SecProbe.io

Filing text and metadata
Intelligence Terminal Search Probe Scores Topics IPO Watchlist Monthly Activity About API

SEC Company Response from VAIL BANKS INC (CIK 0001035770) — Sep 7, 2005

VAIL BANKS INC (CIK 0001035770)
Date: Sept. 7, 2005 · CIK: 0001035770 · Accession: 0001188112-05-001609

AI Filing Summary & Sentiment

Referenced dates: August 24, 2005, June 28, 2005

Date
Sept. 7, 2005
Author
Not clearly detected
Form
CORRESP
Company
VAIL BANKS INC (CIK 0001035770)

Letter

Senior Accountant Securities and Exchange Commission 100 F Street, NE Washington, D.C. 20549

Dear Mr. Cline:

The following information is provided in response to your letter dated August 24, 2005.

1.

Independent Auditors’ Request, page F-1 - “It appears that your independent auditors are not registered with the PCAOB. Rule 2100 of Section 2 of the PCAOB Bylaws and Rules requires that firms that prepare or issue any audit report with respect to any issuer or plays a substantial role in the preparation or furnishing of an audit report with respect to any issuer must be registered with the PCAOB. Please advice us as to the facts and circumstances relating to this deficiency.”

Independent Auditors’ Request

Our independent auditors for the fiscal year ended December 31, 2004, Dalby Wendland & Co., P.C., (Dalby) were registered with the PCAOB when our 2004 10K was filed. On February 23, 2005 Vail Banks Inc. filed form 8-K, Item 4.01, to announce a change in certifying accountants. The company engaged Perry-Smith LLP as independent public accountants for the year ending December 31, 2005. On April 15, 2005, Dalby submitted their request for withdrawal from the PCAOB. On May 17, 2005 the PCAOB granted Dalby’s leave from registration.

It is our understanding, per Note 2 of Rule 2100 of Section 2 of the PCAOB Bylaws and Rules, that the issuance of a consent to include an audit report for a prior period by a public accounting firm, which does not currently have and does not expect to have an engagement with an issuer to prepare or issue, or to play a substantial role in the preparation or furnishing of an audit report for the issuer, will not require a public accounting firm to register with the PCAOB. The company does not expect to have an engagement with Dalby to prepare or issue, or to play a substantial role in the preparation or furnishing of our 2005 audit report. As such, we believe Dalby is no longer required to be registered with the PCAOB.

Our current independent public accountants, Perry-Smith LLP, are registered with the PCAOB.

Page 2 of

September 7, 2005

2.

Note 6 Goodwill and Other Intangible Assets, page F-20 - “Please refer to the prior comment 2 and provide us the following information:

·

Please tell us the gross amount of the deferred tax liability that you did not record in 1997.

·

Please tell us how you accounted for the difference in the original deferred tax liability and the amount you recorded in 2003.

·

Please provide us the SAB Topic 1:M analysis relied on in determining that any restatement would be immaterial. We would expect your analysis to consider the impact of the error on earnings in each quarter, on fiscal year results, on reported deferred tax assets and liabilities and on goodwill for all periods effected.”

Prior comment 2 was “Please tell us why it was necessary to properly record deferred taxes as goodwill in fiscal year 2003 for the acquisition of the Vail Bank building. Please tell us what specific accounting literature you relied on in determining the appropriateness of your accounting. Also, tell us what income statement line items include the write-off of this amount in fiscal year 2004.”

Goodwill

· The gross amount of the deferred tax liability that we did not record in December 1997 was $939,000.

· There was no difference between the original deferred tax liability and the amount we recorded in 2003. We realize this differs from the $788,000 that we indicated was recorded as a deferred tax liability in our first letter dated June 28, 2005. Upon further investigation of our records, we determined that the following entry was made in 2003 to record the deferred tax liability:

Debit

Goodwill

$

788,760

Debit

Deferred Income Tax Expense

$

150,240

Credit

Deferred Income Tax Liability

$

939,000

The $150,240 represents the amortization expense on the unrecorded goodwill of $939,000 that would have been recognized from December 1997 to December 2001 had we originally recorded goodwill. The company adopted the provisions of SFAS 142, Goodwill and Other Intangible Assets, on January 1, 2002 and, therefore, ceased amortization of goodwill on that date. The $150,240 was derived using straight-line amortization for a period of 25 years ($3,130 per month for 48 months).

