Heritage Oaks Bancorp Profits Increase 8 Percent to $1.8 Million in Second Quarter, Core Deposits Increase 24 Percent


PASO ROBLES, Calif., July 13, 2007 (PRIME NEWSWIRE) -- Heritage Oaks Bancorp (Nasdaq:HEOP), the parent company of Heritage Oaks Bank, today reported solid core deposit growth contributing to record second quarter profits. Preliminary results indicate that second quarter net income increased 8% to $1.8 million, or $0.27 per diluted share, compared to $1.7 million, or $0.25 per diluted share, in the second quarter of 2006. For the first six months of 2007, net income was $3.3 million, level with the first six months of 2006.

"We are continuing our focus of building a well-rounded community bank franchise," stated Lawrence P. Ward, President and CEO. "Our business fundamentals are improving as our revenues, loans and deposits are showing tremendous growth. Our second quarter and year-to-date profits reflect exceptional loan production and our growing ability to attract and retain core deposits despite this challenging interest rate environment. Looking forward we think we will continue to generate steady loan growth as the loan pipeline remains full and economic conditions in our market areas remain stable."

In May, Heritage Oaks Bancorp entered into a definitive agreement with Business First National Bank of Santa Barbara in a stock and cash transaction valued at approximately $20.6 million. In connection with the transaction, Business First National Bank will be merged with and into Heritage Oaks Bank and will operate as a division of Heritage Oaks Bancorp. The merger is scheduled to be completed during the fourth quarter of 2007 and is expected to be accretive to earnings during the first year.



 Second Quarter 2007 Highlights:

 * Net income increased 8% to $1.8 million.
 * Core deposits increased by 24% over a year ago.
 * Revenues increased 10% to $8.6 million.
 * Return on average equity improved to 13.8% and return on
   average assets improved to 1.25%.
 * Net interest margin was 5.56%.
 * Efficiency ratio improved to 64.3%.
 * Net loans increased 18% to $454 million.
 * Asset quality remained strong, non-performing assets were
   just 0.09% of total assets.

Operating Results

Total revenues, consisting of net interest income before the provision for loan losses and non-interest income, increased 10% to $8.6 million in the second quarter of 2007 compared to $7.8 million in the same quarter of 2006. In the first half of 2007, revenues increased 9% to $16.9 million compared to $15.5 million in the first half of 2006. In the second quarter, net interest income increased 9% to $7.3 million compared to $6.6 million in the second quarter a year ago. Year-to-date, net interest income increased 9% to $14.3 million compared to $13.1 million in the same period a year ago. "Our solid net interest income is a product of our strong loan growth, which we see continuing," said Ward. Interest and fees on loans increased 27% to $10.2 million in the second quarter compared to $8.0 million in the second quarter last year, and year-to-date, increased 29% to $20.0 million compared to $15.5 million in the first six months of 2006.

Non-interest income for the second quarter of 2007 increased 15% to $1.4 million, compared to $1.2 million in the second quarter of 2006. For the first half of 2007, non-interest income increased 8% to $2.6 million compared to $2.4 million for the first half of 2006.

"Our margin came under pressure again this quarter as costs associated with borrowing from the FHLB increased faster than loan yields," said Ward. "As long as interest rates stay the same we will continue to see margin pressure during the second half of the year. However, our new deposit strategy of growing variable interest rate money market accounts is proving to be very successful as we have already increased the balances in these accounts by 32% year-to-date." Second quarter net interest margin was 5.56% compared to 5.66% in the previous quarter and 6.06% in the second quarter a year ago. For the first six months of 2007, net interest margin was 5.61% compared to 6.02% for the first six months of 2006.

"The current consolidation of banks along the Central Coast continues to create an excellent marketing opportunity for us to attract new customers," stated Ward. "Year-to-date, we have increased our marketing and advertising expenditures to compete for this new business and we are already seeing this expenditure pay off with deposit increases, which we expect will help lower our funding costs as we move through the year." In the second quarter of 2007, non-interest expenses totaled $5.6 million compared to $5.0 million in the second quarter of 2006. For the first six months of 2007, non-interest expense was $11.3 million compared to $10.0 million in the same period a year ago. In addition to marketing costs, the increase was due to salary and employee benefits, which increased 15% in the first quarter of 2007 and 16% year-to-date compared to the respective periods last year.

