##### Table of Contents

---

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-K



---



|x | Annual Report Pursuant to Section 13 or 15(d) of the SecuritiesExchange Act of 1934
|- | -----------------------------------------------------------------------------------



For the fiscal year ended December 31, 2004.



| ̈ | Transition report under Section 13 or 15(d) of the Securities Exchange Act of 1934(No fee required)
|- | ---------------------------------------------------------------------------------------------------



Commission File Number: 0 - 28394



---



MOUNTAIN BANK HOLDING COMPANY

(exact name of registrant as specified in its
charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|WASHINGTON                                                     |  | 91-1602736                          
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer identification Number)



|                                              |  |           
|--------------------------------------------- |  | ----------
|501 Roosevelt Avenue, PO Box 98, Enumclaw, WA |  | 98022     
|(address of principal executive offices)      |  | (zip code)



Registrants
telephone number: (360) 825-0100



---



Securities registered pursuant to Section 12(b) of the Act: None



Securities registered pursuant to Section 12(g) of the Act:



Common Stock, no par value

(title of class)



---



Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.    Yes   x    No ̈



Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K  x



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).    Yes ̈No  x



As of June 30, 2004, the aggregate market value of the 1,728,044 shares of Common Stock of the Registrant issued and outstanding on such date, which excludes the 521,724 shares held by all directors and executive
officers of the Registrant as a group, was $27,880,890. This figure is based on the closing sale price of $15.00 per share of the Registrants Common Stock on June 30, 2004.



Number of shares of common stock outstanding as of March 15, 2005:2,272,318



DOCUMENTS INCORPORATED BY REFERENCE



The Proxy Statement for the 2005 Annual Meeting of Shareholders to be held on April 26, 2005
is incorporated by reference into Part III of this Annual Report on Form 10-K.



---



---

##### Table of Contents

TABLE OF CONTENTS



Part I



|        |  |                                                                                        |  |       
|------- |  | -------------------------------------------------------------------------------------- |  | ------
|        |  |                                                                                        |  | Page #
|ITEM 1. |  | Business                                                                               |  | 1     
|        |  | General                                                                                |  | 1     
|        |  | Mt. Rainier Bank                                                                       |  | 1     
|        |  | History                                                                                |  | 2     
|        |  | Business                                                                               |  | 2     
|        |  | Service Area                                                                           |  | 2     
|        |  | Employees                                                                              |  | 3     
|        |  | Competition                                                                            |  | 3     
|        |  | Products and Services                                                                  |  | 3     
|        |  | Marketing                                                                              |  | 3     
|        |  | Forward Looking Statement Disclosure                                                   |  | 4     
|        |  | Statistical Information About Mountain Bank Holding                                    |  | 4     
|        |  | Distribution of Average Assets, Liabilities and Shareholders Equity & Interest Yields |  | 4     
|        |  | Rate Volume Analysis                                                                   |  | 5     
|        |  | Investment Portfolio                                                                   |  | 6     
|        |  | Lending Activities                                                                     |  | 8     
|        |  | Risk Elements  Non-Accrual, Past Due and Restructured Loans                           |  | 12    
|        |  | Credit Risk Management and Allowance for Credit Losses                                 |  | 13    
|        |  | Allocation of the Allowance for Credit Losses By Loan Classification                   |  | 16    
|        |  | Deposits                                                                               |  | 18    
|        |  | Return on Equity and Assets                                                            |  | 19    
|        |  | Supervision and Regulation                                                             |  | 20    
|        |  | Significant Changes in Banking Laws and Regulations                                    |  | 20    
|        |  | Mountain Bank Holding Company                                                          |  | 21    
|        |  | Bank Holding Company Regulation                                                        |  | 21    
|        |  | Transactions with Affiliates                                                           |  | 22    
|        |  | Tie-In Arrangements                                                                    |  | 22    
|        |  | State Law Restrictions                                                                 |  | 22    
|        |  | Mt. Rainier National Bank                                                              |  | 22    
|        |  | Interstate Banking and Branching                                                       |  | 23    
|        |  | Deposit Insurance                                                                      |  | 23    
|        |  | Dividends                                                                              |  | 23    
|        |  | Capital Adequacy                                                                       |  | 23    
|        |  | Effects of Government Monetary Policy                                                  |  | 24    
|        |  |                                                                                       
|ITEM 2. |  | Properties                                                                             |  | 24    
|        |  |                                                                                       
|ITEM 3. |  | Legal Proceedings                                                                      |  | 25    
|        |  |                                                                                       
|ITEM 4. |  | Submission of Matters to a Vote of Security Holders                                    |  | 25    



i



---

##### Table of Contents

TABLE OF CONTENTS

(Continued)



|         |  |                                                                                                              |  |    
|-------- |  | ------------------------------------------------------------------------------------------------------------ |  | ---
|         |  | Part II                                                                                                      |  |    
|         |  |                                                                                                             
|ITEM 5.  |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 25 
|         |  | Market Information                                                                                           |  | 25 
|         |  | Number of Equity Holders                                                                                     |  | 26 
|         |  | Stock Dividends                                                                                              |  | 26 
|         |  | Payment of Dividends                                                                                         |  | 26 
|         |  | Equity Compensation Plan Information                                                                         |  | 27 
|         |  |                                                                                                             
|ITEM 6.  |  | Selected Financial Data                                                                                      |  | 28 
|         |  |                                                                                                             
|ITEM 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 29 
|         |  |                                                                                                             
|ITEM 7A. |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 41 
|         |  |                                                                                                             
|ITEM 8.  |  | Consolidated Financial Statements and Supplementary Data                                                     |  | 42 
|         |  |                                                                                                             
|ITEM 9.  |  | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure                         |  | 42 
|         |  |                                                                                                             
|ITEM 9A. |  | Controls and Procedures                                                                                      |  | 42 
|         |  |                                                                                                             
|ITEM 9B. |  | Other Information                                                                                            |  | 43 
|         |  | Part III                                                                                                     |  |    
|         |  |                                                                                                             
|ITEM 10. |  | Directors and Executive Officers of the Registrant                                                           |  | 43 
|         |  |                                                                                                             
|ITEM 11. |  | Executive Compensation                                                                                       |  | 43 
|         |  |                                                                                                             
|ITEM 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 43 
|         |  |                                                                                                             
|ITEM 13. |  | Certain Relationships and Related Transactions                                                               |  | 44 
|         |  |                                                                                                             
|ITEM 14. |  | Principal Accountant Fees and Services                                                                       |  | 44 
|         |  | Part IV                                                                                                      |  |    
|         |  |                                                                                                             
|ITEM 15. |  | Exhibits and Financial Statement Schedules                                                                   |  | E-1
|         |  | Signatures                                                                                                   |  |    



ii



---

##### Table of Contents

FORM 10-K



Available Information



The Companys annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, amendments to those reports filed or furnished
pursuant to Section 13(a) or 15(d) of the Securities and Exchange Act of 1934, and beneficial ownership reports on Forms 3, 4, and 5 as soon as practicable after electronically filing such material with, or furnishing it to, the Securities and
Exchange Commission can be found on the SECs Edgar database at www.sec.gov, free of charge.



PART I

(ITEMS 1-4)



ITEM 1. DESCRIPTION OF BUSINESS



General



Mountain Bank Holding
Company (Mountain Bank Holding) is a Washington corporation formed in 1993 primarily to hold all of the Common Stock of Mt. Rainier National Bank (Mt. Rainier Bank), a National Banking Association organized under the laws of
the United States. Mt. Rainier Bank provides personal and commercial banking and related financial services at its main office located in Enumclaw, Washington, and from five branch offices located in Buckley, Black Diamond, Auburn, Maple Valley, and
Sumner Washington. Mt. Rainier Bank also provides loan services at a loan production office located in Federal Way, Washington. Mountain Bank Holding is regulated by the Federal Reserve Board (the FRB) under the Bank Holding Company Act
of 1956, as amended. A bank holding company is generally defined as a company that has direct or indirect control of a bank. Mountain Bank Holding qualifies as a bank holding company because it owns one hundred percent (100%) of the outstanding
securities of Mt. Rainier National Bank (Mt. Rainier Bank). At December 31, 2004, Mountain Bank Holding reported on a consolidated basis total assets of $177,645,000, total deposits of $157,600,000, and shareholders equity of $18,568,000.



Mountain Bank Holdings strategy is to capitalize on its
investment in Mt. Rainier Bank through continued growth in Mt. Rainier Banks assets, deposits and earnings, and creation of long-term value for Company shareholders by pursuing the following:



| |  |  | Monitoring and improving the credit quality of Mt. Rainier Banks existing asset base;
| | - |  | --------------------------------------------------------------------------------------



| |  |  | Concentrating on expense control, interest spread maximization and marketing of fee-based products, as well as maintaining adequate liquidity and capital levels;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Emphasizing close working relationships between Mt. Rainier Banks senior management, directors, loan officers and commercial customers; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Focusing on training programs to ensure that management and staff has knowledge necessary to serve customers and remain in compliance with all legal and regulatory obligations.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



There can be no assurance that Mt. Rainier Bank
will achieve these objectives.



DESCRIPTION OF MT. RAINIER
NATIONAL BANK



Mt. Rainier Bank



Mt. Rainier
National Bank is a wholly owned subsidiary of Mountain Bank Holding. While Mountain Bank Holding and Mt. Rainier Bank are distinctly different entities regulated by different regulatory bodies, the income of Mountain Bank Holding presently is almost
entirely derived from dividends upstreamed from Mt. Rainier Bank to Mountain Bank Holding. Therefore, the value of the securities of Mountain Bank Holding is, to a large extent, dependent upon the success of Mt. Rainier Bank.



1



---

##### Table of Contents

History



Mt. Rainier Bank opened
on July 2, 1990, in Enumclaw, Washington, and has been operating since that date.



Business



Mt. Rainier Bank,
through its main office, five branches and one loan production office, offers a full line of commercial banking services.



The principal sources of Mt. Rainier Banks revenues are: (i) interest and fees on loans; (ii) deposit service charges; (iii) interest on deposits in
other banks (generally on an overnight basis); (iv) gains on mortgages originated and sold to the secondary market; (v) interest on investments, and (vi) fees from sales of non-deposit investment products. Loans include short-to-medium-term
commercial and consumer loans, including real estate loans, operating loans and lines, equipment loans, automobile loans, recreational vehicle and truck loans, personal loans and lines of credit, home improvement and rehabilitation loans, VISA
national credit cards, and residential mortgage lending. Mt. Rainier Bank also offers safe deposit boxes, direct deposit of payroll and social security checks, automated teller machine access, debit cards, automatic drafts for various accounts,
telephone banking, Internet banking and bill payment services. Mt. Rainier Bank has a night depository and an ATM, as well as drive-up services, at each of its branch offices.



Mt. Rainier Banks core deposit base generally has been enhanced through advertising and deposit promotions, and
focusing on securing the entire banking relationship of each of its customers. Deposit products include checking accounts, savings programs, NOW accounts and certificates of deposit. Mt. Rainier Bank has not used brokered deposits as a source of
funds.



Mt. Rainier Banks commercial banking activities
target high net worth individuals and their businesses with an emphasis on small to medium size businesses. Mt. Rainier Banks operating strategy is to offer personal service, flexibility and timely responsiveness to the needs of its customers.
Senior management of Mt. Rainier Bank and Mountain Bank Holding maintain close personal contact and close working relationships with Mt. Rainier Banks commercial customers and their businesses, and Mt. Rainier Banks and the
Companys Boards of Directors primarily include local business people from Mt. Rainier Banks primary service area. Most of Mt. Rainier Banks new commercial banking business consists of referrals from existing customers. Mountain
Bank Holding believes that Mt. Rainier Banks loan portfolio is appropriately diversified. All floating rate loans are priced at prime or higher.



Mountain Bank Holding believes that the growth in loans and profitability achieved by Mt. Rainier Bank also is attributable in large measure to its
strategy of targeting smaller and medium size businesses in the manner described above and to the business and personal relationships and experience of Mt. Rainier Banks and Mountain Bank Holdings management and Directors, rather than
the result of greater risk-taking or price concessions. In addition, there have been numerous acquisitions and mergers of banks in Mt. Rainier Banks primary service area, which have made the larger institutions in the market even larger. This
has resulted in Mt. Rainier Bank focusing primarily on the needs of the smaller and medium size commercial customers.



Service Area



Mt. Rainier
Banks primary service area is South King County and East Pierce County, including Enumclaw, Buckley, Black Diamond, Auburn, Maple Valley, Sumner, and Federal Way and surrounding communities. Enumclaws population is 11,195, having
experienced 46% growth since 1990. Enumclaw is primarily considered a residential community, with most growth in single-family residences. The local economy is dependent upon the forest products industry, farming, and tourism. Buckley has
experienced less growth with a population of 4,510. Buckley is a residential community with very little business growth in the past few years. Black Diamond has a current population of 3,995, up from 1,760 in 1990. Auburn is a larger community with
a population of 45,355, up from 35,230 in 1990. In the last few years



2



---

##### Table of Contents

the number of households grew 5.6% with forecasts showing another 3,400 homes will be built by 2008. Auburn leads south King County in job creation. Maple
Valley has current population of 15,934, up from 10,500 in 1997 when it became a city. Sumners population is approximately 8,600. Federal Way has a growing population of approximately 84,000 people within the city limits. The city is home to
world-class companies, as well as small businesses of all kinds, with the city boasting the second highest number of businesses in South King County.



Employees



As of December 31,
2004, Mountain Bank Holding employed a full-time President and CEO and a half-time Chief Financial Officer. As of the same date, Mt. Rainier Bank had 68 full-time-equivalent employees, including three Executive Officers. None of Mt. Rainier
Banks employees is presently represented by a union or covered by a collective bargaining agreement. Mt. Rainier Bank considers its relationships with its employees to be good.



Competition



The banking business
in Mt. Rainier Banks primary service area is highly competitive with respect to both loans and deposits. All the major out-of-state commercial banks that operate in Washington (including Bank of America, Key Bank, Wells Fargo and U.S. Bank)
have a branch or branches within Mt. Rainier Banks primary service area. Among the advantages such major banks have are their ability to finance wide-ranging advertising campaigns and to allocate their investment assets to geographic regions
of higher yield and demand. Such banks offer certain services which are not offered directly by Mt. Rainier Bank (but are offered indirectly through correspondent institutions); and, by virtue of their greater total capitalization (legal lending
limits to an individual customer are based upon a percentage of a banks shareholder equity accounts), such banks have substantially higher lending limits than Mt. Rainier Bank.



Mt. Rainier Bank also competes with a number of non-bank competitors such as insurance companies, small loan companies,
finance companies, mortgage companies, credit unions, brokerage houses, and other financial institutions. Many of Mountain Bank Holdings non-bank competitors are not subject to the extensive federal and state regulations, which govern Mountain
Bank Holding and, as a result, have a competitive advantage over the Company in providing certain services.



Mt. Rainier Bank believes its competitive position has been strengthened by the consolidation in the banking industry, which has resulted in a focus by
the larger banks on their larger accounts, with less direct contact between the officers and their customers. Mt. Rainier Banks strategy, by contrast, is to remain a middle market lender, which maintains close, long-term contact with its
customers.



Products and Services



In
conjunction with the growth of its asset base, Mt. Rainier Bank has introduced new products and services to position it to better compete in its highly competitive market. Mt. Rainier Banks customers demand not only a wide range of financial
products but also efficient and convenient service. In response to these demands, Mt. Rainier Bank has developed a mix of products and services utilizing technology available to the banking industry such as telephone banking, internet banking, bill
payment services and automated teller machines. Additionally, Mt. Rainier Bank offers a wide range of commercial and retail banking products and services to its customers. Deposit accounts include certificates of deposit, individual retirement
accounts and other time deposits, checking and other demand deposit accounts, interest-bearing checking accounts, savings accounts and money market accounts. Loans include residential real estate, commercial, financial and real estate construction
and development, installment and consumer loans. Other products and services include: credit related insurance, ATMs, safe deposit boxes and non-deposit investment products.



Marketing



Mt. Rainier Bank
uses, to the fullest extent possible the flexibility accorded by its independent status to improve its market share. This includes an emphasis on specialized services, local promotional activity, and personal contacts by Mt. Rainier Banks
officers, directors and employees. Mt. Rainier Bank



3



---

##### Table of Contents

also seeks to provide special services and programs for individuals in its primary service area who are employed in the business and professional fields. In
the event there are customers whose loan demands exceed Mt. Rainier Banks lending limits, Mt. Rainier Bank arranges for such loans on a participation basis with other financial institutions.



Forward Looking Statement Disclosure



In addition to historical information, this report may contain certain forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (PSLRA). This statement is included for the express
purpose of availing Mountain Bank Holding of the protections of the safe harbor provisions of the PSLRA. The forward-looking statements contained in this report are subject to factors, risks, and uncertainties that may cause actual results to differ
materially from those projected. Important factors that might cause such a material difference include, but are not limited to, those discussed in this report. Such items that could cause actual results to differ materially from the forward looking
statements in this report are: general economic conditions, world and national events that could impact the economy and interest rates, including their impact on capital expenditures; business conditions in the banking industry; the regulatory
environment; new legislation; vendor quality and efficiency; employee retention factors; rapidly changing technology and evolving banking industry standards; competitive standards; competitive factors, including increased competition with community,
regional, and national financial institutions; fluctuating interest rate environments; and similar matters. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect managements analysis only as of
the date of the statement. Mountain Bank Holding undertakes no obligation to publicly revise or update these forward-looking statements to reflect events or circumstances that arise after the date of this report. Readers should carefully review the
risk factors described in this and other documents we file from time to time with the Securities and Exchange Commission.



Statistical Information about Mountain Bank Holding



The following statistical information should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere herein.



DISTRIBUTION OF AVERAGE ASSETS, LIABILITIES AND SHAREHOLDERS EQUITY

AND INTEREST YIELDS



The following table sets forth the average balance sheets
of Mountain Bank Holding for the past three years along with an analysis of interest income and expenses for each major category of interest earning assets and interest bearing liabilities, the average rate paid in each category, and net yield on
earning assets. Average non-accrual loans were $62 in 2004, $155 in 2003 and $89 in 2002 and are included in average total loans. Loan fees of $894 in 2004, $922 in 2003 and $789 in 2002 are included in interest income.



4



---

##### Table of Contents

|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|------------------------------------------------------------------ |  | ------------------- | ------- | - | ------------------ | - | --------------------- | ---- | --- | -------------- |  | - | ------------------ | - | --------------------- | - | ----- | -------------- | --- | - | ------------------ | - | --------------------- | - |  | - | ----- |  | --- | -
|                                                                   |  | Year ended Dec. 31, |        
|                                                                   |  | 2004                |         |   | 2003               |   |                       | 2002 |    
|                                                                   |  | AverageBalance      |         |   | Int Earned/Expense |   | AnnualizedYield/ Rate |      |     | AverageBalance |  |   | Int Earned/Expense |   | AnnualizedYield/ Rate |   |       | AverageBalance |     |   | Int Earned/Expense |   | AnnualizedYield/ Rate |  
|                                                                   |  | (in thousands)      |        
|Assets                                                             |  |                     |         |  
|Interest and dividend earning assets:                              |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Loans                                                              |  | $                   | 109,439 |   |                    | $ | 8,139                 |      | 7.4 | %              |  | $ | 91,351             |   |                       | $ | 7,275 |                | 8.0 | % |                    | $ | 74,940                |   |  | $ | 6,590 |  | 8.8 | %
|Investments*                                                       |  |                     | 36,558  |   |                    |   | 1,142                 |      | 3.1 | %              |  |   | 30,682             |   |                       |   | 1,013 |                | 3.3 | % |                    |   | 31,676                |   |  |   | 1,358 |  | 4.3 | %
|Federal funds sold and deposits in banks                           |  |                     | 11,465  |   |                    |   | 127                   |      | 1.1 | %              |  |   | 16,247             |   |                       |   | 177   |                | 1.1 | % |                    |   | 15,339                |   |  |   | 230   |  | 1.5 | %
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Total interest earning assets                                      |  |                     | 157,462 |   |                    |   | 9,408                 |      | 6.0 | %              |  |   | 138,280            |   |                       |   | 8,465 |                | 6.1 | % |                    |   | 121,955               |   |  |   | 8,178 |  | 6.7 | %
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Non-interest earning assets:                                       |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Cash and due from banks                                            |  |                     | 1,842   |   |                    |   |                       |      |     |                |  |   | 1,370              |   |                       |   |       |                |     |   |                    |   | 1,192                 |   |  |   |       |  |     |  
|Premises and equipment                                             |  |                     | 5,712   |   |                    |   |                       |      |     |                |  |   | 5,237              |   |                       |   |       |                |     |   |                    |   | 4,217                 |   |  |   |       |  |     |  
|Other assets                                                       |  |                     | 4,831   |   |                    |   |                       |      |     |                |  |   | 4,580              |   |                       |   |       |                |     |   |                    |   | 4,270                 |   |  |   |       |  |     |  
|Reserve for possible loan losses                                   |  |                     | (1,234  | ) |                    |   |                       |      |     |                |  |   | (949               | ) |                       |   |       |                |     |   |                    |   | (782                  | ) |  |   |       |  |     |  
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Total assets                                                       |  | $                   | 168,613 |   |                    |   |                       |      |     |                |  | $ | 148,518            |   |                       |   |       |                |     |   |                    | $ | 130,852               |   |  |   |       |  |     |  
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Liabilities and shareholders equity Interest bearing liabilities: |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Interest bearing demand deposits                                   |  | $                   | 53,980  |   |                    |   | 568                   |      | 1.1 | %              |  | $ | 48,613             |   |                       |   | 547   |                | 1.1 | % |                    | $ | 38,448                |   |  |   | 615   |  | 1.6 | %
|Savings                                                            |  |                     | 16,724  |   |                    |   | 125                   |      | 0.7 | %              |  |   | 14,529             |   |                       |   | 119   |                | 0.8 | % |                    |   | 12,600                |   |  |   | 125   |  | 1.0 | %
|Certificates of deposit                                            |  |                     | 32,159  |   |                    |   | 701                   |      | 2.2 | %              |  |   | 30,918             |   |                       |   | 775   |                | 2.5 | % |                    |   | 30,503                |   |  |   | 1,145 |  | 3.8 | %
|Certificates of deposit over $100,000                              |  |                     | 20,848  |   |                    |   | 535                   |      | 2.6 | %              |  |   | 16,460             |   |                       |   | 477   |                | 2.9 | % |                    |   | 16,540                |   |  |   | 675   |  | 4.1 | %
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Total interest bearing deposits                                    |  |                     | 123,711 |   |                    |   | 1,929                 |      | 1.6 | %              |  |   | 110,520            |   |                       |   | 1,918 |                | 1.7 | % |                    |   | 98,091                |   |  |   | 2,560 |  | 2.6 | %
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Federal funds purchased                                            |  |                     |        |   |                    |   |                      |      |     |                |  |   |                   |   |                       |   |      |                |     |   |                    |   |                      |   |  |   |      |  |     |  
|Other borrowings                                                   |  |                     | 33      |   |                    |   | 3                     |      | 8.0 | %              |  |   | 35                 |   |                       |   | 3     |                | 8.6 | % |                    |   | 37                    |   |  |   | 3     |  | 8.1 | %
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Total interest bearing liabilities                                 |  |                     | 123,744 |   |                    |   | 1,932                 |      | 1.6 | %              |  |   | 110,555            |   |                       |   | 1,921 |                | 1.7 | % |                    |   | 98,128                |   |  |   | 2,563 |  | 2.6 | %
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Non-interest bearing liabilities:                                  |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Demand deposits                                                    |  |                     | 26,200  |   |                    |   |                       |      |     |                |  |   | 20,890             |   |                       |   |       |                |     |   |                    |   | 17,901                |   |  |   |       |  |     |  
|Other liabilities                                                  |  |                     | 1,173   |   |                    |   |                       |      |     |                |  |   | 1,134              |   |                       |   |       |                |     |   |                    |   | 599                   |   |  |   |       |  |     |  
|Shareholders equity                                               |  |                     | 17,518  |   |                    |   |                       |      |     |                |  |   | 15,939             |   |                       |   |       |                |     |   |                    |   | 14,224                |   |  |   |       |  |     |  
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|                                                                   |  | $                   | 168,635 |   |                    |   |                       |      |     |                |  | $ | 148,518            |   |                       |   |       |                |     |   |                    | $ | 130,852               |   |  |   |       |  |     |  
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Net interest income                                                |  |                     |         |   |                    | $ | 7,476                 |      |     |                |  |   |                    |   |                       | $ | 6,544 |                |     |   |                    |   |                       |   |  | $ | 5,615 |  |     |  
|                                                                   |  |                     |         |   |                    |   |                       |      |     |                |  |   |                    |   |                       |   |       |                |     |   |                    |   |                       |   |  |   |       |  |     |  
|Net interest margin                                                |  |                     |         |   |                    |   |                       |      | 4.7 | %              |  |   |                    |   |                       |   |       |                | 4.7 | % |                    |   |                       |   |  |   |       |  | 4.6 | %

---

|* | Tax equivalent basis @ 34%.
|- | ---------------------------



RATE/VOLUME ANALYSIS



The table
below sets forth certain information regarding changes in interest income and interest expense of the Company for the years indicated. For each category of interest-earning assets and interest-bearing liability, information is provided on changes
attributable to: (1) changes in volume (changes in volume multiplied by old rate) and (2) changes in rate (changes in rate multiplied by old average volume). The change in interest income and interest expense attributable to changes in both volume
and rate has been allocated proportionately to the change due to volume and the change due to rate.



5



---

##### Table of Contents

|                                                          |  |                                |     |   |                                |   |       |                                |  |   |       |   |  |        |      |   |       |   |       |       |  |   |        |   |  |       |      |   |  |   |       |   |  |   |        |  
|--------------------------------------------------------- |  | ------------------------------ | --- | - | ------------------------------ | - | ----- | ------------------------------ |  | - | ----- | - |  | ------ | ---- | - | ----- | - | ----- | ----- |  | - | ------ | - |  | ----- | ---- | - |  | - | ----- | - |  | - | ------ | -
|                                                          |  | Year ended December 31,        |    
|                                                          |  | 2004 Increase(Decrease) Due to |     |   | 2003 Increase(Decrease) Due to |   |       | 2002 Increase(Decrease) Due to | 
|                                                          |  | Total                          |     |   | Volume                         |   |       | Yield                          |  |   | Total |   |  | Volume |      |   | Yield |   |       | Total |  |   | Volume |   |  | Yield |     
|                                                          |  | (in thousands)                 |     |   | (in thousands)                 |   |       | (in thousands)                 | 
|Interest and dividend income:                             |  |                                |     |   |                                |   |       |                                |  |   |       |   |  |        |      |   |       |   |       |       |  |   |        |   |  |       |      |   |  |   |       |   |  |   |        |  
|Loan portfolio                                            |  | $                              | 864 |   |                                | $ | 1,369 |                                |  | $ | (505  | ) |  | $      | 685  |   |       | $ | 1,348 |       |  | $ | (663   | ) |  | $     | 214  |   |  | $ | 637   |   |  | $ | (423   | )
|Investments                                               |  |                                | 129 |   |                                | $ | 186   |                                |  | $ | (57   | ) |  |        | (345 | ) |       |   | (44   | )     |  |   | (301   | ) |  |       | (86  | ) |  |   | 294   |   |  |   | (380   | )
|Federal funds sold and interest bearing deposits in banks |  |                                | (50 | ) |                                | $ | (53   | )                              |  | $ | 3     |   |  |        | (53  | ) |       |   | 13    |       |  |   | (66    | ) |  |       | (219 | ) |  |   | 102   |   |  |   | (321   | )
|All interest-earning assets                               |  | $                              | 943 |   |                                | $ | 1,502 |                                |  | $ | (559  | ) |  | $      | 287  |   |       | $ | 1,317 |       |  | $ | (1,030 | ) |  | $     | (91  | ) |  | $ | 1,033 |   |  | $ | (1,124 | )
|                                                          |  |                                |     |   |                                |   |       |                                |  |   |       |   |  |        |      |   |       |   |       |       |  |   |        |   |  |       |      |   |  |   |       |   |  |   |        |  
|Interest expense:                                         |  |                                |     |   |                                |   |       |                                |  |   |       |   |  |        |      |   |       |   |       |       |  |   |        |   |  |       |      |   |  |   |       |   |  |   |        |  
|Interest bearing demand                                   |  |                                | 21  |   |                                |   | 58    |                                |  |   | (37   | ) |  |        | (68  | ) |       |   | 140   |       |  |   | (208   | ) |  |       | (145 | ) |  |   | 203   |   |  |   | (348   | )
|Savings                                                   |  |                                | 6   |   |                                |   | 17    |                                |  |   | (11   | ) |  |        | (6   | ) |       |   | 18    |       |  |   | (24    | ) |  |       | (58  | ) |  |   | 33    |   |  |   | (91    | )
|Certificates of deposit under $100,000                    |  |                                | (74 | ) |                                |   | 30    |                                |  |   | (104  | ) |  |        | (370 | ) |       |   | 15    |       |  |   | (385   | ) |  |       | (594 | ) |  |   | (10   | ) |  |   | (584   | )
|Certificates of deposit over $100,000                     |  |                                | 58  |   |                                |   | 117   |                                |  |   | (59   | ) |  |        | (198 | ) |       |   | (3    | )     |  |   | (195   | ) |  |       | (168 | ) |  |   | 124   |   |  |   | (292   | )
|                                                          |  |                                |     |   |                                |   |       |                                | 
|Total deposit accounts                                    |  | $                              | 11  |   |                                | $ | 222   |                                |  | $ | (211  | ) |  | $      | (642 | ) |       | $ | 170   |       |  | $ | (812   | ) |  | $     | (965 | ) |  | $ | 350   |   |  | $ | (1,315 | )
|                                                          |  |                                |     |   |                                |   |       |                                |  |   |       |   |  |        |      |   |       |   |       |       |  |   |        |   |  |       |      |   |  |   |       |   |  |   |        |  
|Other borrowings                                          |  |                                | (0  | ) |                                |   | (0    | )                              |  |   | (0    | ) |  |        |     |   |       |   |      |       |  |   |       |   |  |       |     |   |  |   |      |   |  |   |       |  
|                                                          |  |                                |     |   |                                |   |       |                                | 
|Total interest bearing liabilities                        |  | $                              | 11  |   |                                | $ | 222   |                                |  | $ | (211  | ) |  | $      | (642 | ) |       | $ | 170   |       |  | $ | (812   | ) |  | $     | (965 | ) |  | $ | 350   |   |  | $ | (1,315 | )
|                                                          |  |                                |     |   |                                |   |       |                                |  |   |       |   |  |        |      |   |       |   |       |       |  |   |        |   |  |       |      |   |  |   |       |   |  |   |        |  
|Change in net interest income                             |  | $                              | 932 |   |                                | $ | 1,280 |                                |  | $ | (348  | ) |  | $      | 929  |   |       | $ | 1,147 |       |  | $ | (218   | ) |  | $     | 874  |   |  | $ | 683   |   |  | $ | 191    |  



Investment Portfolio



The investment policy of Mt. Rainier Bank is an integral part of the overall asset/liability management of Mt. Rainier Bank. Mt. Rainier Banks investment policy is to establish a portfolio, which will provide liquidity necessary to
facilitate making loans and to cover deposit fluctuations while at the same time achieving a satisfactory investment return on the funds invested. The investment policy is reviewed annually by Mt. Rainier Banks Board of Directors. Mt. Rainier
Bank stresses the following attributes for its investments: capital protection, liquidity, yield, risk management and pledge ability. Under Statement of Financial Accounting Standards (SFAS) No. 115, Accounting for CertainInvestments in
Debt and Equity Securities, Mt. Rainier Bank is required to classify its portfolio into three categories: Held to Maturity, Trading Securities, and Available for Sale.



Held to Maturity securities include debt securities that Mt. Rainier Bank has positive intent and ability to hold to
maturity; these securities are reported at amortized cost. As of December 31, 2004, Mt. Rainier Bank held no securities as Held to Maturity.



Trading Securities include debt and equity securities that are purchased and held solely for the purpose of selling them in the short-term future for
trading profits. Trading Securities are reported at fair market value with unrealized gains and losses included in earnings. As of December 31, 2004, Mt. Rainier Bank held no securities as Trading Securities.



Available for Sale securities include those that may be sold to implement Mt.
Rainier Banks asset/liability management strategies, including responses to changes in interest rates, prepayment rates and similar factors. These securities are reported at fair market value with unrealized gains and losses excluded from
earnings and reported as a separate component of shareholders equity. All of Mt. Rainier Banks investment securities at December 31, 2004 were classified as Available for Sale.



As a national bank and member of the Federal Reserve System, Mt. Rainier Bank
is required to have $310,000 invested in Federal Reserve Bank Stock. As a requirement of being a member of the Federal Home Loan Bank of Seattle, Mt. Rainier Bank is required to keep $424,000 in stock. This portion of Mt. Rainier Banks
investment portfolio is not liquid.



