PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Blaine State Bank

Blaine, MN · Cert 20670

FDIC

Q4 2012

$36.1MAssets
$24.3MLoans
$28.3MDeposits
$5.6MEquity
Loan mix
84%RE $19.3M8%C&I $1.9M8%Consumer $1.7MQ4 2011Q4 2012
Deposit mix
76%Interest-bearing $21.5M24%Noninterest $6.8MQ4 2011Q4 2012

NIM

5.06%Q4 ’103.59%Q4 ’114.30%Q4 ’12-33%+30%

Non-interest income vs. expense

4.31%Q4 ’104.84%Q4 ’114.49%Q4 ’12+21%-14%

Financial Results

Return on Assets (quarter, annualized)

-0.40%+86 bps YoY

Net Interest Margin (quarter, annualized)

3.53%+82 bps YoY

Efficiency Ratio (quarter, annualized)

111.48%-5,508 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ4 2011Q1 2012Q2 2012Q3 2012Q4 2012YoY ΔTrend
Return on Assets-1.26%-0.99%-1.82%-0.29%-0.40%+86 bps
Net Interest Margin2.71%3.35%3.75%3.63%3.53%+82 bps
Non-Interest Burden4.64%3.89%6.11%4.33%3.99%-65 bps
Loan Growth (YoY)-20.57%-20.05%-11.50%-4.77%9.10%+2,967 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans0.89%1.01%1.14%1.05%1.36%+47 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Equity / Assets14.89%15.67%15.60%15.81%15.43%+55 bps
Liquid Assets / Assets15.46%7.79%6.73%8.90%5.68%-978 bps