The efficiency ratio improved to 64.3% in the second quarter of 2007 compared to 68.9% in the first quarter of 2007 and 64.3% in the second quarter a year ago. Year-to-date, the efficiency ratio was 66.6% compared to 64.7% in the first half of 2006. The efficiency ratio measures operating expenses as a percent of revenues.

Return on average assets was 1.25% in the second quarter and 1.17% for the first half of the year, compared to 1.38% and 1.37% for the respective periods last year. Return on average equity was 13.8% for the second quarter of 2007 and 13.0% year-to-date, compared to 14.4% and 14.3% in their respective periods a year ago.

Balance Sheet

"We have increased savings, NOW and money market balances 32% and increased total deposits 16% since the end of 2006," Ward said. "During the first quarter we implemented a new strategy of funding our loan demand through a new variable interest rate money market account." Total deposits were $489 million at the end of June, compared to $445 million at the end of March, and $430 million at June 30, 2006. Non-interest bearing accounts represent 31% of total deposits and savings, money market and NOW accounts now account for 40% of total deposits.

The loan portfolio grew 18% to $460 million at June 30, 2007, from $391 million a year earlier. The growth was fueled by a 46% increase in commercial, financial and agricultural loans, as well as a 16% increase in commercial real estate loans. Total assets increased 13% to $590 million at quarter-end, compared to $520 million a year earlier. Total assets were $542 million at December 31, 2006.

Due to the significant deposit growth, the Bank reduced its FHLB borrowing by $20 million during the latter part of June 2007. During the second quarter, the trust preferred securities issued by Heritage Oaks Capital Trust I and related subordinated debentures of the Company were called. It is anticipated that due to the pending acquisition, the company plans to issue $8 million in trust preferred securities prior to the close of the merger of Business First Bank of Santa Barbara.

Asset Quality

Asset quality remains strong with non-performing assets at $555,000, or 0.09% of total assets at June 30, 2007. The allowance for loan losses increased to $4.5 million, or 0.98% of total loans held for investment at quarter-end compared to $3.7 million or 0.95% of net loans outstanding at June 30, 2006. "We are keeping a close eye on all delinquent loans and do not see any major changes in the make up or quantity of late loans," Ward said.

Book value per share was $ 8.10 at June 30, 2007, compared to $7.34 per share a year earlier. Tangible book value per share was $7.21 at June 30, 2007, compared to $6.37 a year earlier. Shareholders' equity increased 13% to $52.5 million compared to $46.6 million a year ago.

Heritage Oaks Bancorp is the holding company for Heritage Oaks Bank. Heritage Oaks Bank has its headquarters plus two branch offices in Paso Robles, two branch offices in San Luis Obispo, single branch offices in Cambria, Arroyo Grande, Atascadero, Templeton and Morro Bay and three branch offices in Santa Maria. Heritage conducts commercial banking business in San Luis Obispo County and Northern Santa Barbara County. Visit Heritage Oaks Bancorp on the Web at www.heritageoaksbancorp.com.

Statements concerning future performance, developments or events, expectations for growth and income forecasts, and any other guidance on future periods, constitute forward-looking statements that are subject to a number of risks and uncertainties. Actual results may differ materially from stated expectations. Specific factors include, but are not limited to, increased profitability, continued growth, the Bank's beliefs as to the adequacy of its existing and anticipated allowances for loan losses, beliefs and expectations regarding actions that may be taken by regulatory authorities having oversight of the Bank's operations, interest rates and financial policies of the United States government, general economic conditions and California's energy crisis. Additional information on these and other factors that could affect financial results are included in Heritage Oaks Bancorp's Securities and Exchange Commission filings. If any of these risks or uncertainties materialize or if any of the assumptions underlying such forward-looking statements proves to be incorrect, Heritage Oaks Bancorp's results could differ materially from those expressed in, implied or projected by such forward-looking statements. Heritage Oaks Bancorp assumes no obligation to update such forward-looking statements.