· The following analysis quantifies the immateriality of the $150,240 that should have been expensed pro-ratably from December 1997 to December 2001. This analysis also shows the impact on deferred taxes, the change in deferred taxes as a percentage of total assets, goodwill, the change in goodwill as a percentage of total assets, net income and the change in net income as a percentage of net income for each balance sheet date from December 1997 to December 2003.

Per SAB Topic 1:M, an item is material if there is substantial likelihood that the item “would have been viewed by a reasonable investor as having significantly altered the total mix of information available.” As shown in the following analysis, we believe the change in the deferred income tax asset/liability balance is an insignificant portion of total assets and, therefore, would not have altered the judgment of a reasonably prudent investor. In addition, we also believe that the amortization expense and its impact on net income, as well as the changes in the goodwill balances, are insignificant and would not have altered the view of a reasonable investor.

Page 3 of

September 7, 2005

(in thousands)

As

Originally

Reported

What

Should Have

Been Reported

$ and %

Differences

Year Ended December 31, 1997

Goodwill and Other Intangibles

$

4,149

$

5,088

$

Deferred Income Tax Asset/(Liability)

$

$

(536

)

$

(939

)

Goodwill difference as a % of Revised Total Assets

0.41

%

DIT difference as % of Revised Total Assets

-0.41

%

Quarter Ended March 31, 1998

Goodwill and Other Intangibles

$

3,749

$

4,679

$

Deferred Income Tax Asset/(Liability)

$

$

(536

)

$

(939

)

Net Income

$

$

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.37

%

DIT difference as % of Revised Total Assets

-0.38

%

Net Income difference as a % of Revised Net Income

-2.84

%

Quarter Ended June 30, 1998

Goodwill and Other Intangibles

$

3,764

$

4,684

$

Deferred Income Tax Asset/(Liability)

$

$

(536

)

$

(939

)

Net Income

$

$

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.38

%

DIT difference as % of Revised Total Assets

-0.39

%

Net Income difference as a % of Revised Net Income

-1.93

%

Quarter Ended September 30, 1998

Goodwill and Other Intangibles

$

8,246

$

9,157

$

Deferred Income Tax Asset/(Liability)

$

$

(503

)

$

(939

)

Net Income

$

$

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.34

%

DIT difference as % of Revised Total Assets

-0.35

%

Net Income difference as a % of Revised Net Income

-1.88

%

Quarter Ended December 31, 1998

Goodwill and Other Intangibles

$

22,959

$

23,860

$

Deferred Income Tax Asset/(Liability)

$

$

$

(939

)

Net Income

$

$

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.21

%

DIT difference as % of Revised Total Assets

-0.21

%

Net Income difference as a % of Revised Net Income

-1.55

%

Year Ended December 31, 1998

Net Income

$

1,959

$

1,921

$

(38

)

Net Income difference as a % of Revised Net Income

-1.95

%

Quarter Ended March 31, 1999

Goodwill and Other Intangibles

$

22,772

$

23,664

$

Deferred Income Tax Asset/(Liability)

$

$

(176

)

$

(939

)

Net Income

$

$

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.20

%

DIT difference as % of Revised Total Assets

-0.22

%

Net Income difference as a % of Revised Net Income

-1.33

%

Page 4 of

September 7, 2005

(in thousands)

As

Originally

Reported

What

Should Have

Been Reported

$ and %

Differences

Quarter Ended June 30, 1999

Goodwill and Other Intangibles

$

24,027

$

24,910

$

Deferred Income Tax Asset/(Liability)

$

$

(658

)

$

(939

)

Net Income

$

1,253

$

1,244

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.20

%

DIT difference as % of Revised Total Assets

-0.21

%

Net Income difference as a % of Revised Net Income

-0.76

%

Quarter Ended September 30, 1999

Goodwill and Other Intangibles

$

24,166

$

25,039

$

Deferred Income Tax Asset/(Liability)

$

$

(299

)

$

(939

)

Net Income

$

1,480

$

1,471

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.19

%

DIT difference as % of Revised Total Assets

-0.21

%

Net Income difference as a % of Revised Net Income

-0.64

%

Quarter Ended December 31, 1999

Goodwill and Other Intangibles

$

24,177

$

25,041

$

Deferred Income Tax Asset/(Liability)

