UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-Q

[ X ]  Quarterly report Under Section 13 or 15(d) of the Securities Exchange
       Act of 1934

                       For the quarterly period ended June 30, 2006.

[   ]    Transition  Report  Pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

                        Commission File Number: 000-13273

                                F & M BANK CORP.

         Virginia                                            54-1280811
--------------------------                           -------------------------
(State or Other Jurisdiction of                           (I.R.S. Employer
Incorporation or Organization)                           Identification No.)

                                  P. O. Box 1111
                           Timberville, Virginia 22853
                (Address of Principal Executive Offices) (Zip Code)

                                  (540) 896-8941
               (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  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
in Rule 12b-2 of the Act). Yes      No  X
                              ----    ----

    State the number of shares outstanding of each of the registrant's classes
of common stock, as of the latest practicable date.

          Class                                   Outstanding at August 4, 2006
Common Stock, par value - $5                             2,380,150 shares


 1


                                F & M BANK CORP.

                                      INDEX

                                                                           Page

PART I     FINANCIAL INFORMATION.............................................2

Item 1.    Financial Statements

           Consolidated Statements of Income - Three Months
           Ended June 30, 2006 and 2005......................................2

           Consolidated Statements of Income - Six Months
           Ended June 30, 2006 and 2005......................................3

           Consolidated Balance Sheets - June 30, 2006
           and December 31, 2005.............................................4

           Consolidated Statements of Cash Flows - Six Months
           Ended June 30, 2006 and 2005......................................5

           Consolidated Statements of Changes in Stockholders'
           Equity - Six Months June 30, 2006 and 2005........................6

           Notes to Consolidated Financial Statements........................7

Item 2.    Management's Discussion and Analysis of
           Financial Condition and Results of Operations....................10

Item 3.    Quantitative and Qualitative Disclosures About Market Risk.......21

Item 4.    Controls and Procedures..........................................21

PART II    OTHER INFORMATION................................................22

Item 1.    Legal Proceedings................................................22

Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds......22

Item 3.    Defaults upon Senior Securities..................................22

Item 4.    Submission of Matters to a Vote of Security Holders..............22

Item 5.    Other Information................................................22

Item 6.    Exhibits.........................................................22

           SIGNATURES.......................................................23


 2


Part I Financial Information
Item 1 Financial Statements

                                F & M BANK CORP.
                        CONSOLIDATED STATEMENTS OF INCOME
               (In Thousands of Dollars Except per Share Amounts)
                                   (Unaudited)

                                                         Three Months Ended
                                                              June 30,
                                                           2006        2005
                                                          -------     -------
Interest Income
  Interest and fees on loans held for investment        $    5,161  $    4,287
  Interest and fees on loans held for sale                                 216
  Interest on federal funds sold                                 8           8
  Interest on interest bearing deposits                         35          18
  Dividends on equity securities                               103         117
  Interest on debt securities                                  212         177
                                                        ----------  ----------
      Total Interest Income                                  5,519       4,823
                                                        ----------  ----------
Interest Expense
  Interest on demand deposits                                  126          55
  Interest on savings accounts                                 118         131
  Interest on time deposits over $100,000                      383         222
  Interest on time deposits                                  1,036         764
                                                        ----------  ----------
  Total interest on deposits                                 1,663       1,172
  Interest on short-term debt                                  229         217
  Interest on long-term debt                                   274         304
                                                        ----------  ----------
      Total Interest Expense                                 2,166       1,693
                                                        ----------  ----------

      Net Interest Income                                    3,353       3,130

Provision for Loan Losses                                       60          90
                                                        ----------  ----------
       Net Interest Income after Provision for
          Loan Losses                                        3,293       3,040
                                                        ----------  ----------

Noninterest Income
  Service charges                                              313         291
  Insurance and other commissions                               94          75
  Other                                                        244         243
  Income on bank owned life insurance                           67          68
  Security gains (losses)                                       (5)         23
                                                        ----------  ----------
      Total Noninterest Income                                 713         700
                                                        ----------  ----------

Noninterest Expense
  Salaries                                                   1,054         870
  Employee benefits                                            364         316
  Occupancy expense                                            121         107
  Equipment expense                                            138         116
  Intangible amortization                                       69          69
  Other                                                        641         620
                                                        ----------  ----------
      Total Noninterest Expense                              2,387       2,098
                                                        ----------  ----------

Income before Income Taxes                                   1,619       1,642

  Income Taxes                                                 484         495
                                                        ----------  ----------
      Net Income                                        $    1,135  $    1,147
                                                        ----------  ----------

Per Share Data
  Net Income                                            $      .47  $      .48
                                                        ----------  ----------

  Cash Dividends                                        $      .20  $      .19
                                                        ==========  ==========

  Weighted Average Shares Outstanding                    2,397,279   2,410,053
                                                        ==========  ==========

The accompanying notes are an integral part of these statements.


 3


Part I Financial Information
Item 1 Financial Statements

                                F & M BANK CORP.
                        CONSOLIDATED STATEMENTS OF INCOME
             (In Thousands of Dollars Except per Share Amounts)
                                 (Unaudited)

                                                          Six Months Ended
                                                              June 30,
                                                           2006        2005
                                                          ------      -------
Interest Income
  Interest and fees on loans held for investment        $    9,970  $    8,354
  Interest and fees on loans held for sale                                 348
  Interest on federal funds sold                                20          24
  Interest on interest bearing deposits                         61          45
  Dividends on equity securities                               207         218
  Interest on debt securities                                  396         360
                                                        ----------  ----------
      Total Interest Income                                 10,654       9,349
                                                        ----------  ----------
Interest Expense
  Interest on demand deposits                                  201          99
  Interest on savings accounts                                 249         241
  Interest on time deposits over $100,000                      753         430
  Interest on time deposits                                  1,915       1,445
                                                        ----------  ----------
  Total interest on deposits                                 3,118       2,215
  Interest on short-term debt                                  389         347
  Interest on long-term debt                                   524         618
                                                        ----------  ----------
      Total Interest Expense                                 4,031       3,180
                                                        ----------  ----------

      Net Interest Income                                    6,623       6,169

Provision for Loan Losses                                      120         180
                                                        ----------  ----------
       Net Interest Income after Provision for
           Loan Losses                                       6,503       5,989
                                                        ----------  ----------

Noninterest Income
  Service charges                                              585         496
  Insurance and other commissions                              148         130
  Other                                                        428         563
  Income on bank owned life insurance                          133         130
  Security gains (losses)                                       (5)         23
                                                        ----------  ----------
      Total Noninterest Income                               1,289       1,342
                                                        ----------  ----------

Noninterest Expense
  Salaries                                                   2,051       1,700
  Employee benefits                                            710         620
  Occupancy expense                                            225         209
  Equipment expense                                            260         222
  Intangible amortization                                      138         138
  Other                                                      1,237       1,250
                                                        ----------  ----------
      Total Noninterest Expense                              4,621       4,139
                                                        ----------  ----------

Income before Income Taxes                                   3,171       3,192

  Income Taxes                                                 951         878
                                                        ----------  ----------
      Net Income                                        $    2,220  $    2,314
                                                        ----------  ----------

Per Share Data
  Net Income                                            $      .93  $      .96
                                                        ----------  ----------

  Cash Dividends                                        $      .40  $      .38
                                                        ==========  ==========

  Weighted Average Shares Outstanding                    2,399,449   2,410,388
                                                        ==========  ==========

The accompanying notes are an integral part of these statements.