This News Release may be deemed to be solicitation material in respect of the proposed transaction between Heritage Oaks Bancorp and Business First National Bank pursuant to an Agreement to Merge and Plan of Reorganization, dated as of May 29, 2007 by and among Heritage Oaks Bancorp and Business First National Bank (the "Agreement"). Filing of this News Release is being made in connection with Rule 165 and 425 promulgated by the Securities and Exchange Commission ("SEC").

In connection with the proposed transaction, Heritage Oaks Bancorp will file with the SEC a registration statement on SEC Form S-4. The registration statement will contain a proxy statement/prospectus which will describe the proposed transaction and its proposed terms and conditions. Shareholders are encouraged to read the registration material and proxy statement/prospectus before making any voting or investment decisions because these documents will contain important information about the transaction. A definitive proxy statement will be sent to the shareholders of Business First National Bank seeking required shareholder approval. A copy of the Agreement was filed with the SEC as an exhibit to Heritage Oaks Bancorp's 8-K, a separate filing from the Form S-4. The registration statement, the Form 8-K and all other documents filed with the SEC in connection with the transaction will be available for free when filed, both on the SEC's web-site (www.sec.gov) or by contacting Tana Eade, Vice President and Investor Relations Officer, Heritage Oaks Bancorp, 545 Twelfth Street, Paso Robles, California 93446. Additionally, all forms filed with the SEC and additional shareholder information is available free of charge on Heritage Oaks Bancorp's web-site: www.heritageoaksbancorp.com. Heritage Oaks Bancorp posts these reports to its web-site as soon as reasonably practicable after filing them with the SEC. None of the information on or hyper-linked from Heritage Oaks Bancorp's web-site is incorporated into this press release.



                         Heritage Oaks Bancorp
                      Consolidated Balance Sheets
               (dollars in thousands except share data)

                                                         Percentage
                  (unaudited) (audited) (unaudited)      Change vs.
                    --------   --------   --------   -----------------
                     6/30/07   12/31/06   6/30/06    12/31/06   6/30/06
                    --------   --------   --------   ------------------
 Assets
  Cash and due from
   banks            $ 20,945   $ 19,164   $ 21,448       9.3%     -2.3%
  Federal funds sold  43,505      3,870     27,500    1024.2%     58.2%
                    --------   --------   --------    ----------------
   Total cash and
    cash equivalents  64,450     23,034     48,948     179.8%     31.7%
                    --------   --------   --------    ----------------
  Interest bearing
   deposits with
   other banks           318        318        318        --        --
  Securities avail-
   able for sale      36,018     38,445     41,410      -6.3%    -13.0%
  Federal Home Loan
   Bank Stock,
   at cost             3,119      2,350      1,930      32.7%     61.6%
  Loans held for
   sale                3,329      1,764      6,116      88.7%    -45.6%
  Loans, net (a)     453,900    439,277    385,808       3.3%     17.6%
  Property, premises
   and equipment       5,057     14,581     14,493     -65.3%    -65.1%
  Cash surrender
   value of life
   insurance           9,621      9,435      9,242       2.0%      4.1%
  Deferred tax
   assets              4,656      2,414      2,944      92.9%     58.2%
  Goodwill             4,864      4,865      4,865       0.0%      0.0%
  Core deposit
   intangible            971      1,148      1,298     -15.4%    -25.2%
  Other assets         3,562      4,143      2,847     -14.0%     25.1%
                    --------   --------   --------    ----------------
     Total assets   $589,865   $541,774   $520,219       8.9%     13.4%
                    ========   ========   ========    ================
 Liabilities
  Deposits:
  Non-interest
   bearing demand   $153,485   $153,005   $163,453       0.3%     -6.1%
  Savings, NOW, and
   money market      193,720    146,110    155,848      32.6%     24.3%
  Time deposits of
   $100K or more      44,141     30,630     25,673      44.1%     71.9%
  Time deposits
   under $100K        97,761     90,776     85,186       7.7%     14.8%
                    --------   --------   --------    ----------------
   Total deposits    489,107    420,521    430,160      16.3%     13.7%
                    --------   --------   --------    ----------------
  FHLB advances and
   other borrowings   30,000     50,000     30,000     -40.0%      0.0%
  Securities sold
   under agreements
   to repurchase       1,358      1,364      2,015      -0.4%    -32.6%
  Junior subordinated
   debentures          8,248     16,496      8,248     -50.0%      0.0%
  Other liabilities    8,631      3,921      3,217     120.1%    168.3%
                    --------   --------   --------    ----------------
   Total liabilities 537,344    492,302    473,640       9.1%     13.4%
                    --------   --------   --------    ----------------