6



---

##### Table of Contents

The following table sets forth the composition of the Companys investment portfolio as of December
31 for the years indicated.



|                                    |  |                |        |            |   |               |  |            |        |               |   |            |  |   |        |  |   |       
|----------------------------------- |  | -------------- | ------ | ---------- | - | ------------- |  | ---------- | ------ | ------------- | - | ---------- |  | - | ------ |  | - | ------
|                                    |  | 2004           |        | 2003       |   | 2002         
|                                    |  | AmortizedCost  |        | Fair Value |   | AmortizedCost |  | Fair Value |        | AmortizedCost |   | Fair Value
|                                    |  | (in thousands)
|US Treasury securities              |  | $              | 3,094  |            | $ | 3,087         |  | $          | 3,654  |               | $ | 3,624      |  | $ | 3,075  |  | $ | 3,141 
|US Government and agency securities |  |                | 16,835 |            |   | 16,742        |  |            | 11,501 |               |   | 11,628     |  |   | 7,318  |  |   | 7,573 
|Mortgage Backed Securities          |  |                | 15,106 |            |   | 15,029        |  |            | 11,793 |               |   | 11,813     |  |   | 12,162 |  |   | 12,330
|Municipal bonds                     |  |                | 295    |            |   | 297           |  |            | 217    |               |   | 221        |  |   | 391    |  |   | 400   
|Corporate Bonds                     |  |                | 2,268  |            |   | 2,287         |  |            | 4,838  |               |   | 4,944      |  |   | 5,996  |  |   | 6,058 
|Equity securities                   |  |                | 60     |            |   | 60            |  |            | 60     |               |   | 60         |  |   | 60     |  |   | 60    
|                                    |  |                |        |            |   |               |  |            |        |               |   |            |  |   |        |  |   |       
|Total                               |  | $              | 37,658 |            | $ | 37,502        |  | $          | 32,063 |               | $ | 32,290     |  | $ | 29,002 |  | $ | 29,562
|                                    |  |                |        |            |   |               |  |            |        |               |   |            |  |   |        |  |   |       



The investment portfolio at December
31, 2004, excluding equity securities was categorized by maturity as follows:



|                                    |  |                        |       |                                |                   |   |               |                   |                                |  |                |               |  |                                |       |  |               |   |                                |   |     |  |      |  
|----------------------------------- |  | ---------------------- | ----- | ------------------------------ | ----------------- | - | ------------- | ----------------- | ------------------------------ |  | -------------- | ------------- |  | ------------------------------ | ----- |  | ------------- | - | ------------------------------ | - | --- |  | ---- | -
|                                    |  | December 31, 2004      |      
|                                    |  | One Year or Less       |       |                                | One to Five Years |   |               | Five to Ten Years |                                |  | Over Ten Years |              
|                                    |  | CarryingValue          |       | AnnualizedWeightedAverageYield |                   |   | CarryingValue |                   | AnnualizedWeightedAverageYield |  |                | CarryingValue |  | AnnualizedWeightedAverageYield |       |  | CarryingValue |   | AnnualizedWeightedAverageYield |  
|                                    |  | (Dollars in Thousands) |      
|Investment securities:              |  |                        |       |                               
|U.S. Treasury Securities            |  | $                      | 1,025 |                                | 5.75              | % |               | $                 | 2,062                          |  | 4.19           | %             |  | $                              |      |  |               |   |                                | $ |    |  |      |  
|US Government and agency securities |  |                        | 2,284 |                                | 5.12              | % |               |                   | 14,458                         |  | 2.97           | %             |  |                                |      |  |               |   |                                |   |    |  |      |  
|Mortgage-backed securities          |  |                        | 10    |                                | 6.50              | % |               |                   | 11,220                         |  | 4.64           | %             |  |                                | 3,799 |  | 4.20          | % |                                |   |    |  |      |  
|Municipal bonds                     |  |                        |      |                                |                   |   |               |                   | 129                            |  | 4.50           | %             |  |                                |      |  |               |   |                                |   | 168 |  | 2.85 | %
|Corporate Bonds                     |  |                        | 2,095 |                                | 5.57              | % |               |                   | 192                            |  | 6.88           | %             |  |                                |       |  |               |   |                                |   |     |  |      |  
|                                    |  |                        |       |                                |                   |   |               |                  
|                                    |  | $                      | 5,414 |                                | 5.42              | % |               | $                 | 28,061                         |  | 3.76           | %             |  | $                              | 3,799 |  | 4.20          | % |                                | $ | 168 |  | 2.85 | %



Mortgage-Backed
Securities. The Companys mortgage-backed securities portfolio consists of securities issued under government-sponsored agency programs, including those of Fannie Mae and Freddie Mac. These certificates are modified pass-through mortgage-backed
securities that represent undivided interests in underlying pools of fixed-rate, predominately single-family and, to a lesser extent, multi-family residential mortgages issued by these government-sponsored entities. Fannie Mae and Freddie Mac
generally provide the certificate holder a guarantee of timely payments of interest, whether or not collected.



Mortgage-backed securities generally increase the quality of the Companys assets by virtue of the insurance or guarantees that back them, are more
liquid than individual mortgage loans and maybe used to collateralize borrowings or other obligations of the Company. At December 31, 2004, there were no mortgage-backed securities pledged to secure obligations of the Company.



While mortgage-backed securities carry a reduced credit risk as compared to
whole loans, such securities remain subject to the risk that a fluctuating interest rate environment, along with other factors such as the geographic distribution of the underlying mortgage loans, may alter the prepayment rate of



7



---

##### Table of Contents

such mortgage loans and so affect both the prepayment speed, and value, of such securities. The prepayment risk associated with mortgage-backed securities is
monitored periodically, and prepayment rate assumptions adjusted as appropriate to update the Companys mortgage-backed securities accounting and asset/liability reports. Classification of the Companys mortgage-backed securities portfolio
as available for sale is designed to minimize that risk.



Lending Activities



The two main areas in which Mt. Rainier Bank has directed its lend able funds are real estate and commercial loans. At December 31, 2004, these categories accounted for approximately 73% and 22%, respectively, of Mt. Rainier Banks
total loan portfolio. Mt. Rainier Banks major source of income is interest and fees charged on loans.



In general, Mt. Rainier Bank is permitted by law to make loans to single borrowers in aggregate amounts of up to fifteen percent (15%) of Mt. Rainier
Banks unimpaired capital and unimpaired surplus. Mt. Rainier Bank, on occasion, sells participations in loans when necessary to stay within lending limits or to otherwise limit Mt. Rainier Banks exposure. Mt. Rainier Banks goal is
to reduce the risk of undue concentrations of loans to multiple borrowers engaged in similar activities that would cause them to be similarly impacted by economic or other conditions. At December 31, 2004, no such concentration exceeded 10% of Mt.
Rainier Banks loan portfolio. Mt. Rainier Bank has no loans to customers in foreign countries. Its policy generally is to lend within Washington State, however Mt. Rainier Bank does have some loans to out-of-state borrowers.



In the normal course of business there are various commitments outstanding
and commitments to extend credit, which are not reflected in the financial statements. These commitments generally require the customers to maintain certain credit standards and have fixed expiration dates or other termination clauses. Mt. Rainier
Bank uses the same credit policies in making commitments as it does for loans. Management does not expect that all such commitments will be fully utilized.



Lending activities are conducted pursuant to a written Loan Policy, which has been adopted by the Board of Directors of Mt. Rainier Bank. Each loan
officer has a defined lending authority. Regardless of lending authority, aggregate loans over $700,000 are approved by Mt. Rainier Banks Loan Committee, made up of the President and Credit Administrator of Mt. Rainier Bank and three directors
and aggregate loans over $350,000 are reviewed by that committee.



The banks secondary mortgage activity consists of originating residential loans wherein the closing of each loan is preceded by its negotiated sale. Primarily, these loans are funded by the bank and promptly sold. The bank also makes
residential construction loans wherein a take-out is negotiated on the secondary market. Bank guidelines for loan-to-value ratios are closely adhered to.



The following table sets forth the composition of the Companys gross loan portfolio, including loans held for sale, by
loan type, as of December 31 for the years indicated.



8



---

##### Table of Contents

|                                  |  |              |         |         |        |   |         |      |         |  |        |         |  |         |        |  |         |   |         |   |        |         |        |         |  |   |        |  |        |  
|--------------------------------- |  | ------------ | ------- | ------- | ------ | - | ------- | ---- | ------- |  | ------ | ------- |  | ------- | ------ |  | ------- | - | ------- | - | ------ | ------- | ------ | ------- |  | - | ------ |  | ------ | -
|                                  |  | 2004         |         |         | 2003   |   |         | 2002 |         |  | 2001   |         |  | 2000    |       
|                                  |  | Amounts      |         | Percent |        |   | Amounts |      | Percent |  |        | Amounts |  | Percent |        |  | Amounts |   | Percent |   |        | Amounts |        | Percent | 
|                                  |  | In thousands |        
|Commercial and Agricultural       |  | $            | 26,918  |         | 22.36  | % |         | $    | 21,526  |  | 21.80  | %       |  | $       | 20,510 |  | 24.93   | % |         | $ | 18,483 |         | 26.83  | %       |  | $ | 15,869 |  | 24.18  | %
|Real Estate:                      |  |              |         |         |        |   |         |      |         |  |        |         |  |         |        |  |         |   |         |   |        |         |        |         |  |   |        |  |        |  
|Residential 1-4 family            |  |              | 9,304   |         | 7.73   | % |         |      | 12,243  |  | 12.40  | %       |  |         | 13,516 |  | 16.43   | % |         |   | 13,790 |         | 20.02  | %       |  |   | 16,395 |  | 24.98  | %
|Commercial                        |  |              | 67,077  |         | 55.71  | % |         |      | 48,266  |  | 48.88  | %       |  |         | 36,875 |  | 44.83   | % |         |   | 25,793 |         | 37.44  | %       |  |   | 22,254 |  | 33.90  | %
|Construction and land development |  |              | 11,696  |         | 9.71   | % |         |      | 10,833  |  | 10.97  | %       |  |         | 5,602  |  | 6.81    | % |         |   | 5,506  |         | 7.99   | %       |  |   | 5,829  |  | 8.88   | %
|Consumer                          |  |              | 5,408   |         | 4.49   | % |         |      | 5,876   |  | 5.95   | %       |  |         | 5,758  |  | 7.00    | % |         |   | 5,315  |         | 7.72   | %       |  |   | 5,295  |  | 8.07   | %
|                                  |  |              |         |         |        |   |         |      |         |  |        |         |  |         |        |  |         |   |         |   |        |         |        |         |  |   |        |  |        |  
|Total loans                       |  | $            | 120,403 |         | 100.00 | % |         | $    | 98,744  |  | 100.00 | %       |  | $       | 82,261 |  | 100.00  | % |         | $ | 68,887 |         | 100.00 | %       |  | $ | 65,642 |  | 100.00 | %
|                                  |  |              |         |         |        |   |         |      |         |  |        |         |  |         |        |  |         |   |         |   |        |         |        |         |  |   |        |  |        |  



The following table summarizes the
scheduled contractual gross loan maturities for the Companys total loan portfolio due for the periods indicated as of December 31, 2004. Adjustable rate loans are shown in the period in which loan principal payments are contractually due.



|                                  |  |       |         |                    |   |                   |  |              |        |          |   |        |  |          |        |  |   |        |  |   |    
|--------------------------------- |  | ----- | ------- | ------------------ | - | ----------------- |  | ------------ | ------ | -------- | - | ------ |  | -------- | ------ |  | - | ------ |  | - | ---
|                                  |  | Total |         | Less than one year |   | One to five years |  | Over 5 years
|                                  |  |       |         | Fixed              |   | Variable          |  | Fixed        |        | Variable |   | Fixed  |  | Variable
|Commercial and Agricultural       |  | $     | 26,918  |                    | $ | 2,152             |  | $            | 14,108 |          | $ | 9,005  |  | $        | 180    |  | $ | 1,473  |  | $ |   
|Real Estate:                      |  |       |         |                    |   |                   |  |              |        |          |   |        |  |          |        |  |   |        |  |   |    
|Residential 1-4 family            |  |       | 9,304   |                    |   | 176               |  |              | 2,393  |          |   | 2,346  |  |          | 252    |  |   | 4,137  |  |   |   
|Commercial                        |  |       | 67,077  |                    |   | 1,334             |  |              | 16,433 |          |   | 9,991  |  |          | 33,179 |  |   | 5,665  |  |   | 475
|Construction and land development |  |       | 11,696  |                    |   | 3,272             |  |              | 7,195  |          |   |       |  |          | 1,229  |  |   |       |  |   |   
|Consumer                          |  |       | 5,408   |                    |   | 765               |  |              | 911    |          |   | 3,107  |  |          | 4      |  |   | 509    |  |   | 112
|                                  |  |       |         |                    |   |                   |  |              |        |          |   |        |  |          |        |  |   |        |  |   |    
|Total loans                       |  | $     | 120,403 |                    | $ | 7,699             |  | $            | 41,040 |          | $ | 24,449 |  | $        | 34,844 |  | $ | 11,784 |  | $ | 587
|                                  |  |       |         |                    |   |                   |  |              |        |          |   |        |  |          |        |  |   |        |  |   |    



One- to Four-Family Residential
Mortgage Lending. One- to four-family residential mortgage loan originations are generated by the Companys marketing efforts, its present customers, walk-in customers and referrals from real estate agents and builders. At December 31,
2004, the Companys one- to four-family residential mortgage loan portfolio totaled $9.3 million, or 7.73% of the Companys total gross loan portfolio.



The Company offers fixed-rate equity loans and adjustable rate home equity lines of credit. The Companys one- to
four-family residential mortgage originations are secured primarily by properties located in its primary market area and surrounding areas.



The Company originates one- to four-family residential mortgage loans with terms up to a maximum of 5-years, with the exception of the home equity
program, which has a maximum maturity of 15-years, and with loan-to-value ratios up to 80% of the appraised value of the security property. Residential loans generally do not include prepayment penalties.



In underwriting one- to four-family residential real estate loans, the
Company evaluates both the borrowers ability to make monthly payments and the value of the property securing the loan. Independent fee appraisers approved by the Board of Directors appraise most properties securing real estate loans made by
the Company. The Company generally requires borrowers to obtain title insurance, and fire and property insurance (including flood insurance, if necessary) in an amount not less than the amount of the loan.



9



---

##### Table of Contents

Commercial and Multi-Family Real Estate Lending. The Company engages in commercial and multi-family real estate
lending in its primary market area and surrounding areas. At December 31, 2004, the Companys commercial and multi-family real estate loan portfolio totaled $67.1 million, or 55.7% of the Companys total gross loan portfolio. The loans are
generally secured by properties located in the Companys primary market area and surrounding areas.



Primarily apartment buildings, warehouse buildings, assisted living/retirement facilities; and office buildings secure the Companys commercial and
multi-family real estate loan portfolio. Commercial and multi-family real estate loans generally have terms that do not exceed 25 years, with 5 year call dates, have loan-to-value ratios of up to 80% of the appraised value of the security property,
and are typically secured by personal guarantees of the borrowers. The Company has a variety of rate adjustment features and other terms in its commercial and multi-family real estate loan portfolio. Commercial and multi-family real estate loans
provide for a margin over a number of different indices. In underwriting these loans, the Company currently analyzes the financial condition of the borrower, the borrowers credit history, and the reliability and predictability of the cash flow
generated by the property securing the loan. Independent appraisers perform appraisals on properties securing commercial real estate loans originated by the Company.



Multi-family and commercial real estate loans generally present a higher level of risk than loans secured by one- to
four-family residences. This greater risk is due to several factors, including the concentration of principal in a limited number of loans and borrowers, the effect of general economic conditions on income producing properties and the increased
difficulty of evaluating and monitoring these types of loans. Furthermore, the repayment of loans secured by multi-family and commercial real estate is typically dependent upon the successful operation of the related real estate project. If the cash
flow from the project is reduced (for example, if leases are not obtained or renewed, or a bankruptcy court modifies a lease term, or a major tenant is unable to fulfill its lease obligations), the borrowers ability to repay the loan may be
impaired.



Construction, Land, and Land Development Lending. The Company
makes construction, land and land development loans to individuals for the construction of their residences as well as to builders for the construction of one- to four-family residences and commercial and multi-family real estate. At December 31,
2004, the Companys construction, land and land development loan portfolio totaled $11.7 million, or 9.7% of the Companys total gross loan portfolio. Of the $11.7 million, approximately $2.9 million consists of land loans that may or may
not be in development stages.



Construction loans to
individuals for one to four family residences are structured to be converted to permanent loans at the end of the construction phase, which typically runs up to twelve months. These construction loans have rates and terms, which generally match the
one- to four-family loan rates then offered by the Company, except that during the construction phase the borrower pays interest only. Generally, the maximum loan-to-value ratio of owner occupied single-family construction loans is 80% of the
appraised value. Residential construction loans are generally underwritten pursuant to the same guidelines used for originating permanent residential loans.



Generally, construction loans to builders of one- to four-family residences require the payment of interest only for up to 12 months and have terms of up
to 12 months. These loans may provide for the payment of interest and loan fees from loan proceeds and carry adjustable rates of interest. Loan fees charged in connection with the origination of such loans are generally 1%.



Construction loans on commercial and multi-family real estate projects may be
secured by apartments, agricultural facilities, small office buildings, medical facilities, assisted living facilities, or other property, and are generally structured to be converted to permanent loans at the end of the construction phase, which
generally runs up to 18 months. During the construction phase the borrower pays interest only. These loans generally provide for the payment of interest and loan fees from loan proceeds. All of these loans were performing in accordance with their
terms at December 31, 2004.



Construction loans are obtained
principally through continued business from builders who have previously borrowed from the Company and from existing customers who are building new facilities. The application process includes a submission to the Company of accurate plans,
specifications, costs of the project to be constructed and projected revenues from the project. These items are also used as a basis to determine the appraised value of the subject property. Loans are based on the lesser of the appraised value of
the property or the cost of construction (land plus building).



10



---

##### Table of Contents

Construction loans to borrowers other than owner-occupants involve many of the same risks discussed above
regarding multi-family and commercial real estate loans and tend to be more sensitive to general economic conditions than many other types of loans. Also, the funding of loan fees and interest during the construction phase makes the monitoring of
the progress of the project particularly important, as customary early warning signals of project difficulties may not be present.



Commercial and Agricultural Lending. The Company also originates commercial business loans and agricultural loans. Most of the Companys commercial business
loans have been extended to finance local and regional businesses and include short-term loans to finance machinery and equipment purchases, inventory and accounts receivable. Commercial loans also involve the extension of revolving credit for a
combination of equipment acquisitions and working capital in expanding companies. The Company also originates loans to finance the purchase of farmland, livestock, farm machinery and equipment, other farm related products and farm production loans.
At December 31, 2004, $26.9 million, or 22.4% of the Companys total gross loan portfolio was comprised of commercial business and agricultural loans.



The maximum term for loans extended on machinery and equipment is based on the projected useful life of such machinery and equipment. Generally, the
maximum term on non-mortgage lines of credit is one year. The loan-to-value ratio on such loans and lines of credit generally may not exceed 80% of the value of the collateral securing the loan. The Companys commercial business lending policy
includes credit file documentation and analysis of the borrowers character, capacity to repay the loan, the adequacy of the borrowers capital and collateral as well as an evaluation of conditions affecting the borrower. Analysis of the
borrowers past, present and future cash flows is also an important aspect of the Companys current credit analysis. Nonetheless, such loans are believed to carry higher credit risk than more traditional investments.



Unlike residential mortgage loans, which generally are made on the basis of
the borrowers ability to make repayment from his or her employment and other income and which are secured by real property whose value tends to be more easily ascertainable, commercial business loans typically are made on the basis of the
borrowers ability to make repayment from the cash flow of the borrowers business. As a result, the availability of funds for the repayment of commercial business loans may be substantially dependent on the success of the business itself
(which, in turn, is likely to be dependent upon the general economic environment). Business assets and personal guarantees usually, but not always, secure the Companys commercial business loans. However, the collateral securing the loans may
depreciate over time, may be difficult to appraise and may fluctuate in value based on the success of the business. At December 31, 2004, none of the Companys commercial business loan portfolio was non-performing.



Consumer Lending. The Company offers a variety of secured consumer
loans, including home equity, home improvement, automobile, boat and loans secured by savings deposits. In addition, the Company offers other secured and unsecured consumer loans. The Company currently originates substantially all of its consumer
loans in its primary market area and surrounding areas. At December 31, 2004, the Companys consumer loan portfolio totaled $5.4 million, or 4.5% of its total gross loan portfolio.



The largest component of the Companys consumer loan portfolio consists of home equity loans and lines of credit.
Substantially all of the Companys home equity loans and lines of credit are secured by second mortgages on principal residences. The Company will lend amounts, which, together with all prior liens, may be up to 80% of the appraised value of
the property securing the loan. Home equity loans and lines of credit generally have maximum terms of fifteen years.



The Company primarily originates automobile loans on a direct basis. Direct loans are loans made when the Company extends credit directly to the borrower,
as opposed to indirect loans, which are made when the Company purchases loan contracts, often at a discount, from automobile dealers, which have extended credit to their customers. The Companys automobile loans typically are originated at
fixed interest rates with terms up to 60 months for new and used vehicles. Loans secured by automobiles are generally originated for up to 80% of the N.A.D.A. book value of the automobile securing the loan.



Consumer loan terms vary according to the type and value of collateral,
length of contract and creditworthiness of the borrower. The underwriting standards employed by the Company for consumer loans include an application, a determination of the applicants payment history on other debts



11



---

##### Table of Contents

and an assessment of ability to meet existing obligations and payments on the proposed loan. Although creditworthiness of the applicant is a primary
consideration, the underwriting process also includes a comparison of the value of the security, if any, in relation to the proposed loan amount.



Consumer loans may entail greater credit risk than do residential mortgage loans, particularly in the case of consumer loans, which are unsecured or are
secured by rapidly depreciable assets, such as automobiles or recreational equipment. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance as a result
of the greater likelihood of damage, loss or depreciation. In addition, consumer loan collections are dependent on the borrowers continuing financial stability, and thus are more likely to be affected by adverse personal circumstances.
Furthermore, the application of various federal and state laws, including bankruptcy and insolvency laws, may limit the amount, which can be recovered on such loans.



RISK ELEMENTS  NON-ACCRUAL, PAST DUE AND RESTRUCTURED LOANS



The following table sets forth information regarding non-performing loans of Mt. Rainier Bank on the dates indicated. Accrual of interest is discontinued when there is reasonable doubt as to the full, timely
collection of interest or principal. When a loan becomes contractually past due 90 days with respect to interest or principal, it is reviewed and a determination is made as to whether it should be placed on non-accrual status. When a loan is placed
on non-accrual status, all interest previously accrued but not collected is reversed against current period interest income. Income on such loans is then recognized only to the extent that cash is received and where the future collection of
principal is probable. Interest accruals are resumed on such loans only when they are brought fully current with respect to principal and interest and when, in the judgment of management, the loans are estimated to be fully collectible as to
principal and interest. At December 31, 2004, the Mt. Rainier Bank had no loans on non-accrual status.



At December 31, 2004, the company had $923 of loans that were classified as substandard for one or more reasons. None of these loans were past due over 30
days at December 31, 2004. If these loans were deemed non-performing, the Companys ratio of non-performing assets and restructured loans as a percent of total assets would have been .52% at December 31, 2004.



12



---

##### Table of Contents

|                                                                               |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|------------------------------------------------------------------------------ |  | ---- | ---- | - | ---- | - | ---- | ---- |  | - | ---- | - |  | ---- | ---- | - |  | - | ---- | -
|                                                                               |  | 2004 |      |   | 2003 |   |      | 2002 |  |   | 2001 |   |  | 2000 |     
|Restructured loans                                                             |  | $    |     |   |      | $ |     |      |  | $ |     |   |  | $    |     |   |  | $ |     |  
|                                                                               |  |      |      |   |     
|Nonaccrual loans:                                                              |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Commercial                                                                     |  | $    |     |   |      | $ | 88   |      |  | $ | 88   |   |  | $    |     |   |  | $ | 17   |  
|Consumer                                                                       |  | $    |     |   |      | $ | 16   |      |  | $ |     |   |  | $    |     |   |  | $ |     |  
|Total nonaccrual loans                                                         |  | $    |     |   |      | $ | 104  |      |  | $ | 88   |   |  | $    |     |   |  | $ | 17   |  
|                                                                               |  |      |      |   |     
|Total foreclosed real estate loans                                             |  | $    |     |   |      | $ | 140  |      |  | $ | 151  |   |  | $    |     |   |  | $ |     |  
|                                                                               |  |      |      |   |     
|Accruing loans 90 days or more past due                                        |  | $    | 8    |   |      | $ |     |      |  | $ |     |   |  | $    |     |   |  | $ |     |  
|                                                                               |  |      |      |   |     
|Total nonperforming assets and restructured loans                              |  | $    | 8    |   |      | $ | 244  |      |  | $ | 239  |   |  | $    |     |   |  | $ | 17   |  
|                                                                               |  |      |      |   |     
|Total nonperforming assets and restructured loans as a percent of total assets |  |      | 0.00 | % |      |   | 0.16 | %    |  |   | 0.17 | % |  |      | 0.00 | % |  |   | 0.02 | %



The following table sets forth the
Companys loan delinquencies by type, before the allowance for credit losses, by amount and by percentage of type at December 31, 2004



|                                  |  |                       |     |                     |            |   |        |                  |         |  |      |        |  |         |   |  |      |  
|--------------------------------- |  | --------------------- | --- | ------------------- | ---------- | - | ------ | ---------------- | ------- |  | ---- | ------ |  | ------- | - |  | ---- | -
|                                  |  | Loans Delinquent For: |    
|                                  |  | 30-59 days            |     |                     | 60-89 days |   |        | 90 days and over |        
|                                  |  | Amount                |     | Percent of Category |            |   | Amount |                  | Percent |  |      | Amount |  | Percent |  
|Commercial and agriculture        |  | $                     | 20  |                     | 0.07       | % |        | $                |        |  |      |        |  | $       |  |  |      |  
|Real Estate:                      |  |                       |     |                     |            |   |        |                  |         |  |      |        |  |         |   |  |      |  
|Residential 1-4 family            |  | $                     |    |                     |            |   |        | $                |        |  |      |        |  | $       |  |  |      |  
|Commercial                        |  | $                     |    |                     |            |   |        | $                |        |  |      |        |  | $       |  |  |      |  
|Construction and land development |  | $                     | 78  |                     | 0.67       | % |        | $                |        |  |      |        |  | $       |  |  |      |  
|Consumer                          |  | $                     | 10  |                     | 0.18       | % |        | $                | 24      |  | 0.44 | %      |  | $       | 8 |  | 0.15 | %
|                                  |  |                       |     |                     |            |  
|Total                             |  | $                     | 108 |                     | 0.09       | % |        | $                | 24      |  | 0.02 | %      |  | $       | 8 |  | 0.01 | %



(3) Total foreclosed real estate
includes real estate held for sale acquired in settlement of loans.



Interest income on loans is recognized based on principal amounts outstanding, at applicable interest rates. Accrual of interest on impaired loans is discontinued when reasonable doubt exists as to the full, and timely collection of
interest or principal or when payment of principal or interest is contractually past due 90 days, unless the loan is well secured and in the process of collection. When a loan is placed on non-accrual status, all interest previously accrued, but not
collected, is reversed against current period interest income. Income on such loans is then recognized only to the extent that cash is received and when the future collection of principal is probable. Interest accruals are resumed on such loans only
when they are brought current with respect to principal and interest and when, in the opinion of management, the loans are estimated to be fully collectible as to both principal and interest.



CREDIT RISK MANAGEMENT AND ALLOWANCE FOR CREDIT LOSSES



Credit risk and exposure to loss are inherent parts of the banking business. Management seeks to manage and minimize these risks through its loan and investment policies and loan review



13



---

##### Table of Contents

procedures. Management establishes and continually reviews lending and investment criteria and approval procedures that it believes reflect the risk
sensitive nature of Mt. Rainier Banks operations. The loan review procedures are designed to monitor adherence to established criteria and to ensure that on a continuing basis such standards are enforced and maintained.



Managements objective in establishing lending and investment standards
is to manage the risk of loss and provide for income generation through pricing policies. To effectuate this policy, we have established specific terms and maturity schedules for each loan type, such as commercial, real estate, consumer, etc.



Applicable regulations require that each insured institution
review and classify its assets on a regular basis. In addition, in connection with examinations of insured institutions, regulatory examiners have authority to identify problem assets and, if appropriate, require them to be classified. There are
three classifications for problem assets: substandard, doubtful and loss. Substandard assets have one or more defined weaknesses and are characterized by the distinct possibility that the insured institution will sustain some loss if the
deficiencies are not corrected. Doubtful assets have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions and values
questionable, and there is a high possibility of loss. An asset classified as loss is considered uncollectable and of such little value that continuance as an asset of the institution is not warranted. When an insured institution classifies problem
assets as either substandard or doubtful, it is required to establish general allowances for loan losses in an amount deemed prudent by management. These allowances represent loss allowances, which have been established to recognize the inherent
risk associated with lending activities and the risks associated with particular problem assets. When an the bank classifies problem assets as loss, it charges off the balance of the asset against the allowance for credit losses. Assets, which do
not currently expose the bank to sufficient risk to warrant classification in one of the aforementioned categories but possess weaknesses, are required to be designated as special mention. The Banks determination as to the classification of
its assets is subject to review by the OCC during periodic examinations.



The loan portfolio is regularly reviewed and management determines the amount of loans to be charged off. In addition, such factors as Mt. Rainier Banks previous loan loss experience, prevailing economic
conditions, industry concentrations and the overall quality of the loan portfolio are considered. While management uses available information to recognize losses on loans and foreclosed real estate, future additions to the allowance may be necessary
based on changes in economic conditions. In addition, the OCC, as part of its examination process, periodically reviews the allowances for credit losses and foreclosed real estate. The OCC may require Mt. Rainier Bank to recognize additions to the
allowance based on its judgments about information available at the time of examination. In addition, any loan or portion of a loan that is classified as a loss by regulatory examiners is charged-off.



The allowance for credit losses is maintained at a level management considers
adequate to provide for probable losses based on evaluating known and inherent risks in the loan portfolio. The allowance is reduced by loans charged off and increased by provisions charged to earnings and recoveries on loans previously charged off.
The allowance is based on managements periodic evaluation of factors underlying the quality of the loan portfolio, including changes in the size and composition of the loan portfolio, actual loan loss experience, current economic conditions,
and detailed analysis of individual loans for which full collectibility may not be assured. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available.



When information confirms that specific loans or portions of
loans are uncollectible, these amounts are charged off against the allowance for credit losses. The existence of some or all of the following criteria will generally confirm that a loss has been incurred: the loan is significantly delinquent and the
borrower has not evidenced the ability or intent to bring the loan current; Mt. Rainier Bank has no recourse to the borrower, or if it does, the borrower has insufficient assets to pay the debt; the estimated fair value of the collateral is
significantly below the current loan balance, and there is little or no near-term prospect for improvement.



14



---

##### Table of Contents

Real estate properties acquired through foreclosure are recorded at the lower of cost or fair value. If
fair value at the date of foreclosure is lower than the balance of the related loan, the difference will be charged-off to the allowance for loan losses at the time of transfer. Management periodically updates valuations and if the value declines, a
specific provision for losses on such property is established by a charge to operations. Mt. Rainier Bank had no foreclosed real estate at December 31, 2004.



The allowance for credit losses is estimated by management based on historical loss experience and known changes within the loan portfolio at the
measurement date. The provision that is charged to income is the amount needed to maintain an adequate allowance for credit losses. The allowance for credit losses at December 31, 2004 was $1,376,000 or 1.14% of loans outstanding. The allowance for
credit losses at year-end 2003 was $1,101,000 or 1.12% of loans outstanding. The following table presents data related to Mt. Rainier Banks allowance for credit losses as of December 31 for the years indicated.



15



---

##### Table of Contents

The following table analyzes the Companys allowance for loan losses at December 31 for the years indicated



|                                                            |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|----------------------------------------------------------- |  | ---------------------- | ------- | - | ---- | - | ------ | ---- |  | - | ------ | - |  | ---- | ------ | - |  | - | ------ | -
|                                                            |  | 2004                   |         |   | 2003 |   |        | 2002 |  |   | 2001   |   |  | 2000 |       
|                                                            |  | (dollars in thousands) |        
|Allowance for loan losses                                   |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|(beginning of period)                                       |  | $                      | 1,101   |   |      | $ | 852    |      |  | $ | 753    |   |  | $    | 700    |   |  | $ | 607    |  
|                                                            |  |                        |         |   |     
|Loans charged off:                                          |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Commercial and agricultural                                 |  |                        | 9       |   |      |   | 101    |      |  |   | 10     |   |  |      | 13     |   |  |   |       |  
|Real estate construction                                    |  |                        |        |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |        |  
|Real estate mortgage                                        |  |                        |        |   |      |   |       |      |  |   | 221    |   |  |      |       |   |  |   |       |  
|Consumer                                                    |  |                        | 10      |   |      |   | 41     |      |  |   | 47     |   |  |      | 25     |   |  |   |       |  
|                                                            |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Total                                                       |  |                        | 19      |   |      |   | 142    |      |  |   | 278    |   |  |      | 38     |   |  |   |       |  
|                                                            |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Recoveries of loans previously charged off:                 |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Commercial and agricultural                                 |  |                        | 16      |   |      |   | 3      |      |  |   | 10     |   |  |      | 0      |   |  |   | 0      |  
|Real estate construction                                    |  |                        | 0       |   |      |   | 0      |      |  |   | 0      |   |  |      | 0      |   |  |   | 0      |  
|Real estate mortgage                                        |  |                        | 0       |   |      |   | 0      |      |  |   | 0      |   |  |      | 0      |   |  |   | 0      |  
|Consumer                                                    |  |                        | 2       |   |      |   | 3      |      |  |   | 7      |   |  |      | 6      |   |  |   | 0      |  
|                                                            |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Total                                                       |  |                        | 18      |   |      |   | 6      |      |  |   | 17     |   |  |      | 6      |   |  |   | 0      |  
|                                                            |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Net loans charged off                                       |  |                        | 1       |   |      |   | 136    |      |  |   | 261    |   |  |      | 32     |   |  |   |       |  
|                                                            |  |                        |         |   |     
|Provision for possible loan losses                          |  |                        | 276     |   |      |   | 385    |      |  |   | 360    |   |  |      | 85     |   |  |   | 93     |  
|                                                            |  |                        |         |   |     
|Allowance for possible loan losses                          |  |                        |        |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|                                                            |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|(end of period)                                             |  | $                      | 1,376   |   |      | $ | 1,101  |      |  | $ | 852    |   |  | $    | 753    |   |  | $ | 700    |  
|                                                            |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Loans outstanding:                                          |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Average                                                     |  | $                      | 109,439 |   |      | $ | 91,351 |      |  | $ | 74,940 |   |  | $    | 67,875 |   |  | $ | 61,675 |  
|End of period                                               |  |                        | 120,403 |   |      |   | 98,744 |      |  |   | 82,261 |   |  |      | 68,887 |   |  |   | 65,642 |  
|Ratio of allowance for loan loss to total loans outstanding |  |                        |         |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Average                                                     |  |                        | 1.26    | % |      |   | 1.21   | %    |  |   | 1.14   | % |  |      | 1.11   | % |  |   | 1.13   | %
|End of period                                               |  |                        | 1.14    | % |      |   | 1.12   | %    |  |   | 1.04   | % |  |      | 1.09   | % |  |   | 1.07   | %
|Ratio of net charge-offs to average loans outstanding       |  |                        | 0.00    | % |      |   | 0.15   | %    |  |   | 0.35   | % |  |      | 0.05   | % |  |   | 0.00   | %



Allocation of Loan Loss By Loan Classification



|                              |  |            |       |                                               |            |   |        |            |                                               |  |            |        |  |                                               |     |  |        |   |                                               |   |     |        |        |                                               |  |   |     |  |        |  
|----------------------------- |  | ---------- | ----- | --------------------------------------------- | ---------- | - | ------ | ---------- | --------------------------------------------- |  | ---------- | ------ |  | --------------------------------------------- | --- |  | ------ | - | --------------------------------------------- | - | --- | ------ | ------ | --------------------------------------------- |  | - | --- |  | ------ | -
|                              |  | 12/31/2004 |       |                                               | 12/31/2003 |   |        | 12/31/2002 |                                               |  | 12/31/2001 |        |  | 12/31/2000                                    |    
|                              |  | Amount     |       | Percent ofloans in eachcategory tototal loans |            |   | Amount |            | Percent ofloans in eachcategory tototal loans |  |            | Amount |  | Percent ofloans in eachcategory tototal loans |     |  | Amount |   | Percent ofloans in eachcategory tototal loans |   |     | Amount |        | Percent ofloans in eachcategory tototal loans | 
|Commercial and agricultural   |  | $          | 370   |                                               | 22.36      | % |        | $          | 294                                           |  | 21.80      | %      |  | $                                             | 246 |  | 24.93  | % |                                               | $ | 231 |        | 26.83  | %                                             |  | $ | 200 |  | 24.18  | %
|Real estate construction      |  |            | 80    |                                               | 7.73       | % |        |            | 74                                            |  | 12.40      | %      |  |                                               | 30  |  | 16.43  | % |                                               |   | 33  |        | 20.02  | %                                             |  |   | 23  |  | 24.98  | %
|Real estate mortgage          |  |            | 816   |                                               | 55.71      | % |        |            | 622                                           |  | 48.88      | %      |  |                                               | 459 |  | 44.83  | % |                                               |   | 348 |        | 37.44  | %                                             |  |   | 321 |  | 33.90  | %
|Consumer loans to individuals |  |            | 110   |                                               | 9.71       | % |        |            | 111                                           |  | 10.97      | %      |  |                                               | 117 |  | 6.81   | % |                                               |   | 139 |        | 7.99   | %                                             |  |   | 156 |  | 8.88   | %
|Unallocated                   |  |            |      |                                               | 4.49       | % |        |            |                                              |  | 5.95       | %      |  |                                               | 0   |  | 7.00   | % |                                               |   | 1   |        | 7.72   | %                                             |  |   |    |  | 8.07   | %
|                              |  |            |       |                                               |            |   |        |            |                                               |  |            |        |  |                                               |     |  |        |   |                                               |   |     |        |        |                                               |  |   |     |  |        |  
|Total loans                   |  | $          | 1,376 |                                               | 100.00     | % |        | $          | 1,101                                         |  | 100.00     | %      |  | $                                             | 852 |  | 100.00 | % |                                               | $ | 753 |        | 100.00 | %                                             |  | $ | 700 |  | 100.00 | %
|                              |  |            |       |                                               |            |   |        |            |                                               |  |            |        |  |                                               |     |  |        |   |                                               |   |     |        |        |                                               |  |   |     |  |        |  



The foregoing
conditions and adjustments reflect managements best estimate of items recognized when adjusting the loss percentage for each pool of loans, and adjustments to historical experience. These factors affect our assessment of low and high estimates
of losses in our portfolio. The determination of the amounts of the provisions for credit losses is based on managements current judgment and the quality of the loan portfolio, and considers all known, relevant internal and external



16



---

##### Table of Contents

factors that affect loan collectibility. These include regional economic indicators such as employment; retail sales; real estate trends and specific areas
of concentration for our market including the forest and dairy/agricultural industries.



