program, liquidity will not pose a problem in the foreseeable future. At the present time there are no known trends or any known commitments, demands, events or uncertainties that will result in or that are reasonably likely to result in the Company’s liquidity changing in any material way.

Capital Resources

     A primary source of capital is internal growth through retained earnings. The ratio of stockholders’ equity to total assets (excluding the unrealized gain or loss on available-for-sale securities) was 17.0% at June 30, 2005 and 16.4% at December 31, 2004. Total assets decreased approximately $2.7 million during the six months ended June 30, 2005. The annualized rate of return on average stockholders’ equity (excluding the unrealized gain or loss on available-for-sale securities) for the first six months of 2005 was 8.5% compared to 9.4% for the comparable period in 2004. Dividends of $446,000 and $449,000 or $.43 per share were declared in the six months ended June 30, 2005 and 2004, respectively. Cash dividends will be increased in the remainder of 2005 over 2004 only in the discretion of the Board of Directors and as profits permit. Dividends paid during 2004 were $1.75 per share. No material changes in the mix or cost of capital is anticipated in the foreseeable future. At the present time there are no material commitments for capital expenditures.

11

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

Capital Resources, Continued

     Regulations of the Comptroller of the Currency establish required minimum capital levels for the Bank. Under these regulations, national banks must maintain certain capital levels as a percentage of average total assets (leverage capital ratio) and as a percentage of total risk-based assets (risk-based capital ratio). Under the risk-based requirements, various categories of assets and commitments are assigned a percentage related to credit risk ranging from zero percent for assets backed by the full faith and credit of the United States to 100% for loans other than residential real estate loans and certain off-balance sheet commitments. Total capital is characterized as either Tier 1 capital which includes common shareholders’ equity, noncumulative perpetual preferred stock and a limited amount of cumulative perpetual preferred — or total risk based capital which includes the allowance for loan losses up to 1.25% of risk weighted assets, perpetual preferred stock, subordinated debt and various other hybrid capital instruments, subject to various limits. Goodwill is not includable in Tier 1 or total capital. National banks must maintain a Tier 1 capital to risk-based assets of at least 4.0%, a total capital to risk-based assets ratio of at least 8.0% and a leverage capital ratio defined as Tier 1 capital to average total assets for the most recent quarter of at least 4.0%. The same ratios are also required in order for a national bank to be considered “adequately capitalized” under the OCC’s “prompt corrective action” regulations, which impose certain operating restrictions on institutions which are not adequately capitalized. At June 30, 2005 the Bank has a Tier 1 risk-based ratio of 31.9%, a total capital to risk-based ratio of 33.0% and a Tier 1 leverage ratio of 17.0%. These percentages fall within the “well capitalized” category under the regulations.

     The Company is a legal entity separate and distinct from the Bank. The principal source of cash flow of the Company, including cash flow to pay dividends, is dividends from the Bank. There are statutory, regulatory and prudential limitations on the payment of dividends by the Bank to the Company, as well as by the Company to its shareholders. Dividends are never assured and remain both restricted by law and prudential considerations and subject to the discretion of the Company’s and the Bank’s respective Board of Directors.

     The Federal Reserve Board imposes consolidated capital guidelines on bank holding companies (such as the Company) which have more than $150 million in consolidated assets. These guidelines require bank holding companies to maintain consolidated capital ratios which are essentially the same as the minimum capital levels required for national banks. The Company’s consolidated capital ratios were substantially the same as those set forth above for the Bank, and exceeded the minimums required under these Federal Reserve Board guidelines.

Results of Operations

     Net earnings were $2,142,000 for the six months ended June 30, 2005 as compared to $2,244,000 for the same period in 2004. Net earnings were $1,005,000 for the quarter ended June 30, 2005 as compared to $1,059,000 during the same quarter in 2004.

     As in most financial institutions, a major element in analyzing the statement of earnings is net interest income, which is the excess of interest earned over interest paid. The net interest margin could be materially affected during periods of volatility in interest rates.

