PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Security State Bank

Stuart, IA · Cert 17439

FDIC

Q4 2007

$43.7MAssets
$10.0MLoans
$31.4MDeposits
$5.8MEquity
Loan mix
71%RE $5.5M29%C&I $2.2M0%Consumer $0.0MQ1 2006Q4 2007
Deposit mix
86%Interest-bearing $26.9M14%Noninterest $4.5MQ1 2006Q4 2007

Return on Assets (YTD, annualized)

0.75%+115 bps YoY

Net Interest Margin (YTD, annualized)

1.96%-61 bps YoY

Efficiency Ratio (YTD, annualized)

80.66%+566 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

5.40%Q4 ’055.57%Q4 ’065.01%Q4 ’07+8%-24%

Non-interest income vs. expense

2.14%Q4 ’052.30%Q4 ’062.07%Q4 ’07+6%-19%

Year to date, annualized, through each quarter.

MetricQ1 2006Q2 2006Q3 2006Q4 2006Q1 2007Q2 2007Q3 2007Q4 2007YoY ΔTrend
Return on Assets0.82%0.63%0.65%-0.40%0.89%1.04%0.85%0.75%+115 bps
Net Interest Margin2.46%2.26%2.61%2.57%2.10%2.17%2.16%1.96%-61 bps
Non-Interest Burden1.51%1.53%1.77%1.80%1.21%1.49%1.58%1.46%-34 bps
Loan Growth (YoY)-9.73%-20.76%-10.77%-29.47%-42.19%-34.47%-43.71%-46.33%-1,686 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.14%1.28%1.17%5.31%1.17%1.18%1.14%1.14%-417 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets11.45%12.20%12.76%12.03%12.55%13.29%14.43%13.22%+120 bps
Liquid Assets / Assets1.03%3.48%3.93%17.71%12.19%11.08%11.24%5.38%-1,233 bps