During 2004, the loan loss allocations by category were adjusted to reflect the overall changes as they affect percentages in each pool of loans categorized by the banks Loan Loss Reserve Analysis. By this method,
consumer loans, as a percentage of overall loans decreased from 10.10% to 8.00% as of December 31, 2004. During this same period, commercial and agriculture loans increased from 26.70% to 26.90% and Real Estate secured loans increased from 63.20% to
65.10% of the bank portfolio. The fundamental process for calculating the banks loan loss allocation requirements remained unchanged during this accounting period.



The Company utilizes an internal asset classification system as a means of reporting problem and potential problem assets.
At each scheduled Bank Board of Directors meeting, a watch list is presented, showing significant loan relationships listed as Special Mention, Substandard, and Doubtful. Set forth below is a discussion of each of these classifications.



Special Mention: A special mention extension of credit is defined
as having potential weaknesses that deserve managements close attention. If left uncorrected, these potential weaknesses may, at some future date, result in the deterioration of the repayment prospects for the credit or the institutions
credit position. Special mention credits are not considered as part of the classified extensions of credit category and do not expose an institution to sufficient risk to warrant classification. They are currently protected but are potentially weak.
They constitute an undue and unwarranted credit risk.



Loans in
this category have some identifiable problem, most notably slowness in payments, but, in managements opinion, offer no immediate risk of loss. An extension of credit that is not delinquent also may be identified as special mention. These loans
are classified due to Bank managements actions or the servicing of the loan. The lending officer may be unable to properly supervise the credit because of an inadequate loan or credit agreement. There may be questions regarding the condition
of and/or control over collateral. Economic or market conditions may unfavorably affect the obligor in the future. A declining trend in the obligors operations or an imbalanced position in the balance sheet may exist, although it is not to the
point that repayment is jeopardized. Another example of a special mention credit is one that has other deviations from prudent lending practices.



If the Bank may have to consider relying on a secondary or alternative source of repayment, then collection may not yet be in jeopardy, but the loan may
be considered special mention. Other trends that indicate that the loan may deteriorate further include such red flags as continuous overdrafts, negative trends on a financial statement, such as a deficit net worth, a delay in the
receipt of financial statements, accounts receivable ageings, etc. These loans on a regular basis can be 30 days or more past due. Judgments, tax liens, delinquent real estate taxes, cancellation of insurance policies and exceptions to Bank policies
are other red flags.



Substandard: A
substandard extension of credit is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Extensions of credit so classified must have a well-defined weakness or weaknesses that
jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. In other words, there is more than normal risk of loss. Loss potential, while
existing in the aggregate amount of substandard credits, does not have to exist in individual extensions of credit classified substandard.



The likelihood that a substandard loan will be paid from the primary source of repayment is uncertain. Financial deterioration is underway and very close
attention is warranted to insure that the loan is collected without a loss. The Bank may be relying on a secondary source of repayment, such as liquidating collateral, or collecting on guarantees. The borrower cannot keep up with either the interest
or principal payments. If the Bank is forced into a subordinated or unsecured position due to flaws in documentation, the loan may be substandard. If the loan must be restructured, or interest rate concessions made, it should be classified as such.
If the bank is contemplating foreclosure or legal action, the credit is likely substandard.



17



---

##### Table of Contents

Doubtful:An extension of credit classified doubtful has all the weaknesses inherent in one
classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. The possibility of loss is
extremely high, but because of certain important and reasonably specific pending factors that may work to the advantage of and strengthen the credit, its classification as an estimated loss is deferred until its more exact status may be determined.
Pending factors may include a proposed merger or acquisition, liquidation proceedings, capital injection, perfecting liens on additional collateral, or refinancing plans.



If the primary source of repayment is gone, and there is doubt as to the quality of the secondary source, then the loan will
be considered doubtful. If a court suit is pending, and is the only means of collection, a loan is generally doubtful. As stated above, the loss amount in this category is often undeterminable, and the loan is classified doubtful until said loss can
be determined.



Potential problem loans are loans included on
the watch list presented to the Board of Directors but where known information about possible credit problems of borrowers causes management to have serious doubts as to the ability of such borrowers to comply with present loan repayment terms. At
December 31, 2004, 2003, 2002, 2001 and 2000, special mention, substandard, and doubtful classifications were as follows:



|                 |  |      |       |      |   |       |  |      |       |      |   |       |  |   |      
|---------------- |  | ---- | ----- | ---- | - | ----- |  | ---- | ----- | ---- | - | ----- |  | - | -----
|                 |  | 2004 |       | 2003 |   | 2002  |  | 2001 |       | 2000
|Special mention  |  | $    | 2,000 |      | $ | 978   |  | $    | 763   |      | $ | 269   |  | $ | 220  
|Substandard      |  |      | 923   |      |   | 759   |  |      | 532   |      |   | 1,699 |  |   | 1,646
|Doubtful         |  |      |      |      |   |      |  |      |      |      |   |      |  |   |     
|                 |  |      |       |      |   |       |  |      |       |      |   |       |  |   |      
|Total Classified |  | $    | 2,923 |      | $ | 1,737 |  | $    | 1,295 |      | $ | 1,968 |  | $ | 1,866
|                 |  |      |       |      |   |       |  |      |       |      |   |       |  |   |      



Total classifications
include those loans that have been adversely classified by bank regulators and the Companys internal loan review department. These amounts include nonaccrual and impaired loans. The Company continues to monitor its loan portfolio for adverse
changes in specific types of loans and overall.



The
Companys determination as to the classification of its assets and the amount of its valuation allowances is subject to review by the Banks primary regulators in the course of its regulatory examinations, which can order the establishment
of additional general or specific loss allowances. There can be no assurance that regulators, in reviewing the Companys loan portfolio, will not request the Company to materially increase its allowance for loan losses. Although management
believes that adequate specific and general loan loss allowances have been established, actual losses are dependent upon future events and, as such, further additions to the level of specific and general loan loss allowances may become necessary.



DEPOSITS



Mt. Rainier Banks
primary sources of funds are deposits, borrowings, amortization and repayment of loan principal, interest earned on or maturation of investment securities and short-term investments, and funds provided from operations.



The following table sets forth the average amount of and average rates paid
on Mt. Rainier Banks deposit accounts for December 31 of the years indicated.



18



---

##### Table of Contents

|                                     |  |               |         |                  |      |   |               |      |                  |  |     |               |  |                  |         |  |     |  
|------------------------------------ |  | ------------- | ------- | ---------------- | ---- | - | ------------- | ---- | ---------------- |  | --- | ------------- |  | ---------------- | ------- |  | --- | -
|                                     |  | 2004          |         |                  | 2003 |   |               | 2002 |                 
|                                     |  | AverageAmount |         | AverageRate Paid |      |   | AverageAmount |      | AverageRate Paid |  |     | AverageAmount |  | AverageRate Paid |        
|Non-interest bearing demand deposits |  | $             | 26,200  |                  | 0    | % |               | $    | 20,890           |  | 0   | %             |  | $                | 17,901  |  | 0   | %
|Interest-bearing demand deposits     |  |               | 53,980  |                  | 1.1  | % |               |      | 48,613           |  | 1.1 | %             |  |                  | 38,448  |  | 1.6 | %
|Savings deposits                     |  |               | 16,724  |                  | 0.7  | % |               |      | 14,529           |  | 0.8 | %             |  |                  | 12,600  |  | 1.0 | %
|Time deposits under $100,000         |  |               | 32,159  |                  | 2.2  | % |               |      | 30,918           |  | 2.5 | %             |  |                  | 30,503  |  | 3.8 | %
|Time deposits over $100,000          |  |               | 20,848  |                  | 2.6  | % |               |      | 16,460           |  | 2.9 | %             |  |                  | 16,540  |  | 4.1 | %
|                                     |  |               |         |                  |      |   |               |      |                  |  |     |               |  |                  |         |  |     |  
|Total                                |  | $             | 149,911 |                  | 1.6  | % |               | $    | 131,410          |  | 1.7 | %             |  | $                | 115,992 |  | 2.6 | %
|                                     |  |               |         |                  |      |   |               |      |                  |  |     |               |  |                  |         |  |     |  



At December 31, 2004, the scheduled
maturities of certificates of deposits were:



|                                |  |                 |        |                   |   |       
|------------------------------- |  | --------------- | ------ | ----------------- | - | ------
|                                |  | $100,000 ormore |        | Less than$100,000
|Three months or less            |  | $               | 3,726  |                   | $ | 6,729 
|Three months through six months |  |                 | 4,747  |                   |   | 6,295 
|Six months though twelve months |  |                 | 5,998  |                   |   | 9,562 
|Over twelve months              |  |                 | 9,015  |                   |   | 8,244 
|                                |  |                 |        |                   |   |       
|Total                           |  | $               | 23,486 |                   | $ | 30,830
|                                |  |                 |        |                   |   |       



Deposits. The Company offers a
variety of deposit accounts having a wide range of interest rates and terms. The Companys deposits consist of regular savings accounts, money market savings accounts, NOW and regular checking accounts, and certificate accounts currently
ranging in terms from seven days to 60 months. The Company only solicits deposits from its primary market area and does not currently use brokers to obtain deposits. The Company relies primarily on competitive pricing policies, advertising and
high-quality customer service to attract and retain these deposits.



The flow of deposits is influenced significantly by general economic conditions, changes in money market and prevailing interest rates, and competition.



The variety of deposit accounts offered by the Company has allowed it to be competitive in obtaining funds and to respond
with flexibility to changes in consumer demand. The Company endeavors to manage the pricing of its deposits in keeping with its asset/liability management and profitability objectives. Based on its experience, the Company believes that its regular
savings, money market savings accounts, NOW and regular checking accounts are relatively stable sources of deposits. However, the ability of the Company to attract and maintain certificates of deposit and the rates paid on these deposits has been
and will continue to be significantly affected by market conditions.



Borrowings. Although deposits are the Companys primary source of funds, the Companys policy has been to utilize borrowings when they are a less costly source of funds, can be invested at a positive interest rate spread,
or when the Company desires additional capacity to fund loan demand.



RETURN ON EQUITY AND ASSETS



The
following table sets forth certain ratios related to the Company for the periods indicated.



|                                 |  |                        |   |  |               |   |  |               |  
|-------------------------------- |  | ---------------------- | - |  | ------------- | - |  | ------------- | -
|                                 |  | Year ended December 31 |  
|                                 |  | 2004                   |   |  | 2003          |   |  | 2002          |  
|                                 |  |                        |   |  | (As Restated) |   |  | (As Restated) |  
|Return on assets (1)             |  | 0.84                   | % |  | 0.82          | % |  | 0.78          | %
|Return on equity (2)             |  | 8.09                   | % |  | 7.67          | % |  | 7.14          | %
|Dividend payout ratio (3)        |  | 14.49                  | % |  | 0.00          | % |  | 0.00          | %
|Average equity to average assets |  | 10.63                  | % |  | 10.89         | % |  | 10.96         | %

---

|(1) | Net income divided by average total assets
|--- | ------------------------------------------



19



---

##### Table of Contents

|(2) | Net income divided by average equity
|--- | ------------------------------------

|(3) | Dividends declared per share divided by net income per share
|--- | ------------------------------------------------------------



At December 31, 2004, 2003 and 2002 and for the years then ended, neither Mt. Rainier Bank nor Mountain Bank Holding had any short-term borrowings.



SUPERVISION AND REGULATION



The
following discussion is only intended to provide brief summaries of significant statutes and regulations that affect the banking industry and therefore is not complete. Changes in applicable laws or regulations, and in the policies of regulators,
may have a material effect on our business and prospects. We cannot accurately predict the nature or extent of the effects on our business and earnings that fiscal or monetary policies, or new federal or state laws, may have in the future.



Significant Changes in Banking Laws and Regulations



Sarbanes-Oxley Act of 2002. The Sarbanes-Oxley Act of 2002 (the Act) addresses corporate and accounting fraud. The Act establishes a new accounting oversight board that will enforce auditing
standards and restricts the scope of services that accounting firms may provide to their public company audit clients. Among other things, it also (I) requires chief executive officers and chief financial officers to certify to the accuracy
of periodic reports filed with the Securities and Exchange Commission (the SEC); (ii) imposes new disclosure requirements regarding internal controls, off-balance-sheet transactions, and pro forma (non-GAAP) disclosures;
(iii) accelerates the time frame for reporting of insider transactions and periodic disclosures by public companies; and (iv) requires companies to disclose whether or not they have adopted a code of ethics for senior financial
officers and whether the audit committee includes at least one audit committee financial expert.



The Act requires the SEC, based on certain enumerated factors, to regularly and systematically review corporate filings. To deter wrongdoing, the Act;
(I) subjects bonuses issued to top executives to disgorgement if a restatement of a companys financial statements was due to corporate misconduct; (ii) prohibits an officer or director misleading or coercing an auditor;
(iii) prohibits insider trades during pension fund blackout periods; (iv) imposes new criminal penalties for fraud and other wrongful acts; and (v) extends the period during which certain securities fraud lawsuits
can be brought against a company or its officers.



As a
publicly reporting company, we are subject to the requirements of the Act and related rules and regulations issued by the SEC. At the present time, we anticipate that we will incur additional expense as a result of the Act, including ongoing
compliance with Section 404, but we do not expect that such compliance will have a material impact on our business.



USA Patriot Act of 2001. The Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of
2001 (USA Patriot Act) is intended to combat terrorism. Among other things, the USA Patriot Act (i)prohibits banks from providing correspondent accounts directly to foreign shell banks; (ii)imposes due diligence
requirements on banks opening or holding accounts for foreign financial institutions or wealthy foreign individuals; (iii) requires financial institutions to establish an anti-money-laundering compliance program; and (iv) eliminates
civil liability for persons who file suspicious activity reports. The USA Patriot Act also increases governmental powers to investigate terrorism, including expanded government access to account records. The Department of the Treasury is empowered
to administer and make rules to implement the USA Patriot Act. While we believe the USA Patriot Act may, to some degree, affect our record keeping and reporting expenses, we do not believe that it will have a material adverse effect on our business
and operations.



20



---

##### Table of Contents

Financial Services Modernization. The laws and regulations that affect banks and bank holding
companies recently underwent significant changes as a result of the Financial Services Modernization Act of 1999, also known as the Gramm-Leach-Bliley Act of 1999. Generally, the act (i) repealed the historical restrictions on preventing
banks from affiliating with securities firms, (ii) provided a uniform framework for the activities of banks, savings institutions and their holding companies, (iii) broadened the activities that may be conducted by national banks and
banking subsidiaries of bank holding companies, (iv)provided an enhanced framework for protecting the privacy of consumers information and (v)addressed a variety of other legal and regulatory issues affecting both day-to-day
operations and long-term activities of financial institutions.



Bank holding companies may now engage in a wider variety of financial activities than permitted under previous law, particularly insurance and securities activities. In addition, in a change from previous law, a bank holding company may be
owned, controlled or acquired by any company engaged in financially related activities, so long as such company meets certain regulatory requirements. The act also permits national banks (and certain state banks), either directly or through
operating subsidiaries, to engage in certain non-banking financial activities.



We do not believe that the act will negatively affect our operations. However, to the extent the act permits banks, securities firms and insurance companies to affiliate, the financial services industry may experience
further consolidation. This consolidation could result in a growing number of larger financial institutions that offer a wider variety of financial services than we currently offer and that can aggressively compete in the markets we currently serve.



Mountain Bank Holding



General



As a bank holding company, we are subject to the Bank
Holding Company Act of 1956, which places us under the supervision of the Board of Governors of the Federal Reserve. We must file annual reports with the Federal Reserve and must provide it with such additional information as it may require. In
addition, the Federal Reserve periodically examines us and Mt. Rainier Bank.



Bank Holding Company Regulation



In general, the Bank Holding Company Act limits bank holding company business to owning or controlling banks and engaging in other banking-related activities. Bank holding companies must obtain the Federal Reserve Boards approval
before they:



| |  |  | acquire direct or indirect ownership or control of any voting shares of any bank that results in total ownership or control, directly or indirectly, of more than 5% of the voting
shares of such bank;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | merge or consolidate with another bank holding company; or
| | - |  | ----------------------------------------------------------



| |  |  | acquire substantially all of the assets of any additional banks.
| | - |  | ----------------------------------------------------------------



Subject to certain state laws, a bank holding company that is adequately capitalized and adequately managed may acquire the assets of both in-state and
out-of-state banks. Under the Gramm-Leach-Bliley Act, a bank holding company meeting certain qualifications may apply to the Federal Reserve Board to become a financial holding company, and thereby engage (directly or through a subsidiary) in
certain activities deemed financial in nature, such as securities brokerage and insurance underwriting.



Control of Nonbanks. With certain exceptions, the Bank Holding Company Act prohibits bank holding companies from acquiring direct or indirect
ownership or control of voting shares in any company that is not a bank or a bank holding company unless the Federal Reserve Board determines such activities are incidental or closely related to the business of banking.



Control Transactions. The Change in Bank Control Act of 1978 requires
a person (or group of persons acting in concert) acquiring control of a bank holding company to provide the Federal Reserve Board with 60 days prior written notice of the proposed acquisition. Following receipt of this notice, the
Federal Reserve Board has 60 days (or up to 90 days if extended) within which to issue a notice disapproving the proposed



21



---

##### Table of Contents

acquisition. In addition, any company must obtain the Federal Reserve Boards approval before acquiring 25% (5% if the company
is a bank holding company) or more of the outstanding shares or otherwise obtaining control over Mountain Bank Holding.



Transactions with Affiliates



Mountain Bank Holding and Mt. Rainier Bank are deemed affiliates within the meaning of the Federal Reserve Act, and transactions between affiliates are subject to certain restrictions. Generally, the Federal Reserve Act limits the extent to
which a financial institution or its subsidiaries may engage in covered transactions with an affiliate. It also requires all transactions with an affiliate, whether or not covered transactions, to be on terms substantially
the same, or at least as favorable to the institution or subsidiary, as those provided to a non-affiliate. The term covered transaction includes the making of loans, purchase of assets, issuance of a guarantee and other similar types of
transactions.



Tie-In Arrangements



Mountain Bank Holding and Mt. Rainier Bank cannot engage in certain tie-in arrangements in connection with any extension of credit, sale or lease of property or furnishing of services. For example, with certain exceptions, neither we
nor Mt. Rainier Bank may condition an extension of credit on either a requirement that the customer obtain additional services provided by either of us, or an agreement by the customer to refrain from obtaining other services from a competitor.



The Federal Reserve Board has adopted exceptions to its
anti-tying rules that allow banks greater flexibility to package products with their affiliates. These exceptions were designed to enhance competition in banking and non-banking products and to allow banks and their affiliates to provide more
efficient, lower cost service to their customers.



State Law Restrictions



As a
Washington business corporation, we may be subject to certain limitations and restrictions under applicable Washington corporate law. In addition, although Mt. Rainier Bank is a national bank and therefore primarily regulated by the Office of the
Comptroller of the Currency, Washington law may affect certain activities of Mt. Rainier Bank.



Mt. Rainier National Bank



General



Mt. Rainier Bank, as a national banking association, is
subject to regulation and examination by the OCC. The federal laws that apply to Mt. Rainier Bank regulate, among other things, the scope of its business, its investments, its reserves against deposits, the timing of the availability of deposited
funds and the nature and amount of and collateral for loans. The laws and regulations governing Mt. Rainier Bank generally have been promulgated to protect depositors and not to protect stockholders of Mountain Bank Holding or Mt. Rainier Bank.



Community Reinvestment Act.The Community Reinvestment
Act requires that, in connection with examinations of financial institutions within their jurisdiction, the Office of the Comptroller of the Currency evaluate the record of the financial institutions in meeting the credit needs of their local
communities, including low and moderate income neighborhoods, consistent with the safe and sound operation of those banks. These factors are also considered in evaluating mergers, acquisitions, and applications to open a branch or facility.



Insider Credit Transactions.Banks are also subject to
certain restrictions imposed by the Federal Reserve Act on extensions of credit to executive officers, directors, principal shareholders, or any related interests of such persons. Extensions of credit must be made on substantially the same terms,
including interest rates and collateral, and follow credit underwriting procedures that are not less stringent than those prevailing at the time for comparable transactions with persons not covered above and who are not employees. Also, such
extensions of credit must not involve more than the normal risk of repayment or present other unfavorable features.



22



---

##### Table of Contents

Federal Deposit Insurance Corporation Improvement Act.Under the Federal Deposit Insurance
Corporation Improvement Act of 1991 each federal banking agency has prescribed, by regulation, noncapital safety and soundness standards for institutions under its authority. These standards cover internal controls, information systems, and internal
audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth, compensation, fees and benefits, such other operational and managerial standards as the agency determines to be appropriate, and standards for asset
quality, earnings and stock valuation. We believe that Mt. Rainier Bank meets all such standards and do not believe that these regulatory standards materially affect our business operations.



Interstate Banking and Branching



The Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994 permits nationwide interstate banking and branching under certain circumstances. This legislation generally authorizes interstate branching and relaxes federal law
restrictions on interstate banking. Currently, bank holding companies may purchase banks in any state, and states may not prohibit such purchases. Additionally, banks are permitted to merge with banks in other states as long as the home state of
neither merging bank has opted out. The Interstate Act requires regulators to consult with community organizations before permitting an interstate institution to close a branch in a low-income area.



Under recent Federal Deposit Insurance Corporation regulations, banks are
prohibited from using their interstate branches primarily for deposit production. The Federal Deposit Insurance Corporation has accordingly implemented a loan-to-deposit ratio screen to ensure compliance with this prohibition.



Washington has opted in to the Interstate Act and allows in-state
banks to merge with out-of-state banks subject to certain aging requirements. Washington law generally authorizes the acquisition of an in-state bank by an out-of-state bank by merger with a Washington financial institution that has been in
existence for at least 5 years prior to the acquisition. With regard to interstate bank branching, out-of-state banks that do not already operate a branch in Washington may not establish de novo branches in Washington or establish and operate a
branch by acquiring a branch in Washington.



Deposit Insurance



The deposits
of Mt. Rainier Bank are currently insured to a maximum of $100,000 per depositor through the Bank Insurance Fund administered by the Federal Deposit Insurance Corporation. All insured banks are required to pay semi-annual deposit insurance premium
assessments to the Federal Deposit Insurance Corporation.



Dividends



The principal source
of Mountain Bank Holdings cash revenues is dividends received from Mt. Rainier Bank. The payment of dividends is subject to certain restrictions. For example, a national bank generally can pay dividends out of its undivided profits. However, a
national bank cannot pay dividends unless the banks capital surplus equals or exceeds its capital stock. There are two exceptions to that restriction. First, a national bank can pay an annual dividend if the bank first transfers ten percent of
its net income for the preceding four quarters to capital surplus. Second, a national bank can declare quarterly or semiannual dividends if the bank transfers ten percent or more of its net income for the preceding two quarters to capital surplus.
Overlaying these restrictions is an additional restriction that limits the payment of dividends during any calendar year to the extent of the banks retained net income for the previous two years, unless approved by the Office of the
Comptroller of the Currency. Other than the laws and regulations noted above, which apply to all national banks and bank holding companies, neither we nor Mt. Rainier Bank are currently subject to any regulatory restrictions on our dividends.



Capital Adequacy



Federal bank
regulatory agencies use capital adequacy guidelines in the examination and regulation of bank holding companies and banks. If capital falls below minimum guideline levels, the holding company or bank may be denied approval to acquire or establish
additional banks or nonbank businesses or to open new facilities.



23



---

##### Table of Contents

The Federal Deposit Insurance Corporation and Federal Reserve use risk-based capital guidelines for banks
and bank holding companies. These are designed to make such capital requirements more sensitive to differences in risk profiles among banks and bank holding companies, to account for off-balance sheet exposure and to minimize disincentives for
holding liquid assets. Assets and off-balance sheet items are assigned to broad risk categories, each with appropriate weights. The resulting capital ratios represent capital as a percentage of total risk-weighted assets and off-balance sheet items.
The guidelines are minimums, and the Federal Reserve has noted that bank holding companies contemplating significant expansion programs should not allow expansion to diminish their capital ratios and should maintain ratios well in excess of the
minimum. The current guidelines require all bank holding companies and federally-regulated banks to maintain a minimum risk-based total capital ratio equal to 8%, of which at least 4% must be Tier I capital. Tier I capital for bank holding companies
includes common shareholders equity, certain qualifying perpetual preferred stock and minority interests in equity accounts of consolidated subsidiaries, less intangibles except as described above.



The Federal Reserve also employs a leverage ratio, which is Tier I capital as
a percentage of total assets less intangibles, to be used as a supplement to risk-based guidelines. The principal objective of the leverage ratio is to constrain the maximum degree to which a bank holding company may leverage its equity capital
base. The Federal Reserve requires a minimum leverage ratio of 3%. However, for all but the most highly rated bank holding companies and for bank holding companies seeking to expand, the Federal Reserve expects an additional cushion of at least 1%
to 2%.



The Federal Deposit Insurance Corporation Improvement
Act created a statutory framework of supervisory actions indexed to the capital level of the individual institution. Under regulations adopted by the Federal Deposit Insurance Corporation, an institution is assigned to one of five capital categories
depending on its total risk-based capital ratio, Tier I risk-based capital ratio, and leverage ratio, together with certain subjective factors. Institutions which are deemed to be undercapitalized depending on the category to which they
are assigned are subject to certain mandatory supervisory corrective actions. We do not believe that these regulations have any material effect on our operations.



Effects of Government Monetary Policy



Our earnings and growth are affected not only by general economic conditions, but also by the fiscal and monetary policies of the federal government, particularly the Federal Reserve. The Federal Reserve implements national monetary policy
for such purposes as curbing inflation and combating recession, but its open market operations in U.S. government securities, control of the discount rate applicable to borrowings from the Federal Reserve, and establishment of reserve requirements
against certain deposits, influence the growth of bank loans, investments and deposits, and also affect interest rates charged on loans or paid on deposits. We cannot predict with certainty the nature and impact of future changes in monetary
policies and their impact on Mountain Bank Holding and Mt. Rainier Bank.



ITEM 2. DESCRIPTION OF PROPERTY



Mt. Rainier Banks main office is in Enumclaw, Washington, at 501 Roosevelt Avenue, in an office building owned by Mt. Rainier Bank. The facility has 10,275 square feet.



On February 6, 1995, Mt. Rainier Bank opened its Buckley Branch located at 29290 Highway 410, Buckley, Washington. The
facility has 3,100 square feet.



On January 26, 1998, Mt.
Rainier Bank opened its Black Diamond Branch located at 31329 Third Avenue, Black Diamond, Washington. The facility has 3,100 square feet.



On November 16, 1998, Mt. Rainier Bank opened its Auburn Branch located at 1436 Auburn Way So, Auburn, Washington. The facility has approximately 2,624
square feet.



On April 5, 2002, Mt. Rainier Bank opened its
Maple Valley Branch located at 23924 225thWay SE in Maple Valley, Washington. The facility has approximately 3,287.



On March 26, 2003, Mt. Rainier Bank opened its Sumner Branch
located at 15104 E. Main St. in Sumner, Washington. The facility has approximately 3,768.



24



---

##### Table of Contents

Mt. Rainier Bank owns all of the facilities described above. Management believes that the facilities are
of sound construction, in good operating condition, are appropriately insured and are adequately equipped for carrying on the business of the Company.



On March 27, 2003, Mountain Bank Holding purchased a vacant lot located at 1409 3rdStreet along with a building located at 1445 3rdStreet, Enumclaw, Washington. The building is approximately 2,880 square feet and will be used primarily as a storage facility. The vacant lot will be used for future expansion.



On March 15, 2004, Mt. Rainier Bank opened a loan production office in
Federal Way, Washington. The office is a leased facility with approximately 1,000 square feet. The Company is looking for property in the area to open a full service facility.



On August 31, 2004, Mt. Rainier Bank purchased property in Auburn, Washington with the intent to relocate the existing
Auburn facility. The property is approximately 53,650 square feet with a 6,961 square foot building. The Company is in the process of obtaining permits and bids for remodeling the existing building.



ITEM 3. LEGAL PROCEEDINGS



There
are no material pending legal proceedings to which we or Mt. Rainier Bank are a party or of which any of our properties are subject; nor are there material proceedings known to us to be contemplated by any governmental authority; nor are there
material proceedings known to us, pending or contemplated, in which any director, officer or affiliate or any principal security holder, or any associate of any of the foregoing, is a party or has an interest adverse to us or Mt. Rainier Bank.



ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS



During the fourth quarter of the year ended December 31, 2004, no matters were submitted to the security holders through the solicitation of proxies or otherwise.



PART II

(Items 5-9)



ITEM 5. MARKET FOR REGISTERANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES



Market Information



No broker
makes a market in Mountain Bank Holdings common stock, and trading has not been extensive. Trades that have occurred cannot be characterized as amounting to an active market. The stock is traded by individuals on a personal basis and is not
listed on any exchange or traded on the over-the-counter market. Due to the limited information available, the following price information may not accurately reflect the actual market value of the shares. The following data includes trades between
individual investors. It does not include new issuances of stock, the exercise of stock options or shares issued under the Employee Stock Purchase Plan.



25



---

##### Table of Contents

|           |  |                    |  |                 
|---------- |  | ------------------ |  | ----------------
|Period     |  | # of Shares Traded |  | Price Range     
|2004       |  |                    |  |                 
|1stQuarter |  | 18,814             |  | $14.25 to $15.00
|2ndQuarter |  | 22,317             |  | $15.00          
|3rdQuarter |  | 9,082              |  | $15.00 to $15.50
|4thQuarter |  | 4,171              |  | $15.50 to $16.50
|           |  |                   
|2003       |  |                    |  |                 
|1stQuarter |  | 13,533             |  | $13.50 to $14.00
|2ndQuarter |  | 2,895              |  | $14.00          
|3rdQuarter |  | 20,264             |  | $14.00 to $14.50
|4thQuarter |  | 12,724             |  | $14.25 to $15.00
|           |  |                   
|2002       |  |                    |  |                 
|1stQuarter |  | 4,949              |  | $11.00 to $12.00
|2ndQuarter |  | 9,730              |  | $12.00 to $13.50
|3rdQuarter |  | 7,563              |  | $13.50          
|4thQuarter |  | 8,551              |  | $13.50 to $14.00



The price information was obtained
from Mt. Rainier Bank acting as transfer agent for Mountain Bank Holding.



On April 10, 2002, Mountain Bank Holding offered for sale 60,000 shares of no par value common stock at a subscription price of $12.50 per share. The offering was successfully completed on April 23, 2002.



On April 1, 2004, Mountain Bank Holding offered for sale 60,000 shares of
no par value common stock at a subscription price of $15.00 per share. The offering was successfully completed on April 8, 2004.



As of December 31, 2004, there were 2,260,968 shares of Mountain Bank Holding Company common stock issued and outstanding.



At December 31, 2004, stock options for 190,375 shares of Mountain Bank
Holding Company common stock were outstanding. See Note 11 of the audited financial statements for additional information.



Number of Equity Holders



As of January 31, 2004, there were 1,142 holders of record of Mountain Bank Holdings common stock.



Stock Dividends



Dividends, when
and if paid, will be subject to determination and declaration by the Board of Directors, which will take into account the financial condition of Mt. Rainier Bank and Mountain Bank Holding, results of operations, tax considerations, industry
standards, economic conditions and other relevant factors. The ability of Mountain Bank Holding to pay dividends in the future will depend primarily upon the earnings of Mt. Rainier Bank and its ability to pay dividends to Mountain Bank Holding.



Payment of Dividends



The
principal source of Mountain Bank Holdings cash revenues is dividends received from Mt. Rainier Bank. The payment of dividends is subject to government regulation, in that regulatory authorities may prohibit banks and bank holding companies
from paying dividends that would constitute an unsafe or unsound banking practice. In addition, a bank has certain restrictions on the payment of dividends and also may not pay cash dividends if that payment could reduce the amount of its capital
below that necessary to meet minimum applicable regulatory capital requirements. See SUPERVISION AND REGULATION  MT. RAINIER NATIONAL BANK contained elsewhere in this Annual Report. Other than the laws and regulations noted above,
which apply to all banks and bank holding companies, neither Mt. Rainier Bank nor we are currently subject to any regulatory restrictions on our dividends.