12

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

Results of Operations, Continued

     The Company’s interest income, excluding tax equivalent adjustments, increased by $95,000 or 1.3% during the six months ended June 30, 2005 as compared to a decrease of $638,000 or 7.9% during the six months ended June 30, 2004 as compared to the same period in 2003. Interest income for the quarter ended June 30, 2005 increased $72,000 or 1.9% over the quarter ended June 30, 2004, and increased $59,000 or 1.6% from the first quarter of 2005. The increase in 2005 was due primarily to significant increases in the interest rates by the Federal Reserve Bank during the last two quarters of 2004 and continued increases during 2005. This increase comes after record low interest rates during the beginning of 2004. The ratio of average earning assets to total average assets was 97.2% for the six months ended June 30, 2005 and 97.0% for the same period in 2004.

     Interest expense increased by $346,000 for the six months ended June 30, 2005 or 16.6% compared to the same period in 2004. Interest expense for the quarter ended June 30, 2005 increased $222,000 or 21.3% as compared to the quarter ended June 30, 2004. Interest expense for the quarter ended June 30, 2005 increased $95,000 or 8.1% compared to the first quarter of 2005. The increase in 2005 relates primarily to the changes in interest rates as previously discussed.

     The foregoing resulted in net interest income of $5,110,000 for the six months ended June 30, 2005, a decrease of $251,000 or 4.7% compared to the same period for 2004. Net interest income for the quarter ended June 30, 2005 decreased $150,000 or 5.6% as compared to the second quarter of 2004 and a decrease of $36,000 or 1.4% when compared to the first quarter in 2005.

     The following schedule details the loans of the Company at June 30, 2005 and December 31, 2004:

	June 30,		December 31,
	2005		2004
	(In Thousands)
Commercial, financial and agricultural	$	25,085		21,946
Real estate construction		9,746		6,563
Real estate mortgage		105,978		117,960
Consumer		2,653		2,647
	$	143,462		149,116

     The Company accounts for impaired loans under the provisions of Statement of Financial Accounting Standards (“SFAS”) No. 114, “Accounting by Creditors for Impairment of a Loan” and SFAS No. 118, “Accounting by Creditors for Impairment of a Loan — Income Recognition and Disclosures”. These pronouncements apply to impaired loans except for large groups of smaller-balance homogeneous loans that are collectively evaluated for impairment including residential mortgage, and consumer installment loans.

13

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

Results of Operations, Continued

     A loan is deemed to be impaired when it is probable that the Company will be unable to collect the scheduled payments of principal and interest due under the contractual terms of the lending contract. Impaired loans are measured at the present value of expected future cash flows discounted at the loan’s effective interest rate, at the loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent. If the measure of the impaired loan is less than the recorded investment in the loan, the Company shall recognize an impairment by creating a valuation allowance with a corresponding charge to the provision for loan losses or by adjusting an existing valuation allowance for the impaired loan with a corresponding charge or credit to the provision for loan losses.

     The Company’s first mortgage single family residential and consumer loans which total approximately $60,243,000 and $2,653,000, respectively at June 30, 2005, are divided into various groups of smaller-balance homogeneous loans that are collectively evaluated for impairment and thus are not subject to the provisions of SFAS Nos. 114 and 118. Substantially all other loans of the Company are evaluated for impairment under the provisions of SFAS Nos. 114 and 118.

     The Company considers all loans on nonaccrual status that are subject to the provisions of SFAS Nos. 114 and 118 to be impaired. Loans are placed on nonaccrual status when doubt as to timely collection of principal or interest exists, or when any required payment of principal or interest is past due 90 days or more unless such loans are well-secured and in the process of collection. Past due status is based on contractual terms of a loan. Delays or shortfalls in loan payments are evaluated with various other factors to determine if a loan is impaired. Generally, delinquencies under 90 days are considered insignificant unless certain other factors are present which indicate impairment is probable. The decision to place a loan on nonaccrual status is also based on an evaluation of the borrower’s financial condition, collateral, liquidation value, and other factors that, in the judgment of management, affect the borrower’s ability to pay or the Bank’s anticipated ability to collect from apparently available sources such as the borrower, collateral, and/or third party obligors.

