Pacific Northwest Bank
Oak Harbor, WA — Non-member Bank
Acquired Apr 2004
Net Income Analysis
( % relative to Total Revenue )
| Income Statement | Pacific Northwest Bank | All Insured Commercial Banks in Washington |
| Interest and Fees on Loans | 28,452 | 3,162 |
| Income from Lease Financing Receivables | — | 59 |
| 78 | 43 | |
| Estimated Tax Benefit from Tax-Exempt Loan Income | 41 | 23 |
| Income on Loans and Leases (TE) | 28,493 | 3,169 |
| Investment Interest Income (TE) | 3,216 | 413 |
| Total Interest Income (TE) | 31,764 | 3,670 |
| Total Interest Expense | 4,935 | 792 |
| Net Interest Income (TE) | 26,829 | 2,858 |
| Non-Interest Income | 3,905 | 606 |
| Adjusted Operating Income (TE) | 30,734 | 3,466 |
| Non-interest Expense | 16,758 | 2,115 |
| Provision for Loan & Lease Losses | — | 237 |
| Pretax Operating Income (TE) | 14,794 | 1,698 |
| Pretax Net Operating Income (TE) | 13,703 | 1,696 |
| Applicable Income Taxes | 4,604 | 600 |
| Net Operating Income | 8,970 | 1,161 |
| Net Income | 8,970 | 1,161 |
| Cash Dividends Declared | — | 1,079 |
| Retained Earnings | 8,970 | 919 |