EX-99.3 5 ex99-3.htm EX-99.3

Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

The unaudited pro forma combined condensed consolidated financial information has been prepared using the acquisition method of accounting under the provisions of the Financial Accounting Standards Board Accounting Standards Codification 805, “Business Combinations”, giving effect to the acquisition of Cecil Bancorp, Inc. (“Cecil”) by ENB Financial Corp (the “Corporation”). Under this method, Cecil’s assets and liabilities as of February 1, 2026, the date of the acquisition, will be recorded at their respective fair values and added to those of the Corporation. Any difference between the purchase price for Cecil and the fair value of the identifiable net assets acquired (including core deposit intangibles) will be recorded as goodwill. The goodwill resulting from the acquisition will not be amortized to expense but instead will be reviewed for impairment at least annually. Any core deposit intangible with estimated useful lives to be recorded by the Corporation in connection with the acquisition will be amortized to expense over such core deposit intangible asset’s estimated useful life. The financial statements of the Corporation issued after the acquisition will reflect the results attributable to the acquired operations of Cecil beginning on the date of completion of the acquisition. The following unaudited pro forma condensed combined financial information and accompanying notes are based on and should be read in conjunction with the following historical financial statements and accompanying notes:

·The historical unaudited consolidated financial statements of the Corporation as of and for the nine months ended September 30, 2025 (included in the Corporation’s Quarterly Report on Form 10-Q for the nine months ended September 30, 2025), and the historical audited consolidated financial statements of the Corporation as of and for the year ended December 31, 2024 (included in ENB Financial Corp’s 2024 10-K); and
·The historical unaudited consolidated financial statements of Cecil as of and for the nine months ended September 30, 2025 and 2024 and the historical audited consolidated financial statements of Cecil as of and for the year ended December 31, 2024 (included as Exhibits in this Form 8-K/A).

The unaudited pro forma condensed combined financial information is provided for illustrative information purposes only. The unaudited pro forma condensed combined financial information is not necessarily, and should not be assumed to be, an indication of the actual results that would have been achieved had the merger been completed as of the dates indicated or that may be achieved in the future. The unaudited pro forma combined condensed financial statements have been prepared in accordance with Article 11 of Regulation S-X, Pro Forma Information, which requires the depiction of the accounting for the transaction, which we refer to as transaction accounting adjustments. Regulation S-X also allows for management adjustments that could include presentation of reasonably estimable cost savings and revenue enhancements and other transaction effects that have occurred or are reasonably expected to occur. The Corporation has elected not to present management’s adjustments and will only be presenting transaction accounting adjustments in the following unaudited pro forma condensed combined financial information.

The following unaudited pro forma combined consolidated balance sheet as of September 30, 2025 combines information from the unaudited consolidated balance sheet of the Corporation as of September 30, 2025 with the unaudited consolidated balance sheet of Cecil as of September 30, 2025, as if it had been consummated on September 30, 2025. The unaudited pro forma condensed combined statements of income for the nine months ended September 30, 2025, combines information from the unaudited consolidated statements of income of the Corporation for the nine months ended September 30, 2025, with the unaudited consolidated statement of income of Cecil for the nine months ended September 30, 2025, giving effect to the transaction as if it had been consummated on January 1, 2024. Certain reclassification adjustments have been made to Cecil’s financial statements to conform to the Corporation’s financial statement presentation, and certain reclassifications have been made to the Corporation’s financial statements to break-out certain financial statement line items.

The unaudited pro forma condensed consolidated financial statements were prepared with the Corporation as the accounting acquirer and Cecil as the accounting acquiree under the acquisition method of accounting. Accordingly,

Page 1 

 

the consideration paid by the Corporation to complete the acquisition of Cecil will be allocated to Cecil’s assets and liabilities based upon their estimated fair values as of the date of completion of the acquisition. The fair value adjustments made to the acquired assets and liabilities herein are considered preliminary and are subject to changes as the Corporation finalizes its fair value determinations. The allocation is dependent upon certain valuations and other studies that have not been finalized at this time; however, preliminary significant valuations based on the fair value of the acquired assets and liabilities have been estimated and included in the unaudited condensed pro forma financial statements.