     Generally, at the time a loan is placed on nonaccrual status, all interest accrued on the loan in the current fiscal year is reversed from income, and all interest accrued and uncollected from the prior year is charged off against the allowance for loan losses. Thereafter, interest on nonaccrual loans is recognized as interest income only to the extent that cash is received and future collection of principal is not in doubt. If the collectibility of outstanding principal is doubtful, such interest received is applied as a reduction of principal. A nonaccrual loan may be restored to accruing status when principal and interest are no longer past due and unpaid and future collection of principal and interest on a timely basis is not in doubt. There were no loans on nonaccrual status at June 30, 2005 and 2004 nor at anytime during the six month periods then ended. Therefore, all interest income during these periods was recognized on the accrual basis.

14

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

Results of Operations, Continued

     Loans not on nonaccrual status are classified as impaired in certain cases where there is inadequate protection by the current net worth and financial capacity of the borrower or of the collateral pledged, if any. In those cases, such loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt, and if such deficiencies are not corrected, there is a probability that the Company will sustain some loss. In such cases, interest income continues to accrue as long as the loan does not meet the Company’s criteria for nonaccrual status.

     Generally the Company also classifies as impaired any loans the terms of which have been modified in a troubled debt restructuring after January 1, 1995. Interest is accrued on such loans that continue to meet the modified terms of their loan agreements. At June 30, 2005, the Company had one loan totaling $154,000 that had been restructured. This loan was in compliance with the modified terms.

     The Company’s charge-off policy for impaired loans is similar to its charge-off policy for all loans in that loans are charged-off in the month when they are considered uncollectible.

     Impaired loans and related allowance for loan loss amounts at June 30, 2005 and December 31, 2004 were as follows:

	June 30, 2005		December 31, 2004
	Recorded		Recorded
(In Thousands)	Investment		Investment
Recorded investment	$	1,015	$	1,097
Allowance for loan losses	$	373	$	357

     The allowance for loan loss related to impaired loans was measured based upon the estimated fair value of related collateral.

     The average recorded investment in impaired loans for the six months ended June 30, 2005 and 2004 was $1,018,000 and $2,291,000, respectively. The related amount of interest income recognized on the accrual method for the period that such loans were impaired was approximately $37,000 and $76,000 for 2005 and 2004, respectively.

15

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

Results of Operations, Continued

     The following schedule details selected information as to non-performing loans of the Company at June 30, 2005 and December 31, 2004:

	June 30, 2005				December 31, 2004
	Past Due				Past Due
	90 Days		Non-Accrual		90 Days		Non-Accrual
	(In Thousands)				(In Thousands)
Real estate mortgage	$	11		—		8		—
Consumer		10		—		—		—
Commercial		—		—		—		—
	$	21		—		8		—
Renegotiated loans	$	—		—		—		—

     Transactions in the allowance for loan losses were as follows:

	Six Months Ended
	June 30,
	2005			2004
	(In Thousands)
Balance, January 1, 2005 and 2004, respectively	$	1,816			1,909
Add (deduct):
Losses charged to allowance		(12	)		(56	)
Recoveries credited to allowance		40			27
Provision for loan losses		—			—
Balance, June 30, 2005 and 2004, respectively	$	1,844			1,880

     There was no provision for loan losses for the first six months of 2005 nor was there a provision for the first six months of 2004. The provision for loan losses is based on past loan experience and other factors which, in management’s subjective judgment, deserve current recognition in estimating possible loan losses. Such factors include past loan loss experience, growth and composition of the loan portfolio, review of specific loan problems, the relationship of the allowance for loan losses to outstanding loans, and current economic conditions that may affect the borrower’s ability to repay. This is not an exact science. Management has in place a system that is designed to identify and monitor potential problem loans on a timely basis, of course no system is either infallible or perfect. From time to time unscheduled developments, including requirements of bank regulatory agencies, may require additional contributions to the reserve.