$

$

(354

)

$

(939

)

Net Income

$

1,407

$

(1,398

)

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.19

%

DIT difference as % of Revised Total Assets

-0.20

%

Net Income difference as a % of Revised Net Income

-0.67

%

Year Ended December 31, 1999

Net Income

$

4,856

$

4,818

$

(38

)

Net Income difference as a % of Revised Net Income

-0.78

%

Quarter Ended March 31, 2000

Goodwill and Other Intangibles

$

25,340

$

26,194

$

Deferred Income Tax Asset/(Liability)

$

$

(62

)

$

(939

)

Net Income

$

1,182

$

1,173

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.20

%

DIT difference as % of Revised Total Assets

-0.22

%

Net Income difference as a % of Revised Net Income

-0.80

%

Quarter Ended June 30, 2000

Goodwill and Other Intangibles

$

25,067

$

25,912

$

Deferred Income Tax Asset/(Liability)

$

$

(329

)

$

(939

)

Net Income

$

1,505

$

1,496

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.18

%

DIT difference as % of Revised Total Assets

-0.20

%

Net Income difference as a % of Revised Net Income

-0.63

%

Page 5 of

September 7, 2005

(in thousands)

As

Originally

Reported

What

Should Have

Been Reported

$ and %

Differences

Quarter Ended September 30, 2000

Goodwill and Other Intangibles

$

38,461

$

39,297

$

Deferred Income Tax Asset/(Liability)

$

1,437

$

$

(939

)

Net Income

$

1,388

$

1,379

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.15

%

DIT difference as % of Revised Total Assets

-0.17

%

Net Income difference as a % of Revised Net Income

-0.68

%

Quarter Ended December 31, 2000

Goodwill and Other Intangibles

$

38,519

$

39,345

$

Deferred Income Tax Asset/(Liability)

$

$

(395

)

$

(939

)

Net Income

$

$

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.15

%

DIT difference as % of Revised Total Assets

-0.17

%

Net Income difference as a % of Revised Net Income

-1.08

%

Year Ended December 31, 2000

Net Income

$

4,956

$

4,918

$

(38

)

Net Income difference as a % of Revised Net Income

-0.76

%

Quarter Ended March 31, 2001

Goodwill and Other Intangibles

$

38,105

$

38,922

$

Deferred Income Tax Asset/(Liability)

$

$

(302

)

$

(939

)

Net Income

$

1,353

$

1,344

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.14

%

DIT difference as % of Revised Total Assets

-0.16

%

Net Income difference as a % of Revised Net Income

-0.70

%

Quarter Ended June 30, 2001

Goodwill and Other Intangibles

$

37,689

$

38,497

$

Deferred Income Tax Asset/(Liability)

$

$

(297

)

$

(939

)

Net Income

$

1,528

$

1,519

$

(9

)

Goodwill difference as a % of Revised Total Assets

0.15

%

DIT difference as % of Revised Total Assets

-0.17

%

Net Income difference as a % of Revised Net Income

-0.62

%

Quarter Ended September 30, 2001

Goodwill and Other Intangibles

$

37,274

$

38,072

$

Deferred Income Tax Asset/(Liability)

$

$

(437

)

$

(939

Show Raw Text
CORRESP
1
filename1.htm

Response to SEC Comments

Vail
Banks, Inc.

Administrative
Center

P.O. Box
1210, 20 Lindbergh Drive

Gypsum,
Colorado 81637

(970)
328-9717

bburt@weststarbank.com

September
7, 2005

Mr. Paul
Cline

Senior
Accountant

Securities
and Exchange Commission

100 F
Street, NE

Washington,
D.C. 20549

Dear Mr.
Cline:

The
following information is provided in response to your letter dated August 24,
2005.

    1.

      Independent
      Auditors’ Request, page F-1 - “It appears that your independent auditors
      are not registered with the PCAOB. Rule 2100 of Section 2 of the PCAOB
      Bylaws and Rules requires that firms that prepare or issue any audit
      report with respect to any issuer or plays a substantial role in the
      preparation or furnishing of an audit report with respect to any issuer
      must be registered with the PCAOB. Please advice us as to the facts and
      circumstances relating to this deficiency.”

