<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
---------------------
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended: March 31, 1997 Commission file: 33-42286
HENDERSON CITIZENS BANCSHARES, INC.
(Exact name of registrant as specified in its charter)
TEXAS 6712 75-2371232
- --------------------------- ------------------------- --------------------
(State or other jurisdiction (Primary Standard (I.R.S. Employer
of incorporation or Industrial Classification Identification No.)
organization) Code Number)
201 WEST MAIN STREET, P.O. BOX 1009
HENDERSON, TEXAS 75653
(903) 657-8521
(Address, including ZIP code, and telephone number, including
area code, of registrant's principal executive offices)
Securities registered pursuant to Section 12(b) of the Act: None
Securities registered pursuant to Section 12(g) of the Act: None
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.
X Yes No
---- ----
At March 31, 1997, 2,130,300 shares of Common Stock, $5.00 par value, were
outstanding.
1
<PAGE>
Part I. FINANCIAL INFORMATION
Item 1. Financial Statements
HENDERSON CITIZENS BANCSHARES, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(unaudited)
March 31, 1997 and December 31, 1996
(dollars in thousands)
<TABLE>
<CAPTION>
Assets 1997 1996
------ -------- --------
<S> <C> <C>
Cash and due from banks $ 7,892 12,413
Interest-bearing deposits with
financial institutions 4,745 3,892
Federal funds sold 3,650 1,150
Securities:
Held-to-maturity, approximate market
value of $77,901
in 1997 and $82,465 in 1996 78,301 82,415
Available-for-sale 148,516 145,740
-------- -------
226,817 228,155
Loans, net 101,517 100,825
Premises and equipment, net 4,365 3,751
Accrued interest receivable 3,346 3,449
Other assets 3,499 3,195
-------- -------
$ 355,831 356,830
======== =======
Liabilities and Stockholders' Equity
------------------------------------
Deposits:
Demand - noninterest-bearing 33,175 31,785
NOW accounts 75,049 74,984
Money market and savings 45,370 45,484
Certificates of deposit and other 166,951 168,420
time deposits -------- -------
Total deposits 320,545 320,673
-------- -------
Accrued interest payable 1,204 1,144
Notes payable 844 1,511
Other liabilities 973 1,514
-------- -------
323,566 324,842
-------- -------
Stockholders' equity:
Preferred stock, $5 par value;
2,000,000 shares authorized,
none issued or outstanding -- --
Common stock, $5 par value;
10,000,000 shares authorized,
2,160,000 issued 10,800 10,800
Capital surplus 5,400 5,400
Undivided profits 17,319 16,825
Net unrealized losses on securities
available for sale, net of
income taxes (920) (703)
-------- -------
32,599 32,322
Less treasury stock, 29,700 shares (334) (334)
at cost -------- -------
Total stockholders' equity 32,265 31,988
Commitments and contingencies
-------- -------
$ 355,831 356,830
======== =======
</TABLE>
See accompanying notes to consolidated financial statements.
2
<PAGE>
HENDERSON CITIZENS BANCSHARES, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(unaudited)
(dollars in thousands, except per share amounts)
<TABLE>
<CAPTION>
Three months
ended March 31,
----------------
1997 1996
------ ------
Interest income:
<S> <C> <C>
Loans $ 2,095 1,644
Securities
Taxable - available-for-sale 2,194 2,011
Taxable - held-to-maturity 734 799
Tax-exempt 437 391
Federal funds sold 53 54
Interest-bearing deposits with 105 118
financial institutions ------ -----
Total interest income 5,618 5,017
------ -----
Interest expense:
Deposits:
NOW accounts 517 531
Money market and savings 322 330
Certificates of deposit and 2,080 1,946
other time deposits
Other borrowed funds 13 --
------ -----
Total interest expense 2,932 2,807
------ -----
Net interest income 2,686 2,210
Provision for loan losses 87 50
------ -----
Net interest income after 2,599 2,160
provision for loan losses ------ -----
Other income:
Gains (losses) on securities (38) 640
transactions, net
Income from fiduciary activities 138 164
Service charges, commissions, and 443 318
fees
Other 75 99
------ -----
Total other income 618 1,221
------ -----
Other expenses:
Salaries and employee benefits 1,262 1,063
Occupancy and equipment 233 206
Regulatory assessments 26 40
Other 603 490
------ -----
Total other expenses 2,124 1,799
------ -----
Income before income taxes 1,093 1,582
Income tax expense 258 428
------ -----
Net income $ 835 1,154
====== =====
Net income per common share
(2,130,300 and 2,160,000 shares
outstanding in 1997 and 1996, $ .39 .53
respectively) ====== =====
</TABLE>
See accompanying notes to consolidated financial statements.