 4


                                F & M BANK CORP.
                           CONSOLIDATED BALANCE SHEETS
                            (In Thousands of Dollars)

                                                         June 30,   December 31,
                                                           2006        2005
                                                         ---------  -----------
                                                        (Unaudited)  (Audited)
ASSETS
Cash and due from banks                                 $    7,609  $    7,904
Interest bearing deposits in banks                           2,289       2,228
Fed funds sold                                               3,034       2,487
Securities held to maturity (note 2)                           110         110
Securities available for sale (note 2)                      27,746      28,507
Other investments                                            6,369       6,304
Loans held for sale                                                      3,528
Loans held for investment (note 3)                         295,772     277,398
   Less allowance for loan losses (note 4)                  (1,775)     (1,673)
                                                        ----------  ----------
      Net Loans Held for Investment                        293,997     275,725

Bank premises and equipment                                  6,845       5,757
Interest receivable                                          1,499       1,367
Deposit intangible                                           1,288       1,426
Goodwill                                                     2,639       2,639
Bank owned life insurance (note 5)                           5,817       5,333
Other assets                                                 2,898       3,013
                                                        ----------  ----------
      Total Assets                                      $  362,140  $  346,328
                                                        ==========  ==========

LIABILITIES
Deposits
  Noninterest bearing demand                            $   46,705  $   46,325
  Interest bearing
   Demand                                                   37,446      38,970
   Savings deposits                                         37,456      43,855
   Time deposits over $100,000                              44,831      35,462
   Time deposits                                           110,419     102,697
                                                        ----------  ----------
      Total Deposits                                       276,857     267,309

Short-term debt                                             18,895      14,345
Long-term debt                                              22,787      22,808
Accrued expenses                                             5,964       5,299
                                                        ----------  ----------

      Total Liabilities                                    324,503     309,761
                                                        ----------  ----------

     STOCKHOLDERS' EQUITY

Common stock, $5 par value, 2,394,087 and
  2,402,037 issued and outstanding, in 2006
  and 2005, respectively                                    11,970      12,010
Retained earnings                                           26,214      25,136
Accumulated other comprehensive income (loss)                 (547)       (579)
                                                        ----------  ----------
      Total Stockholders' Equity                            37,637      36,567
                                                        ----------  ----------
      Total Liabilities and Stockholders' Equity        $  362,140  $  346,328
                                                        ==========  ==========

The accompanying notes are an integral part of these statements.


 5


                                F & M BANK CORP.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (In Thousands of Dollars)
                                   (Unaudited)

                                                           Six Months Ended
                                                               June 30,
                                                           2006        2005
                                                          -------     -------

Cash Flows from Operating Activities:
Net income                                              $    2,220  $    2,314
  Adjustments to reconcile net income to net
   cash provided by operating activities:
     Depreciation                                              279         242
     Amortization of security premiums                          35          70
     Net (increase) decrease in loans held for sale          3,528       5,431
     Provision for loan losses                                 120         180
     Intangible amortization                                   138         138
     (Increase) decrease in interest receivable               (132)        (22)
     (Increase) decrease in other assets                       (30)        211
     Increase in accrued expenses                              810         767
     (Gain) loss on security transactions                        5         (23)
     Amortization of limited partnership investments           185         137
     Income from life insurance investment                    (133)       (130)
                                                        ----------  ----------
     Net Adjustments                                         4,805       7,001
                                                        ----------  ----------
      Net Cash Provided by Operating Activities              7,025       9,315
                                                        ----------  ----------

Cash Flows from Investing Activities:
  Purchase of investments available for sale                (4,657)    (12,817)
  Proceeds from sales of investments available for sale        605         807
  Proceeds from maturity of investments available for sale   4,557      12,138
  Net increase in loans held for investment                (18,391)    (21,464)
  Purchase of property and equipment                        (1,368)       (278)
  Change in federal funds sold                                (547)      1,017
  Purchase of investment in life insurance                    (350)          -
  Net (increase) decrease in interest bearing bank deposits    (60)      5,974
                                                        ----------  ----------
      Net Cash Used in Investing Activities                (20,211)    (14,623)
                                                        ----------  ----------

Cash Flows from Financing Activities:
  Net change in demand and savings deposits                 (7,544)       (847)
  Net change in time deposits                               17,091      11,563
  Net change in short-term debt                              4,550      (7,975)
  Cash dividends paid                                         (963)       (915)
  Repurchase of common stock                                  (222)       (120)
  Change in federal funds purchased                                      1,557
  Proceeds of long-term debt                                 5,000       5,000
  Proceeds from issuance of common stock                                    73
  Repayment of long-term debt                               (5,021)     (4,237)
                                                        ----------  ----------
      Net Cash Provided (Used) by Financing Activities      12,891       4,099
                                                        ----------  ----------

Net Decrease (Increase) in Cash and Cash Equivalents          (295)     (1,209)
Cash and Cash Equivalents, Beginning of Period               7,904       7,938
                                                        ----------  ----------

Cash and Cash Equivalents, End of Period                $    7,609  $    6,729
                                                        ==========  ==========

Supplemental Disclosure
  Cash paid for:
   Interest expense                                     $    3,887  $    3,095
   Income taxes                                                450         595

The accompanying notes are an integral part of these statements.


 6


                                F & M BANK CORP.
                 CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                            (In Thousands of Dollars)
                                   (Unaudited)

                                                           Six Months Ended
                                                               June 30,
                                                           2006        2005
                                                          ------      -------

Balance, beginning of period                            $   36,567  $   34,260

Comprehensive Income
  Net income                                                 2,220       2,314
  Net change in unrealized appreciation on securities
   available for sale, net of taxes                             32        (220)
                                                        ----------  ----------

  Total comprehensive income                                 2,252       2,094

Repurchase of common stock                                    (222)       (120)

Common stock sold to ESOP                                                   73

Dividends declared                                            (960)       (915)
                                                        ----------  ----------

Balance, end of period                                  $   37,637  $   35,392
                                                        ==========  ==========

The accompanying notes are an integral part of these statements.


 7


                                F & M BANK CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1    ACCOUNTING PRINCIPLES:

             The consolidated financial statements include the accounts of F & M
          Bank Corp. and its subsidiaries (the "Company"). Significant
          intercompany accounts and transactions have been eliminated in
          consolidation.