Independent
Auditors’ Request

Our
independent auditors for the fiscal year ended December 31, 2004, Dalby Wendland
& Co., P.C., (Dalby) were registered with the PCAOB when our 2004 10K was
filed. On February 23, 2005 Vail Banks Inc. filed form 8-K, Item 4.01, to
announce a change in certifying accountants. The company engaged Perry-Smith LLP
as independent public accountants for the year ending December 31, 2005. On
April 15, 2005, Dalby submitted their request for withdrawal from the PCAOB. On
May 17, 2005 the PCAOB granted Dalby’s leave from registration.

It is our
understanding, per Note 2 of Rule 2100 of Section 2 of the PCAOB Bylaws and
Rules, that the issuance of a consent to include an audit report for a prior
period by a public accounting firm, which does not currently have and does not
expect to have an engagement with an issuer to prepare or issue, or to play a
substantial role in the preparation or furnishing of an audit report for the
issuer, will not require a public accounting firm to register with the PCAOB.
The company does not expect to have an engagement with Dalby to prepare or
issue, or to play a substantial role in the preparation or furnishing of our
2005 audit report. As such, we believe Dalby is no longer required to be
registered with the PCAOB.

Our
current independent public accountants, Perry-Smith LLP, are registered with the
PCAOB.

Page 2
of
7

September
7, 2005

    2.

      Note
      6 Goodwill and Other Intangible Assets, page F-20 - “Please refer to the
      prior comment 2 and provide us the following
  information:

    ·

      Please
      tell us the gross amount of the deferred tax liability that you did not
      record in 1997.

    ·

      Please
      tell us how you accounted for the difference in the original deferred tax
      liability and the amount you recorded in
2003.

    ·

      Please
      provide us the SAB Topic 1:M analysis relied on in determining that any
      restatement would be immaterial. We would expect your analysis to consider
      the impact of the error on earnings in each quarter, on fiscal year
      results, on reported deferred tax assets and liabilities and on goodwill
      for all periods effected.”

Prior
comment 2 was “Please tell us why it was necessary to properly record deferred
taxes as goodwill in fiscal year 2003 for the acquisition of the Vail Bank
building. Please tell us what specific accounting literature you relied on in
determining the appropriateness of your accounting. Also, tell us what income
statement line items include the write-off of this amount in fiscal year
2004.”

Goodwill

·  The gross
amount of the deferred tax liability that we did not record in December 1997 was
$939,000.

·  There was
no difference between the original deferred tax liability and the amount we
recorded in 2003. We realize this differs from the $788,000 that we indicated
was recorded as a deferred tax liability in our first letter dated June 28,
2005. Upon further investigation of our records, we determined that the
following entry was made in 2003 to record the deferred tax
liability:

    Debit

      Goodwill

    $

      788,760

    Debit

      Deferred
      Income Tax Expense

    $

      150,240

    Credit

      Deferred
      Income Tax Liability

    $

      939,000

The
$150,240 represents the amortization expense on the unrecorded goodwill of
$939,000 that would have been recognized from December 1997 to December 2001 had
we originally recorded goodwill. The company adopted the provisions of SFAS 142,
Goodwill
and Other Intangible Assets, on
January 1, 2002 and, therefore, ceased amortization of goodwill on that date.
The $150,240 was derived using straight-line amortization for a period of 25
years ($3,130 per month for 48 months).

·  The
following analysis quantifies the immateriality of the $150,240 that should have
been expensed pro-ratably from December 1997 to December 2001. This analysis
also shows the impact on deferred taxes, the change in deferred taxes as a
percentage of total assets, goodwill, the change in goodwill as a percentage of
total assets, net income and the change in net income as a percentage of net
income for each balance sheet date from December 1997 to December 2003.

Per SAB
Topic 1:M, an item is material if there is substantial likelihood that the item
“would have been viewed by a reasonable investor as having significantly altered
the total mix of information available.” As shown in the following analysis, we
believe the change in the deferred income tax asset/liability balance is an
insignificant portion of total assets and, therefore, would not have altered the
judgment of a reasonably prudent investor. In addition, we also believe that the
amortization expense and its impact on net income, as well as the changes in the
goodwill balances, are insignificant and would not have altered the view of a
reasonable investor.