3
<PAGE>
HENDERSON CITIZENS BANCSHARES, INC. AND SUBSIDIARIES
Consolidated Statements of Stockholders' Equity
(unaudited)
Three months ended March 31, 1997 and 1996
(dollars in thousands, except per share amounts)
<TABLE>
<CAPTION>
Net Unrealized
Gains (Losses)
on Securities Total
Preferred Common Capital Undivided Available Treasury Stockholder's
Stock Stock Surplus Profits for Sale Stock Equity
--------- -------- -------- --------- ------------ -------- --------------
<S> <C> <C> <C> <C> <C> <C> <C>
Balances at December 31, 1995 $ -- 10,800 5,400 14,859 147 31,206
Net income -- -- -- 1,154 -- 1,154
Net change in unrealized losses
on securities available for sale -- -- -- -- (841) (841)
Cash dividends ($.16 per share) -- -- -- (346) -- (346)
-------- ------- ------- -------- ------- ------ --------
Balances at March 31, 1996 $ -- 10,800 5,400 15,667 (694) -- 31,173
======== ======= ======= ======== ======= ======= ========
Balances at December 31, 1996 $ -- 10,800 5,400 16,825 (703) (334) 31,988
Net income -- -- -- 835 -- -- 835
Net change in unrealized losses
on securities available for sale -- -- -- -- (217) -- (217)
Cash dividends ($.16 per share) -- -- -- (341) -- -- (341)
-------- -------- ------ -------- ------- ------- --------
Balances at March 31, 1997 $ -- 10,800 5,400 17,319 (920) (334) 32,265
======== ======== ====== ======== ======= ======= ========
See accompanying notes to consolidated financial statements.
</TABLE>
4
<PAGE>
HENDERSON CITIZENS BANCSHARES, INC. AND SUBSIDIARIES
Consolidated Statement of Cash Flows
(unaudited)
Three months ended March 31, 1997 and 1996
(dollars in thousands)
<TABLE>
<CAPTION>
1997 1996
-------- --------
<S> <C> <C>
Operating activities:
Net income $ 835 1,154
Adjustments to reconcile net
income to net cash provided
by operating activities:
Net amortization of premium on securities 94 167
Net (gains) losses on securities transactions 38 (640)
Provision for loan losses 87 50
Depreciation and amortization 132 86
Decrease in accrued interest receivable 103 764
Decrease (increase) in other assets (192) 48
Increase (decrease) in accrued interest payable 60 (84)
Decrease in other liabilities (541) (103)
-------- --------
Net cash provided by operating activities 616 1,442
-------- --------
Investing activities:
Proceeds from maturities and paydowns of
held-to-maturity securities 7,577 2,721
Purchases of held-to-maturity securities (3,548) (4,136)
Proceeds from sales of available-for-sale securities 9,982 30,602
Proceeds from maturities and paydowns of
available-for-sale securities 2,966 11,573
Purchases of available-for-sale securities (16,100) (37,630)
Net (increase) decrease in loans (779) 1,300
Purchases of bank premises and equipment (746) (100)
-------- --------
Net cash provided by (used in) investing activities (648) 4,330
-------- --------
Financing activities:
Net increase (decrease) in deposits (128) 35
Payment on notes payable (667) --
Cash dividends paid (341) (346)
-------- --------
Net cash used in financing activities (1,136) (311)
-------- --------
Increase (decrease) in cash and cash equivalents (1,168) 5,461
Cash and cash equivalents at beginning of period 17,455 11,558
-------- --------
Cash and cash equivalents at end of period $ 16,287 17,019
--------- --------
SUPPLEMENTAL DISCLOSURES OF CASH FLOW ACTIVITIES
Income taxes paid, net of refunds $ 320 200
--------- --------
Interest paid $ 2,872 2,723
--------- --------
</TABLE>
See accompanying notes to consolidated financial statements.