             The consolidated financial statements conform to accounting
          principles generally accepted in the United States and to general
          industry practices. In the opinion of management, the accompanying
          unaudited consolidated financial statements contain all adjustments
          (consisting of only normal recurring accruals) necessary to present
          fairly the financial position as of June 30, 2006 and the results of
          operations for the three month periods ended June 30, 2006 and June
          30, 2005. The notes included herein should be read in conjunction with
          the notes to financial statements included in the 2005 annual report
          to stockholders of the F & M Bank Corp.

             The Company does not expect the anticipated adoption of any newly
          issued accounting standards to have a material impact on future
          operations or financial position.

NOTE 2    INVESTMENT SECURITIES:

             The amounts at which investment securities are carried in the
          consolidated balance sheets and their approximate market values at
          June 30, 2006 and December 31, 2005 are as follows:

                                         2006                    2005
                                ----------------------  ----------------------
                                              Market                  Market
                                   Cost        Value       Cost        Value
                                  ------     --------     ------     ---------

          Securities Held to Maturity

          U. S. Treasury and
            Agency obligations  $      110  $      110  $      110  $      110
                                ----------  ----------  ----------  ----------

            Total               $      110  $      110  $      110  $      110
                                ==========  ==========  ==========  ==========

                                         2006                    2005
                                ----------------------  ----------------------
                                              Market                  Market
                                   Cost        Value       Cost        Value
                                  ------     --------     ------     --------

          Securities Available for Sale

           U. S. Treasury and
            Agency obligations  $   15,984  $   15,786  $   16,007  $   15,820
           Equity securities         6,675       6,320       6,875       6,458
           Mortgage-backed
             securities              3,031       2,894       3,604       3,510
           Corporate Bonds           2,500       2,382       2,500       2,354
           Municipals                  375         364         375         365
                                ----------  ----------  ----------  ----------
               Total            $   28,565  $   27,746  $   29,361  $   28,507
                                ==========  ==========  ==========  ==========


 8


                                F & M BANK CORP.
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENT

NOTE 3    LOANS HELD FOR INVESTMENT:

             Loans outstanding at June 30, 2006 and December 31, 2005 are
          summarized  as follows:

                                                           2006        2005
                                                          ------      -------
         Real Estate
           Construction                                 $   38,908  $   33,540
           Residential                                     139,041     137,087
         Commercial and agricultural                        98,662      88,656
         Installment loans to individuals                   17,275      16,434
         Credit cards                                        1,528       1,616
         Other                                                 358          65
                                                        ----------  ----------
              Total                                     $  295,772  $  277,398
                                                        ==========  ==========

NOTE 4    ALLOWANCE FOR LOAN LOSSES:

             A summary of transactions in the allowance for loan losses follows:

                                   Six Months Ended       Three Months Ended
                                       June 30,                June 30,
                                   2006        2005        2006        2005
                                ----------  ----------  ----------  ----------

Balance, beginning of period    $    1,673  $    1,511  $    1,718  $    1,566
  Provisions charged to
   operating expenses                  120         180          60          90
  Net (charge-offs) recoveries:
   Loan recoveries                      18          36           7          19
   Loan charge-offs                    (36)        (68)        (10)        (16)
                                ----------  ----------  ----------  ----------
      Total Net Charge-Offs *          (18)        (32)         (3)          3
                                ----------  ----------  ----------  ----------
      Balance, End of Period    $    1,775  $    1,659  $    1,775  $    1,659
                                ==========  ==========  ==========  ==========

* Components of Net Charge-Offs
  Real Estate
  Commercial                             1           5           1           5
  Installment                          (19)        (37)         (4)         (2)
                                ----------  ----------  ----------  ----------
      Total                     $      (18) $      (32) $       (3) $        3
                                ==========  ==========  ==========  ==========


 9


                                F & M BANK CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 5    BANK OWNED LIFE INSURANCE (BOLI)

            The Bank currently offers a variety of benefit plans to all full
          time employees. While the costs of these plans are generally tax
          deductible to the Bank, the cost has been escalating greatly in recent
          years. The Bank has determined that the benefits offered are necessary
          in order to attract and retain good employees.

            To help offset the growth in these costs, the Bank decided to enter
          into BOLI contracts. Dividends received on these policies are
          tax-deferred and are anticipated to be tax exempt as the death
          benefits under the policies are exempt from income taxation. Rates of
          return on a tax-equivalent basis are very favorable when compared to
          other long-term assets which the Bank could obtain.


 10


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

     F & M Bank Corp. (Company) is a one-bank holding company organized under
Virginia law which provides financial services through its wholly-owned
subsidiaries Farmers & Merchants Bank (Bank) and TEB Life Insurance Company
(TEB). Farmers & Merchants Financial Services (FMFS) is a wholly-owned
subsidiary of the Bank.

     The Bank is a full service commercial bank offering a wide range of banking
and financial services through its nine branch offices. In April, the Bank
opened its first office within the Harrisonburg, Virginia city limits on Port
Republic Road. In early July, the Bank opened an office at 700 East Main Street,
Luray, Virginia, its first office in Page County, Virginia. In late August the
Bank plans to open an office approximately 2 miles east of the Harrisonburg city
limits at the intersection of Route 33 and Route 276. Upon opening this office
the Bank will simultaneously close and consolidate the operations of its
loan/investment production office located at 207 University Boulevard in
Harrisonburg and its branch located at the Elkton Plaza Center, Elkton, VA. The
Bank also operates a courier service which picks up commercial deposits on a
daily basis in the Harrisonburg area. TEB reinsures credit life and accident and
health insurance sold by the Bank in connection with its lending activities.
FMFS provides title insurance, brokerage services and property/casualty
insurance to customers of the Bank.

     The Company's primary trade area services customers in Rockingham County,
Shenandoah County, Page County and the northern part of Augusta County. The
addition of the Luray branch recently increased the Company's service area to
include eastern and northern Page County.

     Management's discussion and analysis is presented to assist the reader in
understanding and evaluating the financial condition and results of operations
of the Company. The analysis focuses on the consolidated financial statements,
footnotes, and other financial data presented. The discussion highlights
material changes from prior reporting periods and any identifiable trends which
may affect the Company. Amounts have been rounded for presentation purposes.
This discussion and analysis should be read in conjunction with the Consolidated
Financial Statements and the Notes to the Consolidated Financial Statements
presented in Item 1, Part 1 or this Form 10Q.

Forward-Looking Statements

     Certain statements in this report may constitute "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act
of 1995. Forward-looking statements are statements that include projections,
predictions, expectations or beliefs about future events or results or otherwise
are not statements of historical fact. Such statements are often characterized
by the use of qualified words (and their derivatives) such as "expect,"
"believe," "estimate," "plan," "project," or other statements concerning
opinions or judgment of the Company and its management about future events.

