PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Tri-County Bank

Trenton, FL · Cert 26966

FDIC

Q3 2006

$100.7MAssets
$57.3MLoans
$90.5MDeposits
$9.2MEquity
Loan mix
75%RE $18.4M25%C&I $6.2M0%Consumer $0.0MQ4 2004Q3 2006
Deposit mix
90%Interest-bearing $81.4M10%Noninterest $9.1MQ4 2004Q3 2006

Return on Assets (YTD, annualized)

1.52%+16 bps YoY

Net Interest Margin (YTD, annualized)

3.67%-53 bps YoY

Efficiency Ratio (YTD, annualized)

45.02%-1,082 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

4.85%Q3 ’045.54%Q3 ’056.02%Q3 ’06+19%-13%

Non-interest income vs. expense

2.83%Q3 ’043.05%Q3 ’052.11%Q3 ’06+15%-35%

Year to date, annualized, through each quarter.

MetricQ4 2004Q1 2005Q2 2005Q3 2005Q4 2005Q1 2006Q2 2006Q3 2006YoY ΔTrend
Return on Assets0.97%1.09%1.30%1.36%1.33%1.70%1.63%1.52%+16 bps
Net Interest Margin3.66%3.88%4.20%4.20%4.35%4.27%4.16%3.67%-53 bps
Non-Interest Burden2.10%2.16%2.21%2.12%2.11%1.60%1.61%1.39%-74 bps
Loan Growth (YoY)-4.71%-3.40%3.46%14.36%19.30%23.60%30.29%18.76%+440 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.42%1.47%1.40%1.39%1.40%1.36%1.27%1.31%-8 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets12.81%12.81%13.28%12.47%11.49%11.72%11.00%9.16%-331 bps
Liquid Assets / Assets0.07%0.42%0.91%0.86%0.77%0.40%0.11%0.09%-78 bps