 Stockholders' equity
  Common stock, no par
   value; 20,000,000
   shares authorized;
   issued and out-
   standing 6,476,403;
   6,345,639 and
   6,348,196 for June
   30, 2007; December
   31, 2006 and June
   30, 2006
   respectively       30,072     29,247     29,652       2.8%      1.4%

  Additional paid in
   capital               520        336         --      54.8%       --
  Retained earnings   22,096     19,809     17,442      11.5%     26.7%
  Accumulated other
  comprehensive
  income                (167)        80       (515)   -308.8%       --
                    --------   --------   --------    ----------------
   Total stock-
    holders' equity   52,521     49,472     46,579       6.2%     12.8%
                    --------   --------   --------    ----------------
   Total liabilities
    and stockholders'
    equity          $589,865   $541,774   $520,219       8.9%     13.4%
                    ========   ========   ========    ================

 (a) Loans are net of deferred loan fees of $1,559; $1,625; $1,428
     and allowance for loan losses of $4,520; $4,081; $3,695 for June
     30, 2007, December 31, 2006, and June 30, 2006 respectively.

                         Heritage Oaks Bancorp
                   Consolidated Statements of Income
               (dollars in thousands except share data)

                                    (unaudited)           Percentage
                            For the Three Months Ended     Change Vs.
                        ------------------------------- ---------------
                         6/30/07     3/31/07   6/30/06  3/31/07 6/30/06
                        ------------------------------- ---------------
 Interest Income:
  Interest and fees
   on loans             $  10,214  $   9,816  $   8,018    4.1%   27.4%
  Investment
   securities                 437        448        490   -2.5%  -10.8%
  Federal funds sold
   and commercial paper       162         31        156  422.6%    3.8%
  Time certificates
   of deposit                  10          8          2   25.0%  400.0%
                        ---------  ---------  ---------  -----   -----
    Total interest
     income                10,823     10,303      8,666    5.0%   24.9%
                        ---------  ---------  ---------  -----   -----
 Interest Expense:
  NOW accounts                 43         28         23   53.6%   87.0%
  MMDA accounts               946        667        549   41.8%   72.3%
  Savings accounts             23         24         26   -4.2%  -11.5%
  Time deposits of
   $100K or more              301        209        117   44.0%  157.3%
  Other time deposits       1,276      1,212        846    5.3%   50.8%
  Other borrowed funds        976      1,129        470  -13.6%  107.7%
                        ---------  ---------  ---------  -----   -----
   Total interest
    expense                 3,565      3,269      2,031    9.1%   75.5%
                        ---------  ---------  ---------  -----   -----
 Net interest income
  before provision for
  loan losses               7,258      7,034      6,635    3.2%    9.4%
   Provision for loan
    losses                    170        140        180   21.4%   -5.6%
                        ---------  ---------  ---------  -----   -----
 Net interest income
  after provision
  for loan losses           7,088      6,894      6,455    2.8%    9.8%
                        ---------  ---------  ---------  -----   -----
 Non-Interest Income:
  Service charges on
   deposit accounts           686        613        613   11.9%   11.9%
  Other income                705        618        598   14.1%   17.9%
                        ---------  ---------  ---------  -----   -----
 Total non-interest
  income                    1,391      1,231      1,211   13.0%   14.9%
                        ---------  ---------  ---------  -----   -----
 Non-Interest Expense:
  Salaries and
   employee benefits        3,194      3,250      2,786   -1.7%   14.6%
  Occupancy and
   equipment                  706        715        665   -1.3%    6.2%
  Other expenses            1,663      1,729      1,597   -3.8%    4.1%
                        ---------  ---------  ---------  -----   -----
 Total non-interest
  expenses                  5,563      5,694      5,048   -2.3%   10.2%
                        ---------  ---------  ---------  -----   -----
 Income before
  provision for income
  taxes                     2,916      2,431      2,618   20.0%   11.4%
   Provision for
    income taxes            1,116        921        945   21.2%   18.1%
                        ---------  ---------  ---------  -----   -----
 Net Income             $   1,800  $   1,510  $   1,673   19.2%    7.6%
                        =========  =========  =========  =====   =====