16

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

Results of Operations, Continued

     The Company maintains an allowance for loan losses which management believes is adequate to absorb losses inherent in the loan portfolio. A formal review is prepared bi-monthly by the Loan Review Committee to assess the risk in the portfolio and to determine the adequacy of the allowance for loan losses. The review includes analysis of historical performance, the level of non-performing and adversely rated loans, specific analysis of certain problem loans, loan activity since the previous assessment, reports prepared by the Loan Review Committee, consideration of current economic conditions, and other pertinent information. The level of the allowance to net loans outstanding will vary depending on the overall results of this bi-monthly assessment. The review is presented to and subject to approval by the Board of Directors.

     The following table presents total internally graded loans as of June 30, 2005 and December 31, 2004:

	June 30, 2005
	(In Thousands)		Special
	Total		Mention		Substandard		Doubtful
Commercial, financial and agricultural	$	6,087		5,202		885		—
Real estate mortgage		2,701		—		2,701		—
Real estate construction		—		—		—		—
Consumer		68		—		68		—
	$	8,856		5,202		3,654		—

	December 31, 2004
	(In Thousands)		Special
	Total		Mention		Substandard		Doubtful
Commercial, financial and agricultural	$	5,621		4,001		1,620		—
Real estate mortgage		2,525		—		2,469		56
Real estate construction		—		—		—		—
Consumer		38		—		38		—
	$	8,184		4,001		4,127		56

     The collateral values, based on estimates received by management, collateralizing the above internally graded loans total approximately $19,338,000, ($3,086,000 related to real estate loans and $16,252,000 related to commercial and other loans). Such loans are listed as classified when information obtained about possible credit problems related to the borrower has prompted management to question the ability of the borrower to comply with the repayment terms of the loan agreement. The loan classifications do not represent or result from trends or uncertainties which management expects will materially and adversely affect future operating results, liquidity or capital resources.

17

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

Results of Operations, Continued

     Residential real estate loans that are graded substandard totaling $2,701,000 and $2,469,000 at June 30, 2005 and December 31, 2004, respectively, consist of forty and thirty-eight individual loans, respectively, that have been graded accordingly due to bankruptcies, inadequate cash flows and/or delinquencies. No material losses on these loans is anticipated by management. Management is unable to predict the impact, if any, of recent and planned industrial plant closings in Warren County, Tennessee.

     The following detail provides a breakdown of the allocation of the allowance for possible loan losses:

	June 30, 2005					December 31, 2004
			Percent of					Percent of
			Loans In					Loans In
	In		Each Category			In		Each Category
	Thousands		To Total Loans			Thousands		To Total Loans
Commercial, financial and agricultural	$	990		17	%	$	843		15	%
Real estate construction		24		7			16		4
Real estate mortgage		784		74			914		79
Consumer		46		2			43		2
	$	1,844		100	%	$	1,816		100	%

     There were no material amounts of other interest-bearing assets (interest-bearing deposits with other banks, municipal bonds, etc.) at June 30, 2005 which would be required to be disclosed as past due, non-accrual, restructured or potential problem loans, if such interest-bearing assets were loans.

     Non-interest income, exclusive of securities gains, was $358,000 for the six months ended June 30, 2005 as compared to $333,000 for the same period in 2004. The increase was primarily due to increases in service charges on deposits and other fees and commissions.

     Securities gains were $4,000 and $21,000 during the six month period ended June 30, 2005 and 2004, respectively. The gains in 2005 and 2004 relate primarily to calls of securities prior to their scheduled maturity.