On February 20, 2004, the Company paid a cash dividend in the amount of $.10 per share to shareholders of record as of February 20, 2004.



26



---

##### Table of Contents

On January 18, 2005, the Board of Directors approved a cash dividend in the amount of $.15 per share to
be paid to shareholders of record as of March 15, 2005.



EQUITY COMPENSATION PLAN INFORMATION



|                                                           |  |                                                                                        |  |                                                                             |      |                                                                                                                                      |       
|---------------------------------------------------------- |  | -------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------- | ---- | ------------------------------------------------------------------------------------------------------------------------------------ | ------
|                                                           |  | Year Ended December 31, 2004                                                          
|Plan Category                                              |  | Number of Shares tobe Issued UponExercise ofOutstandingOptions, Warrantsand
Rights (a) |  | Weighted-AverageExercise Price ofOutstanding Options,Warrants and Rights(b) |      | Number of SharesRemaining Availablefor Future IssuanceUnder EquityCompensation Plans(excluding
sharesreflected in Column (a))(c) (1)
|Equity compensation plans approved by security holders     |  | 191,075                                                                                |  | $                                                                           | 8.60 |                                                                                                                                      | 46,643
|Equity compensation plans not approved by security holders |  | -0-                                                                                    |  | $                                                                           | 0    |                                                                                                                                      | -0-   
|                                                           |  |                                                                                        |  |                                                                             |      |                                                                                                                                      |       
|Total                                                      |  | 191,075                                                                                |  | $                                                                           | 8.60 |                                                                                                                                      | 46,643
|                                                           |  |                                                                                        |  |                                                                             |      |                                                                                                                                      |       

---

|1) | Includes 22,218 shares available for issuance under the companys employee stock purchase plan as of December 31, 2004.
|-- | -----------------------------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

ITEM 6. SELECTED FINANCIAL DATA



|                                             |  |                        |                  |   |               |   |                  |               |  |   |           |   |  |      |           |   |  |   |           |  
|-------------------------------------------- |  | ---------------------- | ---------------- | - | ------------- | - | ---------------- | ------------- |  | - | --------- | - |  | ---- | --------- | - |  | - | --------- | -
|                                             |  | Year Ended December 31 |                 
|                                             |  | 2004                   |                  |   | 2003          |   |                  | 2002          |  |   | 2001      |   |  | 2000 |          
|                                             |  |                        |                  |   | (As Restated) |   |                  | (As Restated) |  |   |           |   |  |      |          
|Income Statement Data                        |  |                        |                  |   |               |   |                  |               |  |   |           |   |  |      |           |   |  |   |           |  
|Interest income                              |  | $                      | 9,404            |   |               | $ | 8,457            |               |  | $ | 8,169     |   |  | $    | 8,261     |   |  | $ | 7,569     |  
|Interest expense                             |  | $                      | 1,932            |   |               | $ | 1,921            |               |  | $ | 2,563     |   |  | $    | 3,528     |   |  | $ | 2,937     |  
|Net interest income                          |  | $                      | 7,472            |   |               | $ | 6,536            |               |  | $ | 5,606     |   |  | $    | 4,733     |   |  | $ | 4,632     |  
|Provision for credit losses                  |  | $                      | 276              |   |               | $ | 385              |               |  | $ | 360       |   |  | $    | 85        |   |  | $ | 93        |  
|Net interest income after provision          |  | $                      | 7,196            |   |               | $ | 6,151            |               |  | $ | 5,246     |   |  | $    | 4,648     |   |  | $ | 4,539     |  
|Non-interest income                          |  | $                      | 1,245            |   |               | $ | 1,615            |               |  | $ | 1,351     |   |  | $    | 1,147     |   |  | $ | 870       |  
|Non-interest expense                         |  | $                      | 6,398            |   |               | $ | 6,000            |               |  | $ | 5,156     |   |  | $    | 4,377     |   |  | $ | 4,032     |  
|Income before income taxes                   |  | $                      | 2,043            |   |               | $ | 1,766            |               |  | $ | 1,441     |   |  | $    | 1,418     |   |  | $ | 1,377     |  
|Income taxes                                 |  | $                      | 625              |   |               | $ | 544              |               |  | $ | 426       |   |  | $    | 478       |   |  | $ | 464       |  
|Net income                                   |  | $                      | 1,418            |   |               | $ | 1,222            |               |  | $ | 1,015     |   |  | $    | 940       |   |  | $ | 913       |  
|                                             |  |                        |                  |   |              
|Per Share Data                               |  |                        |                  |   |               |   |                  |               |  |   |           |   |  |      |           |   |  |   |           |  
|Net income - basic                           |  | $                      | 0.64             |   |               | $ | 0.57             |               |  | $ | 0.48      |   |  | $    | 0.46      |   |  | $ | 0.47      |  
|Net income - diluted                         |  | $                      | 0.62             |   |               | $ | 0.55             |               |  | $ | 0.46      |   |  | $    | 0.44      |   |  | $ | 0.45      |  
|Cash dividends declared                      |  | $                      | 0.10             |   |               | $ | 0.00             |               |  | $ | 0.00      |   |  | $    | 0.00      |   |  | $ | 0.00      |  
|Book value per share                         |  | $                      | 8.21             |   |               | $ | 7.63             |               |  | $ | 7.18      |   |  | $    | 6.43      |   |  | $ | 6.25      |  
|                                             |  |                        |                  |   |              
|Balance Sheet Data                           |  |                        |                  |   |               |   |                  |               |  |   |           |   |  |      |           |   |  |   |           |  
|Assets                                       |  | $                      | 177,645          |   |               | $ | 156,425          |               |  | $ | 143,174   |   |  | $    | 125,881   |   |  | $ | 102,141   |  
|Loans, net                                   |  | $                      | 119,027          |   |               | $ | 97,643           |               |  | $ | 81,409    |   |  | $    | 68,134    |   |  | $ | 64,942    |  
|Securities                                   |  | $                      | 37,502           |   |               | $ | 32,290           |               |  | $ | 29,562    |   |  | $    | 31,612    |   |  | $ | 20,446    |  
|Deposits                                     |  | $                      | 157,600          |   |               | $ | 138,775          |               |  | $ | 127,011   |   |  | $    | 112,111   |   |  | $ | 89,577    |  
|Shareholders equity                         |  | $                      | 18,568           |   |               | $ | 16,604           |               |  | $ | 15,404    |   |  | $    | 13,303    |   |  | $ | 12,150    |  
|Shares outstanding                           |  |                        | 2,260,968        |   |               |   | 2,176,677        |               |  |   | 2,146,813 |   |  |      | 2,067,401 |   |  |   | 1,945,136 |  
|                                             |  |                        |                  |   |              
|Performance Ratios                           |  |                        |                  |   |               |   |                  |               |  |   |           |   |  |      |           |   |  |   |           |  
|Return on average assets                     |  |                        | 0.84             | % |               |   | 0.82             | %             |  |   | 0.78      | % |  |      | 0.83      | % |  |   | 0.96      | %
|Return on average equity                     |  |                        | 8.09             | % |               |   | 7.67             | %             |  |   | 7.14      | % |  |      | 7.40      | % |  |   | 8.63      | %
|Equity to assets                             |  |                        | 10.45            | % |               |   | 10.61            | %             |  |   | 10.76     | % |  |      | 10.57     | % |  |   | 11.90     | %
|Net interest margin                          |  |                        | 4.70             | % |               |   | 4.70             | %             |  |   | 4.60      | % |  |      | 4.50      | % |  |   | 5.30      | %
|Efficiency ratio                             |  |                        | 73.48            | % |               |   | 73.54            | %             |  |   | 74.32     | % |  |      | 74.73     | % |  |   | 73.16     | %
|Allowance for credit losses to loans         |  |                        | 1.14             | % |               |   | 1.12             | %             |  |   | 1.04      | % |  |      | 1.09      | % |  |   | 1.07      | %
|                                             |  |                        |                  |   |              
|Asset Quality Ratios                         |  |                        |                  |   |               |   |                  |               |  |   |           |   |  |      |           |   |  |   |           |  
|Net charge-offs to average loans outstanding |  |                        | 0.00             | % |               |   | 0.15             | %             |  |   | 0.35      | % |  |      | 0.05      | % |  |   | 0.00      | %
|Non-performing loans to period-end loans     |  |                        | 0.00             | % |               |   | 0.11             | %             |  |   | 0.11      | % |  |      | 0.00      | % |  |   | 0.03      | %
|Non-performing assets to total assets        |  |                        | 0.00             | % |               |   | 0.16             | %             |  |   | 0.17      | % |  |      | 0.00      | % |  |   | 0.02      | %
|                                             |  |                        |                  |   |              
|Capital and Liquidity Ratios                 |  |                        |                  |   |               |   |                  |               |  |   |           |   |  |      |           |   |  |   |           |  
|Risk-based:                                  |  |                        |                  |   |               |   |                  |               |  |   |           |   |  |      |           |   |  |   |           |  
|Tier 1 capital                               |  |                        | 13.70            | % |               |   | 14.08            | %             |  |   | 12.97     | % |  |      | 13.39     | % |  |   | 17.53     | %
|Total capital                                |  |                        | 14.71            | % |               |   | 15.02            | %             |  |   | 13.70     | % |  |      | 14.15     | % |  |   | 18.54     | %
|Average loans to average deposits            |  |                        | 73.01            | % |               |   | 69.52            | %             |  |   | 64.61     | % |  |      | 68.21     | % |  |   | 74.15     | %
|Average shares outstanding:                  |  |                        |                  |   |               |   |                  |               |  |   |           |   |  |      |           |   |  |   |           |  
|Basic                                        |  |                        | 2,229,061        |   |               |   | 2,155,914        |               |  |   | 2,111,819 |   |  |      | 2,061,662 |   |  |   | 1,955,518 |  
|Dilution                                     |  |                        | 2,298,897        |   |               |   | 2,240,437        |               |  |   | 2,195,058 |   |  |      | 2,137,480 |   |  |   | 2,017,981 |  
|                                             |  |                        |                 
|                                             |  |                        | 2004 % of Change |   |               |   | 2003 % of Change |               |  |   | 2002      |  
|Total Assets                                 |  | $                      | 177,645          |   |               |   | 13.57            | %             |  | $ | 156,425   |   |  |      | 9.20      | % |  | $ | 143,244   |  



28



---

##### Table of Contents

ITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS



General



Mountain Bank Holding Company (Mountain Bank Holding) is a Washington corporation formed in 1993 primarily to hold all of the Common Stock of Mt. Rainier National Bank (Mt. Rainier Bank), a
National Banking Association organized under the laws of the United States.



The Company focuses on establishing and maintaining long-term relationships with customers, and is committed to serving the financial service needs of the communities in its market area. The Companys primary
market area includes Pierce and South King counties. The Company attracts retail deposits from the general public and uses those deposits, together with other borrowed funds, to originate and purchase residential and commercial mortgage loans, to
make consumer loans, and to provide financing for agricultural and other commercial business purposes.



The Companys basic mission is to maintain and enhance core earnings while serving its primary market area. As such, the Board of Directors has
adopted a business strategy designed to (i) maintain the Companys tangible capital in excess of regulatory requirements, (ii) maintain the quality of the Companys assets, (iii) control operating expenses, (iv) maintain and, as possible,
increase the Companys interest rate spread, and (v) manage the Companys exposure to changes in interest rates.



Corporate Developments in Fiscal 2004



On February 20, 2004, the Company paid its first cash dividend in the amount of $.10 per share to shareholders of record as of February 20, 2004.
The total amount of the dividend was $219,000.



On March 15,
2004, Mt. Rainier Bank opened a loan production office in Federal Way, Washington. The office is a leased facility with approximately 1,000 square feet. The Bank is looking for property in the area to build a full service facility.



On April 1, 2004, Mountain Bank Holding offered for sale 60,000 shares of no
par value common stock at a subscription price of $15.00 per share. The offering was successfully completed on April 8, 2004. Net proceeds from the offering totaled $846,000. This was the seventh offering since the formation of the company in 1993.



On August 31, 2004, Mt. Rainier Bank purchased property in
Auburn, Washington with the intent to relocate the existing Auburn facility. The property is approximately 53,650 square feet with an existing 6,961 square foot building. The Bank is in the process of obtaining permits and bids for remodeling the
building.



The purpose of this discussion and analysis is to
provide the reader with a concise description of the financial condition and changes therein and results of operations for Mountain Bank Holding and Mt. Rainier Bank for the years ended December 31, 2004, 2003 and 2002.



This discussion and analysis is intended to complement the audited
consolidated financial statements and footnotes and the supplemental financial data and charts appearing elsewhere in this report, and should be read in conjunction with them. This discussion and analysis will focus on the following major areas:
Financial Condition, Operating Results, Capital Requirements, Liquidity Resources, Asset Liability Management and Asset Quality.



Forward Looking Statement Disclosure



In addition to historical information, this report contains certain forward looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995 (PSLRA). This statement is included for the express purpose of availing the Company of the protections of the safe harbor provisions of the PSLRA. The forward-looking statements contained in this report are subject to
factors, risks, and uncertainties that may cause actual results to differ materially from those projected. Important factors that might cause such a material difference include, but are not limited to, those discussed in this section of the report.
In addition, the following items are among the factors that could cause actual results to differ materially from the forward looking statements in this report: general economic conditions, including their impact on capital expenditures; business
conditions in the banking industry; the regulatory environment; new legislation; vendor quality and efficiency; employee retention factors; rapidly changing technology and evolving banking industry standards; competitive factors, including increased
competition



29



---

##### Table of Contents

with community, regional, and national financial institutions; fluctuating interest rate environments; and similar matters. Readers are cautioned not to
place undue reliance on these forward-looking statements, which reflect managements analysis only as of the date of the statement. The Company undertakes no obligation to publicly revise or update these forward-looking statements to reflect
events or circumstances that arise after the date of this report. Readers should carefully review the risk factors described in this and other documents we file from time to time with the Securities and Exchange Commission.



Critical Accounting Policy



The Company maintains a reserve to absorb probable loan losses inherent in
the portfolio. The reserve is maintained at a level the Company considers to be adequate and is based on ongoing quarterly assessments and evaluations of the collectibility and historical loss experience of loans. Credit losses are charged and
recoveries are credited to the reserve. Provisions for credit losses are based on the Companys review of the historical credit loss experience and such factors that, in managements judgment, deserve consideration under existing economic
conditions in estimating probable credit losses. In determining the appropriate level of reserves, the Company estimates losses using a range derived from low and high estimates. The Companys methodology for assessing
the appropriate reserve level consists of several key elements. The Companys strategy for credit risk management includes a combination of conservative exposure limits significantly below legal lending limits and conservative underwriting,
documentation and collections standards. The strategy also emphasizes diversification on a geographic, industry and customer level, regular credit examinations and quarterly management reviews of large credit exposures and loans experiencing
deterioration of credit quality.



Loans subject to individual
evaluation generally consist of commercial, commercial real estate and agricultural loans mainly because of their size and complexity. These loans are analyzed and assigned to risk categories according to the Companys internal risk rating
system. Loans with a greater risk of loss are identified and placed on the watch list for regular management review. Those loans judged to reflect the highest risk profiles are evaluated individually for the impairment of repayment
potential and collateral adequacy, and in conjunction with current economic conditions and loss experience, allowances are estimated. The review of individual loans includes those loans that are impaired as provided in SFAS No. 114, Accounting
by Creditors for Impairment of a Loan. Any reserves for impaired loans are measured based on the present value of expected future cash flows discounted at the loans effective interest rate or fair value of the underlying collateral.



Other loans identified on the Companys watch
list but not judged to be individually impaired from a repayment or collateral adequacy perspective are aggregated and reserves are recorded using models that track historical loan losses by loan type. In the case of other more homogeneous
loan portfolios, including auto loans, residential mortgages, home equity loans and credit card loans, the determination of the allocated reserve is computed on a pooled basis. For these loan pools, historical loss ratios by loan type, current loss
and past due experience, and managements judgment of recent and forecasted economic effects on portfolio performance are factors utilized to determine the appropriate reserve amounts. Also, examination results from bank regulatory agencies and
the Companys internal credit examinations are considered



An unallocated reserve is maintained to recognize the imprecision in estimating and measuring loss when evaluating reserves for individual loans or pools of loans. Reserves on individual loans and historical loss rates are reviewed
quarterly and adjusted as necessary based on changing borrower and/or collateral conditions and actual collection and charge-off experience.



The Companys primary market areas for lending are south King County and east Pierce County. When evaluating the adequacy of reserves, consideration
is given to this regional geographic concentration and the closely associated effect changing economic conditions have on the Companys customers.



The Company has not substantively changed any aspect to its overall approach in the determination of the reserve for loan and lease losses. There have
been no material changes in assumptions or estimation techniques as compared to prior periods that impacted the determination of the current period reserve for loan losses.



30



---

##### Table of Contents

Restatement of Prior Financial Statements



In the course of its audit of our 2004 financial statements, McGladrey & Pullen, LLP, our independent auditors, advised
us that costs associated with our executive retirement plans, which we adopted in January 2002, were not being accrued in accordance with applicable accounting principles. We have historically accrued these costs, based on data provided by an
outside service provider, to the retirement ages of the plan participants. McGladrey & Pullen, LLP advised us that because provisions in the plans allow for early retirement at the election of the participant at a reduced benefit, the deferred
compensation liability should be accrued to the early retirement date. On March 3, 2004, our Audit Committee and Board of Directors, after consultation with McGladrey & Pullen, LLP, determined that the Companys previously issued financial
statements should be restated to reflect accrual of plan costs on the more accelerated basis. The total costs to the Company related to the retirement plans, which are funded by life insurance, will not materially change. However, the effect of
accelerating the accrual of such costs is to reduce previously reported net income in 2002, 2003 and the first nine months of 2004.



The following tables set forth the net effect of the restatements and reclassifications on specific amounts presented in the Companys Consolidated
Statements of Income and Consolidated Balance Sheets:



|                                                                                   |  |                                          |         |                   |   |      |                    |  |          |         |            |   |         |                    |   |      |   |  |   |        
|---------------------------------------------------------------------------------- |  | ---------------------------------------- | ------- | ----------------- | - | ---- | ------------------ |  | -------- | ------- | ---------- | - | ------- | ------------------ | - | ---- | - |  | - | -------
|                                                                                   |  | December 31, 2003                        |         | December 31, 2002
|                                                                                   |  | Restated                                 |         | Adjustment        |   |      | PreviouslyReported |  | Restated |         | Adjustment |   |         | PreviouslyReported
|                                                                                   |  | (In thousands, except per share amounts)
|Net effect on specific amounts presented in the Consolidated Statements of Income: |  |                                          |         |                   |   |      |                    |  |          |         |            |   |         |                    |   |      |   |  |   |        
|Salaries and employee benefits                                                     |  | $                                        | 3,628   |                   | $ | 233  |                    |  | $        | 3,395   |            | $ | 3,076   |                    | $ | 207  |   |  | $ | 2,869  
|Total non-interest expense                                                         |  |                                          | 6,000   |                   |   | 233  |                    |  |          | 5,767   |            |   | 5,156   |                    |   | 207  |   |  |   | 4,949  
|Income before income taxes                                                         |  |                                          | 1,766   |                   |   | (233 | )                  |  |          | 1,999   |            |   | 1,441   |                    |   | (207 | ) |  |   | 1,648  
|Income taxes                                                                       |  |                                          | 544     |                   |   | (79  | )                  |  |          | 623     |            |   | 426     |                    |   | (70  | ) |  |   | 496    
|Net income                                                                         |  |                                          | 1,222   |                   |   | (154 | )                  |  |          | 1,376   |            |   | 1,015   |                    |   | (137 | ) |  |   | 1,152  
|Basic income per share                                                             |  | $                                        | .57     |                   | $ | (.07 | )                  |  | $        | .64     |            | $ | .48     |                    | $ | (.07 | ) |  | $ | .55    
|Diluted income per share                                                           |  | $                                        | .55     |                   | $ | (.06 | )                  |  | $        | .61     |            | $ | .46     |                    | $ | (.06 | ) |  | $ | 52     
|                                                                                   |  |                                         
|                                                                                   |  | December 31, 2003                        |         | December 31, 2002
|                                                                                   |  | Restated                                 |         | Adjustment        |   |      | PreviouslyReported |  | Restated |         | Adjustment |   |         | PreviouslyReported
|                                                                                   |  | (In thousands)                          
|Net effect on specific amounts presented in the Consolidated Balance Sheets:       |  |                                          |         |                   |   |      |                    |  |          |         |            |   |         |                    |   |      |   |  |   |        
|Other assets                                                                       |  | $                                        | 498     |                   | $ | 149  |                    |  | $        | 349     |            | $ | 476     |                    | $ | 70   |   |  | $ | 406    
|Total assets                                                                       |  |                                          | 156,425 |                   |   | 149  |                    |  |          | 156,276 |            |   | 143,244 |                    |   | 70   |   |  |   | 143,174
|Other liabilities                                                                  |  |                                          | 853     |                   |   | 440  |                    |  |          | 413     |            |   | 588     |                    |   | 207  |   |  |   | 381    
|Total liabilities                                                                  |  |                                          | 139,821 |                   |   | 440  |                    |  |          | 139,381 |            |   | 127,840 |                    |   | 207  |   |  |   | 127,633
|Retained earnings                                                                  |  |                                          | 5,711   |                   |   | (291 | )                  |  |          | 6,002   |            |   | 4,489   |                    |   | (137 | ) |  |   | 4,626  
|Total stockholders equity                                                         |  |                                          | 16,604  |                   |   | (291 | )                  |  |          | 16,895  |            |   | 15,404  |                    |   | (137 | ) |  |   | 15,541 
|Total liabilities and stockholders equity                                         |  | $                                        | 156,425 |                   |   | 149  |                    |  | $        | 156,276 |            | $ | 143,244 |                    |   | 70   |   |  | $ | 143,174



31



---

##### Table of Contents

The following table summarizes the effect of the restatements and reclassifications on specific accounts included in the
Consolidated Statements of Income for the periods presented:



|                                                              |  |                        |       |   |      |   |       |  
|------------------------------------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | -
|                                                              |  | Year EndedDecember 31, |      
|                                                              |  | 2003                   |       |   | 2002 |  
|Income before taxes, as previously reported                   |  | $                      | 1,999 |   |      | $ | 1,648 |  
|Correction of understated deferred compensation               |  |                        | (233  | ) |      |   | (207  | )
|Restated income before taxes                                  |  |                        | 1,766 |   |      |   | 1,441 |  
|Income taxes, as previously reported                          |  |                        | 623   |   |      |   | 496   |  
|Tax effect of correction of understated deferred compensation |  |                        | (79   | ) |      |   | (70   | )
|Restated income taxes                                         |  |                        | 544   |   |      |   | 426   |  
|Net income, as restated                                       |  | $                      | 1,222 |   |      | $ | 1,015 |  



The restatement has an immaterial
effect on the Companys statements of cash flows.



Comparison of
Financial Condition at December 31, 2004, 2003 and 2002, As Restated



|                                           |  |              |         |   |                 |   |        |                  |  |        |      |  |   |                 |   |  |                  |        |   |      |        |   |  |   |         |  
|------------------------------------------ |  | ------------ | ------- | - | --------------- | - | ------ | ---------------- |  | ------ | ---- |  | - | --------------- | - |  | ---------------- | ------ | - | ---- | ------ | - |  | - | ------- | -
|                                           |  | December 31, |        
|                                           |  | 2004         |         |   | Amount ofChange |   |        | Percent ofChange |  |        | 2003 |  |   | Amount ofChange |   |  | Percent ofChange |        |   | 2002 |       
|Cash and deposits in other banks           |  | $            | 8,549   |   |                 | $ | (7,012 | )                |  | -45.06 | %    |  | $ | 15,561          |   |  | $                | (3,847 | ) |      | -19.82 | % |  | $ | 19,408  |  
|Investments:                               |  |              |         |   |                 |   |        |                  |  |        |      |  |   |                 |   |  |                  |        |   |      |        |   |  |   |         |  
|US Treasury                                |  |              | 3,087   |   |                 |   | (537   | )                |  | -14.82 | %    |  |   | 3,624           |   |  |                  | 483    |   |      | 15.38  | % |  |   | 3,141   |  
|U.S. Government and agency securities      |  |              | 16,742  |   |                 |   | 5,114  |                  |  | 43.98  | %    |  |   | 11,628          |   |  |                  | 4,055  |   |      | 53.55  | % |  |   | 7,573   |  
|Mortgage backed securities                 |  |              | 15,029  |   |                 |   | 3,216  |                  |  | 27.22  | %    |  |   | 11,813          |   |  |                  | (517   | ) |      | -4.19  | % |  |   | 12,330  |  
|Corporate, municipal and equity securities |  |              | 2,644   |   |                 |   | (2,581 | )                |  | -49.40 | %    |  |   | 5,225           |   |  |                  | (1,293 | ) |      | -19.84 | % |  |   | 6,518   |  
|Loans:                                     |  |              |         |   |                 |   |        |                  |  |        |      |  |   |                 |   |  |                  |        |   |      |        |   |  |   |         |  
|Loans held for sale                        |  |              | 529     |   |                 |   | 529    |                  |  | 0.00   | %    |  |   |                |   |  |                  | (2,871 | ) |      | 0.00   | % |  |   | 2,871   |  
|Commercial and agriculture                 |  |              | 26,918  |   |                 |   | 5,392  |                  |  | 25.05  | %    |  |   | 21,526          |   |  |                  | 1,016  |   |      | 4.95   | % |  |   | 20,510  |  
|Real estate                                |  |              | 88,077  |   |                 |   | 16,735 |                  |  | 23.46  | %    |  |   | 71,342          |   |  |                  | 15,349 |   |      | 27.41  | % |  |   | 55,993  |  
|Consumer                                   |  |              | 5,408   |   |                 |   | (468   | )                |  | -7.96  | %    |  |   | 5,876           |   |  |                  | 118    |   |      | 2.05   | % |  |   | 5,758   |  
|Provision for credit losses                |  |              | (1,376  | ) |                 |   | (275   | )                |  | 24.98  | %    |  |   | (1,101          | ) |  |                  | (249   | ) |      | 29.23  | % |  |   | (852    | )
|Premises and equipment                     |  |              | 6,194   |   |                 |   | 608    |                  |  | 10.88  | %    |  |   | 5,586           |   |  |                  | 696    |   |      | 14.23  | % |  |   | 4,890   |  
|Other assets                               |  |              | 5,844   |   |                 |   | 499    |                  |  | 9.34   | %    |  |   | 5,345           |   |  |                  | 241    |   |      | 4.72   | % |  |   | 5,104   |  
|                                           |  |              |         |   |                 |   |        |                  |  |        |      |  |   |                 |   |  |                  |        |   |      |        |   |  |   |         |  
|Total Assets                               |  | $            | 177,645 |   |                 | $ | 21,220 |                  |  | 13.57  | %    |  | $ | 156,425         |   |  | $                | 13,181 |   |      | 9.20   | % |  | $ | 143,244 |  
|                                           |  |              |         |   |                 |   |        |                  |  |        |      |  |   |                 |   |  |                  |        |   |      |        |   |  |   |         |  
|Deposits:                                  |  |              |         |   |                 |   |        |                  |  |        |      |  |   |                 |   |  |                  |        |   |      |        |   |  |   |         |  
|Non-interest bearing deposits              |  | $            | 28,984  |   |                 | $ | 5,228  |                  |  | 22.01  | %    |  | $ | 23,756          |   |  | $                | 3,937  |   |      | 19.86  | % |  | $ | 19,819  |  
|Interest bearing deposits                  |  |              | 128,616 |   |                 |   | 13,597 |                  |  | 11.82  | %    |  |   | 115,019         |   |  |                  | 7,827  |   |      | 7.30   | % |  |   | 107,192 |  
|                                           |  |              |         |   |                 |   |       
|Other liabilities                          |  |              | 1,477   |   |                 |   | 431    |                  |  | 41.20  | %    |  |   | 1,046           |   |  |                  | 217    |   |      | 26.18  | % |  |   | 829     |  
|                                           |  |              |         |   |                 |   |       
|Shareholders Equity                        |  |              | 18,568  |   |                 |   | 1,964  |                  |  | 11.83  | %    |  |   | 16,604          |   |  |                  | 1,200  |   |      | 7.79   | % |  |   | 15,404  |  
|                                           |  |              |         |   |                 |   |        |                  |  |        |      |  |   |                 |   |  |                  |        |   |      |        |   |  |   |         |  
|Total liabilities and shareholders equity  |  | $            | 177,645 |   |                 | $ | 21,220 |                  |  | 13.57  | %    |  | $ | 156,425         |   |  | $                | 13,181 |   |      | 9.20   | % |  | $ | 143,244 |  
|                                           |  |              |         |   |                 |   |        |                  |  |        |      |  |   |                 |   |  |                  |        |   |      |        |   |  |   |         |  



32



---

##### Table of Contents

Total Assets: The increase in total assets in 2004 was due primarily to an increase in net loans
receivable of $21,384,000, which was funded primarily by an increase in total deposits of $18,825,000 from current and new banking customers and cash and deposits in other banks. The increase in total assets during 2003 was also due primarily to an
increase in net loans receivable of $13,363,000 which was funded primarily by an increase in deposits of $11,764,000 from current and new banking customers and cash and deposits in banks.



Cash and deposits in other banks:The decrease was primarily in overnight investments, of which $5,152,000 was rolled
into our investment portfolio to obtain a higher yield. A portion of the decrease was used to fund loan growth. The decrease in cash from 2002 to 2003 was primarily in overnight investments, which were also rolled into our investment portfolio to
obtain a higher yield and used to fund a portion of the loan growth.



Investment Portfolio:In 2004 the corporate and municipal maturities were redeployed into US government sponsored agencies as well as mortgage backed securities. Additional securities were purchased in these two categories with
excess overnight funds to produce a higher yield. Likewise, in 2003 maturities from the corporate and municipal sectors were invested in US Government sponsored agencies. Excess overnight funds were also used to purchase additional securities in
this category to obtain a higher yield in 2003.



Loans
Receivable and Loans Held For Sale, net of allowance for credit losses:In 2004, the increase in loans was primarily in commercial and agriculture and real estate loans. The Banks two new branches (Sumner and Federal Way), together,
contributed $8,627,000 of the increase. Both branches were opened with seasoned, experienced loan officers. Commercial real estate loans continue to dominate portfolio growth. Motivated by excellent interest rates, borrowers are refinancing and
purchasing commercial income properties. The increase in loans in 2003 was again in real estate loans, with the majority in commercial income properties and construction loans. This growth was attributed to the decline in interest rates, which
spurred the demand for loan refinances.



Deposits:As illustrated in the above table, interest-bearing deposits accounted for a larger percentage of the overall deposit growth. Approximately $4,554,000 of the increase was attributed to the new Sumner branch in 2004. The Bank opened over 3,000
accounts each year, from existing and new customers, which contributed to the deposit growth.



Shareholders Equity:On March 3, 2004, the Company filed a S-1 Registration Statement with the Securities and Exchange Commission in
connection with the offer and sale of 60,000 shares of common stock at a price of $15.00 per share. The final prospectus, which was dated April 1, 2004, was transmitted to existing shareholders and the general public. The offering, which was closed
on April 8, 2004, was fully subscribed, and netted $846,000. Total shareholders equity increased by $1,964,000 to a total of $18,568,000 at December 31, 2004. The exercise of stock options, net income of $1,418,000 and payment of dividends
affected the components of shareholders equity. Total shareholders equity increased by $1,200,000 to a total of $16,604,000 at December 31, 2003. The components of shareholders equity were affected by the exercise of stock options;
net income of $1,222,000 and a decrease in accumulated other comprehensive income of $220,000.



33



---

##### Table of Contents

Comparison of Operating Results for Years Ended December 31, 2004, 2003 and 2002, As Restated



|                                                      |  |              |       |                 |   |       |                  |  |        |               |  |                 |       |  |                  |     |   |               |       |   |  |   |      
|----------------------------------------------------- |  | ------------ | ----- | --------------- | - | ----- | ---------------- |  | ------ | ------------- |  | --------------- | ----- |  | ---------------- | --- | - | ------------- | ----- | - |  | - | -----
|                                                      |  | December 31,
|                                                      |  | 2004         |       | Amount ofChange |   |       | Percent ofChange |  |        | 2003          |  | Amount ofChange |       |  | Percent ofChange |     |   | 2002         
|                                                      |  |              |       |                 |   |       |                  |  |        | (As Restated) |  |                 |       |  |                  |     |   | (As Restated)
|Net interest income                                   |  | $            | 7,472 |                 | $ | 936   |                  |  | 14.32  | %             |  | $               | 6,536 |  | $                | 930 |   |               | 16.59 | % |  | $ | 5,606
|Provision for credit losses                           |  |              | 276   |                 |   | (109  | )                |  | -28.31 | %             |  |                 | 385   |  |                  | 25  |   |               | 6.94  | % |  |   | 360  
|Net interest income after provision for credit losses |  |              | 7,196 |                 |   | 1,045 |                  |  | 16.99  | %             |  |                 | 6,151 |  |                  | 905 |   |               | 17.25 | % |  |   | 5,246
|                                                      |  |              |       |                 |   |       |                 
|Non-interest income:                                  |  |              |       |                 |   |       |                  |  |        |               |  |                 |       |  |                  |     |   |               |       |   |  |   |      
|Service charges                                       |  |              | 581   |                 |   | 9     |                  |  | 1.57   | %             |  |                 | 572   |  |                  | 20  |   |               | 3.62  | % |  |   | 552  
|Gains on mortgage loans sold                          |  |              | 251   |                 |   | (363  | )                |  | -59.12 | %             |  |                 | 614   |  |                  | 274 |   |               | 80.59 | % |  |   | 340  
|Gains on sales of securities available for sale, net  |  |              | 14    |                 |   | 14    |                  |  | 0.00   | %             |  |                 |      |  |                  | (29 | ) |               | 0.00  | % |  |   | 29   
|Income on bank owned life insurance                   |  |              | 153   |                 |   |       |                  |  | 0.00   | %             |  |                 | 153   |  |                  |     |   |               | 0.00  | % |  |   | 174  
|Other                                                 |  |              | 246   |                 |   | (30   | )                |  | -10.87 | %             |  |                 | 276   |  |                  | 20  |   |               | 7.81  | % |  |   | 256  
|Non-interest expense:                                 |  |              |       |                 |   |       |                  |  |        |               |  |                 |       |  |                  |     |   |               |       |   |  |   |      
|Salaries and employee benefits                        |  |              | 4,030 |                 |   | 402   |                  |  | 11.08  | %             |  |                 | 3,628 |  |                  | 552 |   |               | 17.95 | % |  |   | 3,076
|Occupancy and equipment expense                       |  |              | 901   |                 |   | 36    |                  |  | 4.16   | %             |  |                 | 865   |  |                  | 175 |   |               | 25.36 | % |  |   | 690  
|Other expense                                         |  |              | 1,467 |                 |   | (40   | )                |  | -2.65  | %             |  |                 | 1,507 |  |                  | 117 |   |               | 8.42  | % |  |   | 1,390
|                                                      |  |              |       |                 |   |       |                 
|Income before taxes                                   |  |              | 2,043 |                 |   | 277   |                  |  | 15.69  | %             |  |                 | 1,766 |  |                  | 325 |   |               | 22.55 | % |  |   | 1,441
|                                                      |  |              |       |                 |   |       |                 
|Income taxes                                          |  |              | 625   |                 |   | 81    |                  |  | 14.89  | %             |  |                 | 544   |  |                  | 118 |   |               | 27.70 | % |  |   | 426  
|                                                      |  |              |       |                 |   |       |                 
|Net income                                            |  | $            | 1,418 |                 | $ | 196   |                  |  | 16.04  | %             |  | $               | 1,222 |  | $                | 207 |   |               | 20.39 | % |  | $ | 1,015



Net Income:Net
income for 2004 was $1,418,000 or $.62 per diluted share ($.64 per basic share) compared to $1,222,000 or $.57 per diluted share ($.55 per basic share) as restated. The higher earnings for 2004 were primarily a result of increased net interest
income. Net interest income was higher due to a higher percentage of our earning assets being in loans, which earns more than securities and interest bearing deposits. The increase in net interest income was offset by a decrease in gains on mortgage
loans sold and an increase in non-interest expense.