     Although the Company believes that its expectations with respect to certain
forward-looking statements are based upon reasonable assumptions within the
bounds of its existing knowledge of its business and operations, there can be no
assurance that actual results, performance or achievements of the Company will
not differ materially from any future results, performance or achievements
expressed or implied by such forward-looking statements. Actual future results
and trends may differ materially from historical results or those anticipated
depending on a variety of factors, including, but not limited to, the effects of
and changes in: general economic conditions, the interest rate environment,
legislative and regulatory requirements, competitive pressures, new products and
delivery systems, inflation, changes in the stock and bond markets, technology,
and consumer spending and savings habits.

     We do not update any forward-looking statements that may be made from time
to time by or on behalf of the Company.


 11


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

Critical Accounting Policies

General

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

Allowance for Loan Losses

      The allowance for loan losses is an estimate of the losses that may be
sustained in the loan portfolio. The allowance is based on two basic principles
of accounting: (i) Statement of Financial Accounting Standard ("SFAS") No. 5,
Accounting for Contingencies, which requires that losses be accrued when they
are probable of occurring and estimable and (ii) SFAS No. 114, Accounting by
Creditors for Impairment of a Loan, which requires that losses be accrued based
on the differences between the value of collateral, present value of future cash
flows or values that are observable in the secondary market and the loan
balance.

Goodwill and Intangibles

      In June 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standard (SFAS) No. 141, Business Combinations and SFAS No.
142, Goodwill and Other Intangible Assets. SFAS No. 141 requires that the
purchase method of accounting be used for all business combinations initiated
after June 30, 2001. Additionally, it further clarifies the criteria for the
initial recognition and measurement of intangible assets separate from goodwill.
SFAS No. 142 is effective for fiscal years beginning after December 15, 2001 and
prescribes the accounting for goodwill and intangible assets subsequent to
initial recognition. The provisions of SFAS No. 142 discontinue the amortization
of goodwill and intangible assets with indefinite lives. Instead, these assets
will be subject to at least an annual impairment review and more frequently if
certain impairment indicators are in evidence. SFAS No. 142 also requires that
reporting units be identified for the purpose of assessing potential future
impairments of goodwill.

      Core deposit intangibles are amortized on a straight-line basis over ten
years. The Company adopted SFAS 147 on January 1, 2002 and determined that the
core deposit intangible will continue to be amortized over the estimated useful
life.

Securities Impairment

      The Company evaluates each of its investments in securities, debt and
equity, under guidelines contained in SFAS 115, Accounting for Certain
Investments in Debt and Equity Securities. These guidelines require the Company
to determine whether a decline in value below original cost is other than
temporary. In making its determination, management considers current market
conditions, historical trends in the individual securities, and historical
trends in the total market. Expectations are developed regarding potential
returns from dividend reinvestment and price appreciation over a reasonable
holding period (five years).


 12


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

Overview

      Net income for the second quarter of 2006 was $1,135,000 or $.47 per
share, compared to $1,147,000 or $.48 per share in the second quarter of 2005, a
decrease of 1.05%. Core operating earnings, (exclusive of non-recurring items)
totaled $1,138,000 in 2006 and $1,132,000 in 2005, an increase of .53%. During
the second quarter, noninterest income, exclusive of securities transactions,
increased 6.06% and noninterest expense increased 13.78% during the same period.

Results of Operations

Year to Date

      The 2006 year to date tax equivalent net interest margin increased
$441,000 or 7.04% compared to the same period 2005. The yield on earning assets
increased .78%, while the cost of funds increased .72% compared to the same
period in 2005. These increases are consistent with market rates within the
local and national economies and resulted as both maturing assets and
liabilities repriced at higher rates.

      Beginning in June 2004, the Federal Reserve's Federal Open Market
Committee (FOMC) reversed its accommodative monetary policy and has since raised
short term interest rates, in .25% increments by a total of 4.25% through June
2006. Although the Interest Sensitivity Analysis on page 20 indicates the
Company is in a liability sensitive position in the one year time horizon, the
recent increase in rates has proven beneficial to the net interest margin. This
has resulted due to the fact that a large portion of rate sensitive liabilities
(checking and savings) do not reprice immediately with changes in market rates,
but are adjusted at the discretion of management based on funding needs and
competitive factors. While the net interest margin for both the six month
(4.20%) and three month periods (4.18%) compare favorably to the prior year, it
is notable that the net interest margin fell from 4.25% in the first quarter
2006 to its current level. This is indicative of strong competition locally for
deposits (principally certificates of deposit) and the Banks current liability
sensitive position. Based on the current rate environment, and baring a reversal
by the FOMC in the direction of rates, it is anticipated that the net interest
margin will continue to drift downward slightly through the one year time
horizon. Changes in the distribution in assets and liabilities (balance sheet
leverage) could affect these anticipated results.

      A schedule of the net interest margin for 2006 and 2005 can be found in
Table I on page 19.

      Noninterest income, exclusive of securities transactions, decreased
$25,000 or 1.90% through June 30, 2006. Items contributing to the decrease
include a $130,000 decrease in returns on low income housing partnerships. The
returns on these investments are principally in the form of tax credits and in
2005 included $93,000 related to the recognition of non-recurring deferred state
tax credits. These credits have been classified as a return on investment rather
than as a reduction of income tax expense. This has been done to reflect the
fact that the Company entered into these investments with the expectation that
tax credits would be the primary source of investment return and to avoid a
distortion of income tax expense for the period. Secondary market loan
origination fees also decreased $27,000. Service charges on deposit accounts
increased $89,000 primarily as a result of increased overdraft fee income.
Income from insurance sales and other commissions increased $18,000.

      Noninterest expense increased $482,000 in 2006. The increase is the result
of a $441,000 increase in salaries and benefits expense (19.01%). The increase
in salaries and benefits includes normal salary increases for existing staff, an
increase in full time equivalent (FTE) employees from 93 in 2005 to 114 in 2006,
and an increase in the cost of group insurance of 20.89% The increase in FTEs
included hiring of staff related to two new branch offices, drivers for the
courier service, staffing related to the creation of a centralized loan
operations department and the addition of a facilities manager. Exclusive of
personnel expenses, other noninterest expenses increased at an annualized rate
of 2.25% in 2006 compared to 2005. All of this increase is related to occupancy
and equipment expense attributable to the two new branches. Noninterest expense
as an annualized percentage of average assets equals 2.59% which compares to
2.33% in the prior year. Operating costs continue to compare very favorably to
the peer group. As stated in the most recently available Bank Holding Company
Performance Report, peer group noninterest expenses averaged 3.16% of average
assets. The Company's operating costs have always compared favorably to the peer
group due to an excellent asset to employee ratio and below average facilities
costs.

