Savannah Bancorp Announces Third Quarter Earnings, New Office and Declares Regular Quarterly Dividend


SAVANNAH, Ga., Oct. 17, 2006 (PRIMEZONE) -- The Savannah Bancorp, Inc. (Nasdaq:SAVB) reported net income for the third quarter 2006 of $2,590,000, up 10 percent from $2,354,000 in the third quarter 2005. Net income per diluted share was $0.55 compared to $0.53 per diluted share in the third quarter of 2005, an increase of 3.8 percent. For the third quarter 2006, return on average equity was 16.50 percent, return on average assets was 1.34 percent, net interest margin was 4.42 percent and the efficiency ratio was 53.90 percent.



 Significant third quarter events and highlights include:

  -- On September 12, 2006, The Savannah Bank opened its sixth
     banking office in The Village at Skidaway Island, adjacent to The
     Landings community in Savannah.

  -- The Savannah Bancorp was recognized as the ninth highest
     performing publicly-traded company headquartered in Georgia (out
     of 145 companies) by the Atlanta Journal-Constitution based on
     selected performance criteria.

  -- The Savannah Bancorp was included in the Sandler O'Neil 2006
     Small Stars report, recognizing the company as one of the top
     performing community banking companies in the nation.

  -- The company named Thomas W. Lennox President and CEO of
     Harbourside Community Bank. Subject to final regulatory
     clearance, Lennox is expected to assume his new position on
     October 23. 

  -- The Board of Directors approved a regular quarterly cash
     dividend of 14 cents per share payable on November 13, 2006 to
     shareholders of record on October 27, 2006.

For the first nine months of 2006, net income was $7,479,000, an 18 percent increase over $6,319,000 in the first nine months of 2005. Net income per diluted share was $1.59, an increase of 8.7 percent over earnings per diluted share of $1.46 in the first nine months of 2005. For the first nine months of 2006, return on average equity was 16.51 percent, return on average assets was 1.32 percent, net interest margin was 4.50 percent and the efficiency ratio was 54.06 percent.

Average outstanding diluted shares increased by 240,000 shares or 5.4 percent in the third quarter and 371,000 shares or 8.5 percent during the first nine months compared with the same periods in the prior year. The increase in average shares outstanding resulted from the private placement sale of 397,000 shares in August 2005 and additional shares issued upon exercise of stock options.

Net interest income increased $970,000 or 14 percent in the third quarter and $4,231,000 or 21 percent in the first nine months of 2006 compared with the same periods in 2005. Average earning assets growth of 12 percent in the first nine months of 2006 compared with the same period in 2005 and prime rate increases over the prior two years resulted in higher net interest income for the third quarter and the first nine months of 2006. Noninterest income declined 3.4 percent in the third quarter primarily due to lower mortgage related income and lower service charges on deposit accounts. Higher interest rates and a slow down in local residential real estate markets impacted mortgage origination volume. In addition, higher interest rates are negatively impacting service charge income on commercial deposit accounts.

Noninterest expense increased $706,000 or 17 percent in the third quarter and $2,602,000 or 21 percent in the first nine months of 2006 compared with 2005. The year-to-date increase in noninterest expense includes normal operating cost increases, approximately $225,000 non-recurring startup costs related to the opening of Harbourside Community Bank on Hilton Head Island, South Carolina in March, 2006 and approximately $231,000 of equity-based compensation expense. The effective income tax rate was reduced in the third quarter of 2006 to 33% from 35% in the third quarter of 2005 due to the tax benefits associated with certain stock option exercises and an overaccrual of state taxes during the first two quarters. The year-to-date effective tax rate is consistent with the prior year.

Loans, excluding loans held for sale, totaled $684 million at September 30, 2006 compared with $602 million one year earlier, an increase of 14 percent. Deposits totaled $662 million and $603 million at September 30, 2006 and 2005, respectively, an increase of 9.8 percent. As of September 30, 2006, demand, savings and money market accounts had increased 17 percent over the prior year as a result of continued focus on core deposit growth and $14 million in new institutional money market accounts. Total assets increased 11 percent to $794 million at September 30, 2006, up from $713 million a year earlier.