The final allocation of the purchase price will be determined after completion of thorough analyses to determine the fair value of Cecil’s tangible and identifiable intangible assets and liabilities as of February 1, 2026, the effective date. Increases or decreases in the estimated fair values of the net assets as compared with the information shown in the unaudited pro forma combined condensed consolidated financial information may change the amount of the purchase price allocated to goodwill and other assets and liabilities and may impact the Corporation’s consolidated statements of income due to adjustments in yield and/or amortization of the adjusted assets or liabilities. Any changes to Cecil’s stockholders’ equity, including results of operations from September 30, 2025, through the closing date will also change the purchase price allocation, which may include the recording of a lower or higher amount of goodwill. The final adjustments may be materially different from the transaction accounting adjustments presented herein.

The pro forma statements of income and per share data information does not include anticipated cost savings or revenue enhancements. The Corporation and Cecil continue to assess the two companies’ personnel, benefits plans, premises, equipment, computer systems, and service contracts to determine where the companies may take advantage of redundancies including converting Cecil to the Corporation’s core operating system. Certain decisions arising from these assessments may involve canceling contracts between either Cecil or the Corporation and certain service providers. There is no assurance that the anticipated cost savings will be realized on the anticipated time schedule or at all. The pro forma combined basic and diluted earnings per share of the Corporation’s common stock is based on the pro forma combined net income for Cecil and the Corporation divided by the basic or diluted common shares of the Corporation for the periods presented on such statements of income. The pro forma information includes adjustments related to the fair value of assets and liabilities of Cecil and is subject to adjustment as additional information becomes available and as final merger date analyses are performed. The pro forma combined balance sheet and book value per share data includes the adjustment to reflect the unaccrued one-time merger and conversion related charges for the Corporation and Cecil: (a) the Corporation’s pre-tax charges are estimated at $2,485,000 ($2,128,000 after tax) and $1,550,000 ($1,213,000 after tax) for merger and conversion related charges and are included as a pro forma liability accrual with the after-tax cost as reduction to retained earnings, and (b) Cecil’s pre-tax charges are estimated at $497,000 ($360,000 after-tax) and are included as a pro forma fair value liability accrual. The pro forma combined book value per share of the Corporation is based on the pro forma combined common stockholders’ equity of Cecil and the Corporation divided by total common shares of the Corporation.

The unaudited pro forma data are qualified by the statements set forth under this caption and should not be considered indicative of the market value of the Corporation’s common stock or the actual or future results of operations of the Corporation for any period. Actual results may be materially different than the pro forma information presented.

Page 2 

 

 

ENB FINANCIAL CORP

Unaudited Combined Pro Forma Balance Sheets as of September 30, 2025

(Dollars in Thousands, except per share data)

 

           Transaction/       
   ENB   Cecil   Purchase       
   Financial Corp   Bancorp, Inc.   Accounting     Combined 
   Historical   Historical   Adjustments     Proforma 
   $   $   $     $ 
ASSETS                  
Cash and due from banks   8,049    548          8,597 
Interest-bearing deposits in other banks   40,351    24,347    (31,329) (4)   33,369 
Federal funds sold       689          689 
   Total cash and cash equivalents   48,400    25,584    (31,329)     42,655 
Securities available for sale (at fair value)   590,368    20,982    (183) (5)   611,167 
Equity securities (at fair value)   9,575              9,575 
Loans held for sale   1,250              1,250 
Loans (net of unearned income)   1,482,275    159,342    (5,592) (6)   1,636,025 
Less: Allowance for credit losses   16,637    1,726    272  (7)   18,635 
Net loans   1,465,638    157,616    (5,864)     1,617,390 
Premises and equipment   31,182    2,561    (463) (8)   33,280 
Regulatory stock   10,867    1,070          11,937 
Goodwill           7,333  (2)   7,333 
Core deposit intangible           2,746  (9)   2,746 
Operating lease right of use asset   2,574    618    (107) (10)   3,085 
Deferred tax assets   7,335    9,313    (803) (11)   15,845 
Bank owned life insurance   36,758              36,758 
Other assets   18,644    2,288    (214) (12)   20,718 
       Total assets   2,222,591    220,032    (28,884)     2,413,739 
                       