5
<PAGE>
HENDERSON CITIZENS BANCSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
March 31, 1997
(1) BASIS OF PRESENTATION
---------------------
The accompanying consolidated financial statements are unaudited, but
include all adjustments, consisting of normal recurring accruals, which
management considers necessary for a fair presentation of the financial
position, results of operations, and cash flows.
Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to Securities and
Exchange Commission rules and regulations. The consolidated financial
statements and footnotes included herein should be read in conjunction
with the Company's annual consolidated financial statements as of
December 31, 1996 and 1995, and for each of the years in the three year
period ended December 31, 1996 included in the Company's Form 10-K.
(2) SECURITIES
----------
The amortized cost (carrying value) and approximate market values of
securities held-to-maturity at March 31, 1997, are summarized as follows
(in thousands of dollars):
<TABLE>
<CAPTION>
Gross Gross
Amortized Unrealized Unrealized Fair
Cost Gains Losses Value
------------ ----------- ---------- --------
<S> <C> <C> <C> <C>
U.S. Treasury $ 7,056 49 (92) 7,013
U.S. Government agencies 10,197 37 (76) 10,158
State and municipal 32,028 204 (166) 32,066
Mortgage-backed securities
and collateralized mortgage
obligations 26,520 1 (364) 26,157
Other securities 2,500 7 -- 2,507
------------ ----------- --------- -------
$ 78,301 298 (698) 77,901
============ =========== ========= =======
The amortized cost and approximate market values (carrying value) of securities
available-for-sale at March 31, 1997, are summarized as follows (in thousands
of dollars):
Gross Gross
Amortized Unrealized Unrealized Fair
Cost Gains Losses Value
------------ ---------- ----------- --------
U.S. Treasury $ 53,957 102 (279) 53,780
U.S. Government agencies 21,741 16 (145) 21,612
Other securities 348 -- -- 348
Mortgage-backed securities
and collateralized
mortgage obligations 73,863 299 (1,386) 72,776
------------ ---------- ---------- --------
$ 149,909 417 (1,810) 148,516
============ ========== ========== ========
</TABLE>
6
<PAGE>
HENDERSON CITIZENS BANCSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
March 31, 1997
(3) LOANS AND ALLOWANCE FOR LOAN LOSSES
-----------------------------------
The composition of the Company's loan portfolio is as follows (in thousands
of dollars):
<TABLE>
<CAPTION>
March 31, December 31,
1997 1996
------------ ------------
<S> <C> <C>
Commercial and industrial $ 25,070 23,863
Real estate mortgage 46,921 46,211
Installment and other 31,760 33,111
------------ ------------
Total 103,751 103,185
Less:
Allowance for loan losses (1,105) (1,146)
Unearned discount (1,129) (1,214)
------------- ------------
Loans, net $ 101,517 100,825
============= ============
Changes in the allowance for loan losses for the three months ended March
31, 1997 and 1996 are summarized as follows (in thousands of dollars):
1997 1996
------------- -------------
Balance, January 1 $ 1,146 1,019
Provision charged to operating expense 87 50
Loans charged off (143) (27)
Recoveries on loans 15 19
------------- -------------
Balance, March 31 $ 1,105 1,061
============= =============
</TABLE>
7
<PAGE>
Item 2.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE FINANCIAL CONDITION
AND RESULTS OF OPERATIONS OF HENDERSON CITIZENS BANCSHARES, INC.
FOR THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996
The following discussion and analysis of the financial condition and results of
operations of the Company should be read in conjunction with the financial
statements and the notes thereto, and other financial and statistical
information appearing elsewhere in this report.
RESULTS OF OPERATIONS
- ---------------------
Net income for the first three months of 1997 was $835,000 compared to
$1,154,000 for the same period in 1996 primarily caused by changes in gains and
losses on security transactions. The acquisition of Waskom Bancshares, Inc., and
its majority owned subsidiary, First State Bank, Waskom in late 1996 (see
"Acquisitions" below) accounted for some of the differences in the following
categories which will be described in more detail below. During the first three
months of 1997, net interest income increased due to increased loan demand and
improved spreads and margins. The Company made a provision of $87,000 to the
allowance for loan losses during the first three months of 1997. A provision of
$50,000 was made for loan losses during the same period in 1996. The Company
experienced losses on securities transactions totaling approximately $38,000 in
the first three months of 1997 compared to a gain of $640,000 in the first three
months of 1996 from the sale of certain available-for-sale Treasury securities
in 1996. Other income, excluding gains on securities transactions, for the
first three months of 1997 was $656,000 compared to $581,000 for the same period
in 1996 due to increased volumes. Total other expenses for the first three
months of 1997 were $2,124,000 compared to $1,799,000 for the same period in
1996. Income tax expense for the first three months of 1997 and 1996 was
$258,000 and $428,000, respectively.
