
| SOLERA NATIONAL BANCORP, INC. 319 South Sheridan Boulevard Lakewood, CO 80226 303.209.8600 ph 303.202.0936 fax www.solerabank.com Income Statement ($ in thousands) 31-Mar-11 31-Dec-10 31-Mar-10 Interest Income 1,507 $ 1,586 $ 1,573 $ Interest Expense 430 493 599 Net Interest Income 1,077 1,093 974 Provision for Loan Losses - 35 115 Net Interest Income after Provision 1,077 1,058 859 Noninterest Income 18 19 17 Realized Gain (Loss) on Securities (2) 475 263 Noninterest Expense 1,276 1,136 1,036 Net Income (Loss) (183) 416 103 Per Common Share Data Diluted Earnings (Loss) per Share (0.07) $ 0.16 $ 0.04 $ Common Shares Outstanding 2,553,671 2,553,671 2,553,671 Tangible Book Value per Share 7.05 $ 7.10 $ 7.02 $ Balance Sheet Data ($ in thousands) 31-Mar-11 31-Dec-10 31-Mar-10 Total Assets 139,757 $ 140,147 $ 137,533 $ Total Loans, excluding deferred costs 58,199 $ 58,897 $ 56,331 $ Total Deposits 114,452 $ 110,955 $ 110,118 $ Total Stockholders' Equity 18,278 $ 18,325 $ 19,055 $ Capital Ratios Tier 1 Capital Ratio 17.5% 17.4% 18.2% Risk-based Capital Ratio 18.7% 18.7% 19.3% Leverage Ratio 11.3% 11.2% 11.4% For the Three Month Period Ended: For the Three Month Period Ended: LOAN PORTFOLIO at March 31, 2011 RE - Commercial (owner-occupied) 34% Consumer Commercial & Industrial 14% RE - Commercial 33% Construction & Land Development 3% RE - Residential 14% Lease Financing 2% Consumer 0% DEPOSIT PORTFOLIO at March 31, 2011 Demand, noninterest-bearing 2% Demand, interest-bearing 10% Money market 10% Time deposits 32% The company described in this report is a client of The Cereghino Group, a securities industry relations firm. This report was prepared using information obtained from the client company's management and from publications available to the general public. This report does not purport to be a complete statement of all material facts related to the company mentioned herein and is not to be construed as a recommendation or solicitation to buy or sell securities of the company described herein. Upon receiving a written request sent to 1809 7th Ave., Ste. 1414, Seattle, WA 98101, The Cereghino Group will provide a complete package of detailed information on the client company to any interested securities industry professional or stockholder of the client company. The Cereghino Group is compensated by the client company for services rendered on a continuing basis and consequently, the amount of such compensation related to the preparation and distribution of this report is not separately determinable. The Cereghino Group and/or its employees and/or members of their families, may have a long position in the securities of the company described herein. Recent Price (6/13/11) $3.00 Shares Outstanding 2.6M Market Cap $7.7M Book Value per Share $7.05 Price/Book 43% Tangible Equity/Assets 1308% Reserves/Loans 2.02% NPAs/Assets 3.24% 52 week High $4.50 52-week Low $2.75 SLRK Stock Data For 1Q 2011 NATIONAL BANCORP, INC. Financial Highlights: SLRK |