PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Pier 1 National Bank

Omaha, NE · Cert 33956

FDIC

Q4 2006

$2.2MAssets
n/aLoans
n/aDeposits
$2.2MEquity
Deposit mix
0%Interest-bearing $0100%Noninterest $0Q4 2005Q4 2006

NIM

1.14%Q4 ’042.29%Q4 ’050.00%Q4 ’06+101%-100%

Non-interest income vs. expense

25.84%Q4 ’0427.79%Q4 ’050.69%Q4 ’06+1485%-32%

Financial Results

Return on Assets (YTD, annualized)

-0.27%-104 bps YoY

Net Interest Margin (YTD, annualized)

0.00%-229 bps YoY

Efficiency Ratio (YTD, annualized)

n/a

Tier 1 Leverage Ratio

n/a

Year to date, annualized, through each quarter.

MetricQ4 2005Q1 2006Q2 2006Q3 2006Q4 2006YoY ΔTrend
Return on Assets0.77%0.73%0.81%1.70%-0.27%-104 bps
Net Interest Margin2.29%2.77%3.00%3.41%0.00%-229 bps
Non-Interest Burden1.02%1.61%1.68%1.25%0.69%-33 bps
Loan Growth (YoY)n/an/an/an/an/an/an/a
Nonperforming Loans / Loansn/an/an/an/an/an/an/a
Allowance / Loansn/an/an/an/an/an/an/a
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Equity / Assets79.13%80.25%79.68%79.22%99.95%+2,082 bps
Liquid Assets / Assets0.00%0.00%0.00%0.00%0.00%0 bps