 Average basic shares
  outstanding           6,432,687  6,384,150  6,337,712
 Average diluted
  shares outstanding    6,692,467  6,605,942  6,670,942
 Basic earnings
  per share             $    0.28  $    0.24  $    0.26
 Fully diluted
  earnings per share    $    0.27  $    0.23  $    0.25

                         Heritage Oaks Bancorp
                   Consolidated Statements of Income
               (dollars in thousands except share data)

                                          (unaudited)
                                            For the         Percentage
                                       Six Months Ended       Change
                                     ---------------------  ----------
                                     6/30/2007   6/30/2006   6/30/2006
                                     ---------   ---------   ---------
 Interest Income:
  Interest and fees on loans         $  20,029   $  15,507      29.2%
  Investment securities                    885         978      -9.5%
  Federal funds sold and
   commercial paper                        193         382     -49.5%
  Time certificates of deposit              18           5     260.0%
                                     ---------   ---------   -------
   Total interest income                21,125      16,872      25.2%
                                     ---------   ---------   -------
 Interest Expense:
  NOW accounts                              71          44      61.4%
  MMDA accounts                          1,613       1,120      44.0%
  Savings accounts                          47          53     -11.3%
  Time deposits of $100K or more           510         256      99.2%
  Other time deposits                    2,488       1,539      61.7%
  Other borrowed funds                   2,105         778     170.6%
                                     ---------   ---------   -------
   Total interest expense                6,834       3,790      80.3%
                                     ---------   ---------   -------
 Net interest income before
  provision for loan losses             14,291      13,082       9.2%
   Provision for loan losses               310         300       3.3%
                                     ---------   ---------   -------
 Net interest income after
  provision for loan losses             13,981      12,782       9.4%
                                     ---------   ---------   -------
 Non Interest Income:
  Service charges on deposit
   accounts                              1,299       1,181      10.0%
  Other income                           1,324       1,248       6.1%
                                     ---------   ---------   -------
 Total non-interest income               2,623       2,429       8.0%
                                     ---------   ---------   -------
 Non-Interest Expense:
  Salaries and employee benefits         6,444       5,568      15.7%
  Occupancy and equipment                1,421       1,268      12.1%
  Other expenses                         3,391       3,195       6.1%
                                     ---------   ---------   -------
 Total non-interest expenses            11,256      10,031      12.2%
                                     ---------   ---------   -------
 Income before provision for
  income taxes                           5,348       5,180       3.2%
   Provision for income taxes            2,037       1,900       7.2%
                                     ---------   ---------   -------
 Net Income                          $   3,311   $   3,280       0.9%
                                     =========   =========   =======

 Average basic shares outstanding    6,408,419   6,300,499
 Average diluted shares outstanding  6,684,067   6,653,951
 Basic earnings per share            $    0.52   $    0.52
 Fully diluted earnings per share    $    0.50   $    0.49


