Farmers State Bank
Elgin, ND — Domestic Branch of a Domestic Bank
Acquired Mar 2006
Net Income Analysis
( % relative to Total Revenue )
| Income Statement | Farmers State Bank | All Insured Commercial Banks in North Dakota |
| Interest and Fees on Loans | 1,522 | 4,259 |
| Income from Lease Financing Receivables | — | 468 |
| — | 96 | |
| Estimated Tax Benefit from Tax-Exempt Loan Income | — | 42 |
| Income on Loans and Leases (TE) | 1,522 | 4,460 |
| Investment Interest Income (TE) | 356 | 847 |
| Total Interest Income (TE) | 1,902 | 5,383 |
| Total Interest Expense | 699 | 1,709 |
| Net Interest Income (TE) | 1,203 | 3,674 |
| Non-Interest Income | 120 | 630 |
| Adjusted Operating Income (TE) | 1,323 | 4,335 |
| Non-interest Expense | 586 | 2,616 |
| Provision for Loan & Lease Losses | 215 | 813 |
| Pretax Operating Income (TE) | 522 | 1,810 |
| Pretax Net Operating Income (TE) | 499 | 1,809 |
| Applicable Income Taxes | 23 | 356 |
| Net Operating Income | 439 | 1,343 |
| Net Income | 439 | 1,343 |
| Cash Dividends Declared | 400 | 1,518 |
| Retained Earnings | 39 | 1,617 |