 13

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

Quarter Ending June 30

      The Company's net income decreased $12,000 to $1.135 million in 2006 as
compared to the second quarter of 2005. After adjusting to exclude securities
transactions, core earnings increased $6,000. Net interest income increased
$223,000, while the tax equivalent net interest margin increased 25 bps to
4.18%. For the quarter, noninterest income, exclusive of securities
transactions, increased to $718,000 compared to $677,000 in 2005. The increase
was primarily the result of an increase in service charges on deposits and
insurance commissions. Noninterest expense increased 13.78%, or $289,000 in
2006. Of this amount, $232,000 related to increases in salaries and benefits
expenses. Total salaries and benefits increased 19.56%, and include normal
increases in base salaries, an increase in staffing, and increases in the
associated benefit accruals.


Financial Condition

Federal Funds Sold and Interest Bearing Bank Deposits

      The Company's subsidiary bank invests a portion of its excess liquidity in
either federal funds sold or interest bearing bank deposits. Federal funds sold
offer daily liquidity and pay market rates of interest that at quarter end was
benchmarked at 5.25% by the Federal Reserve. Actual rates received vary slightly
based upon money supply and demand among banks. Interest bearing bank deposits
are held either in money market accounts or as short-term certificates of
deposits. Combined balances in fed funds sold and interest bearing bank deposits
have increased slightly year to date.

Securities

      The Company's securities portfolio serves several purposes. Portions of
the portfolio are held to assist the Company with liquidity, asset liability
management, as security for certain public funds and repurchase agreements and
for long-term growth potential.

      The securities portfolio consists of investment securities (commonly
referred to as "securities held to maturity") and securities available for sale.
Securities are classified as investment securities when management has the
intent and ability to hold the securities to maturity. Investment securities are
carried at amortized cost. Securities available for sale include securities that
may be sold in response to general market fluctuations, liquidity needs and
other similar factors. Securities available for sale are recorded at market
value. Unrealized holding gains and losses on available for sale securities are
excluded from earnings and reported (net of deferred income taxes) as a separate
component of shareholders' equity.

      As of June 30, 2006, the cost of all securities available for sale
exceeded their market value by $854,000. This includes declines in value in both
the equity securities held by the Company and in the value of government
obligations held by the Bank. Declines in the value of the bond portfolio are
the result of recent changes in short term rates within the market for fixed
income securities. Management has traditionally held debt securities (regardless
of classification) until maturity and thus it does not expect the fluctuations
in value of these securities to have a direct impact on earnings.

      Investments in debt securities decreased $2,292,000 in the second quarter
of 2006. The portfolio is made up of primarily agency and mortgage-backed
securities with an average portfolio life of approximately one and a half years.
This short average life results in less portfolio volatility and positions the
Bank to redeploy assets in response to rising rates. Scheduled maturities in the
remainder of 2006 total $8,000,000 and these bonds have an average yield of
approximately 3.50%. Based on current market rates, as these bonds mature, the
funds will be reinvested at rates that are approximately 175 BP higher.


 14


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

     The Company's equity securities portfolio was $355,000 below cost at June
30, 2006, compared to $417,000 below cost at year end 2005. The decline in the
value of the equities portfolio is spread over a number of asset sectors
including dividend producing mutual funds that hold primarily preferred stocks.
These funds have declined in value as their yields have become less favorable
relative to alternative investment categories. To minimize risk the Company
holds a diversified portfolio of equity investments in a number of large,
regional financial institutions, a diversified portfolio of REITs and a variety
of other predominantly blue-chip securities. Management continues to believe
that these investments offer adequate current returns (dividends) and have the
potential for future increases in value.

     A review of these investments as of June 30, 2006, revealed no securities
that were impaired as of quarter end and management continues to re-evaluate the
portfolio for impairment on a quarterly basis.

Loan Portfolio

     The Company operates in a predominately rural area that includes the
counties of Rockingham, Page and Shenandoah in the western portion of Virginia.
The local economy benefits from a variety of businesses including agri-business,
manufacturing, service businesses and several universities and colleges. The
Bank is an active residential mortgage and residential construction lender and
generally makes commercial loans to small and mid size businesses and farms
within its primary service area.

     The allowance for loan losses (see subsequent section) provides for the
risk that borrowers will be unable to repay their obligations and is reviewed
quarterly for adequacy. The risk associated with real estate and installment
notes to individuals is based upon employment, the local and national economies
and consumer confidence. All of these affect the ability of borrowers to repay
indebtedness. The risk associated with commercial lending is substantially based
on the strength of the local and national economies.

     While lending is geographically diversified within the service area, the
Company does have loan concentrations in agricultural (primarily poultry
farming), construction, hotels, churches, assisted living facilities and the
aforementioned mortgage participations. Management and the Board of Directors
review these concentrations quarterly.

     The second quarter of 2006 resulted in an increase of $3,262,000 in the
Bank's portfolio of loans held for investment. The rate of increase in the loan
portfolio slowed significantly compared to the first quarter of 2006 when the
portfolio grew $15,112,000. This appears to be reflective of a slowdown in the
real estate sector of the local economy brought on by rising interest rates.
Year to date the growth in the loan portfolio has been concentrated within the
real estate portfolio, both residential and commercial properties. Within the
last two years, the bank hired two commercial lenders that brought experience
from larger regional banks. Both these lenders have been successful in bringing
loan customers from their former banks which has added to the recent growth in
the portfolio.

     In 2003, management entered into an agreement with Gateway Bank (of
California) to purchase short-term real estate loan participations. These loans
have been purchased by Gateway from mortgage brokers and will be held until sold
to the ultimate holder in the secondary market. All loans have firm take-out
commitments and are held for periods ranging from two to sixty days, but
averaging approximately fifteen days. These loans originate in several states
throughout the country, however, a significant portion are from the state of
California. These loans are designated on the balance sheet as "Loans Held for
Sale".

     While a purchase commitment of $45,000,000 remains in place, due to a
slowing of the real estate market, the bank has not held any of these loans
during the second quarter of 2006.



 15


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

     Nonperforming loans include nonaccrual loans, loans 90 days or more past
due and restructured loans. Nonaccrual loans are loans on which interest
accruals have been suspended or discontinued permanently. Restructured loans are
loans which have had the original interest rate or repayment terms changed due
to financial hardship. Nonperforming loans totaled $1,295,000 at June 30, 2006
compared to $695,000 at December 31, 2005. Approximately 90% of these past due
loans are secured by real estate. Although the potential exists for some loan
losses, management believes the bank is generally well secured and continues to
actively work with its customers to effect payment. As of June 30, 2006, the
Company does not hold any real estate which was acquired through foreclosure.

    The following is a summary of information pertaining to risk elements and
impaired loans:

                                                         June 30,   December 31,
                                                           2006        2005
                                                         ---------  -----------

   Nonaccrual loans                                     $    7,000  $   63,000
   Loans past due 90 days or more
     and still accruing interest                         1,288,000     632,000
   Restructured loans                                            0           0
                                                        ----------  ----------

                                                        $1,295,000  $  695,000
   Percent of loans held for investment                       .43%        .25%

Allowance for Loan Losses

     Management evaluates the allowance for loan losses on a quarterly basis in
light of national and local economic trends, changes in the nature and volume of
the loan portfolio and the trend of past due and criticized loans. Specific
factors evaluated include internally generated loan review reports, past due
reports, historical loan loss experience and changes in the financial strength
of individual borrowers that have been included on the Banks watch list or
schedule of classified loans.