Page 3 of
7

September
7, 2005

      (in
      thousands)

      As

      Originally

      Reported

      What

      Should
      Have

      Been
      Reported

      $
      and %

      Differences

    Year
      Ended December 31, 1997

    Goodwill
      and Other Intangibles

    $

      4,149

    $

      5,088

    $

      939

    Deferred
      Income Tax Asset/(Liability)

    $

      403

    $

      (536

    )

    $

      (939

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.41

    %

    DIT
      difference as % of Revised Total Assets

      -0.41

    %

    Quarter
      Ended March 31, 1998

    Goodwill
      and Other Intangibles

    $

      3,749

    $

      4,679

    $

      930

    Deferred
      Income Tax Asset/(Liability)

    $

      403

    $

      (536

    )

    $

      (939

    )

    Net
      Income

    $

      340

    $

      331

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.37

    %

    DIT
      difference as % of Revised Total Assets

      -0.38

    %

    Net
      Income difference as a % of Revised Net Income

      -2.84

    %

    Quarter
      Ended June 30, 1998

    Goodwill
      and Other Intangibles

    $

      3,764

    $

      4,684

    $

      920

    Deferred
      Income Tax Asset/(Liability)

    $

      403

    $

      (536

    )

    $

      (939

    )

    Net
      Income

    $

      495

    $

      486

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.38

    %

    DIT
      difference as % of Revised Total Assets

      -0.39

    %

    Net
      Income difference as a % of Revised Net Income

      -1.93

    %

    Quarter
      Ended September 30, 1998

    Goodwill
      and Other Intangibles

    $

      8,246

    $

      9,157

    $

      911

    Deferred
      Income Tax Asset/(Liability)

    $

      436

    $

      (503

    )

    $

      (939

    )

    Net
      Income

    $

      510

    $

      501

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.34

    %

    DIT
      difference as % of Revised Total Assets

      -0.35

    %

    Net
      Income difference as a % of Revised Net Income

      -1.88

    %

    Quarter
      Ended December 31, 1998

    Goodwill
      and Other Intangibles

    $

      22,959

    $

      23,860

    $

      901

    Deferred
      Income Tax Asset/(Liability)

    $

      971

    $

      32

    $

      (939

    )

    Net
      Income

    $

      614

    $

      605

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.21

    %

    DIT
      difference as % of Revised Total Assets

      -0.21

    %

    Net
      Income difference as a % of Revised Net Income

      -1.55

    %

    Year
      Ended December 31, 1998

    Net
      Income

    $

      1,959

    $

      1,921

    $

      (38

    )

    Net
      Income difference as a % of Revised Net Income

      -1.95

    %

    Quarter
      Ended March 31, 1999

    Goodwill
      and Other Intangibles

    $

      22,772

    $

      23,664

    $

      892

    Deferred
      Income Tax Asset/(Liability)

    $

      763

    $

      (176

    )

    $

      (939

    )

    Net
      Income

    $

      716

    $

      707

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.20

    %

    DIT
      difference as % of Revised Total Assets

      -0.22

    %

    Net
      Income difference as a % of Revised Net Income

      -1.33

    %

Page 4 of
7

September
7, 2005

      (in
      thousands)

      As

      Originally

      Reported

      What

      Should
      Have

      Been
      Reported

      $
      and %

      Differences

    Quarter
      Ended June 30, 1999

    Goodwill
      and Other Intangibles

    $

      24,027

    $

      24,910

    $

      883

    Deferred
      Income Tax Asset/(Liability)

    $

      281

    $

      (658

    )

    $

      (939

    )

    Net
      Income

    $

      1,253

    $

      1,244

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.20

    %

    DIT
      difference as % of Revised Total Assets

      -0.21

    %

    Net
      Income difference as a % of Revised Net Income

      -0.76

    %

    Quarter
      Ended September 30, 1999

    Goodwill
      and Other Intangibles

    $

      24,166

    $

      25,039

    $

      873

    Deferred
      Income Tax Asset/(Liability)

    $

      640

    $

      (299

    )

    $

      (939

    )

    Net
      Income

    $

      1,480

    $

      1,471

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.19

    %

    DIT
      difference as % of Revised Total Assets

      -0.21

    %

    Net
      Income difference as a % of Revised Net Income

      -0.64

    %

    Quarter
      Ended December 31, 1999

    Goodwill
      and Other Intangibles

    $

      24,177

    $

      25,041

    $

      864

    Deferred
      Income Tax Asset/(Liability)

