Farmers Bank

Ault, CO · Cert 91048

FDIC

Q3 2001

$55.7MAssets

$47.0MLoans

$35.6MDeposits

$10.2MEquity

Loan mix

Deposit mix

Executive Summary

Earnings: ROA of 1.32%, up 96 bps year over year; NIM at 4.49%.
Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 0.05%.
Funding: loans stand at 132.18% of deposits as of Q3 2001.

Return on Assets (quarter, annualized)

1.32%+96 bps YoY

Net Interest Margin (quarter, annualized)

4.49%

Efficiency Ratio (quarter, annualized)

53.87%

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

Metric	Q4 1999	Q1 2000	Q2 2000	Q3 2000	Q4 2000	Q1 2001	Q2 2001	Q3 2001	YoY Δ	Trend
Earnings
Return on Assets	0.93%	-1.21%	-0.07%	0.37%	0.47%	1.16%	1.09%	1.32%	+96 bps
Return on Equity	n/a	n/a	n/a	n/a	n/a	n/a	4.83%	6.70%	n/a
Net Interest Margin	n/a	n/a	n/a	n/a	n/a	5.58%	5.24%	4.49%	n/a
Efficiency Ratio	n/a	n/a	n/a	n/a	n/a	56.23%	48.54%	53.87%	n/a
Non-Interest Burden	n/a	n/a	n/a	n/a	n/a	2.81%	2.32%	2.19%	n/a
Growth
Asset Growth (YoY)	19.37%	-8.24%	-20.07%	-31.61%	-51.68%	-39.33%	-27.33%	-2.06%	+2,954 bps
Loan Growth (YoY)	14.46%	-11.50%	-31.68%	-39.34%	-57.23%	-39.85%	-19.81%	17.20%	+5,654 bps
Deposit Growth (YoY)	14.89%	6.41%	-12.37%	-28.69%	-57.68%	-48.59%	-32.86%	-24.46%	+423 bps
Asset Quality
Nonperforming Loans / Loans	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0 bps
Net Charge-Offs / Loans	n/a	n/a	n/a	n/a	n/a	2.18%	-0.73%	0.05%	n/a
Allowance / Loans	n/a	n/a	n/a	n/a	n/a	2.14%	2.43%	1.88%	n/a
Allowance Coverage of NPLs	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Capital
Tier 1 Leverage Ratio	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Total Risk-Based Capital	n/a	n/a	n/a	n/a	n/a	35.48%	29.52%	21.70%	n/a
Equity / Assets	n/a	n/a	n/a	n/a	n/a	23.64%	21.47%	18.28%	n/a
Liquidity & Funding
Loans / Deposits	93.26%	90.99%	84.09%	85.20%	94.24%	106.44%	100.43%	132.18%	+4,698 bps
Liquid Assets / Assets	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0 bps
CRE / Total Capital	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a