 Additional Financial Information
 (dollars in thousands)
                                                         Percentage
                          For the Quarters Ended         Change vs.
                       ----------------------------   -----------------
                        6/30/07  12/31/06   6/30/06   12/31/06  6/30/06
                       --------  --------  --------   -----------------
 LOANS (including loans
  held for sale)
 Commercial, financial
  and agricultural     $ 98,440  $ 84,976  $ 67,475     15.8%    45.9%
 Real estate -
  construction/land     100,998   105,712    93,919     -4.5%     7.5%
 Real estate - other    245,110   237,401   211,597      3.2%    15.8%
 Home equity lines
  of credit               9,330    10,792    12,196    -13.5%   -23.5%
 Installment loans
  to individuals          5,711     5,598     5,376      2.0%     6.2%
 All other loans
  (including overdrafts)    390       504       368    -22.6%     6.0%
                       --------  --------  --------   ---------------
    Total loans        $459,979  $444,983  $390,931      3.4%    17.7%
                       ========  ========  ========   ===============
 ALLOWANCE FOR
 LOAN LOSSES
 Balance, beginning
  of period            $  4,312  $  3,881  $  3,881     11.1%    11.1%
 Provision expense          170       600       300    -71.7%   -43.3%
 Credit losses charged
  against allowance         (19)     (561)     (502)   -96.6%   -96.2%
 Recoveries of loans
  previously charged off     57       161        16    -64.6%   256.3%
                       --------  --------  --------   ---------------
   Balance, end of
    period             $  4,520  $  4,081  $  3,695     10.8%    22.3%
                       ========  ========  ========   ===============
 Net (charge-offs) /
  recoveries           $     38  $   (400) $   (486)      --       --
 Net charge-offs /
  average loans
  outstanding              0.00%     0.09%     0.13%   -95.6%   -96.8%
 Allowance for loan
  losses/total loans
  outstanding              0.98%     0.92%     0.95%     7.1%     4.0%

 NON-PERFORMING ASSETS
 Loans on non-accrual
  status               $    555  $     55  $    232    909.1%   139.2%
 Loans more than 90
  days delinquent,
  still accruing             --        --        --       --       --
                       --------  --------  --------   ---------------
   Total non-performing
    loans                   555        55       232    909.1%   139.2%
                       --------  --------  --------   ---------------
 Other real estate
  owned (OREO)/re-
  possessed assets           --        --        --       --       --
                       --------  --------  --------   ---------------
   Total non-performing
    assets             $    555  $     55  $    232    909.1%   139.2%
                       ========  ========  ========   ===============

 Total non-performing
  assets to total
  assets                   0.09%     0.01%     0.04%   840.9%   111.0%

 DEPOSITS
 Non-interest bearing
  demand               $153,485  $153,005  $163,453      0.3%    -6.1%
                       --------  --------  --------   ---------------
 Interest-bearing
  demand                 57,288    45,164    48,909     26.8%    17.1%
 Regular savings
  accounts               23,240    23,406    25,438     -0.7%    -8.6%
 Money market accounts  113,192    77,540    81,501     46.0%    38.9%
                       --------  --------  --------   ---------------
  Total interest-bearing
   transaction and
   savings accounts     193,720   146,110   155,848     32.6%    24.3%
                       --------  --------  --------   ---------------
 Time deposits under
  $100 thousand          97,761    90,776    85,186      7.7%    14.8%
 Time deposits of
  $100 thousand or more  44,141    30,630    25,673     44.1%    71.9%
                       --------  --------  --------   ---------------
   Total time deposits  141,902   121,406   110,859     16.9%    28.0%
                       --------  --------  --------   ---------------
 Total deposits        $489,107  $420,521  $430,160     16.3%    13.7%
                       ========  ========  ========   ===============

 PROFITABILITY / PERFORMANCE RATIOS
                                   For the                For the
                              Three Months Ended      Six Months Ended
                           -------------------------  ----------------
                           6/30/07  3/31/07  6/30/06  6/30/07  6/30/06
                           -------------------------  ----------------

 Operating efficiency       64.32%   68.89%   64.34%   66.55%   64.67%

 Return on average equity   13.84%   12.10%   14.37%   12.99%   14.25%

 Return on average tangible
  equity                    15.58%   13.71%   16.56%   14.66%   16.43%