LIABILITIES AND STOCKHOLDERS' EQUITY                      
Liabilities:                      
  Deposits:                      
Noninterest-bearing   623,270    32,046          655,316 
Interest-bearing   1,261,479    157,122    (297) (13)   1,418,304 
   Total deposits   1,884,749    189,168    (297)     2,073,620 
 Operating lease liability   2,608    633    (89) (10)   3,152 
  Short-term borrowings   60,000              60,000 
  Long-term debt   70,822              70,822 
  Subordinated debt   39,836              39,836 
  Reserve for unfunded commitments   1,364    38    (23) (14)   1,379 
  Other liabilities   11,224    527    4,532  (15)   16,283 
       Total liabilities   2,070,603    190,366    4,123      2,265,092 
Stockholders' equity:                      
  Common stock   574    156    (156) (3)   574 
  Capital surplus   3,989    53,051    (53,051) (3)   3,989 
  Retained earnings (accumulated deficit)   174,990    (22,235)   18,894  (3)   171,649 
  Accumulated other comprehensive loss, net of tax   (26,843)   (1,306)   1,306  (3)   (26,843)
  Less: Treasury stock   (722)             (722)
       Total stockholders' equity   151,988    29,666    (33,007)     148,647 
       Total liabilities and stockholders' equity   2,222,591    220,032    (28,884)     2,413,739 
                       
Per share data:                      
Common shares outstanding   5,696,191    15,626,998    (15,626,998) (3)   5,696,191 
Book value per share  $26.68   $1.90          $26.10 

 

See accompanying notes to Unaudited Pro Forma Combined Consolidated Financial Information. 

 

Page 3 

 

ENB FINANCIAL CORP

Unaudited Combined Pro Forma Statement of Income for the Nine Months September 30, 2025

(Dollars in Thousands, except per share data)

 

   ENB   Cecil   Purchase       
   Financial Corp   Bancorp, Inc.   Accounting     Combined 
   Historical   Historical   Adjustments     Proforma 
   $   $   $     $ 
Interest and dividend income:                      
Interest and fees on loans   59,940    7,230    1,149  (6)   68,319 
Interest on securities available for sale:                      
Taxable   15,239    615      (5)   15,854 
Tax-exempt   1,960              1,960 
Interest on deposits at other banks   867    766    (961) (4)   672 
Dividend income   1,040    55          1,095 
Total interest and dividend income   79,046    8,666    188      87,900 
Interest expense:                      
Interest on deposits   22,678    3,036    40  (13)   25,754 
Interest on borrowings   5,601    56          5,657 
Total interest expense   28,279    3,092    40      31,411 
Net interest income   50,767    5,574    148      56,489 
Provision for credit losses   632    50          682 
Net interest income after provision for credit losses   50,135    5,524    148      55,807 
                       
Other income:                      
Trust and investment services income   2,477              2,477 
Service fees   4,302    333          4,635 
Commissions   3,062               3,062 
Losses on sale of debt securities, net   (307)              (307)
Gains on equity securities, net   85               85 
Gains on sale of mortgages   1,336               1,336 
Earnings on bank owned life insurance   847               847 
Other income   1,451    (23)         1,428 
Total other income   13,253    310          13,563 
                       
Operating expenses:                      
Salaries and employee benefits   25,592    2,277          27,869 
Occupancy   2,690    342    (15) (8),(10)   3,017 
Equipment   1,131    165          1,296 
Advertising & marketing   1,009    21          1,030 
Computer software & data processing   5,339    667          6,006 
Shares tax   1,155              1,155 
Professional services   2,566    725          3,291 
Core deposit intangible amortization           337  (9)   337 
Merger and conversion related expenses             (15)    
Other expenses   4,080    864           4,944 
Total operating expenses   43,562    5,061    322      48,945 
Income before income taxes   19,826    773    (174)     20,425 
Provision for income taxes   3,781    216    (38) (11)   3,959 
Net income   16,045    557    (136)     16,466 
                       
Per share information:                      
Basic earnings per share   2.83    0.03           2.90 
Diluted earnings per share   2.83    0.03           2.90 
Dividends per share   0.54               0.54 
Weighted-average basic shares outstanding   5,670,176    16,426,998    (16,426,998)     5,670,176 
Weighted-average diluted shares outstanding   5,670,894    16,426,998    (16,426,998)     5,670,894 

 

See accompanying notes to Unaudited Pro Forma Combined Consolidated Financial Information. 

