PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Silver State Bank

Henderson, NV · Cert 34194

FDIC

Q2 2008

$2.0BAssets
$1.6BLoans
$1.7BDeposits
$134.5MEquity
Loan mix
91%RE $1.4B9%C&I $0.1B0%Consumer $0.0BQ2 2007Q2 2008
Deposit mix
93%Interest-bearing $1.6B7%Noninterest $0.1BQ2 2007Q2 2008

NIM

8.68%Q2 ’069.00%Q2 ’076.35%Q2 ’08-8%-42%

Non-interest income vs. expense

2.70%Q2 ’062.48%Q2 ’074.03%Q2 ’08-10%+90%

Financial Results

Return on Assets (YTD, annualized)

-10.06%-1,214 bps YoY

Net Interest Margin (YTD, annualized)

3.18%-233 bps YoY

Efficiency Ratio (YTD, annualized)

62.18%+2,099 bps YoY

Tier 1 Leverage Ratio

n/a

Year to date, annualized, through each quarter.

MetricQ2 2007Q3 2007Q4 2007Q1 2008Q2 2008YoY ΔTrend
Return on Assets2.08%2.14%2.03%-3.30%-10.06%-1,214 bps
Net Interest Margin5.50%5.29%5.00%4.38%3.18%-233 bps
Non-Interest Burden1.96%1.80%1.74%2.05%3.71%+176 bps
Loan Growth (YoY)50.27%59.60%53.35%37.41%37.28%-1,299 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.09%1.12%1.20%2.48%4.81%+373 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Equity / Assets10.34%10.93%10.79%9.38%6.87%-346 bps
Liquid Assets / Assets0.04%0.03%0.03%0.13%0.01%-3 bps