PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Georgia State Bank

Mableton, GA · Cert 26651

FDIC

Q1 2008

$424.8MAssets
$248.9MLoans
$289.4MDeposits
$34.8MEquity
Loan mix
96%RE $161.0M3%C&I $5.8M0%Consumer $0.1MQ2 2006Q1 2008
Deposit mix
84%Interest-bearing $244.0M16%Noninterest $45.4MQ2 2006Q1 2008

Return on Assets (YTD, annualized)

0.19%-90 bps YoY

Net Interest Margin (YTD, annualized)

0.90%-244 bps YoY

Efficiency Ratio (YTD, annualized)

77.66%+2,252 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

6.26%Q1 ’066.86%Q1 ’072.18%Q1 ’08-11%-73%

Non-interest income vs. expense

2.26%Q1 ’062.29%Q1 ’070.94%Q1 ’08+14%-58%

Year to date, annualized, through each quarter.

MetricQ2 2006Q3 2006Q4 2006Q1 2007Q2 2007Q3 2007Q4 2007Q1 2008YoY ΔTrend
Return on Assets1.48%1.45%1.45%1.09%0.99%0.99%0.86%0.19%-90 bps
Net Interest Margin3.72%3.67%3.52%3.34%3.45%3.44%3.28%0.90%-244 bps
Non-Interest Burden1.33%1.33%1.33%1.48%1.50%1.54%1.50%0.63%-85 bps
Loan Growth (YoY)19.90%17.10%13.95%10.08%5.15%-2.81%-5.45%-16.75%-2,684 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.20%1.18%1.23%1.27%1.55%1.67%1.84%0.38%-89 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets7.68%7.64%7.99%7.54%7.83%7.83%8.32%8.19%+65 bps
Liquid Assets / Assets12.62%12.40%12.83%11.78%12.95%15.70%18.68%0.24%-1,154 bps