Nonperforming assets increased to $3,637,000, or 0.53 percent of the total of loans and other real estate owned, at September 30, 2006 from $1,965,000, or 0.33 percent of total loans, at September 30, 2005. Nonperforming assets at September 30, 2006 included $1,800,000 of other real estate owned. Net loan charge-offs for the first nine months of 2006 were $337,000 or 0.07 percent of average loans on an annualized basis compared to $8,000 in the same period of 2005. One residential real estate loan charge-off of $300,000 in the third quarter of 2006 comprised most of the year to date charge-offs. Provision for credit losses for the first nine months of 2006 was $1,135,000 compared to $1,195,000 for the first nine months of 2005.

The Savannah Bancorp, Inc. (SAVB), a bank holding company for The Savannah Bank, N.A., Bryan Bank & Trust (Richmond Hill, Georgia) and Harbourside Community Bank, FSB (Hilton Head Island, SC), is headquartered in Savannah, Georgia. SAVB began operations in 1990. Its primary businesses include deposit, credit, trust and mortgage origination services provided to local customers.

This press release may contain forward-looking statements as defined by federal securities law which involve significant risks and uncertainties. Actual results could differ materially from those contained in or implied by such statements for a variety of reasons including, but not limited to: changes in interest rates; changes in accounting principles, policies, or guidelines; significant changes in the economic scenario: significant changes in regulatory requirements; and significant changes in securities markets. The Savannah Bancorp, Inc. does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made. Any such statements are made in reliance on the safe harbor protections provided under the Private Securities Act of 1995.



             The Savannah Bancorp, Inc. and Subsidiaries
                  Third Quarter Financial Highlights
                      September 30, 2006 and 2005
                              (Unaudited)
                  (thousands, except per share data)

 ---------------------------------------------------------------------
 BALANCE SHEET DATA AT SEPTEMBER 30,          2006       2005    % Chg
 ---------------------------------------------------------------------
 Total assets                             $793,746   $713,082      11
 Interest-earning assets                   758,584    678,974      12
 Loans                                     683,926    601,554      14
 Deposits                                  662,381    603,303     9.8
 Interest-bearing liabilities              618,228    556,550      11
 Shareholders' equity                       64,394     56,696      14
 Allowance for credit losses                 8,611      7,576      14
 Non-accruing loans                          1,371      1,113      23
 Loans past due 90 day - accruing              466        852     (45)
 Other real estate owned                     1,800         --      --
 Allowance for credit losses
    to total loans                            1.26%      1.26%     --
 Nonperforming assets to total
    loans and other real estate owned         0.53%      0.33%    (18)
 Loan to deposit ratio                      103.25%     99.71%    3.6
 Equity to assets                             8.11%      7.95%    2.0
 Tier 1 capital to risk-weighted assets      11.30%     11.36%   (0.5)
 Total capital to risk-weighted assets       12.55%     12.62%   (0.6)
 Book value per share                     $  13.95   $  12.35      13
 Outstanding shares                          4,617      4,591     0.6
 Market value per share                   $  33.30   $  34.50    (3.5)
 ---------------------------------------------------------------------
 PERFORMANCE RATIOS
 ---------------------------------------------------------------------
 FOR THE THIRD QUARTER                        2006       2005   % Chg
 ---------------------------------------------------------------------
 NET INCOME                               $  2,590   $  2,354      10
 Return on average assets                     1.34%      1.34%     --
 Return on average equity                    16.50%     19.16%    (14)
 Net interest margin                          4.42%      4.28%    3.3
 Efficiency ratio                            53.90%     51.43%    4.8

 PER SHARE DATA:
 Net income - basic                       $   0.56   $   0.54     3.7
 Net income - diluted                     $   0.55   $   0.53     3.8
 Dividends                                $   0.14   $  0.135     3.7

 AVERAGE SHARES:
 Basic                                       4,607      4,346     6.0
 Diluted                                     4,707      4,467     5.4
 ---------------------------------------------------------------------
 FOR THE FIRST NINE MONTHS                    2006       2005   % Chg
 ---------------------------------------------------------------------
 NET INCOME                               $  7,479   $  6,319      18
 Return on average assets                     1.32%      1.25%    5.7
 Return on average equity                    16.51%     19.20%    (14)
 Net interest margin                          4.50%      4.17%    7.9
 Efficiency ratio                            54.06%     52.88%    2.2

 PER SHARE DATA:
 Net income - basic                       $   1.62   $   1.50     8.2
 Net income - diluted                     $   1.59   $   1.46     8.7
 Dividends                                $   0.42   $  0.405     3.7

