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

-1.47%Q2 ’067.34%Q2 ’07-3.81%Q2 ’08+553%-133%

Non-interest income vs. expense

-0.47%Q2 ’062.80%Q2 ’07-1.53%Q2 ’08+595%-158%

Financial Results

Return on Assets (quarter, annualized)

0.29%-74 bps YoY

Net Interest Margin (quarter, annualized)

-1.30%-524 bps YoY

Efficiency Ratio (quarter, annualized)

102.47%+4,388 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ2 2007Q3 2007Q4 2007Q1 2008Q2 2008YoY ΔTrend
Return on Assets1.03%-3.09%-18.46%-0.54%0.29%-74 bps
Net Interest Margin3.94%3.62%3.25%2.53%-1.30%-524 bps
Non-Interest Burden2.20%1.97%20.31%2.54%-1.26%-346 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