Net income
for 2003 was $1,222,000 or $.55 per diluted share ($.57 per basic share) as restated compared to $1,015,000 or $.46 per diluted share ($.46 per basic share) as restated. The higher earnings for 2003 were primarily a result of increased net interest
income and an increase in gains on loans sold.



Net Interest
Income: In 2004 average-earning assets increased to $157,462,000 from $138,280,000, which represented a 13.87% increase. However, the yield on average earning assets decreased from 6.1% to 6.0% or .1%. We are asset sensitive, which means that
our assets re-price faster than our liabilities. In periods of declining interest rates, such as we have experienced in the last few years until July, 2004, when rates started to increase, our net interest margin is compressed until we can re-price
our liabilities. Average interest bearing liabilities increased $13,189,000 or 11.93% with the yield on interest bearing liabilities decreasing from 1.7% to 1.6%. Mt. Rainier Banks net interest margin remained at 4.7% in 2004 and 2003, down
from 4.6% in 2002.



Provision for Credit Losses:For the
years ended December 31, 2004, 2003 and 2002, net charge-offs were $1,000, $136,000 and $261,000 respectively. The provision for credit losses is determined by management based on the factors and processes described above under BUSINESS 
Credit Risk Management and Allowance for Credit Losses. The total allowance for credit losses increased $275,000 to $1,376,000 at December 31, 2004 from $1,101,000 at December 31, 2003. The increased level of allowance for credit losses was
primarily due to the growth in the loan portfolio.



34



---

##### Table of Contents

Non-Interest Income: Mountain Bank Holdings non-interest income for 2004 decreased due
primarily to a large decrease in gains on mortgage loans sold. Income from these gains decreased $363,000 to $251,000 in 2004 from $614,000 in 2003. The stabilization of interest rates has decreased the amount of mortgage refinance applications
substantially. In 2003, income from these gains increased $274,000. Mortgage department production increased 81% from 2002 to 2003, due to the low rate environment in 2003.



Non-Interest Expense: In 2004, salary and employee benefit increases were primarily due to the addition of three full
time equivalent staff positions, $57,000 increase in incentive bonuses, $44,000 increase in employment benefit expense and $19,000 in employment taxes paid. The executive retirement compensation expense, as restated was $373,000 in 2004 compared to
$322,000 in 2003. In 2003 the salary and employee benefit increase was primarily due to the addition of four full time equivalent staff positions, $101,000 increase in commissions paid to mortgage representatives, $65,000 increase in employee
benefit expense and $47,000 in employment taxes paid. The deferred compensation expense, as restated was $322,000 in 2003 compared to $285,000 in 2002. Non-interest expense as a percent of average assets decreased slightly at 3.83% in 2004 compared
to 3.89% in 2003 as evidenced in the following table.



|                               |  |        |       |                     |      |   |               |      |                     |  |      |               |  |                     |       |  |      |  
|------------------------------ |  | ------ | ----- | ------------------- | ---- | - | ------------- | ---- | ------------------- |  | ---- | ------------- |  | ------------------- | ----- |  | ---- | -
|                               |  | 2004   |       |                     | 2003 |   |               | 2002 |                    
|                               |  | Amount |       | % of Average Assets |      |   | Amount        |      | % of Average Assets |  |      | Amount        |  | % of Average Assets |      
|                               |  |        |       |                     |      |   | (As Restated) |      |                     |  |      | (As Restated) |  |                     |      
|Salaries and employee benefits |  | $      | 4,030 |                     | 2.39 | % |               | $    | 3,628               |  | 2.29 | %             |  | $                   | 3,076 |  | 2.19 | %
|Occupancy expenses             |  |        | 373   |                     | 0.22 | % |               |      | 330                 |  | 0.22 | %             |  |                     | 256   |  | 0.20 | %
|Furniture and equipment        |  |        | 528   |                     | 0.31 | % |               |      | 535                 |  | 0.36 | %             |  |                     | 434   |  | 0.33 | %
|Advertising                    |  |        | 42    |                     | 0.02 | % |               |      | 46                  |  | 0.03 | %             |  |                     | 54    |  | 0.04 | %
|Professional fees              |  |        | 35    |                     | 0.02 | % |               |      | 106                 |  | 0.07 | %             |  |                     | 118   |  | 0.09 | %
|Business and occupation taxes  |  |        | 122   |                     | 0.07 | % |               |      | 121                 |  | 0.08 | %             |  |                     | 110   |  | 0.08 | %
|Customer check expense         |  |        | 37    |                     | 0.02 | % |               |      | 48                  |  | 0.03 | %             |  |                     | 50    |  | 0.04 | %
|Data processing expense        |  |        | 416   |                     | 0.25 | % |               |      | 387                 |  | 0.26 | %             |  |                     | 365   |  | 0.28 | %
|Director fees                  |  |        | 119   |                     | 0.07 | % |               |      | 130                 |  | 0.09 | %             |  |                     | 116   |  | 0.09 | %
|FDIC assessment                |  |        | 21    |                     | 0.01 | % |               |      | 20                  |  | 0.01 | %             |  |                     | 19    |  | 0.01 | %
|OCC assessment                 |  |        | 58    |                     | 0.03 | % |               |      | 54                  |  | 0.04 | %             |  |                     | 50    |  | 0.04 | %
|Office and stationary expense  |  |        | 90    |                     | 0.05 | % |               |      | 114                 |  | 0.08 | %             |  |                     | 102   |  | 0.08 | %
|Postage                        |  |        | 46    |                     | 0.03 | % |               |      | 47                  |  | 0.03 | %             |  |                     | 44    |  | 0.03 | %
|Telephone                      |  |        | 92    |                     | 0.05 | % |               |      | 83                  |  | 0.06 | %             |  |                     | 78    |  | 0.06 | %
|Other                          |  |        | 389   |                     | 0.23 | % |               |      | 351                 |  | 0.24 | %             |  |                     | 284   |  | 0.22 | %
|                               |  |        |       |                     |      |   |               |      |                     |  |      |               |  |                     |       |  |      |  
|Total                          |  | $      | 6,398 |                     | 3.79 | % |               | $    | 6,000               |  | 4.04 | %             |  | $                   | 5,156 |  | 3.94 | %
|                               |  |        |       |                     |      |   |               |      |                     |  |      |               |  |                     |       |  |      |  



Provision for
Income Taxes:The provision for income taxes increased in 2004 from 2003, primarily as a result of increased taxable income. The effective tax rate was 30.59% for 2004, compared to 30.80% in 2003 and 29.6% in 2002. Income from the Companys
life insurance policies is the primary reason the effective tax rate is lower than the statutory rate.



Capital Adequacy



Capital adequacy refers to the level of capital required to sustain asset growth over time and to absorb losses. Our objective is to maintain a level of
capitalization that is sufficient to take advantage of profitable growth opportunities while meeting regulatory requirements. This is achieved by improving profitability through effectively allocating resources to more profitable businesses,
improving asset



35



---

##### Table of Contents

quality, strengthening service quality, and streamlining costs. The primary measures used by management to monitor the results of these efforts are the
ratios of average equity to average assets, average tangible equity to average tangible assets, and average equity to net loans.



The Federal Reserve Board has adopted capital guidelines governing the activities of bank holding companies. These guidelines require the maintenance of
an amount of capital based on risk-adjusted assets so that categories of assets with potentially higher credit risk will require more capital backing than assets with lower risk. In addition, banks and bank holding companies are required to maintain
capital to support, on a risk-adjusted basis, certain off-balance sheet activities such as loan commitments.



The capital guidelines classify capital into two tiers, referred to as Tier I and Tier II. Under risk-based capital requirements, total capital consists
of Tier I capital which is generally common shareholders equity less goodwill and Tier II capital which is primarily a portion of the allowance for credit losses and certain qualifying debt instruments. In determining risk-based capital
requirements, assets are assigned risk-weights of 0% to 100%, depending primarily on the regulatory assigned levels of credit risk associated with such assets. Off-balance sheet items are considered in the calculation of risk-adjusted assets through
conversion factors established by the regulators. The framework for calculating risk-based capital requires banks and bank holding companies to meet the regulatory minimums of 4% Tier I and 8% total risk-based capital. In 1990 regulators added a
leveraged computation to the capital requirements, comparing Tier I capital to total average assets less goodwill.



At December 31, 2004, Mt. Rainier Bank exceeded the regulatory minimums and qualified as a well-capitalized institution under the regulations.



The Federal Deposit Insurance Corporation Improvement Act of 1992
established five capital categories for banks and bank holding companies. The bank regulators adopted regulations defining these five capital categories in September 1992. Under these new regulations each bank is classified into one of the five
categories based on its level of risk-based capital as measured by Tier I capital, total risk-based capital, and Tier I leverage ratios and its supervisory ratings.



Mountain Bank Holdings equity capital was $18,568,000 at year-end 2004 compared to $16,604,000 at year-end 2003. The
increase of $1,964,000 was attributed to the sale of 60,000 shares of common stock at a price of $15.00 per share netting proceeds of $846,000, the exercise of stock options, net income of $1,418,000, less the payment of cash dividends in the amount
of $219,000. Mountain Bank Holdings equity capital was $16,604,000 at year-end 2003 compared to $15,404,000 at year-end 2004. This increase of $1,200,000 consists of net income of $1,222,000, a decrease in unrealized gains on available for
sale securities of $220,000 for 2003. The additional increase of $198,000 was attributed to the exercise of stock options. Mountain Bank Holding paid no cash dividends during 2003.



At December 31, 2004, Mountain Bank Holdings Tier 1 Capital to Average Assets was 10.47%, Tier 1 Capital to Risk
Weighted Assets was 13.70% and Total Capital to Risk Weighted Assets was 14.71%. Mountain Bank Holding would be considered well capitalized within applicable Federal banking regulatory guidelines at December 31, 2004. See Note 15 to
Mountain Bank Holdings Consolidated Financial Statements contained in this document for a table that shows the requirements for being considered well capitalized under such guidelines.



At December 31, 2003, Mountain Bank Holdings Tier 1 Capital to Average
Assets was 10.69%, Tier 1 Capital to Risk Weighted Assets was 14.08% and Total Capital to Risk Weighted Assets was 15.02%. Mountain Bank Holding would be considered well capitalized within applicable Federal banking regulatory guidelines
at December 31, 2003. See Note 15 to Mountain Bank Holdings Consolidated Financial Statements contained in this document for a table that shows the requirements for being considered well capitalized under such guidelines.



It has been the practice of Mountain Bank Holding to fund our
growth and expansion through periodic stock offerings. Since its inception in 1993, we have had seven stock offerings. The most recent offering commenced in April 2004, pursuant to a prospectus dated April 1, 2004, in which we offered and sold
60,000 shares at $15.00 per share.



36



---

##### Table of Contents

Liquidity Resources



Liquidity. The ability to have readily available funds sufficient to repay fully maturing liabilities is of primary
importance to depositors, creditors and regulators. Mt. Rainier Banks liquidity, represented by cash and cash due from banks, federal funds sold and interest-bearing deposits in other banks, is a result of its operating, investing and
financing activities. In order to ensure funds are available at all times, Mt. Rainier Bank devotes resources to projecting on a monthly basis the amount of funds that will be required and maintains relationships with a diversified customer base so
funds are accessible. Liquidity requirements can also be met through short-term borrowings or the disposition of short-term assets that are generally matched to correspond to the maturity of liabilities. Mt Rainier Bank has borrowing lines at three
correspondent banks in the aggregate amount of $9,700,000 and a borrowing line at Federal Home Loan Bank of Seattle in the approximate amount of $17,300,000 for a total available of $26,300,000 for short term funding.



Although Mt. Rainier Bank has no formal liquidity policy, in the opinion of
management, its liquidity levels are considered adequate. Neither Mountain Bank Holding nor Mt. Rainier Bank is subject to any specific liquidity requirements imposed by regulatory orders. Mt. Rainier Bank is subject to general FDIC guidelines that
do not require a minimum level of liquidity. Management believes its liquidity ratios meet or exceed these guidelines. Management does not know of any trends or demands that are reasonably likely to result in liquidity increasing or decreasing in
any material manner.



The Banks primary investing
activity is the origination of real estate, commercial and consumer loans. During the years ended December 31, 2004, 2003 and 2002, the Bank originated $104.9 million, $81.4 million and $74.9 million in loans, respectively. At December 31, 2004 the
Bank had outstanding loan commitments of $22.3 million and outstanding letters of credit of $286 thousand. The Bank anticipates that it will have sufficient funds available to meet current loan commitments.



The volume of mortgage loans sold also impacts the Banks liquidity.
During the years ended December 31, 2004, 2003 and 2002, the Bank sold $22.9 million, $40.0 million, and $33.7 million of residential mortgage loans. The fluctuation in loan sales is due in large part to the fluctuation of mortgage interest rates.



The Banks liquidity has been impacted by increases in
deposit levels. During the years ended December 31, 2004, 2003 and 2002 deposits increased by $18.8 million, $11.8 million and $15.0 million.



Investment securities and interest bearing deposits decreased to $44.4 million at December 31, 2004 from $46.9 million at December 31, 2003.



Impact of Inflation and Changing Prices



The consolidated financial statements and related consolidated financial
data presented in this Form 10-K have been prepared in accordance with accounting principles generally accepted in the United States of America which require the measurement of financial position and operating results in terms of historical dollars
without considering the changes in the relative purchasing power of money over time and due to inflation. The impact of inflation on operations of Mountain Bank Holding is reflected in increased operating costs. Unlike most industrial companies,
virtually all of Mountain Bank Holdings assets and liabilities are monetary in nature. As a result, interest rates have a more significant impact on our performance than the effects of general levels of inflation. Interest rates do not
necessarily move in the same direction or in the same magnitude as the price of goods and services.



37



---

##### Table of Contents

Asset and Liability Management



The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are
interest rate sensitive and by monitoring an institutions interest rate sensitivity gap. An asset or liability is said to be interest rate sensitive within a specific time period if it will mature or re-price within
that time period. The interest rate sensitivity gap is defined as the difference between the amount of interest-earning assets maturing or re-pricing within a specific time period and the amount of interest-bearing liabilities maturing or re-pricing
within that time period. A gap is considered positive when the amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities. A gap is considered negative when the amount of interest rate sensitive liabilities
exceeds the amount of interest rate sensitive assets. During a period of rising interest rates, a negative gap would tend to adversely affect net interest income while a positive gap would tend to result in an increase in net interest income. During
a period of falling interest rates, a negative gap would tend to result in an increase in net interest income while a positive gap, as we have recently experienced, would tend to adversely affect net interest income, at least in the short term.



The asset/liability committee, which consists of Mt. Rainier
Banks Chief Executive Officer, the Senior Vice President/Cashier, the Credit Administrator and other officers, is charged with monitoring the liquidity and funds position of Mt. Rainier Bank. The Committee regularly reviews:



| |  |  | Information on current economic conditions and the outlook for interest rates;
| | - |  | ------------------------------------------------------------------------------



| |  |  | The asset/liability position of Mt. Rainier Bank;
| | - |  | -------------------------------------------------



| |  |  | Mt. Rainier Banks current and projected liquidity position;
| | - |  | ------------------------------------------------------------



| |  |  | Maturity/average life of the portfolio as a whole;
| | - |  | --------------------------------------------------



| |  |  | Composition of the portfolio; and
| | - |  | ---------------------------------



| |  |  | The tax position of the institution
| | - |  | -----------------------------------



Mt. Rainier Bank uses the ALX asset liability management model, a proprietary system. At December 31, 2004, we had a negative cumulative
re-pricing gap within one year of approximately $51,051,000, or approximately 32.42% of total average earning assets. This negative re-pricing gap indicates that our future earnings may be materially adversely impacted by a rise in market interest
rates, and such impact would primarily be felt in the twelve-month period after such a rise in rates.



The following table represents interest sensitivity profiles for Mt. Rainier Bank as of December 31, 2004. The table represents a static point in time and
does not consider other variables, such as changing spread relationships or interest rate levels. Interest sensitive gap is the difference between total earning assets and total interest-bearing liabilities re-pricing in any given
period.



38



---

##### Table of Contents

|                                                |  |                      |         |   |                       |   |        |                |  |   |        |  
|----------------------------------------------- |  | -------------------- | ------- | - | --------------------- | - | ------ | -------------- |  | - | ------ | -
|                                                |  | Total WithinOne Year |         |   | One Year ToFive Years |   |        | OverFive Years | 
|Rate Sensitive Assets:                          |  |                      |         |   |                       |   |        |                |  |   |        |  
|                                                |  |                      |        
|Loans                                           |  | $                    | 48,741  |   |                       | $ | 59,293 |                |  | $ | 12,369 |  
|Investments (amortized cost)                    |  |                      | 5,380   |   |                       |   | 28,197 |                |  |   | 4,021  |  
|Interest Bearing Deposits                       |  |                      | 6,185   |   |                       |   |       |                |  |   |       |  
|                                                |  |                      |         |   |                       |   |        |                |  |   |        |  
|TOTAL                                           |  | $                    | 60,306  |   |                       | $ | 87,490 |                |  | $ | 16,390 |  
|                                                |  |                      |        
|Rate Sensitive Liabilities:                     |  |                      |         |   |                       |   |        |                |  |   |        |  
|                                                |  |                      |        
|Savings, Now and Interest Checking              |  |                      | 74,300  |   |                       |   |        |                |  |   |        |  
|Time Deposits                                   |  |                      | 37,057  |   |                       |   | 17,259 |                |  |   |       |  
|                                                |  |                      |         |   |                       |   |        |                |  |   |        |  
|TOTAL                                           |  | $                    | 111,357 |   |                       | $ | 17,259 |                |  | $ | 0      |  
|                                                |  |                      |        
|Interest Sensitive Gap                          |  | $                    | (51,051 | ) |                       | $ | 70,231 |                |  | $ | 16,390 |  
|                                                |  |                      |         |   |                       |   |        |                |  |   |        |  
|Cumulative Gap                                  |  | $                    | (51,051 | ) |                       | $ | 19,180 |                |  | $ | 35,570 |  
|Cumulative Gap as a % of Average Earning Assets |  |                      | -32.42  | % |                       |   | 12.18  | %              |  |   | 22.59  | %



Currently, Mt. Rainier
Banks interest sensitivity gap is negative within one year. Assuming that general market interest rate changes affected the re-pricing of assets and liabilities in equal magnitudes, this indicates that the effect of rising interest rates on
Mountain Bank Holding would be a decrease in the net interest margin, whereas falling interest rates would cause a corresponding increase in margin. The banks asset liability model assumes assets and liabilities re-price at different times,
therefore the net interest margin change could vary from these scenarios as evidenced in the chart below.



Based on the ALX asset liability model as of December 31, 2004, Mt. Rainier Banks sensitivity to gains or losses in future earnings due
to hypothetical increases or decreases in the Fed Funds rate are as follows:



|                           |  |                            |         |                            |       |   |                            |    |       
|-------------------------- |  | -------------------------- | ------- | -------------------------- | ----- | - | -------------------------- | -- | ------
|Increase in Interest Rates |  | Net Interest Margin Change |         | Decrease in Interest Rates |       |   | Net Interest Margin Change
|+1%                        |  | +$                         | 214,000 |                            | -1.00 | % |                            | +$ | 14,000
|+2%                        |  | +$                         | 438,000 |                            | -2.00 | % |                            | +$ | 20,000



Rate increases will
generally increase the Companys equity, while rate decreases will generally reduce equity.



Asset Quality



Non-performing assets include accruing loans past due ninety days or more, non-accrual loans, loans which have been restructured to provide a reduction or
deferral of interest or principal for reasons related to the debtors financial difficulties, potential problem loans and loan concentrations, and foreclosed real estate.



Generally the accrual of interest on loans is discontinued when, in managements opinion, the borrower may be unable to
meet payments as they become due or when they are past due 90 days as to either principal or interest, unless they are well secured and in the process of collection. When interest accrual is discontinued, all unpaid accrued interest is reversed
against current income. If management determines that the ultimate collectibility of principal is in doubt, cash receipts on non-accrual loans are applied to reduce the principal balance on a cash-basis method, until the loans qualify for return to
accrual status. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.



39



---

##### Table of Contents

The following table summarizes the Banks non-accrual, past due, foreclosed real estate and
restructured assets for the years ended December 31:



|                                                  |  |                |  |         
|------------------------------------------------- |  | -------------- |  | --------
|                                                  |  | 2004           |  | 2003    
|                                                  |  | (in thousands)
|Loans accounted for on a non-accrual basis        |  |                |  |         
|Commercial                                        |  | -0-            |  | $    88 
|                                                  |  |               
|Consumer                                          |  | -0-            |  | $    16 
|Accruing loans which are past due 90 days or more |  |                |  |         
|Commercial                                        |  | -0-            |  | -0-     
|Real Estate                                       |  | -0-            |  | -0-     
|Consumer                                          |  | $    8         |  | -0-     
|Foreclosed real estate                            |  | -0-            |  | $    140



Accruing loans, 90
days or more past due, which totaled $8,000, consisted of one consumer loan secured by a recreational vehicle and a dump truck. Non-accrual loans as a percentage of net loans before the allowance for credit losses was 0% at year-end 2004 and 1.05%
at year end 2003. Non performing loans as a percentage of the allowance for credit losses was 0% at year-end 2004 and 9.45% at year-end 2003, which is a measure of Mt. Rainier Banks ability to cover problem assets with existing reserves.



Foreclosed real estate, which totaled $140,000 at year-end
2003, consisted of one single-family residence.



Mountain Bank
Holding had no material restructured loans in 2004 or 2003. The asset quality of Mountain Bank Holding continues to be good, which is a result of good underwriting standards coupled with aggressive collection efforts and a stable local economy.



There are certain amounts of interest that have not been
accrued and certain amounts that have been collected on the above loans and included in income, which are indicated in the table below:



|                                                                                                                    |  |                |   |      |   |      |  |   |  
|------------------------------------------------------------------------------------------------------------------- |  | -------------- | - | ---- | - | ---- |  | - | -
|                                                                                                                    |  | 2004           |   | 2003 |   | 2002
|                                                                                                                    |  | (in thousands)
|Total interest income which would have been recorded during the period under original terms of loans on non-accrual |  | $              | 1 |      | $ | 1    |  | $ | 3
|Interest income included in net income for the period                                                               |  | $              | 1 |      | $ | 7    |  | $ | 2



There were no
commitments for additional funds related to loans above.



The
provision for losses on loans was $276,000 for 2004, which is a decrease of $109,000 over the provision of $385,000 for 2003. The provision for credit losses is based on ongoing, quarterly analyses of the loan portfolio as well as general economic
conditions, historic loan loss experience and loan mix.



IMPACT OF NEW
ACCOUNTING STANDARDS



The Accounting Standards Executive Committee has
issued Statement of Position 03-3, Accounting for Certain Loans or Debt Securities Acquired in a Transfer. This Statement applies to all loans acquired in a transfer, including those acquired in the acquisition of a bank or a branch, and provides
that such loans be accounted for at fair value with no allowance for loan losses, or other valuation allowance, permitted at the time of acquisition. The difference between cash flows expected at the acquisition date and the



40



---

##### Table of Contents

investment in the loan should be recognized as interest income over the life of the loan. If contractually required payments for principal and interest are
less than expected cash flows, this amount should not be recognized as a yield adjustment, a loss accrual, or a valuation allowance. For the Company, this Statement is effective for fiscal year 2006 and, early adoption, although permitted, is not
planned. No significant impact is expected on the Companys consolidated financial statements at the time of adoption.



SEC Staff Accounting Bulletin (SAB) No. 105, Application of Accounting Principles to Loan Commitments, was released in March 2004. This
release summarizes the SEC staff position regarding the application of GAAP to loan commitments accounted for as derivative instruments. The Company accounts for interest rate lock commitments issued on mortgage loans that will be held for sale as
derivative instruments. Consistent with SAB No. 105, the Company considers the fair value of these commitments to be zero at the commitment date, with subsequent changes in fair value determined solely on changes in market interest rates. The
Companys adoption of this bulletin had no impact on the consolidated financial statements.



At the March 17-18, 2004 Emerging Issues Task Force (EITF) meeting, the Task Force reached a consensus on Issue No. 03 -1, The
Meaning of Other-Than-Temporary Impairment and its Application to Certain Investments. EITF 03-1 provides guidance for determining the meaning of other-than-temporarily impaired and its application to certain debt and equity securities
within the scope of Statement of Financial Accounting Standards No. 115, Accounting for Certain Investments in Debt and Equity Securities (SFAS 115) and investments accounted for under the cost method. The guidance set forth in the
Statement was originally to be effective for the Company in the September 30, 2004 consolidated financial statements. However, in September 2004, the effective dates of certain parts of the Statement were delayed. Management is currently assessing
the impact of Issue 03-1 on the consolidated financial statements.



In December 2004, the Financial Accounting Standards Board (FASB) issued FASB Statement No. 123 (revised 2004), Share-Base Paymentan amendment of Statements No. 123 and 95. The objective of the amendment to SFAS No. 123 is
to recognize in the financial statements the cost of employee services received in exchange for equity instruments and liabilities incurred as the result of such transactions. The grant-date fair value of stock options would be determined using an
option-pricing model, and expense would be recognized over the vesting period. Management is reviewing the proposed standard to determine the impact on the financial statements.



ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



We are exposed to interest rate risk through our lending and deposit gathering activities. For a discussion of how this exposure is managed, see
Asset and Liability Management under Managements Discussion and Analysis of Financial Condition and Results of Operations.



Neither the Company or the Bank maintains a trading account for any class of financial instrument, nor do we engage in hedging activities or purchase
high-risk derivative instruments. Moreover, neither the Company nor the Bank is subject to foreign currency exchange rate risk or commodity price risk.



The table below provides information about our financial instruments that are sensitive to changes in interest rates as of December 31, 2004. The table
presents principal cash flows and related weighted average interest rates by expected maturity dates. The data in this table may not be consistent with the amounts in the Gap Analysis table, which represents amounts by the re-pricing
date or maturity date (whichever occurs sooner).



41



---

##### Table of Contents

|                               |  |                         |        |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |       |  |   |            |   |  |   |        |   |  |   |        
|------------------------------ |  | ----------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | - |  | ---- | ------ | - | ---------- | - | ------ | ----- |  | - | ---------- | - |  | - | ------ | - |  | - | -------
|                               |  | By Expected Maturity   
|                               |  | Year Ended December 31,
|                               |  | 2005                    |        |   | 2006 |   |        | 2007 |  |   | 2008   |   |  | 2009 |        |   | After 2009 |   |        | Total |  |   | Fair Value
|                               |  | (Dollars in thousands) 
|Investment Securities          |  |                         |        |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |       |  |   |            |   |  |   |        |   |  |   |        
|Amounts maturing:              |  |                         |        |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |       |  |   |            |   |  |   |        |   |  |   |        
|Fixed rate                     |  | $                       | 5,380  |   |      | $ | 7,020  |      |  | $ | 11,201 |   |  | $    | 4,488  |   |            | $ | 4,988  |       |  | $ | 4,021      |   |  | $ | 37,098 |   |  | $ | 36,944 
|Weighted average interest rate |  |                         | 5.41   | % |      |   | 3.00   | %    |  |   | 3.57   | % |  |      | 3.66   | % |            |   | 4.70   | %     |  |   | 4.14       | % |  |   | 3.94   | % |  |   |        
|Adjustable rate                |  |                         |        |   |      |   |        |      |  |   |        |   |  | $    | 500    |   |            |   |        |       |  |   |            |   |  | $ | 500    |   |  | $ | 498    
|Weighted average interest rate |  |                         |        |   |      |   |        |      |  |   |        |   |  |      | 2.75   | % |            |   |        |       |  |   |            |   |  |   | 2.75   | % |  |   |        
|Totals                         |  | $                       | 5,380  |   |      | $ | 7,020  |      |  | $ | 11,201 |   |  | $    | 4,988  |   |            | $ | 4,988  |       |  | $ | 4,021      |   |  | $ | 37,598 |   |  | $ | 37,442 
|                               |  |                         |        |   |      |   |        |     
|Loans                          |  |                         |        |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |       |  |   |            |   |  |   |        |   |  |   |        
|Amounts maturing:              |  |                         |        |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |       |  |   |            |   |  |   |        |   |  |   |        
|Fixed rate                     |  | $                       | 11,298 |   |      | $ | 4,891  |      |  | $ | 7,773  |   |  | $    | 6,504  |   |            | $ | 5,836  |       |  | $ | 4,378      |   |  | $ | 40,680 |   |  | $ | 40,422 
|Weighted average interest rate |  |                         | 6.61   | % |      |   | 7.45   | %    |  |   | 7.18   | % |  |      | 6.53   | % |            |   | 6.78   | %     |  |   | 5.30       | % |  |   | 6.41   | % |  |   |        
|Adjustable rate                |  | $                       | 42,021 |   |      | $ | 6,158  |      |  | $ | 11,555 |   |  | $    | 8,102  |   |            | $ | 10,959 |       |  | $ | 422        |   |  | $ |       |   |  | $ | 79,218 
|Weighted average interest rate |  |                         | 6.26   | % |      |   | 6.60   | %    |  |   | 6.64   | % |  |      | 6.56   | % |            |   | 6.93   | %     |  |   | 6.12       | % |  |   | 0.00   | % |  |   |        
|Totals                         |  | $                       | 53,319 |   |      | $ | 11,049 |      |  | $ | 19,328 |   |  | $    | 14,606 |   |            | $ | 16,795 |       |  | $ | 4,800      |   |  | $ | 40,680 |   |  | $ | 119,640
|                               |  |                         |        |   |      |   |        |     
|Certificates of Deposit        |  |                         |        |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |       |  |   |            |   |  |   |        |   |  |   |        
|Amounts maturing:              |  |                         |        |   |      |   |        |      |  |   |        |   |  |      |        |   |            |   |        |       |  |   |            |   |  |   |        |   |  |   |        
|Fixed rate                     |  | $                       | 37,057 |   |      | $ | 6,451  |      |  | $ | 2,190  |   |  | $    | 3,355  |   |            | $ | 5,263  |       |  | $ |           |   |  | $ | 54,316 |   |  | $ | 52,562 
|Weighted average interest rate |  |                         | 2.11   | % |      |   | 2.89   | %    |  |   | 3.57   | % |  |      | 3.38   | % |            |   | 3.88   | %     |  |   | 0.00       | % |  |   | 2.51   | % |  |   |        



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



The information required herein is incorporated by reference to Financial Statements following page 44 of this Form 10-K.



ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE



There were no changes or disagreements with accountants in 2004.



ITEM 9A. CONTROLS AND PROCEDURES



Evaluation
of Disclosure Controls and Procedures



(a) Evaluation of Disclosure
Controls and Procedures. In connection with the completion of its audit of, and the issuance of an unqualified report on, our financials statement for the year ended December 31, 2004, McGladrey & Pullen, LLP identified a deficiency in the
design or operation of our internal controls that it considers to be a material weakness in the effectiveness of our internal controls pursuant to standards established by the Public Company Accounting Oversight Board. A material
weakness is a significant deficiency, or combination of significant deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected.



During the course of its audit McGladrey & Pullen LLP
identified that we had not correctly recorded the benefit obligation for our executive retirement plan. A third party vendor was providing the calculation of the executive retirement liability to the Company, and the Companys review control
failed to identify errors in calculating the liability which resulted in an understatement of the executive retirement liability and compensation expense since the plans inception on January 1, 2002. As a consequence, we restated our audited
2002 and 2003 financial statements to reflect the increase in the obligation and compensation expense. McGladrey & Pullen LLP noted that in accordance with professional standards this restatement indicates the existence of a material weakness in
our internal controls over financial reporting.



42



---

##### Table of Contents

As a result, the Company has revised its controls so that the executive retirement liability is now
calculated separately by the Companys CFO so that the Company can use it to review the third party vendors calculation and ensure its accuracy.



The Companys president and chief executive officer and the principal financial officer have concluded that the Companys disclosure controls
and procedures were effective at a reasonable assurance level as of December 31, 2004. In light of the revision of the Companys controls relating to the calculation of executive retirement liability as described above, the president and chief
executive officer and principal financial officer believe that management appropriately modified our internal controls and remediated the material weakness as of December 31, 2004. Except as stated above, there have been no changes in our internal
controls over financial reporting during our most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



ITEM 9B. OTHER INFORMATION



None



PART III

(Items 10  14)



ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT



Information regarding Directors and Executive Officers of Mountain Bank Holding is incorporated by reference from Mountain Bank Holdings 2005 Annual Proxy Statement (Proxy
Statement) under the captions BUSINESS OF THE MEETING-Election of Directors, SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.



Information regarding our code of ethics applicable to our principal executive officer and our principal financial officer
appears under INFORMATION REGARDING THE BOARD OF DIRECTORS AND ITS COMMITTEES-Corporate Governance section of our Proxy Statement and is incorporated by reference. Our Code of Ethics is also filed as an Exhibit to our Report. Information
regarding Mountain Bank Holdings audit committee financial expert appears under the INFORMATION REGARDING THE BOARD OF DIRECTORS AND ITS COMMITTEES-Certain Committees of the Board of Directors-Audit Committee section of our Proxy
Statement and is incorporated by reference.



