PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Mid State Bank

Waterville, WA · Cert 22742

FDIC

Q2 2007

$41.0MAssets
$35.9MLoans
$31.1MDeposits
$3.8MEquity
Loan mix
84%RE $16.1M15%C&I $2.9M1%Consumer $0.2MQ3 2005Q2 2007
Deposit mix
84%Interest-bearing $26.2M16%Noninterest $4.9MQ3 2005Q2 2007

Return on Assets (YTD, annualized)

1.04%0 bps YoY

Net Interest Margin (YTD, annualized)

5.66%+48 bps YoY

Efficiency Ratio (YTD, annualized)

74.96%+211 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

6.53%Q2 ’057.52%Q2 ’068.28%Q2 ’07+10%+9%

Non-interest income vs. expense

4.01%Q2 ’054.00%Q2 ’064.50%Q2 ’07+0%+13%

Year to date, annualized, through each quarter.

MetricQ3 2005Q4 2005Q1 2006Q2 2006Q3 2006Q4 2006Q1 2007Q2 2007YoY ΔTrend
Return on Assets0.81%0.84%1.09%1.04%0.99%0.99%1.11%1.04%0 bps
Net Interest Margin4.58%5.07%5.44%5.17%4.98%5.41%5.76%5.66%+48 bps
Non-Interest Burden3.42%3.75%3.97%3.68%3.60%3.92%4.30%4.16%+48 bps
Loan Growth (YoY)1.70%-0.04%-0.67%0.89%0.57%1.37%-4.96%-8.63%-951 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans0.65%0.66%0.65%0.59%0.59%0.63%0.68%0.64%+5 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets7.22%8.10%8.44%7.65%7.74%8.59%9.45%9.30%+165 bps
Liquid Assets / Assets0.03%0.03%0.03%0.05%0.03%0.05%0.04%0.07%+2 bps