BALANCE SHEET
|
| Dollars in Thousands |
Year Ended December 31 |
|
| Assets |
2007 |
2006 |
| Bonds |
$44,895 |
$41,820 |
| Preferred Stocks |
126 |
127 |
| Policy Loans |
$12,090 |
$10,305 |
| Cash & short-term securities |
2,451 |
980 |
| Premiums deferred and uncollected |
480 | 522 |
| Other assets |
2,924 | 3,095 |
|  |  |
| TOTAL ADMITTED ASSETS |
$62,967 | $56,850 |
|  |  |
| Dollars in Thousands |
Year Ended December 31 |
|
| Liabilities |
2007 |
2006 |
| Policy reserves |
$50,695 | $45,641 |
| Policy and contract claims |
689 | 525 |
| Other liabilities |
1,992 | 1,898 |
|  |  |
| TOTAL LIABILITIES |
53,376 | 48,064 |
| Stockholder's Equity |
9,591 | 8,786 |
|  |  |
|
| TOTAL LIABILITIES & STOCKHOLDER'S EQUITY |
$62,967 | $56,850 |
|  |  |
STATEMENT OF OPERATIONS & SURPLUS
|
| Dollars in Thousands |
Year Ended December 31 |
|
| Income |
2007 |
2006 |
| Premiums |
$11,242 |
$10,846 |
| Net investment income |
3,266 |
2,881 |
| Other income |
2,422 |
2,665 |
|  |  |
| TOTAL INCOME |
$16,930 |
$16,392 |
|  |  |
| POLICYHOLDER BENEFITS & EXPENSES | | |
| Life insurance benefits |
2,175 | 1,916 |
| Accident & health benefits |
466 |
554 |
| Other policy benefits |
1,913 |
1,658 |
| Increase in reserves |
5,063 |
4,730 |
| Commissions |
3,710 |
3,817 |
| General expenses |
1,939 | 1,695 |
| Taxes other than federal income taxes |
478 | 459 |
|  |  |
| TOTAL BENEFITS & EXPENSES |
15,744 |
14,829 |
|  |  |
|
| GAIN FROM OPERATIONS |
1,187 |
1,564 |
| Federal Income Tax Expense (credit) |
397 | 588 |
|  |  |
| NET GAIN FROM OPERATIONS |
790 | 976 |
|  |  |
ANALYSIS OF STOCKHOLDERS EQUITY
|
| Dollars in Thousands |
Year Ended December 31 |
|
| Stockholder's Equity |
2007 |
2006 |
| NET GAIN FROM OPERATIONS |
$790 |
$976 |
| Net realized Capital Gains trans. to IMR |
(27) |
(33) |
| Increase in Asset Valuation Reserve |
(9) |
(2) |
| Change in Non-admitted Assets |
38 |
(139) |
| Deferred Federal Income Tax |
13 |
82 |
| Prior Year Service Fees* |
0 |
0 |
| Stockholder's Equity beginning of year |
8,786 |
7,901 |
|  |  |
| | |
| STOCKHOLDER'S EQUITY AT END OF YEAR |
$9,591 |
$8,785 |
|  |  |
|