     Non-interest expense decreased $128,000 or 5.3% during the first six months of 2005 as compared to the same period in 2004. Salaries and employee benefits decreased $59,000 or 3.7%, and other operating expenses decreased $66,000 or 12.6%.

     Management is not aware of any current recommendations by the regulatory authorities which, if implemented, would have a material effect on the Company’s liquidity, capital resources or operations.

18

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

Results of Operations, Continued

     The computation of basic earnings per share is based on the weighted average number of common shares outstanding during the period. The computation of diluted earnings per share for the Company begins with the basic earnings per share plus the effect of common shares contingently issuable from stock options.

     The following is a summary of components comprising basic and diluted earnings per share (EPS) for the three and six months ended June 30, 2005 and 2004:

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(In Thousands, except share amounts)	2005		2004		2005		2004
Basic EPS Computation:
Numerator — income available to common shareholders	$	1,005		1,059		2,142		2,244
Denominator — weighted average number of common shares outstanding		1,039,135		1,044,318		1,040,322		1,043,864
Basic earnings per common share	$	.97		1.01		2.06		2.15
Diluted EPS Computation:
Numerator	$	1,005		1,059		2,142		2,244
Denominator:
Weighted average number of common shares outstanding		1,039,135		1,044,318		1,040,322		1,043,864
Dilutive effect of stock options		18,435		16,732		18,435		16,732
		1,057,570		1,061,050		1,058,757		1,060,596
Diluted earnings per common share	$	.95		1.00		2.02		2.12

Stock Option Plan

     In April, 1997, the stockholders of the Company approved the First McMinnville Corporation 1997 Stock Option Plan (The “Stock Option Plan”). The Stock Option Plan provides for the granting of stock options and authorizes the issuance of common stock upon the exercise of such options for up to 115,000 shares of common stock to directors and employees of the Company.

     Under the Stock Option Plan awards may be granted in the form of incentive stock options or nonstatutory stock options, and are exercisable for up to ten years following the date such option awards are granted. Exercise prices of incentive stock options must be equal to or greater than 100% of the fair market value of the common stock on the grant date.

19

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

Stock Option Plan, Continued

     SFAS No. 123, “Accounting for Stock Based Compensation”, as amended by SFAS No. 148, “Accounting for Stock-Based Compensation — Transition and Disclosure”, sets forth the method for recognition of cost of plans similar to those of the Company. As is permitted, management has elected to continue accounting for the plan under APB Opinion 25 and related Interpretations in accounting for its plan. Accordingly, no compensation cost has been recognized for the stock option plan. However, under SFAS No. 123, the Company is required to make proforma disclosures as if cost had been recognized in accordance with the pronouncement. Had compensation cost for the Company’s stock option plan been determined based on the fair value at the grant dates for awards under the plan consistent with the method of SFAS No. 123, the Company’s net earnings and basic earnings per common share and diluted earnings per common share for the three months and six months ended June 30, 2005 and 2004, respectively, would have been reduced to the proforma amounts indicated below:

	Three Months Ended				Six Months Ended
	June 30,				June 30,
(In Thousands)	2005		2004		2005		2004
Net earnings:
As Reported	$	1,005		1,059		2,142		2,244
Proforma	$	1,001		1,057		2,134		2,239
Basic earnings per common share:
As Reported	$	.97		1.01		2.06		2.15
Proforma	$	.96		1.01		2.05		2.14
Diluted earnings per common share:
As Reported	$	.95		1.00		2.02		2.12
Proforma	$	.95		1.00		2.02		2.11

     Accordingly, due to the initial phase-in period, the effects of applying this statement for proforma disclosures are not likely to be representative of the effects on reported net earnings for future years.

