Union State Bank
Rockwell City, IA — Domestic Branch of a Domestic Bank
Acquired Mar 2012
Net Income Analysis
( % relative to Total Revenue )
| Income Statement | Union State Bank | All Insured Commercial Banks in Iowa |
| Interest and Fees on Loans | 1,053 | 5,072 |
| Income from Lease Financing Receivables | — | 1 |
| — | 51 | |
| Estimated Tax Benefit from Tax-Exempt Loan Income | — | 24 |
| Income on Loans and Leases (TE) | 1,053 | 5,106 |
| Investment Interest Income (TE) | 316 | 1,253 |
| Total Interest Income (TE) | 1,376 | 6,492 |
| Total Interest Expense | 171 | 1,414 |
| Net Interest Income (TE) | 1,205 | 5,063 |
| Non-Interest Income | 284 | 900 |
| Adjusted Operating Income (TE) | 1,489 | 5,989 |
| Non-interest Expense | 893 | 3,552 |
| Provision for Loan & Lease Losses | — | 305 |
| Pretax Operating Income (TE) | 596 | 2,011 |
| Pretax Net Operating Income (TE) | 617 | 2,091 |
| Applicable Income Taxes | 26 | 212 |
| Net Operating Income | 559 | 1,601 |
| Net Income | 559 | 1,601 |
| Cash Dividends Declared | 326 | 830 |
| Retained Earnings | 233 | 717 |