     In evaluating the portfolio, loans are segregated into loans with
identified potential losses and pools of loans by type (commercial, residential,
consumer, credit cards). Loans with identified potential losses include examiner
and bank classified loans. Classified relationships in excess of $100,000 are
reviewed individually for impairment under FAS 114. A variety of factors are
taken into account when reviewing these credits including borrower cash flow,
payment history, fair value of collateral, company management, the industry in
which the borrower is involved and economic factors. Loan relationships that are
determined to have no impairment are placed back into the appropriate loan pool
and reviewed under FAS 5.

     Loan pools are further segmented into watch list, past due over 90 days and
all other loans by type. Watch list loans include loans that are 60 days past
due, and may include restructured loans, borrowers that are highly leveraged,
loans that have been upgraded from classified or loans that contain policy
exceptions (term, collateral coverage, etc.). Loss estimates on these loans
reflect the increased risk associated with these assets due to any of the above
factors. The past due pools contain loans that are currently 90 days or more
past due. Loss rates assigned reflect the fact that these loans bear a
significant risk of charge-off. Loss rates vary by loan type to reflect the
likelihood that collateral values will offset a portion of the anticipated
losses.

     The remainder of the portfolio falls into pools by type of homogenous loans
that do not exhibit any of the above described weaknesses. Loss rates are
assigned based on historical loss rates over the prior five years. A multiplier
has been applied to these loss rates to reflect the time for loans to season
within the portfolio and the inherent imprecision of these estimates.

     All potential losses are evaluated within a range of low to high. An
unallocated reserve has been established to reflect other unidentified losses
within the portfolio. This helps to offset the increased risk of loss associated
with fluctuations in past due trends, changes in the local and national
economies, and other unusual events. The Board approves the loan loss provision
for the following quarter based on this evaluation and an effort is made to keep
the actual allowance at or above the midpoint of the range established by the
evaluation process.


 16


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

     The allowance for loan losses of $1,775,000 at June 30, 2006 is equal to
..60% of loans held for investment. This compares to an allowance of $1,673,000
(.60%) at December 31, 2005. Management has funded the allowance at a rate of
$20,000 per month throughout the year of 2006, for a total of $120,000. Total
charge-offs, net of recoveries, equal $18,000 year to date. This is equivalent
to an annualized loss rate of .01% of total loans. In recent years, the company
has had an average loss rate of .08% which is approximately one half the loss
rate of its peer group.

     The overall level of the allowance is well below its peer group average.
Management feels this is appropriate based on its loan loss history and the
composition of its loan portfolio; the current allowance for loan losses is
equal to approximately seven years of average loan losses. Based on historical
losses, delinquency rates, collateral values of delinquent loans and a thorough
review of the loan portfolio, management is of the opinion that the allowance
for loan losses fairly states the estimated losses in the current portfolio.

Deposits and Other Borrowings

      The Company's main source of funding is comprised of deposits received
from individuals, governmental entities and businesses located within the
Company's service area. Deposit accounts include demand deposits, savings, money
market and certificates of deposit. Total deposits have increased $9,548,000
since December 31, 2005. Time deposits increased $17,091,000 during this period
while demand deposits and savings deposits decreased $7,543,000. Due to the
growth in its loan portfolio and competition for deposits within its market, the
Bank has advertised various short term certificate of deposit rate specials to
attract new funds. The Bank also continues to advertise a free checking account
product. The growth in deposits appears to be a result of advertising of these
accounts.

Short-term debt

      Short-term debt consists of federal funds purchased, commercial repurchase
agreements (repos.) and daily rate credit from the Federal Home Loan Bank
(FHLB). Commercial customers deposit operating funds into their checking account
and by mutual agreement with the bank their excess funds are swept daily into
the repurchase accounts. These accounts are not considered deposits and are not
insured by the FDIC. The Bank pledges securities held in its investment
portfolio as collateral for these short-term loans. Federal funds purchased are
overnight borrowings obtained from the Bank's primary correspondent bank to
manage short-term liquidity needs. Daily rate credit from the FHLB has been used
to finance loans held for sale and also to finance the increase in short-term
residential and commercial construction loans.

Long-term debt

      Borrowings from the Federal Home Loan Bank of Atlanta (FHLB) continue to
be an important source of funding real estate loan growth. The Company's
subsidiary bank borrows funds on a fixed rate basis. These borrowings are used
to fund either a fifteen-year fixed rate loan or a twenty-year loan, of which
the first ten years have a fixed rate. This program allows the Bank to match the
maturity of its fixed rate real estate portfolio with the maturity of its debt
and thus reduce its exposure to interest rate changes. Scheduled repayments
totaled $4,329,000 through June 30, 2006. Additional borrowings of $5,000,000
were obtained to assist in funding the growth in the loans held for investment


 17


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

      In September 2002, the Company borrowed $3 million from SunTrust Bank.
This loan carries an interest rate of LIBOR + 1.10% and is variable. Payments of
$230,769 plus interest began in the second quarter of 2004 and will continue for
a period of thirteen quarters. Proceeds of this loan were used primarily to
provide a capital contribution to the Bank.

Capital

     The Company seeks to maintain a strong capital base to expand facilities,
promote public confidence, support current operations and grow at a manageable
level. As of June 30, 2006, the Company's total risk based capital and total
capital to total assets ratios were 13.75% and 10.39%, respectively. Both ratios
are in excess of regulatory minimums and exceed the ratios of the Company's
peers. Earnings have been satisfactory to allow an increase in the second
quarter dividend in 2006 of 5.26%.

Liquidity

     Liquidity is the ability to meet present and future financial obligations
through either the sale or maturity of existing assets or the acquisition of
additional funds through liability management. Liquid assets include cash,
interest-bearing deposits with banks, federal funds sold, investments and loans
maturing within one year. The Company's ability to obtain deposits and purchase
funds at favorable rates determines its liquidity exposure. As a result of the
Company's management of liquid assets and the ability to generate liquidity
through liability funding, management believes that the Company maintains
overall liquidity sufficient to satisfy its depositors' requirements and meet
its customers' credit needs.

     Additional sources of liquidity available to the Company include, but are
not limited to, loan repayments, the ability to obtain deposits through the
adjustment of interest rates and the purchasing of federal funds. To further
meet its liquidity needs, the Company also maintains lines of credit with
correspondent financial institutions. The Company's subsidiary bank also has a
line of credit with the Federal Home Loan Bank of Atlanta that allows for
secured borrowings.

Interest Rate Sensitivity

   In conjunction with maintaining a satisfactory level of liquidity, management
must also control the degree of interest rate risk assumed on the balance sheet.
Managing this risk involves regular monitoring of interest sensitive assets
relative to interest sensitive liabilities over specific time intervals. The
Company monitors its interest rate sensitivity periodically and makes
adjustments as needed. There are no off balance sheet items that will impair
future liquidity.