     In December, 2004, the Financial Accounting Standards Board (“FASB”) reissued Statement of Financial Accounting Standards No. 123 (revised) (“SFAS No. 123 (revised)”) related to share based payments. For First McMinnville Corporation SFAS No. 123 (revised) applies to the accounting for stock options. The substance of the revised statement is to require companies to record as an expense amortization of the fair market value of stock options determined as of the grant date. The offsetting credit is to additional paid-in capital unless there is an obligation to buy back the stock or exchange other assets for the stock. If such an obligation exists the offsetting credit would be to a liability account. The statement is effective for the first annual reporting period after December 15, 2005. First McMinnville Corporation is currently assessing the impact of SFAS No. 123 (revised); however, management does not expect the impact to be material to the financial condition or results of operations.

20

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, Continued

Impact of Inflation

     The primary impact which inflation has on the results of the Company’s operations is evidenced by its effects on interest rates. Interest rates tend to reflect, in part, the financial market’s expectations of the level of inflation and, therefore, will generally rise or fall as the level of expected inflation fluctuates. To the extent interest rates paid on deposits and other sources of funds rise or fall at a faster rate than the interest income earned on funds, loans or invested, net interest income will vary. Inflation also affects non-interest expenses as goods and services are purchased, although this has not had a significant effect on net earnings in recent years. If the inflation rate stays flat or increases slightly, the effect on profits is not expected to be significant.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     The Company’s primary component of market risk is interest rate volatility. Fluctuations in interest rates will ultimately affect both the level of income and expense recorded on a large portion of the Company’s assets and liabilities, and the market value of all interest-earning assets and interest-bearing liabilities, other than those which possess a short term to maturity such as Federal funds sold or purchased and loans, securities and deposits as discussed in Item 2. Based upon the nature of the Company’s operations, the Company is not subject to foreign currency exchange or commodity price risk.

     Interest rate risk (sensitivity) management focuses on the earnings risk associated with changing interest rates. Management seeks to maintain profitability in both immediate and long term earnings through funds management/interest rate risk management. The Company’s rate sensitivity position has an important impact on earnings. Senior management of the Company meets monthly to analyze the rate sensitivity position. These meetings focus on the spread between the cost of funds and interest yields generated primarily through loans and investments.

     Managing interest rate risk is a very subjective exercise based on a wide variety of factors. This activity is based significantly on management’s subjective beliefs about future events (such as actions of the Federal Reserve Board and the conduct of competitors) and is never guaranteed.

     There have been no material changes in reported market risks during the six months ended June 30, 2005. Please refer to Item 2 of Part 1 of this Report for additional information related to market and other risks.

21

FIRST MCMINNVILLE CORPORATION

FORM 10-Q, CONTINUED

Item 4. Controls and Procedures

     Within the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer and the Chief Financial Officer, of the design and operation of our disclosure controls and procedures. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective for gathering, analyzing and disclosing the information that we are required to disclose in the reports we file under the Securities Exchange Act of 1934, within the time periods specified in the SEC’s rules and forms. Our Chief Executive Officer and Chief Financial Officer also concluded that our disclosure controls and procedures are effective in timely alerting them to material information relating to our Company required to be included in our periodic SEC filings. In connection with the new rules, we are in the process of further reviewing and documenting our disclosure controls and procedures, including our internal controls and procedures for financial reporting, and may from time to time make changes designed to enhance their effectiveness and to ensure that our systems evolve with our business.

     There have been no changes in our internal controls or in other factors that could significantly affect internal controls subsequent to the date of this evaluation.

     The implementation of Section 404 of the Sarbanes-Oxley Act, and related matters, could result in significant costs for the Company on a consolidated basis. However, at this time, such costs are not believed to be material.

22

PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

     None.

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

(a) Shares of the Company’s common stock were issued to Directors and/or Employees pursuant to the Company’s Stock Option Plan as follows:

Date of Sale	Number of Shares of Common Stock Sold		Price Per Share
June 15, 2005		100	$	29.08

The aggregate proceeds of the shares sold were $2,908.