 AVERAGE SHARES:
 Basic                                       4,608      4,224     9.1
 Diluted                                     4,711      4,340     8.5



             The Savannah Bancorp, Inc. and Subsidiaries
                  Consolidated Statements of Income
          Third Quarter and First Nine Months, 2006 and 2005
                             (Unaudited)
 ---------------------------------------------------------------------
                  (thousands, except per share data)

                                      For the            For the
                                   Quarter Ended    Nine Months Ended
                                    September 30,      September 30,
 ---------------------------------------------------------------------
                                      2006     2005      2006     2005
 ---------------------------------------------------------------------
 INTEREST AND FEE INCOME
  Interest and fees on loans       $13,209  $10,109   $37,478  $27,567
  Interest on loans held for sale       64      304       506    1,108
  Interest on investment securities    572      406     1,641    1,226
  Interest on deposits with banks       65      123       166      302
  Interest on federal funds sold       166      108       441      222
 ---------------------------------------------------------------------
   Total interest income            14,076   11,050    40,232   30,425
 ---------------------------------------------------------------------
 INTEREST EXPENSE
  Interest on deposits               5,251    3,329    13,588    8,757
  Interest on short-term borrowings    326      160     1,240      509
  Interest on FHLB advances-
   long-term                           166      253       610      756
  Interest on subordinated debt        214      159       602      442
 ---------------------------------------------------------------------
   Total interest expense            5,957    3,901    16,040   10,464
 ---------------------------------------------------------------------
 NET INTEREST INCOME                 8,119    7,149    24,192   19,961
 Provision for credit losses           360      375     1,135    1,195
 ---------------------------------------------------------------------
 Net interest income after
  provision for credit losses        7,759    6,774    23,057   18,766
 ---------------------------------------------------------------------
 NONINTEREST INCOME
  Service charges on deposit
   accounts                            384      402     1,137    1,216
  Mortgage related income, net         203      260       686      790
  Trust fees                           164      125       488      358
  Other operating income               305      288       902      777
  Gain (loss) on sale of other
   real estate owned, net               --       18        --       (6)
 ---------------------------------------------------------------------
   Total noninterest income          1,056    1,093     3,213    3,135
 ---------------------------------------------------------------------
 NONINTEREST EXPENSE
 Salaries and employee benefits      2,717    2,422     8,193    7,056
 Occupancy and equipment               755      580     2,152    1,643
 Information technology                373      317     1,108      916
 Other operating expenses            1,100      920     3,363    2,599
 ---------------------------------------------------------------------
   Total noninterest expense         4,945    4,239    14,816   12,214
 ---------------------------------------------------------------------
 Income before income taxes          3,870    3,628    11,454    9,687
 Income tax expense                  1,280    1,274     3,975    3,368
 ---------------------------------------------------------------------
 NET INCOME                        $ 2,590  $ 2,354   $ 7,479  $ 6,319
 =====================================================================

 NET INCOME PER SHARE:
  Basic                            $  0.56  $  0.54   $  1.62  $  1.50
 =====================================================================
  Diluted                          $  0.55  $  0.53   $  1.59  $  1.46
 =====================================================================



             The Savannah Bancorp, Inc. and Subsidiaries
                      Consolidated Balance Sheets
                      September 30, 2006 and 2005
                              (Unaudited)
                    (thousands, except share data)
 --------------------------------------------------------------------
                                                     September 30,
                                                    2006         2005
 --------------------------------------------------------------------
 ASSETS
 Cash and due from banks                        $ 17,036     $ 16,918
 Federal funds sold                               17,098        9,791
 Interest-bearing deposits                         3,916       13,827
 --------------------------------------------------------------------
  Cash and cash equivalents                       38,050       40,536
 Securities available for sale, at fair value
  (amortized cost of $51,683 in 2006
  and $41,379 in 2005)                            51,276       41,206
 Loans held for sale                                 832       13,536
 Loans, net of allowance for credit losses
  of $8,611 in 2006 and $7,576 in 2005           675,315      593,978
 Premises and equipment, net                       6,135        4,727
 Other real estate owned                           1,800           --
 Bank-owned life insurance                         5,710        5,497
 Other assets                                     14,628       13,602
 --------------------------------------------------------------------
    TOTAL ASSETS                                $793,746     $713,082
 ====================================================================