ACQUISITION
- -----------
On August 31, 1996, the Company acquired substantially all of the outstanding
shares of Waskom Bancshares, Inc. and its majority owned subsidiary, First State
Bank, Waskom, Texas. Pursuant to the purchase agreement, the Company paid
$3,463,000, $1,511,000 of which was paid as a note payable due upon demand
having an interest rate of 6.10%. The remaining balance on the note payable as
of March 31, 1997 is $844,000. This transaction resulted in approximately
$1,337,000 in goodwill, which is to be amortized over fifteen years on a
straight line basis. The transaction was accounted for using the purchase method
of accounting. This acquisition resulted in an increase in total assets of
$24,075,000 and total deposits of $21,714,000.
On March 24, 1997, the Company expanded its trust operations by establishing a
trust company in Corsicana, Texas. Three new employees were hired as a result
of this transaction.
NET INTEREST INCOME
- -------------------
Net interest income for the three month period ended March 31, 1997 was
$2,686,000 compared to $2,210,000 in 1996. Approximately $227,000 of the
increase in 1997 is a result of the Waskom acquisition. The remainder of the
increase is the result of improved loan demand and improved net interest margins
and spreads.
PROVISION FOR LOAN LOSSES
- -------------------------
During the first three months of 1997, the Company increased its allowance for
loan losses through a provision of $87,000. The Company increased its allowance
for loan losses during the same period of 1996 by $50,000. The Company
experienced net charge offs of $128,000 in the first three months of 1997
compared to net charge offs of $8,000 in the same period in 1996.
See additional information related to the Company's loan operations in the
Allowance for Loan Loss section below.
8
<PAGE>
OTHER INCOME AND EXPENSES
- -------------------------
Non-interest income, excluding securities losses was $656,000 for the first
three months of 1997 as compared to $581,000 in the first three months of 1996.
This increase is due to increases in service charges and volumes. Approximately
$56,000 is related to the Waskom acquisition. The Company experienced losses on
securities transactions for the first three months of 1997 of $38,000 which
compares to gains on securities transactions for the first three months of 1996
of $640,000. The gain in 1996 was the result of the sale of certain taxable
securities consistent with the Company's portfolio management policy. Other
expenses for the three month period ended March 31, 1997 were $2,124,000
compared to $1,799,000 during the same period in 1996. The increase is due
primarily to general salary and benefit increases. Approximately $215,000 of
the increase in other expenses is related to the Waskom acquisition.
INCOME TAXES
- ------------
Income tax expense for the first three months of 1997 was $258,000, compared to
$428,000 in the same period in 1996. The effective tax rate for the first three
months of 1997 and 1996, respectively, was 23.6% and 27.1%. In 1996, the higher
effective rate was due to the large gain on securities transactions and its
effect on tax-exempt income as a percent of income. The effective tax rate
decreased in 1997 due to the effect of tax exempt income from municipal
securities.
FINANCIAL CONDITION
- -------------------
The Company's total assets at March 31, 1997 of $355,831,000 decreased slightly
compared to the total assets at December 31, 1996 of $356,830,000. Total
deposits were $320,545,000 at March 31, 1997, compared to the December 31, 1996
total of $320,673,000.
Equity capital of the Company, excluding unrealized gains or losses on
securities available for sale, as a percentage of total assets was 9.3% at
March 31, 1997 compared to 9.2% at December 31, 1996. The risk-based Tier I and
Tier II capital ratios and the leverage ratio of Citizens National Bank amounted
to 24.0%, 24.9% , and 9.1% respectively at March 31, 1997 compared to 23.5%,
24.4%, and 9.0% respectively, at December 31, 1996. At March 31, 1997, the
First State Bank had Tier I and Tier II capital ratios and a leverage ratio of
26.1%, 26.5%, and 9.0%, respectively compared TO 25.3%, 25.5%, and 8.9% at
December 31, 1996.
LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------
At March 31, 1997, cash and cash equivalents for the Company of $16,287,000
decreased from the December 31, 1996 amount of $17,455,000. The Company's
stockholders' equity of $32,265,000 remains at a level considered to be adequate
by management. Profits in excess of dividends paid to shareholders is reflected
in the increase in undivided profits from 1996.
ALLOWANCE FOR LOAN LOSSES
- -------------------------
The allowance for loan losses at March 31, 1997 and December 31,1996 was 1.07%
and 1.03% of outstanding loans, respectively. By its nature, the process
through which management determines the appropriate level of the allowance
requires considerable judgment. The determination of the necessary allowance,
and correspondingly the provision for loan losses, involves assumptions about
projections of national and local economic conditions, the composition of the
loan portfolio, and prior loss experience, in addition to other considerations
As a result, no assurance can be given that future losses will not vary from the
current estimates. However, management believes that the allowance at March 31,
1997 is adequate to cover losses inherent in its loan portfolio. A migration
analysis and an internal classification system for loans also helps identify
potential problems, if any loans that are not identified otherwise. From these
analyses, management determines which loans are potential candidates for
nonaccrual status, including impaired loan status, or charge-off. Management
continually reviews loans and classifies them consistent with the Comptroller's
guidelines to help ensure that an adequate allowance is maintained.
The allocation of the allowance for loan losses is based upon the inherent risks
in the various components of the loan portfolio. Amounts allocated to each
component are determined based on management's evaluations of concentrations of
credit risks, current and anticipated economic conditions, historical analyses,
and classification and estimated loss exposure assigned to specific credits.
These reserve allocations are subject to change as various economic conditions
dictate. The following table is an analysis of the Allowance for Loan Losses.
9
<PAGE>
ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES
<TABLE>
<CAPTION>
For the Three Months Ended
March 31,
1997 1996
----------- ------------
<S> <C> <C>
Balance at beginning of period $ 1,146 1,019
Charge-offs:
Commercial, financial, and agricultural 55 --
Real estate-mortgage 1 --
Installment loans to individuals 87 27
----------- -----------
143 27
Recoveries:
Commercial, financial, and agricultural 3 8
Installment loans to individuals 12 11
----------- -----------
15 19
Net charge-offs 128 8
----------- -----------
Additions charged to operations 87 50
----------- -----------
Balance at end of period $ 1,105 1,061
=========== ===========
Ratio of net charge-offs during
the period to average loans
outstanding during the period .13% .01%
=========== ===========
</TABLE>
NON ACCRUAL, PAST DUE AND RESTRUCTURED LOANS
- --------------------------------------------
The Company's policy is to discontinue the accrual of interest income on loans
whenever it is determined that reasonable doubt exists with respect to timely
collectibility of interest and principal. Loans are placed on nonaccrual status
if either material deterioration occurs in the financial position of the
borrower, payment in full of interest or principal is not anticipated, payment
in full of interest or principal is past due 90 days or more unless well
secured, payment in full of interest or principal on a loan is past due 180 days
or more, regardless of collateral, or the loan in whole or in part is classified
as doubtful. A loan may remain on accrual status if it is in the process of
collection and is either guaranteed or well-secured. When a loan is placed on
nonaccrual status, interest is no longer accrued or included in interest income
and previously accrued income is reversed.
As of March 31, 1997, the Company had $152,000 in nonaccrual loans compared to
$94,000 as of the same period in 1996. The total of accruing loans which are
contractually past due 90 days or more as to principal or interest at March 31,
1997 is $60,000 compared to $23,000 as of March 31, 1996. Other real estate
totaled $151,000 at March 31, 1997. At March 31, 1996, the Company did not have
any other real estate.
10
<PAGE>
The following is a summary of the Company's problem loans as of March 31, 1997
and 1996.