There were no underwriters and no underwriting discounts or commissions. All sales were for cash.

The Company believes that an exemption from registration of these shares was available to the Company in that the issuance thereof did not constitute a public offering of securities within the meaning of the Securities Act of 1933, as amended.

The securities sold are not convertible.

The proceeds of the sales are being used by the Company for general corporate purposes.

(b) Not Applicable.

(c) The Issuer repurchased 5,457 of its common shares in the second quarter of this fiscal year, which ended June 30, 2005.

						(c)		(d)
						Total Number		Maximum
						of Shares		Number (or
Period Covered						(or Units)		Approximate
by this Report -	(a)					Purchased as		Dollar Value)
Second Fiscal	Total Number			(b)		Part of Publicly		of Shares
Quarter of 2005	of Shares			Average Price		Announced		(or Units)
(April 1	(or Units)			Paid Per		Plans		that May Yet
through June 30)	Purchased			Share (or Unit)		or Programs		Be Purchased
April 1 - 30		2,310	*	$	49.12		*		*
May 1 - 31		—	*		—		*		*
June 1 - 30		3,147	*		50.09		*		*
Total		5,457	*	$	49.61		*		*

* The Issuer purchases shares of its stock from time to time in order to provide some liquidity in the stock. The Issuer does not solicit such purchases. There is no preset number of shares that the Issuer will purchase and no “plan” or “program” of purchases. Because there is no established public trading market, the Issuer has historically acted as the purchasor of last resort to provide some liquidity in the shares paying “book value”, as calculated by it, for shares based on the “book value” as of the immediately preceding month end (unaudited). The Issuer does not encourage such sales to it and does not compete in any manner in effecting such purchases.

     The only restrictions on working capital and/or dividends are those reported in Part I.

23

PART II. OTHER INFORMATION, CONTINUED

Item 3. DEFAULTS UPON SENIOR SECURITIES

(a)	None.
(b)	Not Applicable.

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

(a)	The annual meeting of stockholders was held April 12, 2005.
(b)	The following persons were elected at the annual meeting of stockholders on April 12, 2005:

          Charles C. Jacobs, J. Douglas Milner and Carl M. Stanley

(c) (1) Each of the above directors were elected by the following tabulation:

	Number
	of Shares								Broker
	Voting		For		Against		Withheld		Non-Votes
Charles C. Jacobs		724,403		602,823		121,580		—		—
J. Douglas Milner		724,403		668,296		56,107		—		—
Carl M. Stanley		724,403		603,623		120,780		—		—

(2) The ratification of the Audit Committee’s selection of Maggart & Associates, P.C. as independent auditors for the Company for the year ending December 31, 2005 was as follows:

Number of							Broker
Shares Voting	For		Against		Withheld		Non-Votes
724,403		561,871		156,214		6,318		—

(3) The Company proposed to amend and restate its charter at the annual meeting of the stockholders on April 12, 2005. All the proposed charter amendments were approved by the shareholders except for one. However, as was set forth in the proxy statements, the Board could elect, and did elect, not to amend the charter at this time. The Board has indicated that it is likely to submit a new charter proposal to a future meeting of the shareholders.

(d) Not Applicable.

Item 5. OTHER INFORMATION

(a)	None.
(b)	Not Applicable.

24

PART II. OTHER INFORMATION, CONTINUED

Item 6. EXHIBITS

     Exhibits 31.1 and 31.2 consist of Rule 13a-14(a)/15d-14(a) certifications.

     Exhibit 32.1 and 32.2 consists of Section 1350 certifications.

25

SIGNATURES

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

	FIRST MCMINNVILLE CORPORATION
	(Registrant)
DATE: August 9, 2005	/s/ Charles C. Jacobs
	Charles C. Jacobs
	Chairman and Chief Executive Officer
DATE: August 9, 2005	/s/ Kenny D. Neal
	Kenny D. Neal
	Chief Financial and Accounting Officer

26