   As of June 30, 2006, the Company had a cumulative Gap Rate Sensitivity Ratio
of (9.76%) for the one year repricing period. This generally indicates that
earnings would decrease in an increasing interest rate environment as
liabilities reprice more quickly than assets. However, in actual practice, this
may not be the case as loans tied to the prime rate of interest will reprice
immediately with an increase in short term market rates, while deposit rates
will remain stable until competitive market conditions dictate the necessity for
an increase in rates. Management constantly monitors the Company's interest rate
risk and has decided the current position is acceptable for a well-capitalized
community bank.

   A summary of asset and liability repricing opportunities is shown in Table
II.

Stock Repurchase

      On June 12, 2003, the Board authorized the repurchase of 50,000 shares of
the Company's outstanding common stock. Management has been authorized to
repurchase shares from time to time in the open market or through privately
negotiated transactions when market conditions warrant. The repurchased shares
are accounted for as retired stock. During the second quarter of 2006 5,915
shares were repurchased, at an average cost of $28.03 per share.

      On July 26, 2006, the Board of Directors approved an amendment to the
share repurchase program. The amendment increases the number of shares of common
stock that the Registrant can repurchase under the program from 50,000 to
100,000 shares. As of July 26, 2006, the Company had repurchased 44,064 shares
of its common stock under the program.


 18


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

Effect of Newly Issued Accounting Standards

     The Company does not believe that any newly issued but as yet unapplied
accounting standards will have a material impact on the Company's financial
position or operations.

Existence of Securities and Exchange Commission Web Site

     The Securities and Exchange Commission maintains a Web site that contains
reports, proxy and information statements and other information regarding
registrants that file electronically with the Commission, including F & M Bank
Corp. and the address is (http: //www.sec.gov).


 19



TABLE 1
                                                                     F & M BANK CORP.
                                                              NET INTEREST MARGIN ANALYSIS
                                                              (Dollar Amounts in Thousands)


                                  Six Months Ended        Six Months Ended       Three Months Ended      Three Months Ended
                                    June 30, 2006           June 30, 2005           June 30, 2006           June 30, 2005
                                ---------------------   ---------------------   ---------------------   ---------------------
                             Average  Income/         Average   Income/         Average   Income/         Average  Income/
                             Balance  Expense  Rates  Balance   Expense  Rates  Balance   Expense  Rates  Balance  Expense  Rates
                             -------  -------  ------ -------   -------  -----  -------   -------  -----  -------  -------  -----
                                                                                        

Rate related income
  Loans held for
    investment(1)           $287,464  $10,014  6.97%  $263,900  $8,389   6.36%  $293,039  $5,184   7.08%  $268,531 $4,307   6.42%
  Loans held for sale            283                    16,810     348   4.14%                              19,684    216   4.39%
  Federal funds sold             886       20  4.51%     1,801      24   2.67%       619       8   5.17%     1,079      8   2.97%
  Bank deposits                2,034       47  4.62%     4,703      45   1.91%     1,974      21   4.26%     3,720     18   1.94%
  Investments
   Taxable (3)                21,367      428  4.01%    23,433     395   3.37%    21,259     228   4.29%    23,448    196   3.34%
   Partially taxable (2,3)     6,897      215  6.23%     7,111     231   6.50%     6,730     102   6.06%     6,977    127   7.28%
   Tax exempt (2,3)              375        9  4.80%       375       9   4.80%       375       5   5.33%       375      5   5.33%
                             -------   ------ -----    -------   -----  -----    -------  ------  -----    ------- ------  -----
  Total earning assets       319,306   10,733  6.72%   318,133   9,441   5.94%   323,996   5,548   6.85%   323,814  4,877   6.02%
                             -------   ------ -----    -------   -----  -----    -------  ------  -----    ------- ------  -----

Interest Expense
  Demand deposits             38,536      200  1.04%    38,860      99    .51%    39,176     125   1.28%    38,431     55    .57%
  Savings                     41,369      249  1.20%    48,575     241    .99%    39,758     118   1.19%    48,122    131   1.09%
  Time deposits              142,874    2,668  3.73%   126,349   1,875   2.97%   145,771   1,419   3.89%   129,534    986   3.04%
  Short-term debt             16,367      390  4.77%    24,971     347   2.78%    18,528     230   4.97%    28,076    217   3.09%
  Long-term debt              23,612      524  4.44%    31,422     618   3.93%    24,259     274   4.52%    31,146    304   3.90%
                             -------   ------ -----    -------   -----  -----    -------  ------  -----    ------- ------  -----

     Total interest bearing
      liabilities            262,758    4,031  3.07%   270,177   3,180   2.35%   267,492   2,166   3.24%   275,309  1,693   2.46%
                             -------   ------ -----    -------   -----  -----    -------  ------  -----    ------- ------  -----

     Net interest income (1)          $ 6,702                   $6,261                    $3,382                   $3,184
                                       ======                    =====                     =====                   ======

     Net yield on interest
      earning assets (1)                       4.20%                     3.94%                     4.18%                   3.93%
                                               ======                   =====                     =====                  ======


(1) Interest income on loans includes loan fees.
(2) An incremental tax rate of 34% was used to calculate the tax equivalent
    income on nontaxable and partially taxable investments.
(3) Average balance information is reflective of historical cost and has not
    been adjusted for changes in market value.
(4) Average balances include non-accrual loans.


 20

                                                                     TABLE II

                                F & M BANK CORP.
                          INTEREST SENSITIVITY ANALYSIS
                                  June 30, 2006
                            (In Thousands of Dollars)

The following table presents the Company's interest sensitivity.

                    0 - 3     4 - 12     1 - 5     Over 5      Not
                   Months     Months     Years      Years   Classified   Total
                   -------    ------     -----     ------   ----------   -----

Uses of Funds

  Loans
   Commercial     $ 46,243  $  8,014   $ 78,074 $  5,239   $          $ 137,570
   Installment       5,188       987     10,271    1,187                 17,633
   Real estate for
     investments    22,397     6,036     93,651   16,957                139,041
   Credit cards      1,528                                                1,528
  Federal funs sold  3,034                                                3,034
  Interest bearing
   bank deposits     1,101       792        396                           2,289
  Investment
   securities        4,996     9,026      7,112                6,722     27,856
                    ------    ------    -------   ------      ------    -------
      Total         84,487    24,855    189,504   23,383       6,722    328,951
                    ------    ------    -------   ------      ------    -------

Sources of Funds

  Interest bearing
   demand deposits            11,709     21,061    4,676                 37,446
  Savings deposits             7,491     22,474    7,491                 37,456
  Certificates of
   deposit
   $100,000 and
   over              1,267    25,699     17,865                          44,831
  Other certificates
   of deposit       12,443    52,119     45,859                         110,421
  Short-term
   borrowings       18,895                                               18,895
  Long-term
   borrowings        3,088     8,742      8,920    2,037                 22,787
                    ------   -------    -------   ------      ------    -------
      Total         35,693   105,760    116,179   14,204                271,836
                    ------   -------    -------   ------      ------    -------