ITEM 11. EXECUTIVE COMPENSATION



Information regarding Executive Compensation of Mountain Bank Holding is incorporated by reference from Mountain Bank Holdings Proxy Statement under the captions INFORMATION REGARDING THE BOARD OF DIRECTORS AND ITS
COMMITTEESCompensation of Directors and EXECUTIVE COMPENSATION.



ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS



Information regarding Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters of Mountain Bank Holding
is incorporated by reference from Mountain Bank Holdings Proxy Statement under the caption SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.



43



---

##### Table of Contents

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS



Information regarding Certain Relationships and Related Transactions of Mountain Bank Holding is incorporated by reference from Mountain Bank Holdings Proxy Statement under the caption
TRANSACTIONS WITH MANAGEMENT.



ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES



Information regarding Principal Accountant Fees and Services is incorporated by reference from Mountain Bank Holdings Proxy Statement under the caption AUDITORS-FEES PAID TO INDEPENDENT
AUDITORS



44



---

##### Table of Contents

LOGO



Mountain Bank Holding Company and Subsidiary



Consolidated Financial Report

December 31, 2004



McGladrey & Pullen, LLP is a member firm of RSM International 

an affiliation of separate and independent legal
entities.



---

##### Table of Contents

Mountain



Bank



Holding



Company



and



Subsidiary



Consolidated



Financial



Report



December 31



2004



---

##### Table of Contents

Contents



|                                                        |  |       
|------------------------------------------------------- |  | ------
|Report of Independent Registered Public Accounting Firm |  | F-I   
|                                                        | 
|Consolidated Financial Statements                       |  |       
|                                                        | 
|Consolidated Balance Sheets                             |  | F-1   
|                                                        | 
|Consolidated Statements of Income                       |  | F-2   
|                                                        | 
|Consolidated Statements of Shareholders Equity         |  | F-3-4 
|                                                        | 
|Consolidated Statements of Cash Flows                   |  | F-5-6 
|                                                        | 
|Notes to Consolidated Financial Statements              |  | F-7-34



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



The Board of Directors

Mountain Bank Holding Company

Enumclaw, WA



We have audited the consolidated balance
sheets of Mountain Bank Holding Company and subsidiary as of December 31, 2004 and 2003, and the related consolidated statements of income, shareholders equity and cash flows for each of the three years in the period ended December 31, 2004.
These consolidated financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.



We conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis for our opinion.



In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Mountain Bank Holding Company and subsidiary as of December 31, 2004 and
2003, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2004, in conformity with U.S. generally accepted accounting principles.



As disclosed in Note 1 to the consolidated financial statements, the
Companys consolidated balance sheets as of December 31, 2003 and 2002 and the related consolidated statements of income, shareholders equity, and cash flows for the years ended December 31, 2003 and 2002 have been restated to correct an
error in accounting for executive retirement plans.



Tacoma, Washington

January 7, 2005, except for Note 21 for which the

date is January 18, 2005



F - I



---

##### Table of Contents

Consolidated



Financial



Statements







---

##### Table of Contents

Consolidated Balance Sheets

(Dollars in Thousands)



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



|                                                                                                                                    |  |      |         |   |            |   |        
|----------------------------------------------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---------- | - | -------
|                                                                                                                                    |  | 2004 |         |   | 2003      
|                                                                                                                                    |  |      |         |   | (Restated)
|Assets                                                                                                                              |  |      |         |   |            |   |        
|Cash and due from banks                                                                                                             |  | $    | 2,364   |   |            | $ | 1,641  
|Interest bearing deposits at other financial institutions                                                                           |  |      | 6,185   |   |            |   | 13,920 
|Securities available for sale                                                                                                       |  |      | 37,502  |   |            |   | 32,290 
|Federal Home Loan Bank and Federal Reserve Bank stock, at cost                                                                      |  |      | 734     |   |            |   | 693    
|Loans held for sale                                                                                                                 |  |      | 529     |   |            |   |       
|                                                                                                                                    |  |     
|Loans                                                                                                                               |  |      | 120,403 |   |            |   | 98,744 
|Allowance for credit losses                                                                                                         |  |      | 1,376   |   |            |   | 1,101  
|Net loans                                                                                                                           |  |      | 119,027 |   |            |   | 97,643 
|                                                                                                                                    |  |     
|Premises and equipment                                                                                                              |  |      | 6,194   |   |            |   | 5,586  
|Foreclosed real estate                                                                                                              |  |      |        |   |            |   | 140    
|Accrued interest receivable                                                                                                         |  |      | 681     |   |            |   | 656    
|Bank owned life insurance                                                                                                           |  |      | 3,771   |   |            |   | 3,358  
|Other assets                                                                                                                        |  |      | 658     |   |            |   | 498    
|                                                                                                                                    |  |     
|Total assets                                                                                                                        |  | $    | 177,645 |   |            | $ | 156,425
|                                                                                                                                    |  |     
|Liabilities                                                                                                                         |  |      |         |   |            |   |        
|Deposits:                                                                                                                           |  |      |         |   |            |   |        
|Demand, non-interest bearing                                                                                                        |  | $    | 28,984  |   |            | $ | 23,756 
|Savings and interest-bearing demand                                                                                                 |  |      | 74,300  |   |            |   | 66,720 
|Time                                                                                                                                |  |      | 54,316  |   |            |   | 48,299 
|Total deposits                                                                                                                      |  |      | 157,600 |   |            |   | 138,775
|                                                                                                                                    |  |     
|Accrued interest payable                                                                                                            |  |      | 180     |   |            |   | 159    
|Note payable                                                                                                                        |  |      | 32      |   |            |   | 34     
|Executive retirement                                                                                                                |  |      | 981     |   |            |   | 607    
|Deferred compensation                                                                                                               |  |      | 57      |   |            |   | 52     
|Other liabilities                                                                                                                   |  |      | 226     |   |            |   | 194    
|                                                                                                                                    |  |     
|Total liabilities                                                                                                                   |  |      | 159,076 |   |            |   | 139,821
|                                                                                                                                    |  |     
|Commitments and Contingencies                                                                                                       |  |      |        |   |            |   |       
|                                                                                                                                    |  |     
|Shareholders Equity                                                                                                                |  |      |         |   |            |   |        
|Common stock (no par value); authorized 10,000,000 shares; issued and outstanding: 2004 - 2,260,968 shares; 2003 - 2,176,677
shares |  |      | 1,130   |   |            |   | 1,088  
|Additional paid-in capital                                                                                                          |  |      | 10,632  |   |            |   | 9,655  
|Retained earnings                                                                                                                   |  |      | 6,910   |   |            |   | 5,711  
|Accumulated other comprehensive income (loss)                                                                                       |  |      | (103    | ) |            |   | 150    
|Total shareholders equity                                                                                                          |  |      | 18,569  |   |            |   | 16,604 
|                                                                                                                                    |  |     
|Total liabilities and shareholders equity                                                                                          |  | $    | 177,645 |   |            | $ | 156,425



See notes to consolidated financial
statements.



F - 1



---

##### Table of Contents

Consolidated Statements of Income

(Dollars in Thousands, Except Per Share Amounts)



Mountain Bank Holding Company and Subsidiary

Years Ended December 31, 2004, 2003 and 2002



|                                                      |  |      |           |            |   |            |  |   |          
|----------------------------------------------------- |  | ---- | --------- | ---------- | - | ---------- |  | - | ---------
|                                                      |  | 2004 |           | 2003       |   | 2002      
|                                                      |  |      |           | (Restated) |   | (Restated)
|Interest and Dividend Income                          |  |      |           |            |   |            |  |   |          
|Loans                                                 |  | $    | 8,139     |            | $ | 7,275      |  | $ | 6,590    
|Deposits in banks                                     |  |      | 127       |            |   | 177        |  |   | 230      
|Investment income:                                    |  |      |           |            |   |            |  |   |          
|Taxable                                               |  |      | 1,096     |            |   | 940        |  |   | 1,307    
|Tax-exempt                                            |  |      | 8         |            |   | 16         |  |   | 18       
|Dividends on stock                                    |  |      | 34        |            |   | 49         |  |   | 24       
|Total interest and dividend income                    |  |      | 9,404     |            |   | 8,457      |  |   | 8,169    
|                                                      |  |      |          
|Interest Expense                                      |  |      |           |            |   |            |  |   |          
|Deposits                                              |  |      | 1,929     |            |   | 1,918      |  |   | 2,560    
|Note payable                                          |  |      | 3         |            |   | 3          |  |   | 3        
|Total interest expense                                |  |      | 1,932     |            |   | 1,921      |  |   | 2,563    
|                                                      |  |      |          
|Net interest income                                   |  |      | 7,472     |            |   | 6,536      |  |   | 5,606    
|                                                      |  |      |          
|Provision for Credit Losses                           |  |      | 276       |            |   | 385        |  |   | 360      
|                                                      |  |      |          
|Net interest income after provision for credit losses |  |      | 7,196     |            |   | 6,151      |  |   | 5,246    
|                                                      |  |      |          
|Non-Interest Income                                   |  |      |           |            |   |            |  |   |          
|Service charges and other fees on deposit accounts    |  |      | 581       |            |   | 572        |  |   | 552      
|Gains on mortgage loans sold                          |  |      | 251       |            |   | 614        |  |   | 340      
|Gains on sale of securities available for sale - net  |  |      | 14        |            |   |           |  |   | 29       
|Bank owned life insurance income                      |  |      | 153       |            |   | 153        |  |   | 174      
|Other                                                 |  |      | 246       |            |   | 276        |  |   | 256      
|Total non-interest income                             |  |      | 1,245     |            |   | 1,615      |  |   | 1,351    
|                                                      |  |      |          
|Non-Interest Expenses                                 |  |      |           |            |   |            |  |   |          
|Salaries and employee benefits                        |  |      | 4,030     |            |   | 3,628      |  |   | 3,076    
|Occupancy                                             |  |      | 373       |            |   | 330        |  |   | 256      
|Equipment                                             |  |      | 528       |            |   | 535        |  |   | 434      
|Other                                                 |  |      | 1,467     |            |   | 1,507      |  |   | 1,390    
|Total non-interest expenses                           |  |      | 6,398     |            |   | 6,000      |  |   | 5,156    
|                                                      |  |      |          
|Income before income taxes                            |  |      | 2,043     |            |   | 1,766      |  |   | 1,441    
|                                                      |  |      |          
|Income Taxes                                          |  |      | 625       |            |   | 544        |  |   | 426      
|                                                      |  |      |          
|Net income                                            |  | $    | 1,418     |            | $ | 1,222      |  | $ | 1,015    
|                                                      |  |      |          
|Earnings Per Share                                    |  |      |           |            |   |            |  |   |          
|Basic                                                 |  | $    | .64       |            | $ | .57        |  | $ | .48      
|Diluted                                               |  |      | .62       |            |   | .55        |  |   | .46      
|                                                      |  |      |          
|Average Shares                                        |  |      |           |            |   |            |  |   |          
|Basic                                                 |  |      | 2,229,061 |            |   | 2,155,914  |  |   | 2,111,819
|Diluted                                               |  |      | 2,298,897 |            |   | 2,240,437  |  |   | 2,195,058



See notes to consolidated financial
statements.



F - 2



---

##### Table of Contents

Consolidated Statements of Shareholders Equity

(Dollars in Thousands)



Mountain Bank Holding Company and Subsidiary

Years Ended December 31, 2004, 2003 and 2002



|                                                        |  |                      |  |             |       |                           |   |                  |  |                                      |       |  |       |      |   |  |   |        |  
|------------------------------------------------------- |  | -------------------- |  | ----------- | ----- | ------------------------- | - | ---------------- |  | ------------------------------------ | ----- |  | ----- | ---- | - |  | - | ------ | -
|                                                        |  | Shares ofCommonStock |  | CommonStock |       | Additional Paid-inCapital |   | RetainedEarnings |  | Accumulated OtherComprehensiveIncome |       |  | Total |     
|Balance at December 31, 2001                            |  | 2,067,401            |  | $           | 1,034 |                           | $ | 8,698            |  | $                                    | 3,474 |  | $     | 97   |   |  | $ | 13,303 |  
|                                                        |  |                      |  |             |       |                          
|Comprehensive income:                                   |  |                      |  |             |       |                           |   |                  |  |                                      |       |  |       |      |   |  |   |        |  
|Net income (as restated)                                |  |                     |  |             |      |                           |   |                 |  |                                      | 1,015 |  |       |     |   |  |   | 1,015  |  
|Other comprehensive income, net of tax:                 |  |                      |  |             |       |                           |   |                  |  |                                      |       |  |       |      |   |  |   |        |  
|Change in fair value of securities available for sale   |  |                     |  |             |      |                           |   |                 |  |                                      |      |  |       | 273  |   |  |   | 273    |  
|Comprehensive income                                    |  |                      |  |             |       |                           |   |                  |  |                                      |       |  |       |      |   |  |   | 1,288  |  
|                                                        |  |                      |  |             |       |                          
|Sale of common stock under employee stock purchase plan |  | 1,762                |  |             | 1     |                           |   | 19               |  |                                      |      |  |       |     |   |  |   | 20     |  
|Exercise of stock options                               |  | 17,650               |  |             | 8     |                           |   | 58               |  |                                      |      |  |       |     |   |  |   | 66     |  
|Sale of common stock                                    |  | 60,000               |  |             | 30    |                           |   | 668              |  |                                      |      |  |       |     |   |  |   | 698    |  
|Tax benefit from exercise of stock options              |  |                     |  |             |      |                           |   | 29               |  |                                      |      |  |       |     |   |  |   | 29     |  
|                                                        |  |                      |  |             |       |                          
|Balance at December 31, 2002                            |  | 2,146,813            |  |             | 1,073 |                           |   | 9,472            |  |                                      | 4,489 |  |       | 370  |   |  |   | 15,404 |  
|                                                        |  |                      |  |             |       |                          
|Comprehensive income:                                   |  |                      |  |             |       |                           |   |                  |  |                                      |       |  |       |      |   |  |   |        |  
|Net income (as restated)                                |  |                     |  |             |      |                           |   |                 |  |                                      | 1,222 |  |       |     |   |  |   | 1,222  |  
|Other comprehensive income, net of tax:                 |  |                      |  |             |       |                           |   |                  |  |                                      |       |  |       |      |   |  |   |        |  
|Change in fair value of securities available for sale   |  |                     |  |             |      |                           |   |                 |  |                                      |      |  |       | (220 | ) |  |   | (220   | )
|Comprehensive income                                    |  |                      |  |             |       |                           |   |                  |  |                                      |       |  |       |      |   |  |   | 1,002  |  
|                                                        |  |                      |  |             |       |                          
|Sale of common stock under employee stock purchase plan |  | 1,464                |  |             | 1     |                           |   | 17               |  |                                      |      |  |       |     |   |  |   | 18     |  
|Exercise of stock options                               |  | 28,400               |  |             | 14    |                           |   | 66               |  |                                      |      |  |       |     |   |  |   | 80     |  
|Tax benefit from exercise of stock options              |  |                     |  |             |      |                           |   | 100              |  |                                      |      |  |       |     |   |  |   | 100    |  
|                                                        |  |                      |  |             |       |                          
|Balance at December 31, 2003                            |  | 2,176,677            |  |             | 1,088 |                           |   | 9,655            |  |                                      | 5,711 |  |       | 150  |   |  |   | 16,604 |  



(continued)



See notes to consolidated financial statements.



F - 3



---

##### Table of Contents

Consolidated Statements of Shareholders Equity

(concluded) (Dollars in Thousands)



Mountain Bank Holding Company and Subsidiary

Years Ended December 31, 2004,
2003 and 2002



|                                                        |  |                      |  |             |       |                          |   |                  |  |   |                                            |   |  |       |      |   |  |   |        |  
|------------------------------------------------------- |  | -------------------- |  | ----------- | ----- | ------------------------ | - | ---------------- |  | - | ------------------------------------------ | - |  | ----- | ---- | - |  | - | ------ | -
|                                                        |  | Shares ofCommonStock |  | CommonStock |       | AdditionalPaid-inCapital |   | RetainedEarnings |  |   | AccumulatedOtherComprehensiveIncome (Loss) |   |  | Total |     
|Balance at December 31, 2003                            |  | 2,176,677            |  | $           | 1,088 |                          | $ | 9,655            |  | $ | 5,711                                      |   |  | $     | 150  |   |  | $ | 16,604 |  
|                                                        |  |                      |  |             |       |                         
|Comprehensive income:                                   |  |                      |  |             |       |                          |   |                  |  |   |                                            |   |  |       |      |   |  |   |        |  
|Net income                                              |  |                     |  |             |      |                          |   |                 |  |   | 1,418                                      |   |  |       |     |   |  |   | 1,418  |  
|Other comprehensive income, net of tax:                 |  |                      |  |             |       |                          |   |                  |  |   |                                            |   |  |       |      |   |  |   |        |  
|Change in fair value of securities available for sale   |  |                     |  |             |      |                          |   |                 |  |   |                                           |   |  |       | (253 | ) |  |   | (253   | )
|Comprehensive income                                    |  |                      |  |             |       |                          |   |                  |  |   |                                            |   |  |       |      |   |  |   | 1,165  |  
|                                                        |  |                      |  |             |       |                         
|Payment of cash dividend                                |  |                     |  |             |      |                          |   |                 |  |   | (219                                       | ) |  |       |     |   |  |   | (219   | )
|Sale of common stock                                    |  | 60,000               |  |             | 30    |                          |   | 816              |  |   |                                           |   |  |       |     |   |  |   | 846    |  
|Sale of common stock under employee stock purchase plan |  | 1,641                |  |             | 1     |                          |   | 22               |  |   |                                           |   |  |       |     |   |  |   | 23     |  
|Exercise of stock options                               |  | 22,650               |  |             | 11    |                          |   | 61               |  |   |                                           |   |  |       |     |   |  |   | 72     |  
|Tax benefit from exercise of stock options              |  |                     |  |             |      |                          |   | 78               |  |   |                                           |   |  |       |     |   |  |   | 78     |  
|                                                        |  |                      |  |             |       |                         
|Balance at December 31, 2004                            |  | 2,260,968            |  | $           | 1,130 |                          | $ | 10,632           |  | $ | 6,910                                      |   |  | $     | (103 | ) |  | $ | 18,569 |  



See notes to consolidated financial
statements.



F - 4



---

##### Table of Contents

Consolidated Statements of Cash Flows

(Dollars in Thousands)



Mountain Bank Holding Company and Subsidiary

Years Ended December 31, 2004, 2003 and 2002



|                                                                                   |  |      |         |   |               |   |         |               |  |   |         |  
|---------------------------------------------------------------------------------- |  | ---- | ------- | - | ------------- | - | ------- | ------------- |  | - | ------- | -
|                                                                                   |  | 2004 |         |   | 2003          |   |         | 2002          | 
|                                                                                   |  |      |         |   | (As Restated) |   |         | (As Restated) | 
|Cash Flows from Operating Activities                                               |  |      |         |   |               |   |         |               |  |   |         |  
|Net income                                                                         |  | $    | 1,418   |   |               | $ | 1,222   |               |  | $ | 1,015   |  
|Adjustments to reconcile net income to net cash provided by operating activities:  |  |      |         |   |               |   |         |               |  |   |         |  
|Provision for credit losses                                                        |  |      | 276     |   |               |   | 385     |               |  |   | 360     |  
|Depreciation and amortization                                                      |  |      | 534     |   |               |   | 526     |               |  |   | 401     |  
|Deferred federal income tax expense (benefit)                                      |  |      | (182    | ) |               |   | (51     | )             |  |   | (48     | )
|Net amortization and accretion of bond premiums and discounts                      |  |      | 355     |   |               |   | 443     |               |  |   | 313     |  
|Gains on sales of securities available for sale                                    |  |      | (14     | ) |               |   |        |               |  |   | (29     | )
|Stock dividends received                                                           |  |      | (15     | ) |               |   | (23     | )             |  |   | (16     | )
|Gains on loans sold                                                                |  |      | (251    | ) |               |   | (614    | )             |  |   | (340    | )
|Originations of loans held for sale                                                |  |      | 22,587  |   |               |   | (40,072 | )             |  |   | (33,720 | )
|Proceeds from sales of loans                                                       |  |      | (22,865 | ) |               |   | 43,557  |               |  |   | 32,282  |  
|Gain on sale of foreclosed real estate                                             |  |      | (18     | ) |               |   |        |               |  |   |        |  
|Bank owned life insurance income                                                   |  |      | (153    | ) |               |   | (153    | )             |  |   | (174    | )
|Executive retirement and deferred compensation                                     |  |      | 379     |   |               |   | 327     |               |  |   | 5       |  
|(Increase) decrease in accrued interest receivable                                 |  |      | (25     | ) |               |   | (55     | )             |  |   | 49      |  
|(Increase) decrease in accrued interest payable                                    |  |      | 21      |   |               |   | (46     | )             |  |   | (87     | )
|Other - net                                                                        |  |      | 303     |   |               |   | 189     |               |  |   | 14      |  
|Net cash provided by operating activities                                          |  |      | 2,350   |   |               |   | 5,637   |               |  |   | 25      |  
|                                                                                   |  |      |        
|Cash Flows from Investing Activities                                               |  |      |         |   |               |   |         |               |  |   |         |  
|Activity in securities available for sale and Federal Reserve Bank and FHLB stock: |  |      |         |   |               |   |         |               |  |   |         |  
|Purchases                                                                          |  |      | (23,486 | ) |               |   | (20,502 | )             |  |   | (15,731 | )
|Maturities, prepayments and calls                                                  |  |      | 16,523  |   |               |   | 6,521   |               |  |   | 15,489  |  
|Sales                                                                              |  |      | 1,000   |   |               |   | 10,478  |               |  |   | 2,400   |  
|Increase in loans made to customers, net of principal collections                  |  |      | (21,660 | ) |               |   | (16,619 | )             |  |   | (13,786 | )
|Additions to premises and equipment                                                |  |      | (1,142  | ) |               |   | (1,222  | )             |  |   | (1,746  | )
|Proceeds from sale of foreclosed real estate                                       |  |      | 158     |   |               |   |        |               |  |   |        |  
|Purchase of bank owned life insurance                                              |  |      | (300    | ) |               |   |        |               |  |   |        |  
|Net cash used in investing activities                                              |  |      | (28,907 | ) |               |   | (21,344 | )             |  |   | (13,374 | )
|                                                                                   |  |      |        
|Cash Flows from Financing Activities                                               |  |      |         |   |               |   |         |               |  |   |         |  
|Net increase in deposits                                                           |  |      | 18,825  |   |               |   | 11,764  |               |  |   | 14,900  |  
|Net proceeds from issuance of stock                                                |  |      | 941     |   |               |   | 98      |               |  |   | 784     |  
|Repayment of note payable                                                          |  |      | (2      | ) |               |   | (2      | )             |  |   | (2      | )
|Payment of dividends                                                               |  |      | (219    | ) |               |   |        |               |  |   |        |  
|Net cash provided by financing activities                                          |  |      | 19,545  |   |               |   | 11,860  |               |  |   | 15,682  |  
|                                                                                   |  |      |        
|Net change in cash and cash equivalents                                            |  |      | (7,012  | ) |               |   | (3,847  | )             |  |   | 2,333   |  
|                                                                                   |  |      |        
|Cash and Cash Equivalents                                                          |  |      |         |   |               |   |         |               |  |   |         |  
|Beginning of year                                                                  |  |      | 15,561  |   |               |   | 19,408  |               |  |   | 17,075  |  
|                                                                                   |  |      |        
|End of year                                                                        |  | $    | 8,549   |   |               | $ | 15,561  |               |  | $ | 19,408  |  



(continued)



See notes to consolidated financial statements.



F - 5



---

##### Table of Contents

Consolidated Statements of Cash Flows

(concluded) (Dollars in Thousands)



Mountain Bank Holding Company and Subsidiary

Years Ended December 31, 2004,
2003 and 2002



|                                                                        |  |      |       |   |      |   |       |      |  |   |       |  
|----------------------------------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                                                        |  | 2004 |       |   | 2003 |   |       | 2002 | 
|Supplemental Disclosures of Cash Flow Information                       |  |      |       |   |      |   |       |      |  |   |       |  
|Interest paid                                                           |  | $    | 1,908 |   |      | $ | 1,967 |      |  | $ | 2,650 |  
|Income taxes paid                                                       |  |      | 625   |   |      |   | 544   |      |  |   | 426   |  
|                                                                        |  |      |      
|Supplemental Disclosures of Non-Cash Investing and Financing Activities |  |      |       |   |      |   |       |      |  |   |       |  
|Unrealized gain (loss) on securities available for sale, net of tax     |  | $    | (253  | ) |      | $ | (220  | )    |  | $ | 273   |  
|Foreclosed real estate acquired in settlement of loans, net             |  |      |      |   |      |   |      |      |  |   | (151  | )



See notes to consolidated financial
statements.



F - 6



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 1 - Summary of Significant Accounting Policies



Basis of Consolidation and Operations



The consolidated financial statements include the accounts of Mountain Bank Holding Company (the Company) and its wholly owned subsidiary, Mt. Rainier National Bank (the
Bank). All significant intercompany transactions and balances have been eliminated. The Company is a holding company, which operates primarily through its major subsidiary, the Bank.



The Bank operates a main office and five branches, and has a customer base centered in and around southeastern King County and northeastern
Pierce County, Washington. The Bank provides loan and deposit services to customers, who are predominantly small- and middle-market businesses and middle-income individuals in Western Washington. Its primary funding source is deposits from
businesses and individuals in its market area.



Consolidated Financial
Statement Presentation



The consolidated financial statements have been
prepared in accordance with accounting principles generally accepted in the United States of America and practices within the banking industry. The preparation of consolidated financial statements in conformity with accounting principles generally
accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities, as of the date of the consolidated
balance sheet, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the
determination of the allowance for credit losses.



Certain prior year amounts
have been reclassified to conform to the 2004 presentation. All dollar amounts, except per share information, are stated in thousands.



Restatement



During the fourth quarter of 2004, the Companys management determined that the accounting for an executive retirement agreements initiated in 2002 (the Agreements) required revision. Based on an analysis of the
prior accounting, management concluded that the liability for the Agreements was understated by $441 as of December 31, 2003 and it was further determined that the understatement occurred during the period from the Plans 2002 inception through
September 30, 2004.



The following tables set forth the net effect of the
restatements and reclassifications on specific amounts presented in the Companys Consolidated Statements of Income and Consolidated Balance Sheets:



|                                                                                   |  |                                          |       |                    |   |          |  |                    |       |  |   |      
|---------------------------------------------------------------------------------- |  | ---------------------------------------- | ----- | ------------------ | - | -------- |  | ------------------ | ----- |  | - | -----
|                                                                                   |  | December 31, 2003                        |       | December 31, 2002 
|                                                                                   |  | Restated                                 |       | PreviouslyReported |   | Restated |  | PreviouslyReported
|                                                                                   |  | (In thousands, except per share amounts)
|Net effect on specific amounts presented in the Consolidated Statements of Income: |  |                                          |       |                    |   |          |  |                    |       |  |   |      
|Salaries and employee benefits                                                     |  | $                                        | 3,628 |                    | $ | 3,395    |  | $                  | 3,076 |  | $ | 2,869
|Total non-interest expense                                                         |  |                                          | 6,000 |                    |   | 5,767    |  |                    | 5,156 |  |   | 4,949
|Income before income taxes                                                         |  |                                          | 1,766 |                    |   | 1,999    |  |                    | 1,441 |  |   | 1,648
|Income taxes                                                                       |  |                                          | 544   |                    |   | 623      |  |                    | 426   |  |   | 496  
|Net income                                                                         |  |                                          | 1,222 |                    |   | 1,376    |  |                    | 1,015 |  |   | 1,152
|Basic income per share                                                             |  | $                                        | .57   |                    | $ | .64      |  | $                  | .48   |  | $ | .55  
|Diluted income per share                                                           |  | $                                        | .55   |                    | $ | .61      |  | $                  | .46   |  | $ | 52   



F - 7



---

##### Table of Contents

|                                                                             |  |                   |         |                    |   |          |  |                    |         |  |   |        
|---------------------------------------------------------------------------- |  | ----------------- | ------- | ------------------ | - | -------- |  | ------------------ | ------- |  | - | -------
|                                                                             |  | December 31, 2003 |         | December 31, 2002 
|                                                                             |  | Restated          |         | PreviouslyReported |   | Restated |  | PreviouslyReported
|                                                                             |  | (In Thousands)   
|Net effect on specific amounts presented in the Consolidated Balance Sheets: |  |                   |         |                    |   |          |  |                    |         |  |   |        
|Other assets                                                                 |  | $                 | 498     |                    | $ | 349      |  | $                  | 476     |  | $ | 406    
|Total assets                                                                 |  |                   | 156,425 |                    |   | 156,276  |  |                    | 143,244 |  |   | 143,174
|Other liabilities                                                            |  |                   | 853     |                    |   | 413      |  |                    | 588     |  |   | 381    
|Total liabilities                                                            |  |                   | 139,821 |                    |   | 139,381  |  |                    | 127,840 |  |   | 127,633
|Retained earnings                                                            |  |                   | 5,711   |                    |   | 6,002    |  |                    | 4,489   |  |   | 4,626  
|Total shareholders equity                                                   |  |                   | 16,604  |                    |   | 16,895   |  |                    | 15,404  |  |   | 15,541 
|Total liabilities and shareholders equity                                   |  | $                 | 156,425 |                    | $ | 156,276  |  | $                  | 143,244 |  | $ | 143,174



The following table summarizes the
effect of the restatements and reclassifications on specific accounts included in the Consolidated Statements of Income for the periods presented:



|                                                              |  |                         |       |   |      |   |       |  
|------------------------------------------------------------- |  | ----------------------- | ----- | - | ---- | - | ----- | -
|                                                              |  | Year Ended December 31, |      
|                                                              |  | 2003                    |       |   | 2002 |  
|Income before taxes, as previously reported                   |  | $                       | 1,999 |   |      | $ | 1,648 |  
|Correction of understated deferred compensation               |  |                         | (233  | ) |      |   | (207  | )
|Restated income before taxes                                  |  |                         | 1,766 |   |      |   | 1,441 |  
|Income taxes, as previously reported                          |  |                         | 623   |   |      |   | 496   |  
|Tax effect of correction of understated deferred compensation |  |                         | (79   | ) |      |   | (70   | )
|Restated income taxes                                         |  |                         | 544   |   |      |   | 426   |  
|Net income, as restated                                       |  | $                       | 1,222 |   |      | $ | 1,015 |  



F - 8



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 1 - Summary of Significant
Accounting Policies(continued)



Securities Available for
Sale



Securities available for sale consist of debt securities that the
Bank intends to hold for an indefinite period, but not necessarily to maturity, and certain equity securities. Such securities may be sold to implement the Banks asset/liability management strategies and in response to changes in interest
rates and similar factors, and certain equity securities. Securities available for sale are reported at fair value. Unrealized gains and losses, net of the related deferred tax effect, are reported as a net amount in a separate component of
shareholders equity entitled accumulated other comprehensive income (loss). Realized gains and losses on securities available for sale, determined using the specific identification method, are included in earnings. Amortization of
premiums and accretion of discounts are recognized in interest income over the period to maturity.



Management evaluates debt and equity securities for other than temporary impaired on a quarterly basis based on the securities current credit quality, interest rates, term to maturity, and managements
intent and ability to hold the securities until the net book value is recovered. Any other than temporary declines in fair value are recognized on the statements of income as loss from securities.



Federal Home Loan Bank and Federal Reserve Bank Stocks



The Bank, as a member of the Federal Home Loan Bank (FHLB) system, is required to maintain
an investment in capital stock of the FHLB in an amount equal to the greater of 1% of its outstanding home loans or 5% of advances from the FHLB. The recorded amount of FHLB stock equals its fair value because the shares can only be redeemed by the
FHLB at the $100 per share par value.



As a national bank, the Bank is
required to own stock in the Federal Reserve Bank (FRB) in an amount based on its capital. The recorded amount of the FRB stock equals its fair value because the shares can only be redeemed by the FRB at their par value.



Loans Held for Sale



Mortgage loans originated for sale in the foreseeable future in the secondary market are carried at the lower of aggregate cost or estimated
market value. Gains and losses on sales of loans are recognized at settlement date and are determined by the difference between the sales proceeds and the carrying value of the loans. All sales are made without recourse.Net unrealized losses
are recognized through a valuation allowance established by charges to income. All such loans are sold on a servicing released basis.



(continued)



F - 9



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 1 - Summary of Significant
Accounting Policies(continued)



Loans



Loans are stated at the amount of unpaid principal, reduced by allowance for credit losses.
Interest on loans is accrued daily based on the principal amount outstanding.



Generally the accrual of interest on loans is discontinued when, in managements opinion, the borrower may be unable to meet payments as they become due or when they are past due 90 days as to either principal or interest, unless they
are well secured and in the process of collection. When interest accrual is discontinued, all unpaid accrued interest is reversed against current income. If management determines that the ultimate collectibility of principal is in doubt, cash
receipts on nonaccrual loans are applied to reduce the principal balance on a cash-basis method, until the loans qualify for return to accrual status. Loans are returned to accrual status when all principal and interest amounts contractually due are
brought current and future payments are reasonably assured.



Allowance for
Credit Losses



The allowance for credit losses is established as losses
are estimated to have occurred through a provision for credit losses charged to earnings. Credit losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any,
are credited to the allowance.



The allowance for credit losses is evaluated on
a regular basis by management and is based upon managements periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the
borrowers ability to repay, estimated value of any underlying collateral, and prevailing economic conditions. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information
becomes available.



The allowance consists of specific, general and unallocated
components. The specific component relates to loans that are classified as doubtful, substandard, or special mention. For such loans that are also classified as impaired, an allowance is established when the discounted cash flow (or collateral value
or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors. An unallocated component
is maintained to cover uncertainties that could affect managements estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for
estimating specific and general losses in the portfolio.



A loan is considered
impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered
by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls
generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loans and the borrower, including
the length of the delay, the reasons for the delay, the borrowers prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial and
construction loans by either the present value of expected future cash flows discounted at the loans effective interest rate, the loans obtainable market price, or the fair value of the collateral if the loan is collateral dependent.



(continued)



F - 10



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 1
- Summary of Significant Accounting Policies (continued)



Allowance for Credit Losses (concluded)



Large groups of smaller balance homogenous loans are collectively evaluated for impairment; accordingly, the Company does not separately identify individual consumer and residential loans for impairment disclosures, unless such loans are
subject to a restructuring agreement.



Periodically, regulatory agencies review
the Banks allowance for credit losses as an integral part of their examination process, and may require the Bank to make additions to the allowance based on their judgment about information available to them at the time of their examination.