 LIABILITIES
 Deposits:
  Noninterest-bearing                           $105,084     $ 94,867
  Interest-bearing demand                        100,972       90,502
  Savings                                         18,272       19,637
  Money market                                   144,771      111,625
  Time deposits                                  293,282      286,672
 --------------------------------------------------------------------
    Total deposits                               662,381      603,303
 Short-term borrowings                            37,229       17,227
 FHLB advances - long-term                        13,392       20,577
 Subordinated debt                                10,310       10,310
 Other liabilities                                 6,040        4,969
 --------------------------------------------------------------------
    TOTAL LIABILITIES                            729,352      656,386
 --------------------------------------------------------------------
 SHAREHOLDERS' EQUITY
 Common stock, par value $1 per
  share: authorized 20,000,000
  shares; issued 4,617,022 and
  4,591,339 shares in 2006 and 2005                4,617        4,591
 Preferred stock, par value $1:
  authorized 10,000,000 shares                        --           --
 Additional paid-in capital                       36,684       36,269
 Retained earnings                                23,815       16,171
 Treasury stock, at cost, 255 and
  267 shares in 2006 and 2005                         (4)          (4)
 Accumulated other comprehensive
  loss, net                                         (718)        (331)
 --------------------------------------------------------------------
    TOTAL SHAREHOLDERS' EQUITY                    64,394       56,696
 --------------------------------------------------------------------
    TOTAL LIABILITIES AND
     SHAREHOLDERS' EQUITY                        $793,746    $713,082
 ====================================================================


             The Savannah Bancorp, Inc. and Subsidiaries
         Historical Trend Data - Five Years and Five Quarters
 ---------------------------------------------------------------------
 The following tables show per share information for the most recent
 five years and five quarters. Share and per share information have
 been restated to reflect the effect of a 5-for-4 stock split in
 December 2004.
             (amounts in thousands except per share data)

 FOR THE MOST RECENT FIVE YEARS
 ------------------------------
                           2005      2004      2003      2002      2001
                           ----      ----      ----      ----      ----
 NET INCOME            $  9,040  $  5,736  $  4,644  $  4,508  $  4,358

 AVERAGE SHARES
 Basic                    4,317     4,109     4,103     4,100     4,068
 Diluted                  4,425     4,209     4,181     4,160     4,140

 NET INCOME PER SHARE ($)
 Basic                     2.09      1.40      1.13      1.10      1.07
 Diluted                   2.04      1.36      1.11      1.08      1.05
 DIVIDENDS PER SHARE       0.54      0.52      0.51      0.49      0.45

 MARKET PRICE PER
  COMMON SHARE ($)
 High close            $  37.50  $  27.60  $  23.20  $  17.68  $  18.18
 Low close                26.50     20.14     15.18     14.18     12.40
 Year-end close           35.48     27.05     23.20     15.25     14.84

 AT DECEMBER 31 ($)
 Assets                 717,901   617,341   476,865   437,598   376,183
 Shareholders' equity    58,543    40,071    36,771    34,756    32,071
 Book value per share     12.75      9.74      8.96      8.48      7.86
 Outstanding shares       4,591     4,112     4,103     4,101     4,079

 PERFORMANCE RATIOS (%)
 Return on equity         19.06     15.04     12.99     13.50     14.27
 Return on assets          1.32      1.03      1.05      1.14      1.20
 Net interest margin       4.25      3.86      3.91      4.10      4.13
 Efficiency ratio         51.91     58.47     59.40     59.17     57.11


 FOR THE MOST RECENT FIVE QUARTERS (UNAUDITED)
 --------------------------------------------
                                       2006                 2005
                            -------------------------  ----------------
                              Third   Second    First   Fourth    Third
                            Quarter  Quarter  Quarter  Quarter  Quarter
                            -------  -------  -------  -------  -------
 NET INCOME                 $ 2,590  $ 2,538  $ 2,351  $ 2,721  $ 2,354

 AVERAGE SHARES
 Basic                        4,607    4,607    4,607    4,591    4,346
 Diluted                      4,707    4,715    4,709    4,709    4,467

 NET INCOME PER SHARE ($)
 Basic                        0.562    0.551    0.510    0.590    0.542
 Diluted                      0.550    0.538    0.500    0.580    0.527
 DIVIDENDS PER SHARE          0.140    0.140    0.140    0.135    0.135