Discrete Gap        48,794   (80,905)    73,325    9,179       6,722     57,115

Cumulative Gap      48,794   (32,111)    41,214   50,393      57,115

Ratio of Cumulative
  Gap to Total      14.83%    (9.76)%     12.53%   15.32%      17.36%
  Earning Assets

Table II reflects the earlier of the maturity or repricing dates for various
assets and liabilities as of June 30, 2006. In preparing the above table, no
assumptions were made with respect to loan prepayments. Loan principal payments
are included in the earliest period in which the loan matures or can reprice.
Principal payments on installment loans scheduled prior to maturity are included
in the period of maturity or repricing. Proceeds from the redemption of
investments and deposits are included in the period of maturity. Estimated
maturities of deposits, which have no stated maturity dates, were derived from
guidance contained in FDICIA 305.


 21


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

      Not Applicable

Item 4.  Controls and Procedures

Evaluation of Disclosure Controls and Procedures

      As a result of the enactment of the Sarbanes-Oxley Act of 2002, issuers
such as F & M Bank Corp. that file periodic reports under the Securities
Exchange Act of 1934 (the "Act") are required to include in those reports
certain information concerning the issuer's controls and procedures for
complying with the disclosure requirements of the federal securities laws. These
disclosure controls and procedures include, without limitation, controls and
procedures designed to ensure that information required to be disclosed by an
issuer in the reports it files or submits under the Act, is communicated to the
issuer's management, including its principal executive officer or officers and
principal financial officer or officers, or persons performing similar
functions, as appropriate to allow timely decisions regarding required
disclosure.

   We have established our disclosure controls and procedures to ensure that
material information related to the Company is made known to our principal
executive officers and principal financial officer on a regular basis, in
particular during the periods in which our quarterly and annual reports are
being prepared. These disclosure controls and procedures consist principally of
communications between and among the Chief Executive Officer and the Chief
Financial Officer, and the other executive officers of the Company and its
subsidiaries to identify any new transactions, events, trends, contingencies or
other matters that may be material to the Company's operations. As required, we
will evaluate the effectiveness of these disclosure controls and procedures on a
quarterly basis, and most recently did so as of the end of the period covered by
this report.

   The Company's Chief Executive Officer and Chief Financial Officer, based on
their evaluation as of the end of the period covered by this quarterly report of
the Company's disclosure controls and procedures (as defined in Rule 13(a)-14(e)
of the Securities Exchange Act of 1934), have concluded that the Company's
disclosure controls and procedures are adequate and effective for purposes of
Rule 13(a)-14(e) and timely, alerting them to financial information relating to
the Company required to be included in the Company's filings with the Securities
and Exchange Commission under the Securities Exchange Act of 1934.

Changes in Internal Controls

      During the period reported upon, the only significant change in F & M Bank
Corp.'s internal controls was an increase in the lending limit of the management
loan committee from $800,000 to $1,500,000. No other changes were made
pertaining to its financial reporting and control of its assets or in other
factors that could significantly affect these controls since the date of their
evaluation.

      Due to the nature of the Company's business as stewards of assets of
customers; internal controls are of the utmost importance. The Company has
established procedures during the normal course of business to reasonably ensure
that fraudulent activity of either a material amount to these results or in any
amount is not occurring. In addition to these controls and review by executive
officers, the Company retains the services of S. B. Hoover, LLP, a public
accounting firm, to complete regular internal audits, which examine the
processes and procedures of the Company and the Bank to ensure that these
processes are reasonably effective to prevent internal or external fraud and
that the processes comply with relevant regulatory guidelines of all relevant
banking authorities. The findings of S. B. Hoover are presented to management of
the Bank and to the Audit Committee of the Company.


 22


Part II Other Information

Item 1. Legal Proceedings -                        Not Applicable

Item    1a. Risk Factors - There have been no material changes from the risk
        factors previously disclosed in Item 1a of the Corporation's Form 10k
        filed on March 24, 2006.

Item 2. Unregistered Sales of Equity Securities and
        Use of Proceeds-                           Not Applicable

Item 3. Defaults Upon Senior Securities -          Not Applicable

Item 4. Submission of Matters to a Vote
        of Security Holders -             On May 13, 2006, the shareholders held
                                          their annual meeting. The following
                                          items were approved by the
                                          shareholders by the required majority:

                                          1) Election of the Board of Directors
                                             as proposed in the proxy material
                                             without any additions or
                                             exceptions.



                                                              Votes     Votes
                                                            "For" by  "Withheld"
                                                              Proxy     by Proxy
                                                             -------   ---------

                                          Ellen R. Fitzwater  1,636,276   8,383
                                          Richard S. Myers    1,634,015  10,644
                                          Ronald E. Wampler   1,631,978  12,681

                                          2) Appointment of Larrowe & Company,
                                             P.L.C as independent auditors as
                                             proposed in the proxy materials;
                                             1,636,162 votes "for", 61 votes
                                             "against", and 8,436 abstained.

Item 5. Other Information -                        Not Applicable

Item 6. Exhibits

        (a)Exhibits
           --------

            3 i    Restated  Articles of Incorporation of F & M Bank Corp. are
                   incorporated by reference to Exhibits to F & M Bank Corp.'s
                   2001 Form 10K filed March 1, 2002.

            3 ii   Amended and Restated Bylaws of F & M Bank Corp. are
                   incorporated by reference to Exhibits to F & M Bank Corp.'s
                   Form 10K filed March 1, 2002.

            31.1   Certification of Chief Executive Officer pursuant to Rule
                   13a-14(a) (filed herewith).

            31.2   Certification of Chief Financial Officer pursuant to Rule
                   13a-14(a) (filed herewith).

            32     Certifications of Chief Executive Officer and Chief Financial
                   Officer pursuant to 18 U.S.C. Section 1350, as adopted
                   pursuant to Section 906 of the Sabanes-Oxley Act of 2002
                   (filed herewith).

        (b) Reports Filed on Form 8-K

                   A Form 8-K was filed as of August 2, 2006 under Item 8.01 -
                   Other Matters. This Form 8-K disclosed an amendment in an
                   existing share repurchase plan to increase in the number of
                   shares of common stock that the Registrant can repurchase
                   under the plan from 50,000 to 100,000 shares.


 23


                                    Signature

    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.

                                      F & M BANK CORP.

                                      /s/ DEAN W. WITHERS
                                      --------------------------------
                                      Dean W. Withers
                                      President and Chief Executive Officer



                                      /s/ NEIL W. HAYSLETT
                                      --------------------------------
                                      Neil W. Hayslett
                                      Senior Vice President and Chief
                                         Financial Officer

August 11, 2006