IRA ONLINE
PRICE LIST

Failed Bank History Report
If you had been a subscriber to the IRA Bank Monitor when would you have known?

This institution did not file a CALL/TFR in the most recent FFIEC reporting cycle.
The most recent data available in our database is shown.
North County Bank, member of holding company COUNTY BANCORP, INC.
as of June-2010
16419 SMOKEY POINT BLVD ARLINGTON, WA, 98223
Data Source: IRA Bank Monitor.  Data in thousands unless otherwise noted.  Copyright 2003-2009 Lord, Whalen LLC All Rights Reserved
Historical Performance Table



IRA Bank Stress Benchmarks
Grade
Stress Index Number
ROE, %
Efficiency Ratio
Goodwill Writedowns

Capital Ratios
T1/RWA
RBC/RWA
T1/ASSET

Basel II Benchmarks
Bond Equivalent Defaults, Method 1
B.E.D., Method 2
Default Rate, bp
LGD: Loss Given Default, %
M: Wt. Avg. Maturity, yr
EAD: Exposure At Default, %

Economic Capital Analysis
EC
RAROC, %
Tier 1 RBC
T1RBC to EC Leverage
Bank Tangible Common Equity
Percent of Tangible Assets (TCE Ratio)
TCE to EC Leverage

Regulatory Watch Points
Total Assets
Total Lending

Total Securities

Net Interest Income, YTD
Earning Assets, Total
Net Interest Margin, Current Qtr - Annualized
NIMY, from FDIC 5YR METHOD

Total Deposits
Brokered Deposits
Reciprocal Brokered Deposits
Volatile Liabilities, per FDIC
FHLB Advances

FHLB Advances-to-Assets, percent
Brokered to Total Deposits, percent
FHLB+BRO+VOLIAB to Assets, percent

Gross Defaults, Actual
Provision for Loan Losses, Income Statement
Actual-to-Provision Ratio
Balance Sheet Allowances for Loan Losses

Gross Defaults, Total
30-89 Day Assets, Total
  Guaranteed Portion of 30-89
Over 90 Assets, Total
  Guaranteed Portion of Over 90
Non-Accrual Assets, Total
  Guaranteed Portion of NA
Real Estate Owned (REO)
Total Troubled Assets
Troubled Assets % of Total Assets
   % factored for less 80% GTY Offsets
Non-Conforming Assets, Reported