    $

      585

    $

      (354

    )

    $

      (939

    )

    Net
      Income

    $

      1,407

    $

      (1,398

    )

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.19

    %

    DIT
      difference as % of Revised Total Assets

      -0.20

    %

    Net
      Income difference as a % of Revised Net Income

      -0.67

    %

    Year
      Ended December 31, 1999

    Net
      Income

    $

      4,856

    $

      4,818

    $

      (38

    )

    Net
      Income difference as a % of Revised Net Income

      -0.78

    %

    Quarter
      Ended March 31, 2000

    Goodwill
      and Other Intangibles

    $

      25,340

    $

      26,194

    $

      854

    Deferred
      Income Tax Asset/(Liability)

    $

      877

    $

      (62

    )

    $

      (939

    )

    Net
      Income

    $

      1,182

    $

      1,173

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.20

    %

    DIT
      difference as % of Revised Total Assets

      -0.22

    %

    Net
      Income difference as a % of Revised Net Income

      -0.80

    %

    Quarter
      Ended June 30, 2000

    Goodwill
      and Other Intangibles

    $

      25,067

    $

      25,912

    $

      845

    Deferred
      Income Tax Asset/(Liability)

    $

      610

    $

      (329

    )

    $

      (939

    )

    Net
      Income

    $

      1,505

    $

      1,496

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.18

    %

    DIT
      difference as % of Revised Total Assets

      -0.20

    %

    Net
      Income difference as a % of Revised Net Income

      -0.63

    %

Page 5 of
7

September
7, 2005

      (in
      thousands)

      As

      Originally

      Reported

      What

      Should
      Have

      Been
      Reported

      $
      and %

      Differences

    Quarter
      Ended September 30, 2000

    Goodwill
      and Other Intangibles

    $

      38,461

    $

      39,297

    $

      836

    Deferred
      Income Tax Asset/(Liability)

    $

      1,437

    $

      498

    $

      (939

    )

    Net
      Income

    $

      1,388

    $

      1,379

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.15

    %

    DIT
      difference as % of Revised Total Assets

      -0.17

    %

    Net
      Income difference as a % of Revised Net Income

      -0.68

    %

    Quarter
      Ended December 31, 2000

    Goodwill
      and Other Intangibles

    $

      38,519

    $

      39,345

    $

      826

    Deferred
      Income Tax Asset/(Liability)

    $

      544

    $

      (395

    )

    $

      (939

    )

    Net
      Income

    $

      881

    $

      872

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.15

    %

    DIT
      difference as % of Revised Total Assets

      -0.17

    %

    Net
      Income difference as a % of Revised Net Income

      -1.08

    %

    Year
      Ended December 31, 2000

    Net
      Income

    $

      4,956

    $

      4,918

    $

      (38

    )

    Net
      Income difference as a % of Revised Net Income

      -0.76

    %

    Quarter
      Ended March 31, 2001

    Goodwill
      and Other Intangibles

    $

      38,105

    $

      38,922

    $

      817

    Deferred
      Income Tax Asset/(Liability)

    $

      637

    $

      (302

    )

    $

      (939

    )

    Net
      Income

    $

      1,353

    $

      1,344

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.14

    %

    DIT
      difference as % of Revised Total Assets

      -0.16

    %

    Net
      Income difference as a % of Revised Net Income

      -0.70

    %

    Quarter
      Ended June 30, 2001

    Goodwill
      and Other Intangibles

    $

      37,689

    $

      38,497

    $

      808

    Deferred
      Income Tax Asset/(Liability)

    $

      642

    $

      (297

    )

    $

      (939

    )

    Net
      Income

    $

      1,528

    $

      1,519

    $

      (9

    )

    Goodwill
      difference as a % of Revised Total Assets

      0.15

    %

    DIT
      difference as % of Revised Total Assets

      -0.17

    %

    Net
      Income difference as a % of Revised Net Income

      -0.62

    %

    Quarter
      Ended September 30, 2001

    Goodwill
      and Other Intangibles

    $

      37,274

    $

      38,072

    $

      798

    Deferred
      Income Tax Asset/(Liability)

    $

      502

    $

      (437

    )

    $

      (939