CONSOLIDATED STATEMENTS OF CONDITION
at the close of business December 31
(in thousands of dollars)
ASSETS 2020 2021
CashandBalancesduefromDepositoryInstitutions
CashandNoninterest-bearingbalances
$3,553 $5,695
Interest-bearingbalances $10,217 $5,739
U.S.TreasurySecuritiesHTM(heldtomaturity) 0 0
CMOAFS(availableforsale) $681 0
ObligationsofOtherU.S.Govt.Agencies
andCorporationsHTM
0 0
ObligationsofOtherU.S.Govt.Agencies
andCorporationsAFS
$27,693 $41,190
ObligationsofStatesandPoliticalSubdivisionHTM/AFS $7,577 $7,914
NetUnrealizedGains/(Losses)onAFSSecurities $584 ($380)
Federal Funds Sold $16,487 $9,106
TotalLoans(excludingunearnedincome) $174,037 $180,600
Less:Reserveforpossibleloanlosses ($3,094) ($3,487)
Loans, net $170,943 $177,113
BankPremises,FurnitureandFixtures $1,512 $1,466
OtherRealEstateOwned $363 0
Other Assets $3,603 $3,521
Total Assets $243,213 $251,364
DemandDepositsofIndividuals,
Partnerships&Corporations
$42,012 $45,427
TimeandSavingsDepositsofIndividuals,Partnership&Corporations $164,751 $170,745
DepositofU.S.Government 0 0
DepositofStatesandPoliticalSubdivisions 0 0
CertiedandOfcer’sChecks 0 0
Total Deposits $206,763 $216,172
RepurchaseAgreements 0 0
Other Liabilities $557 $281
Total Liabilities $207,320 $216,453
EQUITY CAPITAL ACCOUNTS
CommonStock $500 $500
1,000,000sharesauthorized,500,000sharesissued,and484,561sharesoutstanding
Surplus $16,801 $16,801
UndividedProts $18,765 $18,768
Treasury Stock (at cost) ($637) ($858)
Unrealized Gains (Loss) on AFS Securities $463 ($300)
Total Equity Capital $35,892 $34,911
Total Liabilities and Equity Capital $243,212 $251,364
CONSOLIDATED STATEMENTS OF INCOME
AND EXPENSES
for the year ending December 31
(in thousands of dollars)
OPERATING INCOME 2020 2021
Interest and Fees on Loans $9,651 $9,396
IncomeonFederalFundsSold $31 $15
InterestonU.S.Govt.Securities $355 $437
InterestonMunicipalBonds $128 $125
InterestonBalancesduefromDepositoryInstitution $447 $205
OtherIncome $974 $964
Total Operating Income $11,586 $11,142
OPERATING EXPENSES
SalariesandEmployeeBenits $3,746 $3,878
InterestonTimeandSavingsDeposits $2,203 $1,343
InterestonSecuritiesSoldUnderRepurchaseAgreements $6 $2
BuildingandEquipmentExpense $348 $462
AdValoremTaxesandCorporateFranchiseTaxes $92 $87
F.D.I.C.Expense $104 $133
ProvisionforLoanLosses $1,130 $475
OtherExpenses $1,262 $1,561
Total Operating Expenses $8,891 $7,941
IncomebeforeIncomeTaxes $2,695 $3,201
ApplicableIncomeTaxes $553 $663
Securities Gains or (Losses)
Net of Tax Effects $39
$70
ExtraordinaryItems,
Net of Taxes 0 0
Net Income $2,181 $2,608
Net Income per Share $4.50 $5.42
CONSOLIDATED STATEMENTS OF
SHAREHOLDERS’ EQUITY
Year Ended December 31
(in thousands of dollars)
CAPITAL STOCK 2020 2021
Balanceatbeginning&endofyear $500 $500
SURPLUS
Balanceatbeginning&endofyear $16,801 $16,801
UNDIVIDED PROFITS
AND CAPITAL RESERVES
Balanceatbeginningofyear $18,083 $18,765
NetIncome $2,181 $2,608
TranfertoSurplus 0 0
CashDividends ($1,499) ($2,606)
Balance at end of year $18,765 $18,767
Equity Portion of Net Unrealized
Gain/(Loss)onAFSSecurities $463 ($300)
Less:TreasuryStock ($637) ($640)
TotalShareholders’EquityEndofYear $35,892 $35,128
RESERVE FOR LOAN
LOSSES RECONCILEMENT
(ValuationReserve)
Balanceatbeginningofyear $2,714 $3,094
Recoveriescreditedtoreserve $78 $477
Changesincidenttomergersandabsorption 0 0
Provisionforpossibleloanlosses $1,130 $475
Losseschargedtoreserve ($828) ($559)
Adjustments 0 0
Balance at end of year $3,094 $3,487