PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Mountain State Bank

Dawsonville, GA · Cert 57507

FDIC

Q2 2008

$166.3MAssets
$125.4MLoans
$133.8MDeposits
$31.4MEquity
Loan mix
87%RE $75.2M12%C&I $10.8M1%Consumer $0.8MQ2 2007Q2 2008
Deposit mix
91%Interest-bearing $122.2M9%Noninterest $11.6MQ2 2007Q2 2008

NIM

2.57%Q2 ’067.19%Q2 ’071.68%Q2 ’08+170%-77%

Non-interest income vs. expense

0.98%Q2 ’062.83%Q2 ’071.02%Q2 ’08+184%-58%

Financial Results

Return on Assets (YTD, annualized)

-0.15%-117 bps YoY

Net Interest Margin (YTD, annualized)

0.93%-308 bps YoY

Efficiency Ratio (YTD, annualized)

92.48%+3,354 bps YoY

Tier 1 Leverage Ratio

n/a

Year to date, annualized, through each quarter.

MetricQ2 2007Q3 2007Q4 2007Q1 2008Q2 2008YoY ΔTrend
Return on Assets1.02%-0.37%-4.76%-0.54%-0.15%-117 bps
Net Interest Margin4.01%3.91%3.89%2.53%0.93%-308 bps
Non-Interest Burden2.27%2.19%6.80%2.54%0.96%-131 bps
Loan Growth (YoY)61.50%40.48%-2.81%-16.93%-27.92%-8,942 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.19%3.26%2.08%2.53%9.25%+806 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Equity / Assets19.18%19.16%16.49%17.12%18.91%-27 bps
Liquid Assets / Assets0.03%0.03%0.04%0.04%0.05%+2 bps