PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Valley State Bank

Lamar, CO · Cert 10412

FDIC

Q2 2006

$99.1MAssets
$73.9MLoans
$82.4MDeposits
$8.8MEquity
Loan mix
69%RE $24.5M30%C&I $10.7M1%Consumer $0.4MQ3 2004Q2 2006
Deposit mix
88%Interest-bearing $72.7M12%Noninterest $9.7MQ3 2004Q2 2006

Return on Assets (quarter, annualized)

2.10%+24 bps YoY

Net Interest Margin (quarter, annualized)

4.46%+35 bps YoY

Efficiency Ratio (quarter, annualized)

47.44%-306 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

5.77%Q2 ’046.01%Q2 ’056.92%Q2 ’06-2%+9%

Non-interest income vs. expense

2.76%Q2 ’042.39%Q2 ’052.32%Q2 ’06-21%+6%

Discrete quarter, annualized.

MetricQ3 2004Q4 2004Q1 2005Q2 2005Q3 2005Q4 2005Q1 2006Q2 2006YoY ΔTrend
Return on Assets2.14%0.03%2.00%1.86%2.26%-0.95%2.13%2.10%+24 bps
Net Interest Margin4.32%4.12%4.36%4.11%4.35%4.13%4.30%4.46%+35 bps
Non-Interest Burden1.69%3.63%1.90%1.78%1.62%4.60%1.72%1.89%+11 bps
Loan Growth (YoY)1.59%9.28%8.47%5.36%1.89%-2.04%-2.43%-1.02%-639 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans3.52%2.68%2.91%2.99%3.06%2.41%2.63%1.31%-168 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets11.37%11.25%11.63%11.16%11.38%11.39%12.18%8.89%-227 bps
Liquid Assets / Assets0.12%0.14%0.05%0.08%0.05%0.23%0.12%0.10%+2 bps