SILVER STATE BANCORP

(NASDAQ:SSBX)

	Jun 30, 2008	Mar 31, 2008	Dec 31, 2007	Sep 30, 2007
Operating revenue
Total Revenue	30,498	37,722	41,151	40,743
Operating Revenue	30,498	37,722	41,151	40,743
Adjustments To Revenue	99,113	43,320	14,985	12,871
Cost Of Sales	—	—	—	—
Cost Of Sales With Depreciation	—	—	—	—
Gross Operating Profit	-68,615	-5,598	26,166	27,872
Operating Expenses
Research And Development Expenses	—	—	—	—
Selling General And Administrative Expenses	—	—	—	—
Advertising Expenses	—	—	—	—
Operating Income Before Depreciation	-68,615	-5,598	26,166	27,872
Operating Income	—	—	—	—
Depreciation	—	—	—	—
Depreciation Unreconciled	—	—	—	—
Amortization	—	—	—	—
Amortization Of Intangibles	—	—	—	—
Operating Income After Depreciation	-68,615	-5,598	26,166	27,872
Non Operating Expenses
Interest Expense	17,406	16,822	17,251	16,387
Pre Tax Income	-86,021	-22,420	8,915	11,485
Income Taxes	-12,827	-7,999	3,054	4,275
Minority Interest	—	—	—	—
Income Before Income Taxes	—	—	—	—
Net Income From Continuing Operations	-73,194	-14,421	5,861	7,210
Net Income From Discontinued Operations	—	—	—	—
Net Income From Total Operations	-73,194	-14,421	5,861	7,210
Non Recurring Events
Extraordinary Income Losses	—	—	—	—
Income From Cummulated Effect Of Accounting Changes	—	—	—	—
Income From Tax Loss Carryforward	—	—	—	—
Other Gains And Losses	—	—	—	—
Total Net Income	-73,194	-14,421	5,861	7,210
Normalized Income	-73,194	-14,421	5,861	7,210
NetIncome Available For Common	-73,194	-14,421	5,861	7,210
Preferred Dividends	—	—	—	—
Excise Taxes	—	—	—	—

	Dec 31, 2007	Dec 31, 2004
Operating revenue
Total Revenue	150,182	38,415
Operating Revenue	150,182	38,415
Adjustments To Revenue	50,640	17,089
Cost Of Sales	—	—
Cost Of Sales With Depreciation	—	—
Gross Operating Profit	99,542	21,326
Operating Expenses
Research And Development Expenses	—	—
Selling General And Administrative Expenses	—	—
Advertising Expenses	—	—
Operating Income Before Depreciation	99,542	21,326
Operating Income	—	—
Depreciation	—	—
Depreciation Unreconciled	—	—
Amortization	—	—
Amortization Of Intangibles	—	—
Operating Income After Depreciation	99,542	21,326
Non Operating Expenses
Interest Expense	60,344	8,344
Pre Tax Income	39,198	12,982
Income Taxes	14,369	4,464
Minority Interest	—	—
Income Before Income Taxes	—	—
Net Income From Continuing Operations	24,829	8,518
Net Income From Discontinued Operations	—	—
Net Income From Total Operations	24,829	8,518
Non Recurring Events
Extraordinary Income Losses	—	—
Income From Cummulated Effect Of Accounting Changes	—	—
Income From Tax Loss Carryforward	—	—
Other Gains And Losses	—	—
Total Net Income	24,829	8,518
Normalized Income	24,829	8,518
NetIncome Available For Common	24,829	8,518
Preferred Dividends	—	—
Excise Taxes	—	—