PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Washington State Bank, National Association

Federal Way, WA · Cert 33701

FDIC

Q1 2006

$55.0MAssets
$43.4MLoans
$45.8MDeposits
$6.0MEquity
Loan mix
31%RE $6.2M67%C&I $13.5M2%Consumer $0.5MQ2 2004Q1 2006
Deposit mix
85%Interest-bearing $38.9M15%Noninterest $6.9MQ2 2004Q1 2006

Return on Assets (YTD, annualized)

0.66%-35 bps YoY

Net Interest Margin (YTD, annualized)

5.33%+33 bps YoY

Efficiency Ratio (YTD, annualized)

83.83%+1,668 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

6.07%Q1 ’046.75%Q1 ’057.63%Q1 ’06+15%+7%

Non-interest income vs. expense

3.42%Q1 ’043.55%Q1 ’054.74%Q1 ’06+6%+36%

Year to date, annualized, through each quarter.

MetricQ2 2004Q3 2004Q4 2004Q1 2005Q2 2005Q3 2005Q4 2005Q1 2006YoY ΔTrend
Return on Assets-0.60%0.04%0.66%1.00%1.08%1.13%1.16%0.66%-35 bps
Net Interest Margin4.49%4.45%4.67%5.00%5.03%5.11%5.22%5.33%+33 bps
Non-Interest Burden3.45%3.31%3.28%3.26%3.44%3.44%3.50%4.42%+116 bps
Loan Growth (YoY)-0.17%1.68%5.92%11.62%12.59%1.88%1.70%-4.27%-1,588 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans2.23%2.14%1.46%1.45%1.34%1.31%1.25%1.29%-15 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets8.73%9.16%9.32%9.63%10.14%10.11%10.47%10.90%+127 bps
Liquid Assets / Assets3.78%4.47%5.90%4.61%2.16%9.62%5.15%4.37%-23 bps