 MARKET PRICE PER
  COMMON SHARE ($)
 High close                 $ 37.89  $ 38.00  $ 36.97  $ 37.50  $ 34.54
 Low close                    33.22    34.08    33.90    34.25    30.27
 Quarter-end close            33.30    37.82    35.08    35.48    34.50

 AT QUARTER-END ($)
 Assets                     793,746  772,026  764,087  717,901  713,082
 Shareholders' equity        64,394   61,018   59,646   58,543   56,696
 Book value per share         13.95    13.24    12.95    12.75    12.35
 Outstanding shares           4,617    4,607    4,607    4,591    4,591

 PERFORMANCE RATIOS (%)
 Return on equity             16.50    16.91    16.14    18.75    19.16
 Return on assets              1.34     1.33     1.29     1.50     1.34
 Net interest margin           4.42     4.51     4.59     4.48     4.28
 Efficiency ratio             53.90    53.84    54.50    49.40    51.43

 Additional financial highlights are available at www.savb.com


             The Savannah Bancorp, Inc. and Subsidiaries
    Average Volumes and Rates for the Third Quarter, 2006 and 2005

 The following table presents average balances of the Company and the
 Subsidiary Banks on a consolidated basis, the average taxable-
 equivalent interest earned on assets and the average interest
 paid on liabilities during the third quarter of 2006 and 2005.

       Average        Average                  Taxable-Equivalent
       Balance         Rate                       Interest(a)
 -------------------------------                 -------------
         QTD            QTD                          QTD
    September 30,   September 30,                September 30,  Vari-
   2006       2005   2006  2005                  2006     2005   ance
 ---------------------------------------------------------------------
  ($ in thousands)      (%)                      ($ in thousands)
                                 ASSETS
                                 Interest-bearing
 $  5,035  $ 14,486  5.12  3.37   deposits       $   65  $  123  $ (58)
                                 Investments
   49,344    37,124  4.45  3.90   - taxable         554     365    189
                                 Investments -
    2,110     3,851  7.71  8.24   non-taxable        41      80    (39)
                                 Federal funds
   11,584    13,210  5.69  3.24   sold              166     108     58
                                 Loans held for
    3,267    20,273  7.77  5.95   sale               64     304   (240)
  661,065   579,253  7.94  6.94  Loans(b)        13,225  10,127  3,098
 ------------------                              ---------------------
                                 Total interest-
  732,405   668,197  7.65  6.59   earning assets 14,115  11,107  3,008
                     ----------                  ---------------------
                                 Noninterest-
   35,244    30,113               earning assets
 ------------------
 $767,649  $698,310              Total assets
 ==================

                                 LIABILITIES AND
                                  EQUITY
                                 Deposits
 $ 95,279  $ 86,908  1.42  0.76   NOW accounts      341     167    174
   18,309    20,175  1.00  1.00   Savings accounts   46      51     (5)
                                  Money market
  140,731   110,708  4.08  2.47    accounts       1,446     690    756
                                  Time deposits,
  110,104    79,339  4.86  3.55    $100M or more  1,350     710    640
                                  Time deposits,
   76,269   116,212  4.16  3.27    broker           799     957   (158)
                                  Other time
  110,752    87,674  4.55  3.41    deposits       1,269     754    515
 ------------------                              ---------------------
                                 Total interest-
                                  bearing
  551,444   501,016  3.78  2.64   deposits        5,251   3,329  1,922
                                 FHLB advances -
   13,482    20,627  4.88  4.87   long-term         166     253    (87)
                                 Short-term
   26,123    20,320  4.95  3.12   borrowings        326     160    166
                                 Subordinated
   10,310    10,310  8.23  6.12   debt              214     159     55
 ------------------                              ---------------------
                                 Total interest-
                                  bearing
  601,359   552,273  3.93  2.80   liabilities     5,957   3,901  2,056
                     ----------                   --------------------
                                 Noninterest-
   96,497    91,845               bearing deposits
    7,358     5,447              Other liabilities
                                 Shareholders'
   62,435    48,745               equity
 ------------------
                                 Liabilities and
 $767,649  $698,310               equity
 ==================
                     3.72  3.79  Interest rate spread
                     4.42  4.28  Net interest margin

                                 Net interest
                                  income         $8,158  $7,206  $ 952
                                                 =====================
                                 Net earning
 $131,046  $115,924               assets
 ==================
 $647,941  $592,861              Average deposits
 ==================
                                 Average cost
                     3.22  2.23   of deposits
                                 Average loan to
     102%       98%               deposit ratio
 ==================
 (a) The taxable equivalent adjustment results from tax exempt
     income less non-deductible TEFRA interest expense.
 (b) Average nonaccruing loans have been excluded from total
     average loans and categorized as a noninterest-earning asset.