Page 4 

 

ENB FINANCIAL CORP

Unaudited Combined Pro Forma Statement of Income for the Year Ended December 31, 2024

(Dollars in Thousands, except per share data)

 

   ENB   Cecil   Purchase       
   Financial Corp   Bancorp, Inc.   Accounting     Combined 
   Historical   Historical   Adjustments     Proforma 
   $   $   $     $ 
Interest and dividend income:                      
Interest and fees on loans   73,057    10,093    1,661  (6)   84,811 
Interest on securities available for sale:                      
Taxable   13,490    633    1  (5)   14,124 
Tax-exempt   2,824              2,824 
Interest on deposits at other banks   2,183    1,112    (1,281) (4)   2,014 
Dividend income   1,314    64          1,378 
Total interest and dividend income   92,868    11,902    381      105,151 
Interest expense:                      
Interest on deposits   30,414    4,207    217  (13)   34,838 
Interest on borrowings   5,713    296          6,009 
Total interest expense   36,127    4,503    217      40,847 
Net interest income   56,741    7,399    164      64,304 
Provision for credit losses   1,015    1,215          2,230 
Net interest income after provision for credit losses   55,726    6,184    164      62,074 
                       
Other income:                      
Trust and investment services income   3,665              3,665 
Service fees   5,864    466          6,330 
Commissions   4,076               4,076 
Losses on sale of debt securities, net   (97)              (97)
Gains on equity securities, net   256               256 
Gains on sale of mortgages   1,826               1,826 
Earnings on bank owned life insurance   1,259               1,259 
Insurance proceeds       778           778 
Other income   1,281    144          1,425 
Total other income   18,130    1,388          19,518 
                       
Operating expenses:                      
Salaries and employee benefits   34,043    3,240          37,283 
Occupancy   3,333    444    (45) (8),(10)   3,732 
Equipment   1,298    218          1,516 
Advertising & marketing   1,152    35          1,187 
Computer software & data processing   6,264    863          7,127 
Shares tax   1,376              1,376 
Professional services   3,277    622          3,899 
Core deposit intangible amortization           499  (9)   499 
Fraud loss        806             
Merger and conversion related expenses           4,035  (15)   4,035 
Other expenses   4,488    1,079           5,567 
Total operating expenses   55,231    7,307    4,489      66,221 
Income before income taxes   18,625    265    (4,325)     15,371 
Provision for income taxes   3,308    75    (758) (11)   2,625 
Net income   15,317    190    (3,567)     12,746 
                       
Per share information:                      
Basic earnings per share   2.71    0.01           2.25 
Diluted earnings per share   2.71    0.01           2.25 
Dividends per share   0.69               0.69 
Weighted-average basic shares outstanding   5,658,146    16,426,998    (16,426,998)     5,658,146 
Weighted-average diluted shares outstanding   5,658,295    16,426,998    (16,426,998)     5,658,295 

 

See accompanying notes to Unaudited Pro Forma Combined Consolidated Financial Information. 

Page 5 

 

Note 1 - Purchase price consideration

  

In this pro forma analysis and under the terms of the Agreement and Plan of Stock Acquisition (the "Agreement"), the Corporation has used the $1.88 per share cash consideration exchanged for 100% of all of the outstanding shares of Cecil's common stock. Further, under the terms of the Agreement, each unexercised stock option as of February 1, 2026, was exchanged at the exchange rate of $1.88 per share, less the options exercise price of $1.30 per share.  