Off Balance Sheet Derivatives, Notional
Loss Realization Margin to RBC, bp

June
2010


F
23.6
-0.03
130.5%
0

Fail
3.0%
4.3%
2.4%


B
CCC
767.1
96.33
1.77
7.9


$68,181
-13.31%
$6,822
0.1:1
$1,406
0.49%
0.02:1


$288,776
$203,761

$23,282

$3,128
$247,934
2.52%
2.21%

$276,081
$10,129
$0
$108,831
-

-
3.67%
41.19%

$7,815
$3,304
2.37:1
$8,787

$7,815
$11,384
$0
$355
$0
$44,919
$0
$18,292
$82,765
28.66%
28.66%
$45,274

$425
229,224

March
2010


F
27.2
-0.16
134.9%
0

Fail
4.3%
5.6%
3.3%


CCC
D or Lower
1,928.5
98.08
1.68
6.4


$88,887
-13.22%
$10,628
0.1:1
$3,672
1.14%
0.04:1


$326,290
$223,765

$22,984

$1,429
$289,101
1.98%
1.89%

$313,109
$15,349
$0
$128,537
-

-
4.90%
44.10%

$10,788
$6,933
1.56:1
$10,811

$10,788
$6,474
$0
$229
$0
$42,262
$0
$16,027
$75,780
23.22%
23.22%
$42,491

$350
394,143

December
2009


F
21.5
-0.04
104.5%
0

Warn
6.8%
8.1%
5.2%


BB
B
246.3
98.55
1.58
6.9


$23,468
-26.41%
$17,761
0.8:1
$12,643
3.75%
0.54:1


$340,666
$254,820

$20,149

$7,249
$315,489
2.30%
2.17%

$321,324
$18,207
$0
$139,843
-

-
5.67%
46.39%

$6,277
$12,491
0.50:1
$14,459

$6,277
$12,898
$0
$180
$0
$57,099
$0
$7,055
$83,509
24.51%
24.51%
$57,279

$1,428
148,123

September
2009


F
20.8
-0.01
95.3%
0

Adequate
9.3%
10.6%
7.0%


BBB
BBB
41.1
96.35
1.52
6.8


$16,150
-1.52%
$25,371
1.6:1
$22,679
6.33%
1.40:1


$362,211
$275,479

$19,875

$5,919
$341,897
2.31%
2.32%

$335,201
$28,029
$0
$143,073
-

-
8.36%
47.24%

$850
$1,930
0.44:1
$9,265

$850
$19,764
$0
$0
$0
$43,320
$0
$2,746
$66,680
18.41%
18.41%
$43,320

$1,501
192,165

June
2009


F
20.8
-2.68
91.3%
0

Adequate
8.8%
10.0%
7.3%


BB
BBB
52.0
95.91
1.53
8.6


$16,170
-0.70%
$26,067
1.6:1
$22,474
6.32%
1.39:1


$359,381
$282,070

$20,017

$4,232
$337,609
2.51%
2.49%

$331,112
$37,767
$0
$130,980
-

-
11.41%
46.95%

$734
$930
0.79:1
$8,380

$734
$10,574
$0
$10
$0
$27,818
$0
$3,618
$42,754
11.90%
11.90%
$27,828

$903
330,520

March
2009


A
1.1
4.86
76.0%
0

Adequate
8.7%
10.0%
7.0%


BBB
AA
14.1
86.41
1.47
11.5


$14,080
3.59%
$25,688
1.8:1
$22,326
6.13%
1.59:1


$364,914
$291,741

$18,254

$2,253
$347,565
2.59%
2.65%

$336,603
$59,958
$0
$123,259
-

-
17.81%
50.21%

$103
$180
0.57:1
$8,245

$103
$4,819
$0
$1,869
$0
$23,763
$0
$3,410
$33,964
9.31%
9.31%
$25,632

$993
296,244

December
2008


A
1.1
4.49
58.4%
0

Adequate
9.5%
10.7%
8.1%


BBB
BBB
30.9
99.67
1.38
12.9


$15,097
28.22%
$28,524
1.9:1
$25,830
7.33%
1.71:1


$353,029
$295,335

$19,953

$10,941
$336,467
3.25%
3.56%

$322,078
$71,120
$0
$112,071
-

-
22.08%
51.89%

$912
$2,991
0.30:1
$5,593

$912
$18,060
$0
$8
$0
$14,376
$0
$2,720
$36,076
10.22%
10.22%
$14,384

$2,677
120,717

September
2008


A+
0.9
7.82
57.7%
0

Adequate
9.7%
11.0%
8.7%


BBB
A
18.2
100.00
1.30
15.4


$15,863
23.09%
$28,918
1.8:1
$27,736
8.37%
1.75:1


$332,288
$290,357

$20,281

$8,461
$320,954
3.51%
3.75%

$300,854
$69,004
$0
$95,556
-

-
22.94%
49.52%

$397
$1,265
0.31:1
$4,379

$397
$5,223
$0
$3,215
$0
$7,602
$114
$1,179
$17,616
5.30%
5.27%
$10,817

$1,350
241,763

June
2008


A+
0.9
7.97
58.9%
0

Adequate
10.0%
11.2%
9.1%


BBB
A
24.0
100.00
1.30
18.8


$15,108
14.85%
$28,284
1.9:1
$28,292
9.10%
1.87:1


$311,683
$273,680

$20,156

$5,501
$302,183
3.64%
3.75%

$281,093
$67,382
$0
$93,890
-

-
23.97%
51.74%

$328
$740
0.44:1
$3,923

$328
$2,055
$0
$0
$0
$3,844
$134
$0
$6,227
2.00%
1.96%
$3,844

$1,897
167,802

March
2008


A+
0.8
8.82
58.4%
0

Adequate
10.0%
11.2%
9.1%


AAA
AAA
0.2
100.00
1.30
23.9


$15,026
8.55%
$27,751
1.8:1
$27,804
9.16%
1.85:1


$304,348
$264,142

$20,512

$2,750
$295,810
3.72%
3.80%

$274,482
$64,087
$0
$98,829
-

-
23.35%
53.53%

$1
$340
0.00:1
$3,850

$1
$1,188
$0
$0
$0
$3,557
$114
$0
$4,746
1.56%
1.53%
$3,557

$1,313
237,921

December
2007


A+
0.7
12.07
52.2%
0

Adequate
10.1%
11.4%
9.3%


AAA
AAA
0.1
-350.00
1.29
29.7


$11,090
55.71%
$27,120
2.4:1
$27,144
9.34%
2.45:1


$291,562
$245,479

$19,144

$11,943
$283,105
4.22%
4.89%

$261,988
$68,850
$0
$91,191
-

-
26.28%
54.89%

$2
$1,091
0.00:1
$3,511

$2
$1,137
$0
$0
$0
$1,493
$0
$0
$2,632
0.90%
0.90%
$1,493

$1,655
184,145

September
2007


A+
0.7
12.88
52.3%
0

Adequate
10.6%
11.8%
10.0%


AAA
AAA
0.1
-700.00
1.33
28.8


$9,764
46.80%
$26,367
2.7:1
$26,354
10.02%
2.70:1


$263,844
$227,313

$17,706

$8,893
$255,576
4.64%
5.06%

$235,278
$59,927
$0
$74,569
-

-
25.47%
50.98%

$1
$629
0.00:1
$3,049

$1
$1,708
$0
$0
$0
$73
$0
$0
$1,782
0.68%
0.68%
$73

$1,481
198,623

All CALL/TFR's file to identical calendars ending Dec-31. Quarterly values reported are cumulative thru the reporting year. Dollar data in thousands unless otherwise noted. Selected rates pre-computed by FDIC are factored according to criteria from the regulatory agency to derive annualized rates. Peering groups are dynamically generated each quarter based the bank unit being examined. See the quarterly for peer listings.
Lord, Whalen LLC dba Institutional Risk Analytics 371 Van Ness Way Suite 110 Torrance, California 90501 310.676.3300