<TABLE>
<CAPTION>
At March 31,
1997 1996
--------- ---------
<S> <C> <C>
(dollars in thousands)
Nonaccrual loans $ 152 94
Restructured loans -- --
Other impaired loans -- --
Other real estate 151 --
--------- --------
Total nonperforming loans 303 94
========= ========
Loans past due 90+ days and still accruing 60 23
========= ========
Other potential problem loans -- --
========= ========
Income that would have been recorded in
accordance with original terms 3 1
Less income actually recorded -- --
--------- --------
Loss of income $ 3 1
========= ========
</TABLE>
CONCENTRATION OF CREDIT RISK
- ----------------------------
The Company grants real estate, commercial, and industrial loans to customers
primarily in Henderson, Texas, and surrounding areas of east Texas. Although the
Company has a diversified loan portfolio, a substantial portion (approximately
45% at March 31, 1997) of its loans are secured by real estate and its ability
to fully collect its loans is dependent upon the real estate market in this
region. The Company typically requires collateral sufficient in value to cover
the principal amount of the loan. Such collateral is evidenced by mortgages on
property held and readily accessible to the Company. See additional information
related to the composition of the Company's loan portfolio included in note 3 to
the consolidated financial statements.
CORPORATE OBJECTIVES
- --------------------
It is the philosophy of the Company to continue to remain independent in
ownership, to foster its image as the community leader in banking, to increase
its market share through selected acquisitions and aggressive marketing, to
maintain a sound earning-asset portfolio, and to assess liquidity needs while
maximizing its profitability and return to its shareholders.
11
<PAGE>
Part II - OTHER INFORMATION
Item 1. Legal Proceedings
None.
Item 2. Changes in Securities.
None
Item 3. Defaults Upon Senior Securities.
None
Item 4. Submission of Matters to a Vote of Security Holders.
On April 8, 1997, the Company held its annual meeting of shareholders.
At the meeting, the following directors were elected for a term of one
year:
E. Landon Alford James M. Kangerga
R. Max Ballenger J. Mark Mann
Stayton M. Bonner Milton S. McGee, Jr.
David J. Burks Charles H. Richardson
Billy Crawford Tony Wooster
Sheila Gresham Alfred Wylie
The ratification of the appointment of KPMG Peat Marwick LLP as
independent auditors of the Company was also voted upon.
Item 5. Other Information.
None
Item 6. Exhibits and Reports on Form 8-K.
None
12
<PAGE>
SIGNATURES
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.
HENDERSON CITIZENS BANCSHARES, INC.
Date: May 13, 1997 By: /s/ Milton S. McGee, Jr.
-------------------- --------------------------------
Milton S. McGee, Jr., CPA
President
Date: May 13, 1997 By: /s/ Rebecca G. Tanner
--------------------- --------------------------------
Rebecca G. Tanner, CPA
Chief Accounting Officer
13
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 9
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> MAR-31-1997
<CASH> 7,892
<INT-BEARING-DEPOSITS> 4,745
<FED-FUNDS-SOLD> 3,650
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 148,516
<INVESTMENTS-CARRYING> 78,301
<INVESTMENTS-MARKET> 77,901
<LOANS> 102,622
<ALLOWANCE> 1,105
<TOTAL-ASSETS> 355,831
<DEPOSITS> 320,545
<SHORT-TERM> 964
<LIABILITIES-OTHER> 2,057
<LONG-TERM> 0
0
0
<COMMON> 10,800
<OTHER-SE> 21,465
<TOTAL-LIABILITIES-AND-EQUITY> 355,831
<INTEREST-LOAN> 2,095
<INTEREST-INVEST> 3,523
<INTEREST-OTHER> 0
<INTEREST-TOTAL> 5,618
<INTEREST-DEPOSIT> 2,919
<INTEREST-EXPENSE> 2,932
<INTEREST-INCOME-NET> 2,686
<LOAN-LOSSES> 87
<SECURITIES-GAINS> (38)
<EXPENSE-OTHER> 2,124
<INCOME-PRETAX> 1,093
<INCOME-PRE-EXTRAORDINARY> 1,093
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 835
<EPS-PRIMARY> .39
<EPS-DILUTED> .39
<YIELD-ACTUAL> 0
<LOANS-NON> 152
<LOANS-PAST> 60
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 1,146
<CHARGE-OFFS> 143
<RECOVERIES> 15
<ALLOWANCE-CLOSE> 1,105
<ALLOWANCE-DOMESTIC> 1,105
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
</TABLE>