  

Balance sheet adjustment at September 30, 2025 represents the actual cash consideration paid for outstanding shares of Cecil's common stock and the settlement of outstanding stock options as follows (dollars in thousands except per share data):

 

       $ 
Cash exchange for outstanding Cecil common shares:          
Number of shares outstanding   16,426,998      
Exchange rate per share  $1.88      
Cash exchanged for outstanding shares        30,883 
Number of options outstanding   769,231      
Exchange rate per option  $1.88      
Exercise price per option   1.30      
Difference   0.58      
Cash exchanged for outstanding options        446 
Cash exchanged for outstanding Cecil's common shares        31,329 

 

Note 2 - Acquisition Consideration Allocation

 

Under the acquisition method of accounting, the total merger consideration is allocated to the acquired tangible and intangible assets and assumed liabilities of Cecil based on their estimated fair value as of the acquisition date of the merger. The excess of the acquisition consideration over the fair value of the assets acquired and liabilities assumed, if any, is allocated to goodwill.

 

The total acquisition consideration as shown in the tables above is allocated to Cecil's tangible and intangible assets and liabilities based on their fair values as follows (in thousands):

 

   Cecil Bancorp, Inc.         Cecil Bancorp, Inc. 
   Book Value   Fair Value     Fair Value 
   September 30, 2025   Adjustments     September 30, 2025 
   $   $     $ 
               
Total purchase price consideration               31,329 
                  
Recognized amounts of identifiable assets acquired                 
and liabilities assumed:                 
Cash and equivalents   25,584          25,584 
Securities available for sale   20,982    (183) (5)   20,799 
Loans, gross   159,342    (5,592) (6)   153,750 
Allowance for credit losses   (1,726)   (272) (7)   (1,998)
Loans, net of allowance   157,616    (5,864)     151,752 
Premises and equipment   2,561    (463) (8)   2,098 
Regulatory stock   1,070          1,070 
Core deposit intangible       2,746  (9)   2,746 
Operating lease right of use asset   618    (107) (10)   511 
Deferred tax assets   9,313    (1,497) (11)   7,816 
Other assets   2,288    (214) (12)   2,074 
Total identifiable assets acquired   220,032    (5,582)     214,450 
Deposits   189,168    (297) (13)   188,871 
Operating lease liability   633    (89) (10)   544 
Reserve for unfunded commitments   38    (23) (14)   15 
Other liabilities   527    497  (15)   1,024 
Total liabilities assumed   190,366    88      190,454 
Total identifiable net assets   29,666    (5,670)     23,996 
Goodwill               7,333 

Page 6 

 

Note 3 - Stockholders' equity

 

Balance sheet adjustments to reflect the reversal of Cecil's historical common stock, additional paid in capital and accumulated other comprehensive loss (in thousands).

 

   Balance Sheet 
   September 30, 2025 
   $ 
     
Reversal of common stock   (156)
Reversal of capital surplus   (53,051)
Reversal of accumulated other comprehensive loss   1,306 

 

Balance sheet adjustments to retained earnings to reflect the reversal of Cecil's historical accumulated deficit, estimated one-time merger charges for the Corporation and Cecil that have not yet been expensed, net of tax, and nonrecurring charges associated with system conversion of Cecil's core processing system, net of tax.  Also see Note 15 (in thousands).

 

   Balance Sheet 
     
   September 30, 2025 
   $ 
     
Reversal of Cecil's accumulated deficit   22,235 
Corporation's merger and conversion related expenses, net of taxes   (3,341)
    18,894 

 

The Corporation acquired all of the outstanding common shares of Cecil in exchange for cash, resulting in the elimination of Cecil's common shares, resulting in the elimination of their outstanding shares in the combined proforma consolidated financial statements.

 

Note 4 - Interest bearing deposits with banks

 

Interest bearing deposits with banks balance sheet adjustment reflects the payment of the total purchase price of the acquisition, and the related statements of income adjustment to reflect the cost of the purchase price, assuming an effective funds rate of 4.09% at September 30, 2025 (in thousands).

 

   Balance Sheet   Statement of Income   Statement of Income 
       Nine Months Ended   Year Ended 
   September 30, 2025   September 30, 2025   December 31, 2024 
   $   $   $ 
                
Total purchase price of Cecil   (31,329)   (961)   (1,281)

 

Note 5 - Securities available for sale

 

Balance sheet adjustment to reflect the difference in fair value between Cecil's matrix pricing and the Corporation's quoted prices for the securities, the majority of which were liquidated shortly after the acquisition date.  Matrix pricing is a technique commonly used to price debt securities that are not actively traded using the securities relationship to other benchmark quotes.  There is no income statement adjustment for securities sold, while the adjustment for the securities retained represents amortization of the premium (in thousands). 

