|  | Prior to Announcement | Prior to Completion |  | 09/30/98 | 06/30/98 | 12/31/97 | 03/31/99 | | Total Assets ($000) | 85,350 | 86,390 | 82,859 | 92,486 | | Total Deposits ($000) | 74,421 | 76,694 | 73,547 | 78,756 | | Total Core Deposits ($000) | 69,011 | 70,098 | 67,349 | 73,666 | | Total Equity ($000) | 8,357 | 7,932 | 7,170 | 8,979 | | Intangible Assets ($000) | .00 | .00 | .00 | .00 | | Tang Eq Capital Excl MSR ($000) | 8,357 | 7,932 | 7,170 | 8,979 | | LTM Net Income ($000) | 1,527 | 1,503 | 1,429 | 1,529 | | Shares Outstanding | N/A | N/A | N/A | N/A | | Total Equity/Assets (%) | 9.79 | 9.18 | 8.65 | 9.71 | | Tang Eq Inc MSR/Assets (%) | 9.79 | 9.18 | 8.65 | 9.71 | | Book Value Per Share ($) | N/A | N/A | N/A | N/A | | LTM Earnings Per Share ($) | N/A | N/A | N/A | N/A | | NPA/Total Assets (%) | .83 | .88 | 1.04 | 1.07 | | LLR/NPL (%) | 339.06 | 324.10 | 256.40 | 105.21 | | YTD Net Income ($000) | 1,134 | 761.00 | 1,429 | 208.00 | | Annualized ROA | 1.78 | 1.80 | 1.83 | .91 | | Annualized ROE | 19.49 | 20.14 | 21.64 | 9.28 | | LTM Operating Expense/AA | 3.76 | 3.65 | 3.63 | 3.16 | | LTM Noninterest Income/AA | .71 | .70 | .74 | .66 | | LTM Efficiency Ratio (%) | 73.08 | 72.34 | 70.77 | 63.45 |
|