Security State Bank
Guttenberg, IA — Domestic Branch of a Domestic Bank
Acquired Aug 2011
Net Income Analysis
( % relative to Total Revenue )
| Income Statement | Security State Bank | All Insured Commercial Banks in Iowa |
| Interest and Fees on Loans | 1,458 | 2,472 |
| Income from Lease Financing Receivables | — | 0 |
| 4 | 25 | |
| Estimated Tax Benefit from Tax-Exempt Loan Income | 2 | 11 |
| Income on Loans and Leases (TE) | 1,460 | 2,490 |
| Investment Interest Income (TE) | 619 | 611 |
| Total Interest Income (TE) | 2,104 | 3,166 |
| Total Interest Expense | 565 | 724 |
| Net Interest Income (TE) | 1,539 | 2,434 |
| Non-Interest Income | 130 | 401 |
| Adjusted Operating Income (TE) | 1,669 | 2,844 |
| Non-interest Expense | 748 | 1,724 |
| Provision for Loan & Lease Losses | 60 | 140 |
| Pretax Operating Income (TE) | 861 | 950 |
| Pretax Net Operating Income (TE) | 861 | 974 |
| Applicable Income Taxes | 48 | 99 |
| Net Operating Income | 667 | 746 |
| Net Income | 667 | 746 |
| Cash Dividends Declared | 350 | 346 |
| Retained Earnings | 317 | 358 |