 

   Balance Sheet   Statement of Income   Statement of Income 
       Nine Months Ended   Year Ended 
   September 30, 2025   September 30, 2025   December 31, 2024 
   $   $   $ 
             
Securities available for sale               
Fair value adjustment for securities sold   (187)         
Fair value adjustment for securities retained   4        1 
    (183)       1 

Page 7 

 

Note 6 - Loans 

 

Balance sheet adjustment to reflect the fair value discount for acquired purchased credit deteriorated ("PCD") loans and Purchased Seasoned Loans ("PSL") and other loan adjustments.  The fair value adjustments will be subsequently recognized over the expected life of the loans.  Balance sheet and income statement adjustment to reflect the reversal of existing deferred net loan fees (in thousands).

 

In November 2025, the FASB released ASU 2025-08, Financial Instruments - Credit Losses (Topic 326): Purchased Loans, introducing significant changes to the Current Expected Loss (CECL) standard.  This update aims to enhance comparability and consistency in acquisition reporting.

 

The Corporation elected to early adopt ASU 2025-08 and used the gross up approach to record the allowance for credit losses for PSLs.  

 

   Balance Sheet   Statement of Income   Statement of Income 
       Nine Months Ended   Year Ended 
   September 30, 2025   September 30, 2025   December 31, 2024 
   $   $   $ 
             
Fair value adjustments on loans acquired               
PSL fair value   (5,431)   456    747 
PCD loans fair value   50    (34)   (55)
PCD nonaccruing loans fair value   (270)        
Total fair value adjustments for loans   (5,651)   422    692 
Gross up of acquired loans for allowance for               
  credit losses               
PSL and PCD loans allowance for credit losses   1,998         
Total gross up for acquired loans for               
   allowance for credit losses   1,998         
Total loan fair value adjustments   (3,653)   422    692 
Reversal of deferred loan fees, net   (1,939)   727    969 
    (5,592)   1,149    1,661 

 

Note 7 - Allowance for credit losses 

  

Balance sheet adjustment for the reversal of Cecil's existing allowance for loan losses, balance sheet adjustment for PSL and PCD loans for the allowance for credit losses (in thousands).

 

   Balance Sheet   Statement of Income   Statement of Income 
       Nine Months Ended   Year Ended 
   September 30, 2025   September 30, 2025   December 31, 2024 
   $   $   $ 
             
Allowance for credit losses               
Reversal of existing allowance for credit losses   1,726         
Allowance for credit losses for PSL/PCD loans   (1,998)        
Total adjustments to allowance for credit losses   (272)        

 

Note 8 - Premises and equipment

 

Balance sheet and statement of income adjustment to reflect the fair value of land and buildings and the related depreciation adjustment based on the expected life of the related asset (in thousands).

 

   Balance Sheet   Statement of Income   Statement of Income 
       Nine Months Ended   Year Ended 
   September 30, 2025   September 30, 2025   December 31, 2024 
   $   $   $ 
             
Premises and equipment:               
Land fair value adjustment   (198)        
Building fair value adjustment   (265)   (5)   (7)
Total adjustments for premises and equipment   (463)   (5)   (7)

Page 8 

 

Note 9 -  Core Deposit Intangible

 

Balance sheet adjustment to core deposit intangible to reflect the fair value for acquired core deposit intangible asset. Statement of income adjustment for the amortization based upon an expected life of 10 years using sum of years' digit amortization method (in thousands).

 

   Balance Sheet   Statement of Income   Statement of Income 
       Nine Months Ended   Year Ended 
   September 30, 2025   September 30, 2025   December 31, 2024 
   $   $   $ 
                
Core deposit intangible asset   2,746    337    499 

 

Note 10 - Operating leases

 

Balance sheet and statement of income adjustment to reflect the reversal of Cecil's right of use asset and operating lease liability, the establishment of the acquired leases right of use asset (included in other assets on the balance sheet) and related lease obligation (included in other liabilities) using current incremental borrowing rates and expected lease expiration. Adjustment also includes fair value mark of operating lease contracts, which will be amortized over 8 years.  Impact on statement of income included in occupancy expense (in thousands).