Premises and Equipment



Premises and equipment are stated at cost less accumulated depreciation, which is computed
on the straight-line method over the estimated useful lives of the assets, which range from two to five years for furniture and equipment, and thirty years for buildings and improvements. Gains or losses on dispositions are reflected in earnings.
These assets are reviewed for impairment when events indicate their carrying value may not be recoverable. If management determines an impairment exists, the asset is reduced with an offsetting charge to expense.



Foreclosed Real Estate



Real estate properties acquired through, or in lieu of, foreclosure are to be sold and are initially recorded at the lower of cost or fair
value of the properties less estimated costs of disposal. Any write-down to fair value at the time of transfer to foreclosed real estate is charged to the allowance for credit losses. Properties are evaluated regularly to ensure that the recorded
amounts are supported by their current fair values. Any subsequent reductions in carrying values and revenue and expense from the operations of properties are charged to non-interest income.



Income Taxes



Deferred tax assets and liabilities result from differences between the financial statement carrying amounts and the tax bases of assets and
liabilities, and are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. The deferred tax provision represents the difference between the
net deferred tax asset/liability at the beginning and end of the year. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes.



The Bank provides for income taxes on a separate return basis and remits to the Company
amounts currently payable.



Cash and Cash Equivalents



For purposes of presentation on the consolidated statements of cash flows, cash and cash
equivalents are defined as those amounts included in the balance sheet caption Cash and due from banks. The Bank maintains its cash in depository institution accounts which, at times, may exceed federally insured limits. The Bank has not
experienced any losses in such accounts.



(continued)



F - 11



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 1 - Summary of Significant
Accounting Policies(continued)



Stock-Based Compensation



Expense for employee compensation under stock option plans is based on
Accounting Principles Board (APB) Opinion 25, with expense reported only if options are granted below market price at grant date.



SFAS No. 123, Accounting for Stock-Based Compensation, requires pro forma disclosures for companies that do not adopt its fair value accounting method of
stock-based employee compensation for awards granted. Accordingly, the following pro forma information presents net income and earnings per share had the fair value method been used to measure compensation cost for stock option plans. The exercise
price of options granted is equivalent to the market value of underlying stock at the grant date. Accordingly, no compensation cost was actually recognized for stock options during 2004, 2003 and 2002.



|                                                                                                                                     |  |      |       |   |               |   |       |               |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------ |  | ---- | ----- | - | ------------- | - | ----- | ------------- |  | - | ----- | -
|                                                                                                                                     |  | 2004 |       |   | 2003          |   |       | 2002          | 
|                                                                                                                                     |  |      |       |   | (As Restated) |   |       | (As Restated) | 
|Net income, as reported                                                                                                              |  | $    | 1,418 |   |               | $ | 1,222 |               |  | $ | 1,015 |  
|Less total stock-based compensation expense determined under fair value method for all qualifying awards, net of related tax
effects |  |      | (97   | ) |               |   | (125  | )             |  |   | (143  | )
|                                                                                                                                     |  |      |      
|Pro forma net income                                                                                                                 |  | $    | 1,321 |   |               | $ | 1,097 |               |  | $ | 872   |  
|                                                                                                                                     |  |      |      
|Earnings Per Share                                                                                                                   |  |      |       |   |               |   |       |               |  |   |       |  
|Basic:                                                                                                                               |  |      |       |   |               |   |       |               |  |   |       |  
|As reported                                                                                                                          |  | $    | .64   |   |               | $ | .57   |               |  | $ | .48   |  
|Pro forma                                                                                                                            |  |      | .59   |   |               |   | .51   |               |  |   | .41   |  
|Diluted:                                                                                                                             |  |      |       |   |               |   |       |               |  |   |       |  
|As reported                                                                                                                          |  |      | .62   |   |               |   | .55   |               |  |   | .46   |  
|Pro forma                                                                                                                            |  |      | .58   |   |               |   | .49   |               |  |   | .40   |  



The fair value of options granted
during 2004 and 2003 is estimated using the following weighted-average information: risk-free interest rate of 4.51% and 3.46%, expected life of 9 years, expected dividends of .6% and 0% per year and expected stock price volatility of 24% per year,
respectively. No options were granted in 2002.



Fair Values of Financial
Instruments



The following methods and assumptions were used by the
Company in estimating the fair values of financial instruments disclosed in these consolidated financial statements:



Cash and Due from Banks and Interest Bearing Deposits at Other Financial Institutions

The carrying amounts of cash and due from banks and interest bearing deposits at other financial institutions approximate their fair value.



(continued)



F - 12



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 1 - Summary of Significant
Accounting Policies(continued)



Fair Values of Financial
Instruments(concluded)



Securities
Available for Sale



Fair values for securities are based
on quoted market prices.



Federal Home Loan Bank and Federal
Reserve Bank Stock



The carrying value of Federal Home
Loan Bank and Federal Reserve Bank stocks approximates their fair values.



Loans



For variable
rate loans that reprice frequently and have no significant change in credit risk, fair values are based on carrying values. Fair values for fixed rate loans are estimated using discounted cash flow analyses, using interest rates currently being
offered for loans with similar terms to borrowers of similar credit quality. Fair values of loans held for sale are based on their estimated market prices. Fair values for impaired loans are estimated using discounted cash flow analyses or
underlying collateral values, where applicable.



Deposit
Liabilities



The fair value of deposits with no stated
maturity date is included at the amount payable on demand. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flow calculation based on interest rates currently offered on similar certificates.



Note Payable



The fair value of the note payable is estimated using discounted cash flow
analyses based on the Companys current incremental borrowing rates for similar types of borrowing arrangements.



Accrued Interest



The carrying amounts of accrued interest approximate their fair values.



Off-Balance-Sheet Instruments



The fair value of commitments to extend credit and standby letters of credit was estimated using the fees currently charged
to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the customers. Since the majority of the Banks off-balance-sheet instruments consist of non-fee producing,
variable-rate commitments, the Bank has determined they do not have a distinguishable fair value.



Earnings Per Share



Basic earnings per
share exclude dilution and are computed by dividing net income by the weighted average number of common shares outstanding. Diluted earnings per share reflect the potential dilution that could occur if common shares were issued pursuant to the
exercise of options under the Companys stock option plans.



(continued)



F - 13



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 1 - Summary of Significant Accounting Policies(continued)



Comprehensive Income



Comprehensive income consists of net income and other comprehensive income. Other comprehensive income includes the net change in net unrealized gains and losses on
securities available for sale, net of reclassification adjustments and tax effects, and is also recognized as a separate component of shareholders equity.



Recent Accounting Pronouncements



Consolidated Financial Statement Presentation



On September 30, 2004, the Financial Accounting Standards Board (FASB) issued FASB Staff Position (FSP) Emerging Issues Task Force (EITF) Issue No. 03-1-1 delaying the
effective date of paragraphs 10-20 of EITF 03-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments, which provides guidance for determining the meaning of other-than-temporarily impaired and
its application to certain debt and equity securities within the scope of SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities, and investments accounted for under the cost method. The guidance requires that
investments which have declined in value due to credit concerns or solely due to changes in interest rates must be recorded as other-than-temporarily impaired unless the Company can assert and demonstrate its intention to hold the security for a
period of time sufficient to allow for a recovery of fair value up to or beyond the cost of the investment, which might mean maturity. The delay of the effective date of EITF 03-1 will be superceded concurrent with the final issuance of proposed FSP
Issue 03-1-a. Proposed FSP Issue 03-1-a is intended to provide implementation guidance with respect to all securities analyzed for impairment under paragraphs 10-20 of EITF 03-1. Management continues to closely monitor and evaluate how the
provisions of EITF 03-1 and proposed FSP Issue 03-1-a will affect the Company.



SEC Staff Accounting Bulletin (SAB) No. 105, Application of Accounting Principles to Loan Commitments, was released in March 2004. This release summarizes the SEC staff position regarding the application of GAAP to loan commitments
accounted for as derivative instruments. The Company accounts for interest rate lock commitments issued on mortgage loans that will be held for sale as derivative instruments. Consistent with SAB No. 105, the Company considers the fair value of
these commitments to be zero at the commitment date, with subsequent changes in fair value determined solely on changes in market interest rates. The Companys adoption of this bulletin had no impact in the consolidated financial statements.



In December 2003, the Accounting Standards Executive Committee of the AICPA
issued Statement of Position No.03-3 (SOP 03-3), Accounting for Certain Loans or Debt Securities Acquired in a Transfer. SOP 03-3 addresses the accounting for differences between contractual cash flows and the cash flows expected to be
collected from purchased loans or debt securities if those differences are attributable, in part, to credit quality. SOP 03-3 requires purchased loans and debt securities to be recorded initially at fair value based on the present value of the cash
flows expected to be collected with no carryover of any valuation allowance previously recognized by the seller. Interest income should be recognized based on the effective yield from the cash flows expected to be collected. To the extent that the
purchased loans or debt securities experience subsequent deterioration in credit quality, a valuation allowance would be established for any additional cash flows that are not expected to be received. However, if more cash flows subsequently are
expected to be received than originally estimated, the effective yield would be adjusted on a prospective basis. SOP 03-3 will be effective for loans and debt securities acquired after December 31, 2004. Management does not expect the adoption of
this statement to have a material impact on the consolidated financial statements.



(continued)



F - 14



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 1 - Summary of Significant
Accounting Policies(concluded)



Recent Accounting
Pronouncements(concluded)



In December 2004, the Financial
Accounting Standards Board (FASB) published FASB Statement No. 123 (revised 2004), Share-Based Payment (FAS 123(R)). FAS 123(R) requires that the compensation cost relating to share-based payment transactions, including grants of employee
stock options, be recognized in consolidated financial statements. That cost will be measured based on the fair value of the equity or liability instruments issued. FAS 123(R) permits entities to use any option-pricing model that meets the fair
value objective in the Statement. (Modifications of share-based payments will be treated as replacement awards with the cost of the incremental value recorded in the consolidated financial statements.)



The Statement is effective at the beginning of the third quarter of 2005. As of the effective
date, the Company will apply the Statement using a modified version of prospective application. Under that transition method, compensation cost is recognized for: (1) all awards granted after the required effective date and to awards modified,
cancelled, or repurchased after that date, and (2) the portion of prior awards for which the requisite service has not yet been rendered, based on the grant-date fair value of those awards calculated for pro forma disclosures under SFAS 123.



The impact of this Statement on the Company in 2005 and beyond will depend
upon various factors, among them being our future compensation strategy. The pro forma compensation costs presented (in the table above) and in prior filings for the Company have been calculated using a Black-Scholes option-pricing model and may not
be indicative of amounts which should be expected in future periods.



Note 2
- Restricted Assets



Federal Reserve Board regulations require maintenance
of minimum reserve balances either in cash on hand or on deposit with the Federal Reserve Bank, based on a percentage of deposits. The amounts of such balances for the years ended December 31, 2004 and 2003 were $854 and $1,227, respectively.



F - 15



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 3 - Securities Available for Sale



Debt and equity securities have been classified according to managements intent.



The carrying amounts of securities and their approximate fair values are as follows:



|                                                 |  |               |        |                      |   |                       |  |           |     |  |   |       
|------------------------------------------------ |  | ------------- | ------ | -------------------- | - | --------------------- |  | --------- | --- |  | - | ------
|                                                 |  | AmortizedCost |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | FairValue
|Securities Available for Sale                    |  |               |        |                      |   |                       |  |           |     |  |   |       
|                                                 |  |               |        |                     
|December 31, 2004                                |  |               |        |                      |   |                       |  |           |     |  |   |       
|U.S. Treasury securities                         |  | $             | 3,094  |                      | $ | 7                     |  | $         | 14  |  | $ | 3,087 
|U.S. Government and agency securities            |  |               | 16,835 |                      |   | 22                    |  |           | 115 |  |   | 16,742
|Mortgage-backed securities                       |  |               | 15,106 |                      |   | 53                    |  |           | 130 |  |   | 15,029
|Obligations of states and political subdivisions |  |               | 295    |                      |   | 2                     |  |           |    |  |   | 297   
|Corporate securities                             |  |               | 2,268  |                      |   | 20                    |  |           | 1   |  |   | 2,287 
|Equity securities                                |  |               | 60     |                      |   |                      |  |           |    |  |   | 60    
|                                                 |  |               |        |                     
|                                                 |  | $             | 37,658 |                      | $ | 104                   |  | $         | 260 |  | $ | 37,502
|                                                 |  |               |        |                     
|December 31, 2003                                |  |               |        |                      |   |                       |  |           |     |  |   |       
|U.S. Treasury securities                         |  | $             | 3,654  |                      | $ | 9                     |  | $         | 39  |  | $ | 3,624 
|U.S. Government and agency securities            |  |               | 11,501 |                      |   | 142                   |  |           | 15  |  |   | 11,628
|Mortgage-backed securities                       |  |               | 11,793 |                      |   | 74                    |  |           | 54  |  |   | 11,813
|Obligations of states and political subdivisions |  |               | 217    |                      |   | 4                     |  |           |    |  |   | 221   
|Corporate securities                             |  |               | 4,838  |                      |   | 106                   |  |           |    |  |   | 4,944 
|Equity securities                                |  |               | 60     |                      |   |                      |  |           |    |  |   | 60    
|                                                 |  |               |        |                     
|                                                 |  | $             | 32,063 |                      | $ | 335                   |  | $         | 108 |  | $ | 32,290



Gross gains on the sales of securities
were $14 in 2004. There were no gross losses on the sales of securities in 2004. There were no gross gains or losses on the sales of securities in 2003. Gross gains and losses on the sales of securities were $33 and $4, respectively, in 2002.



(continued)



F - 16



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 3 - Securities Available for Sale(concluded)



The carrying amount and approximate market value
of debt securities at December 31, 2004 by contractual maturity are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations, with or without call or prepayment
penalties.



|                          |  |               |        |           |   |       
|------------------------- |  | ------------- | ------ | --------- | - | ------
|                          |  | AmortizedCost |        | FairValue
|Due in one year or less   |  | $             | 5,380  |           | $ | 5,414 
|Due in one to five years  |  |               | 28,197 |           |   | 28,061
|Due in five years or more |  |               | 4,021  |           |   | 3,967 
|                          |  |              
|                          |  | $             | 37,598 |           | $ | 37,442



Securities with a carrying value of
$1,893 and $1,815 at December 31, 2004 and 2003, respectively, were assigned or pledged to secure public deposits, and for other purposes as required by law.



The following shows the unrealized gross losses and fair value of securities in the available for sale portfolio at December 31, 2004, by length of time that individual
securities in each category have been in a continuous loss position:



|                                      |  |                     |      |                     |           |       |                     |  |   |           |   |                     |   |       |           |   |      |   |  |   |       
|------------------------------------- |  | ------------------- | ---- | ------------------- | --------- | ----- | ------------------- |  | - | --------- | - | ------------------- | - | ----- | --------- | - | ---- | - |  | - | ------
|                                      |  | Less Than 12 Months |      | More Than 12 Months |           | Total
|                                      |  | UnrealizedGrossLoss |      |                     | FairValue |       | UnrealizedGrossLoss |  |   | FairValue |   | UnrealizedGrossLoss |   |       | FairValue
|U.S. Treasury securities              |  | $                   | (9   | )                   |           | $     | 1,064               |  | $ | (5        | ) |                     | $ | 998   |           | $ | (14  | ) |  | $ | 2,062 
|U.S. Government and agency securities |  |                     | (84  | )                   |           |       | 11,479              |  |   | (31       | ) |                     |   | 2,469 |           |   | (115 | ) |  |   | 13,948
|Mortgage-backed securities            |  |                     | (106 | )                   |           |       | 8,240               |  |   | (23       | ) |                     |   | 2,820 |           |   | (129 | ) |  |   | 11,060
|Corporate securities                  |  |                     | (2   | )                   |           |       | 294                 |  |   |          |   |                     |   |      |           |   | (2   | ) |  |   | 294   
|                                      |  |                     |      |                     |           |      
|                                      |  | $                   | (201 | )                   |           | $     | 21,077              |  | $ | (59       | ) |                     | $ | 6,287 |           | $ | (260 | ) |  | $ | 27,364



All
unrealized losses at December 31, 2003 arose during 2003.



The Company has
evaluated these securities and has determined that the decline in the value is temporary. This assessment was based on the following factors: i) the length of time and the extent to which the market value has been less than cost; ii) the financial
condition and near-term prospects of the issuer; iii) the intent and the ability of the Company to retain its investment in a security for a period of time sufficient to allow for any anticipated recovery in market value; and iv) general market
conditions which reflect prospects for the economy as a whole, including interest rates and sector credit spreads.



F - 17



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 4 - Loans



Loans at December 31 consist of the following:



|                            |  |      |         |      |   |       
|--------------------------- |  | ---- | ------- | ---- | - | ------
|                            |  | 2004 |         | 2003
|Commercial and agricultural |  | $    | 26,918  |      | $ | 21,526
|Real estate:                |  |      |         |      |   |       
|Residential 1-4 family      |  |      | 9,304   |      |   | 12,243
|Commercial                  |  |      | 67,077  |      |   | 48,266
|Construction                |  |      | 11,696  |      |   | 10,833
|Consumer                    |  |      | 5,408   |      |   | 5,876 
|                            |  |     
|Total loans                 |  | $    | 120,403 |      | $ | 98,744



Changes in the allowance for credit
losses for the years ended December 31 are as follows:



|                                                                    |  |      |       |   |      |   |       |      |  |   |      |  
|------------------------------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ---- | -
|                                                                    |  | 2004 |       |   | 2003 |   |       | 2002 | 
|Balance at beginning of year                                        |  | $    | 1,101 |   |      | $ | 852   |      |  | $ | 753  |  
|Provision for credit losses                                         |  |      | 276   |   |      |   | 385   |      |  |   | 360  |  
|                                                                    |  |      |      
|Charge-offs                                                         |  |      | (19   | ) |      |   | (142  | )    |  |   | (278 | )
|Recoveries                                                          |  |      | 18    |   |      |   | 6     |      |  |   | 17   |  
|Net charge-offs                                                     |  |      | (1    | ) |      |   | (136  | )    |  |   | (261 | )
|                                                                    |  |      |      
|Balance at end of year                                              |  | $    | 1,376 |   |      | $ | 1,101 |      |  | $ | 852  |  
|                                                                    |  |      |      
|Following is a summary of information pertaining to impaired loans: |  |      |       |   |      |   |       |      |  |   |      |  
|                                                                    |  | 2004 |       |   | 2003 |   |       | 2002 | 
|December 31                                                         |  |      |       |   |      |   |       |      |  |   |      |  
|Impaired loans without a valuation allowance                        |  | $    |      |   |      | $ |      |      |  | $ | 88   |  
|Impaired loans with a valuation allowance                           |  |      |      |   |      |   | 104   |      |  |   |     |  
|                                                                    |  |      |      
|Total impaired loans                                                |  | $    |      |   |      | $ | 104   |      |  | $ | 88   |  
|                                                                    |  |      |      
|Valuation allowance related to impaired loans                       |  | $    |      |   |      | $ | 15    |      |  | $ |     |  
|                                                                    |  |      |      
|Years Ended December 31                                             |  |      |       |   |      |   |       |      |  |   |      |  
|Average investment in impaired loans                                |  | $    | 62    |   |      | $ | 155   |      |  | $ | 89   |  
|Interest income recognized on a cash basis on impaired loans        |  |      |      |   |      |   | 7     |      |  |   | 2    |  



(continued)



F - 18



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 4 - Loans(concluded)



At December 31, 2004, there were no commitments to lend additional funds to borrowers whose loans have been modified. There was one loan in the amount of $8 past due over
90 days and still accruing at December 31, 2004 and no loans 90 days and over past due still accruing interest at December 31, 2003.



At December 31, 2004 and 2003, certain officers and directors, or companies in which they have 10% or more beneficial interest, were indebted to the Bank in the aggregate
amount of $2,354 and $2,492, respectively. During 2004 advances of $854 were made, and repayments totaled $992.



Note 5 - Premises and Equipment



The components of premises and equipment at December 31 are as follows:



|                                  |  |      |       |      |   |      
|--------------------------------- |  | ---- | ----- | ---- | - | -----
|                                  |  | 2004 |       | 2003
|Land                              |  | $    | 2,459 |      | $ | 1,771
|Buildings                         |  |      | 4,201 |      |   | 3,990
|Equipment, furniture and fixtures |  |      | 2,803 |      |   | 2,585
|Construction in process           |  |      | 19    |      |   |     
|                                  |  |      | 9,482 |      |   | 8,346
|Less accumulated depreciation     |  |      | 3,288 |      |   | 2,760
|                                  |  |     
|Total premises and equipment      |  | $    | 6,194 |      | $ | 5,586



Note 6 - Deposits



The composition of deposits at December 31 is as follows:



|                                      |  |      |         |      |   |        
|------------------------------------- |  | ---- | ------- | ---- | - | -------
|                                      |  | 2004 |         | 2003
|Demand deposits, non-interest bearing |  | $    | 28,984  |      | $ | 23,756 
|NOW and money market accounts         |  |      | 58,059  |      |   | 51,043 
|Savings deposits                      |  |      | 16,241  |      |   | 15,677 
|Time certificates, $100,000 or more   |  |      | 23,486  |      |   | 17,041 
|Other time certificates               |  |      | 30,830  |      |   | 31,258 
|                                      |  |     
|Total                                 |  | $    | 157,600 |      | $ | 138,775



(continued)



F - 19



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 6 - Deposits(concluded)



Scheduled maturities of certificates of deposit for future years ending December 31 are as follows:



|     |  |   |       
|---- |  | - | ------
|2005 |  | $ | 37,057
|2006 |  |   | 6,451 
|2007 |  |   | 2,190 
|2008 |  |   | 3,355 
|2009 |  |   | 5,263 
|     | 
|     |  | $ | 54,316



Note 7 - Note Payable



The note payable is secured by land, and is payable in monthly
installments, including interest of 8%. Future principal maturities are $3 annually through 2009, and $20 thereafter.



Note 8 - Income Taxes



The components of the provision for income taxes are as follows at December 31:



|                           |  |      |      |   |               |   |     |               |  |   |     |  
|-------------------------- |  | ---- | ---- | - | ------------- | - | --- | ------------- |  | - | --- | -
|                           |  | 2004 |      |   | 2003          |   |     | 2002          | 
|                           |  |      |      |   | (As Restated) |   |     | (As Restated) | 
|Current                    |  | $    | 807  |   |               | $ | 595 |               |  | $ | 474 |  
|Deferred expense (benefit) |  |      | (182 | ) |               |   | (51 | )             |  |   | (48 | )
|                           |  |      |     
|Income taxes               |  | $    | 625  |   |               | $ | 544 |               |  | $ | 426 |  



The effect of temporary differences
that give rise to significant portions of deferred tax assets and liabilities at December 31 follows:



|                                                 |  |      |     |               |   |    
|------------------------------------------------ |  | ---- | --- | ------------- | - | ---
|                                                 |  | 2004 |     | 2003         
|                                                 |  |      |     | (As Restated)
|Deferred Tax Assets                              |  |      |     |               |   |    
|Allowance for credit losses                      |  | $    | 432 |               | $ | 340
|Deferred compensation                            |  |      | 306 |               |   | 224
|Other                                            |  |      | 3   |               |   |   
|Unrealized loss on securities available for sale |  |      | 53  |               |   |   
|Total deferred tax assets                        |  |      | 794 |               |   | 564



(continued)



F - 20



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 8 - Income Taxes(concluded)



|                                                 |  |      |     |      |   |    
|------------------------------------------------ |  | ---- | --- | ---- | - | ---
|                                                 |  | 2004 |     | 2003
|Deferred Tax Liabilities                         |  |      |     |      |   |    
|Accumulated depreciation                         |  | $    | 6   |      | $ | 54 
|Deferred income                                  |  |      | 394 |      |   | 351
|Unrealized gain on securities available for sale |  |      |    |      |   | 77 
|Total deferred tax liabilities                   |  |      | 400 |      |   | 482
|                                                 |  |     
|Net deferred tax assets                          |  | $    | 394 |      | $ | 82 



The following is a reconciliation
between the statutory and effective federal income tax rates for the years ended December 31:



|                                    |  |        |     |   |                          |      |   |               |   |     |                          |  |      |               |  |   |                         |   |  |      |  
|----------------------------------- |  | ------ | --- | - | ------------------------ | ---- | - | ------------- | - | --- | ------------------------ |  | ---- | ------------- |  | - | ----------------------- | - |  | ---- | -
|                                    |  | 2004   |     |   | 2003                     |      |   | 2002          |  
|                                    |  | Amount |     |   | Percent of Pre-taxIncome |      |   | Amount        |   |     | Percent of Pre-taxIncome |  |      | Amount        |  |   | Percent ofPre-taxIncome |  
|                                    |  |        |     |   |                          |      |   | (As Restated) |   |     | (As Restated)            |  |      | (As Restated) |  |   | (As Restated)           |  
|Income tax at statutory rate        |  | $      | 715 |   |                          | 35   | % |               | $ | 618 |                          |  | 35.0 | %             |  | $ | 504                     |   |  | 35.0 | %
|Increase (decrease) resulting from: |  |        |     |   |                          |      |   |               |   |     |                          |  |      |               |  |   |                         |   |  |      |  
|Tax-exempt income                   |  |        | (3  | ) |                          | (.2  | ) |               |   | (5  | )                        |  | (.3  | )             |  |   | (6                      | ) |  | (.4  | )
|Bank-owned life insurance income    |  |        | (52 | ) |                          | (2.5 | ) |               |   | (54 | )                        |  | (3.1 | )             |  |   | (60                     | ) |  | (4.2 | )
|Other                               |  |        | (35 | ) |                          | (1.7 | ) |               |   | (15 | )                        |  | (.8  | )             |  |   | (12                     | ) |  | (.8  | )
|                                    |  |        |     |   |                          |     
|Total income tax expense            |  | $      | 625 |   |                          | 30.6 | % |               | $ | 544 |                          |  | 30.8 | %             |  | $ | 426                     |   |  | 29.6 | %



Note 9 - Commitments and
Contingencies



The Bank is party to financial instruments with
off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. The financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees,
elements of credit risk in excess of the amount recognized on the consolidated balance sheets.



(continued)



F - 21



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 9 - Commitments and Contingencies(concluded)



The Banks exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and letters of
credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. A summary of the Banks commitments is
as follows:



|                           |  |      |        |      |   |       
|-------------------------- |  | ---- | ------ | ---- | - | ------
|                           |  | 2004 |        | 2003
|Commercial and agriculture |  | $    | 13,935 |      | $ | 5,198 
|Real estate                |  |      | 4,852  |      |   | 7,485 
|Credit cards               |  |      | 3,506  |      |   | 3,011 
|                           |  |     
|                           |  | $    | 22,293 |      | $ | 15,694



Outstanding commitments under letters
of credit totaled $286 and $374 at December 31, 2004 and 2003, respectively.



Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Since many of the commitments are expected to expire without being drawn upon, the total
commitment amounts do not necessarily represent future cash requirements. The Banks experience has been that approximately 75% of loan commitments are drawn upon by customers. The Bank evaluates each customers creditworthiness on a
case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on managements credit evaluation of the party. Collateral held varies, but may include accounts receivable, inventory,
property and equipment, residential real estate, and income-producing commercial properties.



Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing
arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. Collateral held varies as specified above, and is required in instances where the Bank deems necessary.



The Bank has agreements with commercial banks for lines of credit totaling
approximately $9,700, and a credit line with the Federal Home Loan Bank of Seattle totaling 10% of assets. The Bank has entered into a blanket pledge agreement with the Federal Home Loan Bank to secure this credit line. These lines were not drawn
upon at December 31, 2004 or 2003.



The Company has entered into contracts with
certain of its executives and others, which provide for contingent payments subject to future events.



F - 22



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 10 - Concentration of Credit Risk



The Bank has credit risk exposure, including off-balance-sheet credit risk exposure, as disclosed in Notes 4 and 9. The ultimate collectibility of a substantial portion
of the loan portfolio is susceptible to changes in economic and market conditions in the region. The Bank generally requires collateral on all real estate loans and typically maintains loan-to-value ratios of no greater than 75% to 80%. Loans are
generally limited, by federal and state banking regulations, to 15% of the Banks shareholders equity, excluding accumulated other comprehensive income (loss). The Bank, as a matter of practice, generally does not extend credit to any
single borrower or group of related borrowers in excess of $2,200.



The
contractual amounts of credit related financial instruments such as commitments to extend credit, credit card arrangements, and letters of credit represent the amounts of potential accounting loss should the contract be fully drawn upon, the
customer default, and the value of any existing collateral become worthless. Investments in obligations of states and political subdivisions involve governmental entities within the Banks market area. Letters of credit were granted primarily
to commercial borrowers.



Note 11 - Stock Option Plans



Director Plans



The 1990 Director Stock Option Plan grants a director an option to purchase 126,000 shares of common stock upon initial election to the
Board of Directors at an exercise price equal to the fair market value of the common stock at the date of grant. Options are exercisable on a cumulative basis in annual installments of one-third each on the third, fourth and fifth anniversary of the
date of grant. A total of 126,000 shares of the Companys common stock were reserved for option under this plan, of which options for 113,400 shares at $2.38 per share were granted on June 13, 1990, to expire on June 13, 2005 and options for
3,150 shares at $10.48 per share were granted April 24, 2001 to expire April 24, 2016. Options granted in 1990 are fully vested. Of the options granted in 2001, 1,050 are vested at December 31, 2004. Options for 17,400 and 24,200 shares were
exercised in 2004 and 2003, respectively, under this director plan. Options for 9,450 shares remain available under this plan.



The 1999 Director Stock Option Plan grants a director an option to purchase shares of common stock at an exercise price which must be no less than the greater of the fair
market value of the common stock or the net book value of the common stock at the time of grant. A total of 42,000 shares of the Companys common stock were reserved for option under this plan, of which options for 33,600 shares at $10.48 per
share (fair market value) were granted November 21, 2000, expiring on November 21, 2015. Options for 4,450 were granted on April 20, 2004 at $15.00 per share (fair market value), expiring on April 20, 2019. Options for 3,950 were granted on June 15,
2004 at $15.00 per share (fair market value), expiring on June 15, 2019. At December 31, 2004, options for 42,000 shares were outstanding under the 1999 plan; 22,400 shares were vested at December 31, 2004.



(continued)



F - 23



---

##### Table of Contents

Notes to Consolidated Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 11 - Stock Option Plans(concluded)



Employee Plans



In 1990 and 1999, the Company adopted plans providing for granting certain key employees options to purchase common stock. Under the terms of the plans, options are incentive stock options (as defined in the Internal
Revenue Code). The option price will be fair market value at the date of grant or a price determined by the Board of Directors, but not less than fair value. Options are exercisable on a cumulative basis in annual installments of one-third each on
the third, fourth and fifth anniversary of the date of grant. Pursuant to these plans, 210,000 shares are reserved for option as of December 31, 2004, of which 195,025 shares (after forfeitures) have been granted. A total of 14,975 shares remain
available for future grant under the 1999 plan at December 31, 2004. No shares remain available for grant under the 1990 plan. In 2004 and 2003, options for 5,250 shares and 4,200 shares, respectively, were exercised under the employee plans.



A summary of the status of the Companys stock option plans as of
December 31, 2004, 2003 and 2002, and changes during the years ended on those dates, is presented below:



|                                 |  |         |   |      |                              |       |        |         |   |                              |   |        |  |         |                              |  |   |     
|-------------------------------- |  | ------- | - | ---- | ---------------------------- | ----- | ------ | ------- | - | ---------------------------- | - | ------ |  | ------- | ---------------------------- |  | - | ----
|                                 |  | 2004    |   | 2003 |                              | 2002 
|                                 |  | Shares  |   |      | WeightedAverageExercisePrice |       | Shares |         |   | WeightedAverageExercisePrice |   | Shares |  |         | WeightedAverageExercisePrice
|Outstanding at beginning of year |  | 201,325 |   |      | $                            | 7.58  |        | 207,825 |   |                              | $ | 6.17   |  | 232,550 |                              |  | $ | 6.09
|Granted                          |  | 13,800  |   |      |                              | 15.00 |        | 24,000  |   |                              |   | 14.00  |  |        |                              |  |   |    
|Exercised                        |  | (22,650 | ) |      |                              | 3.21  |        | (28,400 | ) |                              |   | 2.80   |  | (17,650 | )                            |  |   | 3.81
|Forfeited                        |  | (1,400  | ) |      |                              | 10.48 |        | (2,100  | ) |                              |   | 8.33   |  | (7,075  | )                            |  |   | 9.19
|                                 |  |         |   |      |                              |      
|Outstanding at end of year       |  | 191,075 |   |      | $                            | 8.60  |        | 201,325 |   |                              | $ | 7.58   |  | 207,825 |                              |  | $ | 6.17
|                                 |  |         |   |      |                              |      
|Options exercisable at year-end  |  | 130,473 |   |      | $                            | 6.61  |        | 126,850 |   |                              | $ | 5.36   |  | 129,275 |                              |  | $ | 4.03



The following information summarizes
information about stock options outstanding and exercisable at December 31, 2004:



|                         |  |                   |  |                                                 |  |                               |       |                   |        |                               |   |     
|------------------------ |  | ----------------- |  | ----------------------------------------------- |  | ----------------------------- | ----- | ----------------- | ------ | ----------------------------- | - | ----
|Range of Exercise Prices |  | NumberOutstanding |  | WeightedAverageRemainingContractualLife (Years) |  | WeightedAverageExercisePrices |       | NumberExercisable |        | WeightedAverageExercisePrices
|$  2.38 - $  2.97        |  | 33,850            |  | .5                                              |  | $                             | 2.38  |                   | 33,850 |                               | $ | 2.38
|$  5.24 - $  6.19        |  | 35,700            |  | 2.7                                             |  |                               | 5.97  |                   | 35,700 |                               |   | 5.97
|$  8.33 - $11.00         |  | 83,725            |  | 7.0                                             |  |                               | 9.64  |                   | 60,923 |                               |   | 9.33
|$14.00 - $15.00          |  | 37,800            |  | 10.9                                            |  |                               | 14.37 |                   |       |                               |   |    



F - 24



---

##### Table of Contents

Notes to Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 12 - Profit Sharing Plan



The Banks defined contribution profit sharing plan covers substantially all employees who have completed one year or more of service. Employees are eligible to
defer up to 25% of their gross salary, with employer contributions to the Plan made at the discretion of the Board of Directors. The Banks contributions for the years ended December 31, 2004, 2003 and 2002 totaled $57, $53 and $42,
respectively.



Note 13 - Deferred and Executive Compensation Agreements



In 1993 the Bank established a deferred compensation agreement with a
director under which the director will defer his director fees. At retirement he will receive a benefit of $1 per month for 120 months. The accrued liability related to this agreement totaled $58, $52 and $47 at December 31, 2004, 2003 and 2002.
Expenses associated with this plan were $5 annually in 2004, 2003 and 2002. The Bank has also purchased a whole-life insurance policy on the director, with values of $44, $40 and $36 at December 31, 2004, 2003 and 2002, which may be used to fund
benefits under the deferred compensation agreement.