          The Savannah Bancorp, Inc. and Subsidiaries
 Average Volumes and Rates for the First Nine Months, 2006 and 2005
 
 The following table presents average balances of the Company and the 
 Subsidiary Banks on a consolidated basis, the average taxable-
 equivalent interest earned on assets and the average interest
 paid on liabilities during the first nine months of 2006 and 2005.

       Average        Average                   Taxable-Equivalent
       Balance         Rate                       Interest(a)
 -------------------------------                 -------------
         YTD            YTD                           YTD
    September 30,   September 30,                September 30,  Vari-
   2006       2005   2006  2005                  2006     2005   ance
 ---------------------------------------------------------------------
  ($ in thousands)      (%)                      ($ in thousands)
                                ASSETS
                                Interest-bearing 
  $ 4,652  $ 13,924  4.77  2.90  deposits         $ 166   $ 302   (136)
                                Investments 
   47,540    35,965  4.42  4.02  - taxable        1,571   1,081    490
                                Investments -
    2,513     4,481  7.45  7.88  non-taxable        140     264   (124)
                                Federal funds
   11,710    10,097  5.02  2.94  sold               441     222    219
                                Loans held for
    9,742    26,066  6.94  5.68  sale               506   1,108   (602)
  645,598   554,425  7.77  6.66 Loans(b)         37,527  27,619  9,908
 ------------------                              ---------------------
                                Total interest-
  721,755   644,958  7.47  6.34  earning assets  40,351  30,596  9,755
                     ----------                  ---------------------
                                Noninterest-
   34,827    28,665              earning assets
 ------------------
 $756,582  $673,623             Total assets
 ==================

                                LIABILITIES AND
                                 EQUITY
                                 Deposits
 $ 91,856  $ 87,473  1.20  0.67   NOW accounts       824    437    387
   19,356    20,199  0.99  0.91   Savings accounts   144    138      6
                                  Money market
  132,957    99,347  3.59  2.23    accounts        3,568  1,656  1,912
                                  Time deposits, 
  102,138    73,350  4.53  3.32    $100M or more   3,464  1,820  1,644
                                  Time deposits,
   81,930   116,660  3.77  3.19    broker          2,311  2,785   (474)
                                  Other time 
  103,322    81,804  4.24  3.14    deposits        3,277  1,921  1,356
 ------------------                               ---------------------
                                Total interest- 
  531,559   478,833  3.42  2.45 bearing deposits  13,588  8,757  4,831
                                FHLB advances -
   16,584    20,715  4.92  4.88  long-term           610    756   (146)
                                Short-term
   33,863    26,383  4.89  2.58  borrowings        1,240    509    731
                                Subordinated
   10,310    10,310  7.81  5.73  debt                602    442    160
 ------------------                              ---------------------
                                Total interest-
                                 bearing 
  592,316   536,241  3.62  2.61  liabilities      16,040 10,464  5,576
                     ----------                   --------------------
                                Noninterest-
                                 bearing 
   96,201    88,447              deposits
    7,490     4,926             Other liabilities
                                Shareholders' 
   60,575    44,009              equity
 ------------------
                                Liabilities and
 $756,582  $673,623              equity
 ==================
                     3.85  3.73 Interest rate spread
                     ==========
                     4.50  4.17 Net interest margin
                     ==========
                                Net interest
                                 income         $24,311 $20,132 $4,179
                                                 =====================
                                Net earning 
 $129,439  $108,717              assets
 ==================
 $627,760  $567,280             Average deposits
 ==================
                                Average cost 
                     2.89  2.06  of deposits
                     ==========
                                Average loan to  
     103%       98%              deposit ratio
 ==================
 (a) The taxable equivalent adjustment results from tax exempt income 
     less non-deductible TEFRA interest expense.
 (b) Average nonaccruing loans have been excluded from total average 
     loans and categorized as a noninterest-earning asset.


            

Contact Data