 

   Balance Sheet   Statement of Income   Statement of Income 
       Nine Months Ended   Year Ended 
   September 30, 2025   September 30, 2025   December 31, 2024 
   $   $   $ 
             
Right of use asset:            
Net adjustment for establishment of Corporation's right        
of use asset   (76)   6    13 
Unfavorable lease fair value adjustment, net   (31)   (12)   (45)
Total right of use asset adjustment   (107)   (6)   (32)
Operating lease obligation:               
Net adjustment for establishment of Corporation's operating               
lease liability   (89)   (4)   (6)
Total operating lease obligation   (89)   (4)   (6)

 

Note 11 - Deferred tax asset and income tax expense

 

Balance sheet adjustment reflects differences in combined state and federal statutory income tax rate from 27.52% to be realized by Cecil, to the expected apportioned multi-state and federal statutory income tax rate expected to be realized by the Corporation, the adjustment to expected realization of net operating loss benefits under Internal Revenue Code 302 limitations, fair value adjustment and one time merger charges.  Related statements of income adjustments to proforma adjustments using a statutory rate of 21.75% for book income tax expense (in thousands).

 

   Balance Sheet   Statement of Income   Statement of Income 
       Nine Months Ended   Year Ended 
   September 30, 2025   September 30, 2025   December 31, 2024 
   $   $   $ 
             
Adjustment for change in blended statutory income tax rate and               
expectation as to utilization of net operating loss carryforwards   (2,817)        
Tax impact of fair value adjustments   1,320    (38)   (64)
Total tax impact of fair value & purchase accounting adjustments   (1,497)   (38)   (64)
Taxes on Corporation's accrual for one-time merger and conversion               
charges (See Note 15)   694        (694)
Total tax impact purchase accounting and transaction accounting               
adjustments   (803)   (38)   (758)

Page 9 

 

Note 12 - Other assets

 

Balance sheet adjustment to reflect the fair value of repossessed assets.  There is no expected impact on the statement of income (in thousands).

 

   Balance Sheet 
     
   September 30, 2025 
   $ 
      
Repossessed assets   (214)

 

Note 13 -  Deposits

 

Balance sheet adjustment to deposits related to the fair value of interest-bearing time deposits.  Statement of income adjustment related to the amortization of discount on interest-bearing time deposits based on the maturities of interest-bearing time deposits (in thousands).

 

   Balance Sheet   Statement of Income   Statement of Income 
       Nine Months Ended   Year Ended 
   September 30, 2025   September 30, 2025   December 31, 2024 
   $   $   $ 
             
Certificates of deposits   (297)   (40)   (217)

 

Note 14 - Reserve for unfunded commitments

 

Balance sheet adjustment to decrease the reserve for unfunded loan commitments, with no impact to the statement of income (in thousands).

 

   Balance Sheet 
     
   September 30, 2025 
   $ 
     
Reversal of existing reserve for unfunded commitments   (38)
Reserve for unfunded commitments   15 
Total adjustments to reverse for unfunded commitments   (23)

 

Note 15 - Other liabilities

 

Balance sheet adjustments to reflect the unaccrued, estimated remaining, one-time merger and conversion related charges for the Corporation, net of taxes of $3,341,000 and conversion related charges for Cecil, net of taxes of $360,000 (Cecil's taxes on estimated merger charges of $136 included in tax impact of fair value adjustments, in deferred tax asset above) . It is noted that a tax benefit was not taken for certain merger related obligations and costs that were not considered to be tax deductible (in thousands).

 

   Balance Sheet   Statement of Income   Statement of Income 
       Nine Months Ended   Year Ended 
   September 30, 2025   September 30, 2025   December 31, 2024 
   $   $   $ 
             
Corporation accrual for one-time merger related charges               
included in other liabilities   2,485        2,485 
Corporation estimated accrual for core conversion costs   1,550        1,550 
    4,035        4,035 
Cecil accrual for one-time merger related charges   497         
Total   4,532        4,035 

Page 10