 Return on average assets    1.25%    1.10%    1.38%    1.17%    1.37%

 Other operating income to
  average assets             0.96%    0.89%    1.00%    0.93%    1.01%

 Other operating expense
  to average assets          3.86%    4.14%    4.16%    3.99%    4.18%

 Net interest income to
  average assets             5.03%    5.11%    5.47%    5.07%    5.45%

 Non-interest income to
  total net revenue         16.08%   14.89%   15.43%   15.51%   15.66%

 ASSET QUALITY AND
  CAPITAL RATIOS

 Non-performing loans to
  total loans, net           0.12%    0.03%    0.06%

 ALLL to total loans, net    1.00%    0.94%    0.96%

 Non-performing loans as
  a % of ALLL               12.28%    3.36%    6.28%

 Net charge-offs to
  average loans             -0.01%   -0.02%    0.13%

 Non-performing loans to
  primary capital            1.06%    0.28%    0.50%

 Leverage ratio              9.52%   10.87%    9.83%

 Tier I Risk-Based
  Capital Ratio             10.58%   11.42%   10.73%

 Total Risk-Based
  Capital Ratio             11.48%   12.28%   11.58%


 AVERAGE BALANCES AND RATES
 (dollars in thousands)
                                 For the                 For the
                           Three Months Ended        Six Months Ended
                      ----------------------------  ------------------
                       6/30/07  12/31/06   6/30/06   6/30/07   6/30/06
                      ----------------------------  ------------------

 Average Investments  $ 40,575  $ 41,981  $ 45,073  $ 40,878  $ 45,640
 Average Fed funds
  sold                  13,198     2,534    11,791     7,834    16,195
 Average loans         469,719   437,623   382,470   465,297   376,308
                      --------  --------  --------  --------  --------
 Average earning
  assets               523,492   482,138   439,334   514,009   438,143
                      --------  --------  --------  --------  --------
 Average non-earning
  assets                59,619    52,629    51,573    58,630    50,299
 Allowance for loan
  losses                (4,417)   (3,938)   (4,077)   (4,299)   (4,010)
                      --------  --------  --------  --------  --------
   Average assets      578,694   530,829   486,830   568,340   484,432
                      ========  ========  ========  ========  ========
 Average non-interest
  bearing demand
  deposits             138,696   142,582   147,058   139,878   147,642
 Average interest
  bearing deposits     315,031   274,081   258,238   299,958   260,365
 Average borrowings     66,979    60,638    31,157    71,895    26,065
 Average non-interest
  bearing liabilities    5,818     5,186     3,683     5,218     3,941
                      --------  --------  --------  --------  --------
  Average liabilities  526,524   482,487   440,136   516,949   438,013
                      --------  --------  --------  --------  --------
 Average equity         52,170    48,342    46,694    51,391    46,419
                      --------  --------  --------  --------  --------
   Average liabilities
    and equity        $578,694  $530,829  $486,830  $568,340  $484,432
                      ========  ========  ========  ========  ========
 Interest rate yield
  on loans                8.72%     8.61%     8.41%     8.68%     8.31%
 Interest rate yield
  on investments          4.42%     4.52%     4.38%     4.45%     4.34%
 Interest rate yield
  on federal funds
  sold                    4.92%     5.52%     5.31%     4.97%     4.77%
 Interest rate yield
  on interest-earning
  assets                  8.29%     8.24%     7.91%     8.29%     7.77%
 Interest rate expense
  on deposits             2.29%     1.96%     1.54%     2.17%     1.49%
 Interest rate expense
  on other borrowings     5.84%     6.22%     6.05%     5.90%     6.02%
 Interest rate expense
  on interest-bearing
  liabilities             3.74%     3.56%     2.81%     3.71%     2.67%
 Average equity to
  average assets          9.02%     9.11%     9.59%     9.04%     9.58%
 Net interest margin      5.56%     5.77%     6.06%     5.61%     6.02%


            

Contact Data