The Company has four
executive supplemental retirement agreements with certain members of management of the Company. The agreements provide for a defined cash benefit payable monthly upon reaching normal retirement as defined in the agreements (or upon early retirement
as defined in the agreements with a reduced benefit). Upon the retirement of three executives, benefits will be payable in monthly installments, increasing 2.5% per year, for the life of the executive. The fourth executive receives his benefit in
equal monthly payments for 10 years beginning in 2014. The estimated liability under the executive supplement retirement agreements is charged to compensation expense over period to early retirement. The liability as of December 31, 2004 and 2003
was $ 981 and $607, and amounts charged to compensation expense was $373, $322 and $285 in 2004, 2003 and 2002.



The agreements are unfunded; however, the Company has purchased life insurance (Bank owned life insurance) on the lives of four officers and expects to use the income
generated from the life insurance to fund the benefits. In conjunction with purchasing the life insurance, the Company executed Endorsement Split-Dollar Life Insurance Agreements with each of its three Executive Officers and one
non-executive officer. Pursuant to the agreements, the Company paid the premium on the policy on each officers life. The Company is the sole owner of the policy and of its net cash surrender value, and in the event of the officers death
while serving as a full-time employee of the Company, the Company will be entitled to receive that amount of the death proceeds equal to its interest in the policy (the aggregate amount of premiums paid by the Company with respect to the policy less
the amount of any loans, if any, from the insurer to the Company against the cash value or policy proceeds, and less the aggregate amount of any premiums paid by the officer to the Company in reimbursement of premiums paid by the Company) and the
balance of the death proceeds will be paid to the officers designated beneficiaries.



Also in 2002, the Company purchased long-term care insurance on certain board members and management personnel. Benefits under this plan vest over five years from the date of the plan. Expenses related to this plan
were $48 in 2004 and 2003, and $32 in 2002.



F - 25



---

##### Table of Contents

Notes to Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 14 - Employee Stock Purchase Plan



Effective July 1, 1995, the Company adopted an employee stock purchase plan whereby eligible employees can purchase common stock at the lesser of the stocks fair
market value at the beginning or the end of the plan year. The aggregate number of shares reserved under this plan is 42,000. At December 31, 2004, 22,218 shares remain available for purchase under this plan. No employee can purchase more than 420
shares of common stock in any given plan year; 1,641, 1,464 and 1,762 shares were purchased at a price of $14.00, $12.00 and $11.00 per share for the years ended December 31, 2004, 2003 and 2002, respectively.



Note 15 - Regulatory Matters



The Company and the Bank are subject to various regulatory capital requirements administered
by federal banking agencies. Failure to meet minimum capital requirements can cause certain mandatory  and possibly additional discretionary  actions by regulators that, if undertaken, could have a direct material effect on the
Companys and the Banks financial statements. Under capital adequacy guidelines of the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital adequacy guidelines that involve quantitative
measures of the Companys and the Banks assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Companys and the Banks capital classifications are also subject to
qualitative judgments by the regulators about components, risk weightings and other factors.



Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the table below) of Tier 1 capital (as defined in the
regulations) to total average assets (as defined), and minimum ratios of Tier 1 and total capital (as defined) to risk-weighted assets (as defined).



As of December 31, 2004, the most recent notification from the Banks regulator categorized the Bank as well capitalized under the regulatory framework for prompt
corrective action. To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since that notification that
management believes have changed the institutions category.



The
Companys and the Banks actual capital amounts and ratios are also presented in the table.



|                                          |  |              |        |       |       |   |                                 |   |        |  |      |                                                                      |  |       |        |  |       |  
|----------------------------------------- |  | ------------ | ------ | ----- | ----- | - | ------------------------------- | - | ------ |  | ---- | -------------------------------------------------------------------- |  | ----- | ------ |  | ----- | -
|                                          |  | ActualAmount |        | Ratio |       |   | Capital AdequacyPurposes Amount |   | Ratio  |  |      | To be Well CapitalizedUnder PromptCorrective
ActionProvisions Amount |  | Ratio |       
|December 31, 2004                         |  |              |        |       |       |   |                                 |   |        |  |      |                                                                      |  |       |        |  |       |  
|Tier 1 capital (to average assets):       |  |              |        |       |       |   |                                 |   |        |  |      |                                                                      |  |       |        |  |       |  
|Consolidated                              |  | $            | 18,671 |       | 10.47 | % |                                 | $ | 7,132  |  | 4.00 | %                                                                    |  |       | N/A    |  | N/A   |  
|Bank                                      |  |              | 18,253 |       | 10.25 |   |                                 |   | 7,121  |  | 4.00 |                                                                      |  | $     | 8,902  |  | 5.00  | %
|Tier 1 capital (to risk-weighted assets): |  |              |        |       |       |   |                                 |   |        |  |      |                                                                      |  |       |        |  |       |  
|Consolidated                              |  |              | 18,671 |       | 13.70 |   |                                 |   | 5,451  |  | 4.00 |                                                                      |  |       | N/A    |  | N/A   |  
|Bank                                      |  |              | 18,253 |       | 13.40 |   |                                 |   | 5,449  |  | 4.00 |                                                                      |  |       | 8,174  |  | 6.00  |  
|Total capital:                            |  |              |        |       |       |   |                                 |   |        |  |      |                                                                      |  |       |        |  |       |  
|Consolidated                              |  |              | 20,047 |       | 14.71 |   |                                 |   | 10,901 |  | 8.00 |                                                                      |  |       | N/A    |  | N/A   |  
|Bank                                      |  |              | 19,629 |       | 14.41 |   |                                 |   | 10,898 |  | 8.00 |                                                                      |  |       | 13,623 |  | 10.00 |  



(continued)



F - 26



---

##### Table of Contents

Notes to Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 15 - Regulatory Matters(concluded)



|                                          |  |              |        |       |       |   |                                 |   |       |  |      |                                                                      |  |       |        |  |       |  
|----------------------------------------- |  | ------------ | ------ | ----- | ----- | - | ------------------------------- | - | ----- |  | ---- | -------------------------------------------------------------------- |  | ----- | ------ |  | ----- | -
|                                          |  | ActualAmount |        | Ratio |       |   | Capital AdequacyPurposes Amount |   | Ratio |  |      | To be Well CapitalizedUnder PromptCorrective
ActionProvisions Amount |  | Ratio |       
|December 31, 2003 (As Restated)           |  |              |        |       |       |   |                                 |   |       |  |      |                                                                      |  |       |        |  |       |  
|Tier 1 capital (to average assets):       |  |              |        |       |       |   |                                 |   |       |  |      |                                                                      |  |       |        |  |       |  
|Consolidated                              |  | $            | 16,454 |       | 10.69 | % |                                 | $ | 6,165 |  | 4.00 | %                                                                    |  |       | N/A    |  | N/A   |  
|Bank                                      |  |              | 15,969 |       | 10.38 |   |                                 |   | 6,156 |  | 4.00 |                                                                      |  | $     | 7,695  |  | 5.00  | %
|Tier 1 capital (to risk-weighted assets): |  |              |        |       |       |   |                                 |   |       |  |      |                                                                      |  |       |        |  |       |  
|Consolidated                              |  |              | 16,454 |       | 14.08 |   |                                 |   | 4,672 |  | 4.00 |                                                                      |  |       | N/A    |  | N/A   |  
|Bank                                      |  |              | 15,969 |       | 13.70 |   |                                 |   | 4,662 |  | 4.00 |                                                                      |  |       | 6,994  |  | 6.00  |  
|Total capital:                            |  |              |        |       |       |   |                                 |   |       |  |      |                                                                      |  |       |        |  |       |  
|Consolidated                              |  |              | 17,555 |       | 15.02 |   |                                 |   | 9,344 |  | 8.00 |                                                                      |  |       | N/A    |  | N/A   |  
|Bank                                      |  |              | 17,070 |       | 14.64 |   |                                 |   | 9,325 |  | 8.00 |                                                                      |  |       | 11,656 |  | 10.00 |  



Management believes, as of December
31, 2004, that the Company and the Bank meet all capital requirements to which they are subject.



Restrictions on Retained Earnings



National banks can initiate dividend payments in a given year, without prior regulatory approval, equal to net profits, as defined, for that year plus retained net profits for the preceding two years. The Bank can distribute as dividends to
the parent company approximately $3,655 as of December 31, 2004 without regulatory approval.



Note 16 - Condensed Financial Information - Parent Company Only



Condensed Balance Sheets - December 31



|                       |  |      |        |               |   |       
|---------------------- |  | ---- | ------ | ------------- | - | ------
|                       |  | 2004 |        | 2003         
|                       |  |      |        | (As Restated)
|Assets                 |  |      |        |               |   |       
|Cash                   |  | $    | 163    |               | $ | 177   
|Investment in the Bank |  |      | 18,150 |               |   | 16,119
|Premises and equipment |  |      | 302    |               |   | 306   
|Other assets           |  |      | 1      |               |   | 2     
|                       |  |     
|Total assets           |  | $    | 18,616 |               | $ | 16,604



(continued)



F - 27



---

##### Table of Contents

Notes to Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 16 - Condensed Financial Information - Parent Company Only(continued)



Condensed Balance Sheets - December 31(concluded)



|                                           |  |      |        |               |   |       
|------------------------------------------ |  | ---- | ------ | ------------- | - | ------
|                                           |  | 2004 |        | 2003         
|                                           |  |      |        | (As Restated)
|Liabilities                                |  |      |        |               |   |       
|Dividend checks payable                    |  | $    | 1      |               | $ |      
|Income taxes payable                       |  |      | 18     |               |   |      
|Due to the Bank                            |  |      | 29     |               |   |       
|Total liabilities                          |  |      | 48     |               |   |      
|                                           |  |     
|Shareholders Equity                       |  |      | 18,568 |               |   | 16,604
|                                           |  |     
|Total liabilities and shareholders equity |  | $    | 18,616 |               | $ | 16,604



Condensed Statements of Income -
Years Ended December 31



|                                                                                 |  |      |       |   |               |   |       |               |  |   |       |  
|-------------------------------------------------------------------------------- |  | ---- | ----- | - | ------------- | - | ----- | ------------- |  | - | ----- | -
|                                                                                 |  | 2004 |       |   | 2003          |   |       | 2002          | 
|                                                                                 |  |      |       |   | (As Restated) |   |       | (As Restated) | 
|Operating Income                                                                 |  |      |       |   |               |   |       |               |  |   |       |  
|Dividend income from the Bank                                                    |  | $    | 100   |   |               | $ | 310   |               |  | $ |      |  
|Other income                                                                     |  |      | 3     |   |               |   | 2     |               |  |   |      |  
|Total operating income                                                           |  |      | 103   |   |               |   | 312   |               |  |   |      |  
|                                                                                 |  |      |      
|Operating Expenses                                                               |  |      | (182  | ) |               |   | (184  | )             |  |   | (184  | )
|                                                                                 |  |      |      
|Income (loss) before income taxes and equity in undistributed income of the Bank |  |      | (79   | ) |               |   | 128   |               |  |   | (184  | )
|                                                                                 |  |      |      
|Income Tax Expense                                                               |  |      | 61    |   |               |   | 63    |               |  |   | 63    |  
|                                                                                 |  |      |      
|Income (loss) before equity in undistributed income of the Bank                  |  |      | (18   | ) |               |   | 191   |               |  |   | (121  | )
|                                                                                 |  |      |      
|Equity in Undistributed Income of the Bank                                       |  |      | 1,436 |   |               |   | 1,031 |               |  |   | 1,136 |  
|                                                                                 |  |      |      
|Net income                                                                       |  | $    | 1,418 |   |               | $ | 1,222 |               |  | $ | 1,015 |  



(continued)



F - 28



---

##### Table of Contents

Notes to Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 16 - Condensed Financial Information - Parent Company Only(concluded)



Condensed Statements of Cash Flows - Years Ended December 31



|                                                                                            |  |      |        |   |               |   |        |               |  |   |        |  
|------------------------------------------------------------------------------------------- |  | ---- | ------ | - | ------------- | - | ------ | ------------- |  | - | ------ | -
|                                                                                            |  | 2004 |        |   | 2003          |   |        | 2002          | 
|                                                                                            |  |      |        |   | (As Restated) |   |        | (As Restated) | 
|Cash Flows from Operating Activities                                                        |  |      |        |   |               |   |        |               |  |   |        |  
|Net income                                                                                  |  | $    | 1,418  |   |               | $ | 1,222  |               |  | $ | 1,015  |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |      |        |   |               |   |        |               |  |   |        |  
|Equity in undistributed income of subsidiary                                                |  |      | (1,436 | ) |               |   | (1,031 | )             |  |   | (1,136 | )
|Depreciation                                                                                |  |      | 4      |   |               |   | 3      |               |  |   |       |  
|Decrease in other assets                                                                    |  |      | 1      |   |               |   |       |               |  |   | 12     |  
|Increase in other liabilities                                                               |  |      | 18     |   |               |   |       |               |  |   |       |  
|Payable to bank                                                                             |  |      | 29     |   |               |   |       |               |  |   |       |  
|Other                                                                                       |  |      | (20    | ) |               |   | (1     | )             |  |   |       |  
|Net cash provided by (used in) operating activities                                         |  |      | 14     |   |               |   | 193    |               |  |   | (109   | )
|                                                                                            |  |      |       
|Cash Flows from Investing Activities                                                        |  |      |        |   |               |   |        |               |  |   |        |  
|Investment in subsidiary                                                                    |  |      | (750   | ) |               |   |       |               |  |   | (661   | )
|Additions to premises and equipment                                                         |  |      |       |   |               |   | (311   | )             |  |   |       |  
|Net cash used in investing activities                                                       |  |      | (750   | ) |               |   | (311   | )             |  |   | (661   | )
|                                                                                            |  |      |       
|Cash Flows from Financing Activities                                                        |  |      |        |   |               |   |        |               |  |   |        |  
|Proceeds from issuance of common stock                                                      |  |      | 941    |   |               |   | 198    |               |  |   | 784    |  
|Payment for cash dividend                                                                   |  |      | (219   | ) |               |   |       |               |  |   |       |  
|Net cash provided by (used in) financing activities                                         |  |      | 722    |   |               |   | 198    |               |  |   | 784    |  
|                                                                                            |  |      |       
|Net change in cash                                                                          |  |      | (43    | ) |               |   | 80     |               |  |   | 14     |  
|                                                                                            |  |      |       
|Cash                                                                                        |  |      |        |   |               |   |        |               |  |   |        |  
|Beginning of year                                                                           |  |      | 177    |   |               |   | 97     |               |  |   | 83     |  
|                                                                                            |  |      |       
|End of year                                                                                 |  | $    | 163    |   |               | $ | 177    |               |  | $ | 97     |  



F - 29



---

##### Table of Contents

Notes to Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 17 - Other Expenses



Other expenses include the following amounts which are in excess of 1% of the total of interest income and non-interest income for the years ended December 31:



|                             |  |      |     |      |   |      |  |   |    
|---------------------------- |  | ---- | --- | ---- | - | ---- |  | - | ---
|                             |  | 2004 |     | 2003 |   | 2002
|Professional fees            |  | $    | 32  |      | $ | 106  |  | $ | 118
|Data processing              |  |      | 416 |      |   | 387  |  |   | 365
|Office supplies and expenses |  |      | 90  |      |   | 114  |  |   | 102
|State taxes                  |  |      | 122 |      |   | 121  |  |   | 110



Note 18 - Earnings Per Share
Disclosures



Following is information regarding the calculation of basic
and diluted earnings per share for the years indicated:



|                                           |  |                       |       |                     |           |                 |   |      |  
|------------------------------------------ |  | --------------------- | ----- | ------------------- | --------- | --------------- | - | ---- | -
|                                           |  | Net Income(Numerator) |       | Shares(Denominator) |           | Per ShareAmount |  
|Year Ended December 31, 2004               |  |                       |       |                     |           |                 |   |      |  
|Basic earnings per share:                  |  |                       |       |                     |           |                 |   |      |  
|Net income                                 |  | $                     | 1,418 |                     | 2,229,061 |                 | $ | .64  |  
|Effect of dilutive securities:             |  |                       |       |                     |           |                 |   |      |  
|Options and stock purchase plan            |  |                       |      |                     | 69,836    |                 |   | (.02 | )
|Diluted earnings per share:                |  |                       |       |                     |           |                 |   |      |  
|Net income                                 |  | $                     | 1,418 |                     | 2,298,897 |                 | $ | .62  |  
|                                           |  |                       |      
|Year Ended December 31, 2003 (As Restated) |  |                       |       |                     |           |                 |   |      |  
|Basic earnings per share:                  |  |                       |       |                     |           |                 |   |      |  
|Net income                                 |  | $                     | 1,222 |                     | 2,155,914 |                 | $ | .57  |  
|Effect of dilutive securities:             |  |                       |       |                     |           |                 |   |      |  
|Options and stock purchase plan            |  |                       |      |                     | 84,523    |                 |   | (.02 | )
|Diluted earnings per share:                |  |                       |       |                     |           |                 |   |      |  
|Net income                                 |  | $                     | 1,222 |                     | 2,240,437 |                 | $ | .55  |  
|                                           |  |                       |      
|Year Ended December 31, 2002 (As Restated) |  |                       |       |                     |           |                 |   |      |  
|Basic earnings per share:                  |  |                       |       |                     |           |                 |   |      |  
|Net income                                 |  | $                     | 1,015 |                     | 2,111,819 |                 | $ | .48  |  
|Effect of dilutive securities:             |  |                       |       |                     |           |                 |   |      |  
|Options and stock purchase plan            |  |                       |      |                     | 83,239    |                 |   | (.02 | )
|Diluted earnings per share:                |  |                       |       |                     |           |                 |   |      |  
|Net income                                 |  | $                     | 1,015 |                     | 2,195,058 |                 | $ | .46  |  



F - 30



---

##### Table of Contents

Notes to Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 19 - Comprehensive Income



Net unrealized gains and losses include, net of tax, $253 of unrealized losses arising during 2004, $220 of unrealized losses arising during 2003, and $273 of unrealized
gains arising during 2002, less reclassification adjustments of $14 and $0 for gains included in net income in 2004 and 2003, respectively, as follows:



|                                                              |  |                   |      |   |                     |   |      |                  |  |   |      |  
|------------------------------------------------------------- |  | ----------------- | ---- | - | ------------------- | - | ---- | ---------------- |  | - | ---- | -
|                                                              |  | Before- TaxAmount |      |   | TaxBenefit(Expense) |   |      | Net-of-TaxAmount | 
|2004                                                          |  |                   |      |   |                     |   |      |                  |  |   |      |  
|Unrealized holding losses arising during the year             |  | $                 | (369 | ) |                     | $ | 125  |                  |  | $ | (244 | )
|Reclassification adjustments for gains realized in net income |  |                   | (14  | ) |                     |   | 5    |                  |  |   | (9   | )
|                                                              |  |                   |     
|Net unrealized losses                                         |  | $                 | (383 | ) |                     | $ | 130  |                  |  | $ | (253 | )
|                                                              |  |                   |     
|2003                                                          |  |                   |      |   |                     |   |      |                  |  |   |      |  
|Unrealized holding losses arising during the year             |  | $                 | (333 | ) |                     | $ | (113 | )                |  | $ | (220 | )
|Reclassification adjustments for gains realized in net income |  |                   |     |   |                     |   |     |                  |  |   |     |  
|                                                              |  |                   |     
|Net unrealized losses                                         |  | $                 | (333 | ) |                     | $ | (113 | )                |  | $ | (220 | )
|                                                              |  |                   |     
|2002                                                          |  |                   |      |   |                     |   |      |                  |  |   |      |  
|Unrealized holding gains arising during the year              |  | $                 | 442  |   |                     | $ | (150 | )                |  | $ | 292  |  
|Reclassification adjustments for gains realized in net income |  |                   | (29  | ) |                     |   | 10   |                  |  |   | (19  | )
|                                                              |  |                   |     
|Net unrealized gains                                          |  | $                 | 413  |   |                     | $ | (140 | )                |  | $ | 273  |  



F - 31



---

##### Table of Contents

Notes to Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 20 - Fair Values of Financial
Instruments



The estimated fair values of the Banks financial
instruments at December 31 were as follows:



|                                                                |  |                |         |            |   |                |  |            |         |  |   |        
|--------------------------------------------------------------- |  | -------------- | ------- | ---------- | - | -------------- |  | ---------- | ------- |  | - | -------
|                                                                |  | 2004           |         | 2003      
|                                                                |  | CarryingAmount |         | Fair Value |   | CarryingAmount |  | Fair Value
|Financial Assets                                                |  |                |         |            |   |                |  |            |         |  |   |        
|Cash and due from banks, and interest bearing deposits in banks |  | $              | 8,549   |            | $ | 8,549          |  | $          | 15,561  |  | $ | 15,561 
|Securities available for sale                                   |  |                | 37,502  |            |   | 37,502         |  |            | 32,230  |  |   | 32,230 
|Federal Home Loan Bank and                                      |  |                |         |            |   |                |  |            |         |  |   |        
|Federal Reserve Bank stocks                                     |  |                | 734     |            |   | 734            |  |            | 693     |  |   | 693    
|Loans held for sale                                             |  |                | 529     |            |   | 529            |  |            |        |  |   |       
|Loans                                                           |  |                | 119,027 |            |   | 118,745        |  |            | 97,643  |  |   | 97,846 
|Accrued interest receivable                                     |  |                | 681     |            |   | 681            |  |            | 656     |  |   | 656    
|                                                                |  |                |         |           
|Financial Liabilities                                           |  |                |         |            |   |                |  |            |         |  |   |        
|Deposits                                                        |  | $              | 157,600 |            | $ | 157,763        |  | $          | 138,775 |  | $ | 138,983
|Note payable                                                    |  |                | 32      |            |   | 32             |  |            | 34      |  |   | 34     
|Accrued interest payable                                        |  |                | 180     |            |   | 180            |  |            | 159     |  |   | 159    



The Bank assumes interest rate risk
(the risk that general interest rate levels will change) as a result of its normal operations. As a result, the fair values of the Banks financial instruments will change when interest rate levels change and that change may either be favorable
or unfavorable to the Bank. Management attempts to match maturities of assets and liabilities to the extent believed necessary to minimize interest rate risk. However, borrowers with fixed rate obligations are less likely to prepay in a rising rate
environment and more likely to prepay in a falling rate environment. Conversely, depositors who are receiving fixed rates are more likely to withdraw funds before maturity in a rising rate environment and less likely to do so in a falling rate
environment. Management monitors rates and maturities of assets and liabilities, and attempts to minimize interest rate risk by adjusting terms of new loans, and deposits and by investing in securities with terms that mitigate the Banks
overall interest rate risk.



Note 21 - Subsequent Event



On January 18, 2005, the Board of Directors approved a dividend in the amount of $.15 per
share to be paid on or about March 15, 2005 to shareholders of record as of March 15, 2005.



F - 32



---

##### Table of Contents

Notes to Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 22 - Quarterly Data (Unaudited)



|                                           |  |               |       |               |   |               |  |               |       |  |   |      
|------------------------------------------ |  | ------------- | ----- | ------------- | - | ------------- |  | ------------- | ----- |  | - | -----
|                                           |  | FirstQuarter  |       | SecondQuarter |   | ThirdQuarter  |  | FourthQuarter
|                                           |  | (As Restated) |       | (As Restated) |   | (As Restated) |  |              
|Year Ended December 31, 2004               |  |               |       |               |   |               |  |               |       |  |   |      
|Interest income                            |  | $             | 2,134 |               | $ | 2,315         |  | $             | 2,433 |  | $ | 2,522
|Interest expense                           |  |               | 452   |               |   | 468           |  |               | 493   |  |   | 519  
|Net interest income                        |  |               | 1,682 |               |   | 1,847         |  |               | 1,940 |  |   | 2,003
|                                           |  |               |       |              
|Provision for credit losses                |  |               | 69    |               |   | 69            |  |               | 69    |  |   | 69   
|                                           |  |               |       |              
|Non-interest income                        |  |               | 304   |               |   | 345           |  |               | 333   |  |   | 263  
|                                           |  |               |       |              
|Non-interest expenses                      |  |               | 1,601 |               |   | 1,561         |  |               | 1,600 |  |   | 1,636
|                                           |  |               |       |              
|Income before income taxes                 |  |               | 316   |               |   | 562           |  |               | 604   |  |   | 561  
|Income taxes                               |  |               | 93    |               |   | 181           |  |               | 189   |  |   | 162  
|Net income                                 |  | $             | 223   |               | $ | 381           |  | $             | 415   |  | $ | 399  
|                                           |  |               |       |              
|Earnings per common share:                 |  |               |       |               |   |               |  |               |       |  |   |      
|Basic                                      |  | $             | .10   |               | $ | .17           |  | $             | .19   |  | $ | .18  
|Diluted                                    |  |               | .10   |               |   | .16           |  |               | .18   |  |   | .18  
|                                           |  |               |       |              
|Year Ended December 31, 2003 (As Restated) |  |               |       |               |   |               |  |               |       |  |   |      
|Interest income                            |  | $             | 2,043 |               | $ | 2,104         |  | $             | 2,160 |  | $ | 2,150
|Interest expense                           |  |               | 517   |               |   | 476           |  |               | 475   |  |   | 453  
|Net interest income                        |  |               | 1,526 |               |   | 1,628         |  |               | 1,685 |  |   | 1,697
|                                           |  |               |       |              
|Provision for credit losses                |  |               | 58    |               |   | 124           |  |               | 109   |  |   | 94   
|                                           |  |               |       |              
|Non-interest income                        |  |               | 385   |               |   | 464           |  |               | 466   |  |   | 300  
|                                           |  |               |       |              
|Non-interest expenses                      |  |               | 1,488 |               |   | 1,491         |  |               | 1,597 |  |   | 1,424
|                                           |  |               |       |              
|Income before income taxes                 |  |               | 365   |               |   | 477           |  |               | 445   |  |   | 479  
|                                           |  |               |       |              
|Income taxes                               |  |               | 107   |               |   | 151           |  |               | 136   |  |   | 150  
|                                           |  |               |       |              
|Net income                                 |  | $             | 258   |               | $ | 326           |  | $             | 309   |  | $ | 329  
|                                           |  |               |       |              
|Earnings per common share:                 |  |               |       |               |   |               |  |               |       |  |   |      
|Basic                                      |  | $             | .12   |               | $ | .15           |  | $             | .15   |  | $ | .15  
|Diluted                                    |  |               | .12   |               |   | .14           |  |               | .14   |  |   | .15  



(continued)



F - 33



---

##### Table of Contents

Notes to Financial Statements



Mountain Bank Holding Company and Subsidiary

December 31, 2004 and 2003



Note 22 - Quarterly Data (Unaudited)(concluded)



|                                           |  |              |       |               |   |              |  |               |       |  |   |      
|------------------------------------------ |  | ------------ | ----- | ------------- | - | ------------ |  | ------------- | ----- |  | - | -----
|                                           |  | FirstQuarter |       | SecondQuarter |   | ThirdQuarter |  | FourthQuarter
|Year Ended December 31, 2002 (As Restated) |  |              |       |               |   |              |  |               |       |  |   |      
|Interest income                            |  | $            | 1,991 |               | $ | 1,972        |  | $             | 2,057 |  | $ | 2,149
|Interest expense                           |  |              | 690   |               |   | 650          |  |               | 628   |  |   | 595  
|Net interest income                        |  |              | 1,301 |               |   | 1,322        |  |               | 1,429 |  |   | 1,554
|                                           |  |              |       |              
|Provision for credit losses                |  |              | 41    |               |   | 47           |  |               | 46    |  |   | 226  
|                                           |  |              |       |              
|Non-interest income                        |  |              | 321   |               |   | 303          |  |               | 322   |  |   | 405  
|                                           |  |              |       |              
|Non-interest expenses                      |  |              | 1,222 |               |   | 1,240        |  |               | 1,343 |  |   | 1,351
|                                           |  |              |       |              
|Income before income taxes                 |  |              | 359   |               |   | 338          |  |               | 362   |  |   | 382  
|                                           |  |              |       |              
|Income taxes                               |  |              | 119   |               |   | 110          |  |               | 82    |  |   | 115  
|                                           |  |              |       |              
|Net income                                 |  | $            | 240   |               | $ | 228          |  | $             | 280   |  | $ | 267  
|                                           |  |              |       |              
|Earnings per common share:                 |  |              |       |               |   |              |  |               |       |  |   |      
|Basic                                      |  | $            | .12   |               | $ | .11          |  | $             | .13   |  | $ | .12  
|Diluted                                    |  |              | .11   |               |   | .11          |  |               | .13   |  |   | .11  



F-34



---

##### Table of Contents

PART IV

(Item 15)



ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES



|       |  |                                                          
|------ |  | ---------------------------------------------------------
|(a)(1) |  | The following documents are filed as part of this report:
|       | 
|       |  | Audited Financial Statements                             
|       | 
|(a)(2) |  | Schedules: None                                          
|       | 
|(a)(3) |  | Exhibits:                                                



|            |  |                                                                                                                                                                   
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                       
|3.1         |  | Amended and Restated Articles of Incorporation of the registrant (1)                                                                                              
|            | 
|3.2         |  | Amended and Restated By-laws of the registrant (2)                                                                                                                
|            | 
|10.1        |  | Mt. Rainier National Bank 1990 Employee Stock Option Plan (3)                                                                                                     
|            | 
|10.2        |  | Mt. Rainier National Bank 1990 Director Stock Option Plan (4)                                                                                                     
|            | 
|10.3        |  | Mountain Bank Holding Company 1995 Employee Stock Purchase Plan (3)                                                                                               
|            | 
|10.4        |  | Mountain Bank Holding Company 1999 Employee Stock Option Plan (3)                                                                                                 
|            | 
|10.5        |  | Form of 1999 Employee Stock Option Agreement (5)                                                                                                                  
|            | 
|10.6        |  | Form of Mountain Bank Holding Company 1999 Director Stock Option Plan (5)                                                                                         
|            | 
|10.7        |  | Form of 1999 Director Stock Option Agreement (5)                                                                                                                  
|            | 
|10.8        |  | Form of 2002 Executive Supplemental Compensation Agreements dated January 1, 2002, as amended on March 3, 2005 for Messrs. Moergeli and Franks and Ms. Brumley (6)
|            | 
|10.9        |  | Split Dollar Life Insurance Agreements for Messrs. Moergeli and Franks and Ms. Brumley (6)                                                                        
|            | 
|10.10       |  | Form of Change in Control Severance Agreement for Steve Moergeli and Sheila Brumley (6)                                                                           
|            | 
|10.11       |  | Salary Continuation Agreement for Sterlin Franks (6)                                                                                                              
|            | 
|10.12       |  | Form of Participant Long Term Care Agreement for directors and Sterlin Franks and Sheila Brumley (6)                                                              
|            | 
|10.13       |  | Form of Amendment to the Supplemental Compensation Agreements for Messrs. Moergeli and Franks and Ms. Brumley (7)                                                 



E-1



---

##### Table of Contents

|     |  |                                                                                                                        
|---- |  | -----------------------------------------------------------------------------------------------------------------------
|14.  |  | Code of Ethics (8)                                                                                                     
|     | 
|23   |  | Consent of McGladrey & Pullen LLP                                                                                      
|     | 
|31.1 |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act                             
|     | 
|31.2 |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act                             
|     | 
|32   |  | Certifications of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act

---

|(1) | Incorporated by reference to Exhibit 3.1 of the Registrants quarterly report on Form 10Q-SB for the quarter ended June 30, 2000.
|--- | ---------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to exhibit 3.2 of the Registrants Annual Report on Form 10K-SB for the fiscal year ended December 31, 2000.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to exhibits 99.1, 99.2 and 99.3, respectively, included in the Registrants Registration Statement on Form S-8, Registration No. 333-61782
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference to exhibits included in the Registrants Registration Statement on Form 10-SB, Registration No. 000-28394
|--- | -----------------------------------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference to exhibits 6.5, 6.6, 6.7 and 6.8, respectively, of the Registrants Annual Report on Form 10K-SB for the fiscal year ended December 31, 1999.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to exhibits 6.8, 6.9, 6.10, 6.11 and 6.12, respectively, of the Registrants Annual Report on Form 10-KSB for the fiscal year ended December 31, 2002.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Incorporated by reference to the Form 8-K filed by the registrant on March 8, 2005
|--- | ----------------------------------------------------------------------------------

|(8) | Incorporated by reference to Exhibit 12.2 of the Registrants annual report on Form 10KSB for the fiscal year-end December 31, 2003.
|--- | -----------------------------------------------------------------------------------------------------------------------------------



E-2



---

##### Table of Contents

Signatures



In accordance with
Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant caused this registration statement to be signed on its behalf by the undersigned, thereunto duly authorized on March 15, 2005.



|                              |  |                                           
|----------------------------- |  | ------------------------------------------
|Mountain Bank Holding Company
|                              | 
|By:                           |  | /s/ ROY T. BROOKS                         
|                              |  | Roy T. Brooks, Chairman of the Board & CEO



In accordance with the
Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities indicated on the 15th day of March 2005.



|    |  |                                                
|--- |  | -----------------------------------------------
|By: |  | /s/ ROY T. BROOKS                              
|    |  | Roy T. Brooks, Chairman of the Board & CEO     
|    |  | (Principal Executive Officer)                  
|    | 
|By: |  | /s/ SHEILA M. BRUMLEY                          
|    |  | Sheila M. Brumley, CFO & Secretary to the Board
|    |  | (Principal Accounting Officer)                 



|    |  |                                |  |     |  |                             
|--- |  | ------------------------------ |  | --- |  | ----------------------------
|By: |  | /s/ SUSAN K. BOWEN-HAHTO       |  | By: |  | /s/ BRIAN W. GALLAGHER      
|    |  | Susan K. Bowen-Hahto, Director |  |     |  | Brian W. Gallagher, Director
|    |  |                                | 
|By: |  | /s/ MICHAEL K. JONES           |  | By: |  | /s/ BARRY C. KOMBOL         
|    |  | Michael K. Jones, Director     |  |     |  | Barry C. Kombol, Director   
|    |  |                                | 
|By: |  | /s/ STEVE W. MOERGELI          |  | By: |  | /s/ JOHN W. RAEDER          
|    |  | Steve W. Moergeli, Director    |  |     |  | John W. Raeder, Director    
|    |  |                                | 
|By: |  | /s/ GARRETT S. VAN BEEK        |  | By: |  | /s/ HANS R. ZURCHER         
|    |  | Garrett S. Van Beek, Director  |  |     |  | Hans R. Zurcher, Director   
|    |  |                                | 
|By: |  | /s/ J.B. RUPERT                |  |     |  |                             
|    |  | J.B. Rupert, Director          |  |     |  |