##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2008

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission file number 001-33592





SILVER STATE BANCORP

(Exact name of
registrant as specified in its charter)







|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Nevada                                                         |  | 88-0456212                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



|                                                  |  |           
|------------------------------------------------- |  | ----------
|170 South Green Valley Parkway, Henderson, Nevada |  | 89012     
|(Address of principal executive offices)          |  | (Zip Code)

(702) 433-8300

(Registrants telephone number, including area code)





Indicate by check mark whether the registrant
(1) has filed all the reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.    YES  x    NO   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition
of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer   ̈    Accelerated filer   ̈    Non-accelerated filer  x    Small Reporting Company   ̈

Indicate by check mark
whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    YES   ̈    NO  x

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.

Common Stock Outstanding: 15,135,765 shares as of April 30, 2008









---

##### Table of Contents

|         |  |                                                                                                    |  |     
|-------- |  | -------------------------------------------------------------------------------------------------- |  | ----
|         |  |                                                                                                    |  | Page
|         |  | PART I FINANCIAL INFORMATION                                                                      |  |     
|Item 1.  |  | Financial Statements (Unaudited):                                                                  |  |     
|         |  | Consolidated Statements of Financial Condition at March 31, 2008 and December 31, 2007             |  | 3   
|         |  | Consolidated Statements of Operations for the Three Months Ended March 31, 2008 and March 31, 2007 |  | 4   
|         |  | Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2008 and March 31, 2007 |  | 5   
|         |  | Notes to Consolidated Financial Statements                                                         |  | 6   
|Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations              |  | 15  
|Item 3.  |  | Quantitative and Qualitative Disclosures about Market Risk                                         |  | 36  
|Item 4.  |  | Controls and Procedures                                                                            |  | 37  
|         |  | PART II  OTHER INFORMATION                                                                        |  |     
|Item 1.  |  | Legal Proceedings                                                                                  |  | 38  
|Item 1A. |  | Risk Factors                                                                                       |  | 38  
|Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                        |  | 42  
|Item 3.  |  | Defaults Upon Senior Securities                                                                    |  | 42  
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                |  | 43  
|Item 5.  |  | Other Information                                                                                  |  | 43  
|Item 6.  |  | Exhibits                                                                                           |  | 44  
|         |  | Signatures                                                                                         |  | 44  



2



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|ITEM 1. | Financial Statements
|------- | --------------------

Silver State Bancorp and Subsidiaries

Consolidated Balance Sheets

March 31, 2008 and December 31, 2007

(Dollars in thousands)

(UNAUDITED)



|                                                                                                                                                                             |  |               |           |   |                  |   |           |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | --------- | - | ---------------- | - | --------- | -
|                                                                                                                                                                             |  | March 31,2008 |           |   | December 31,2007 |  
|Assets                                                                                                                                                                       |  |               |           |   |                  |   |           |  
|Cash and cash equivalents                                                                                                                                                    |  | $             | 19,572    |   |                  | $ | 13,838    |  
|Federal funds sold                                                                                                                                                           |  |               | 65,138    |   |                  |   |          |  
|                                                                                                                                                                             |  |               |           |   |                  |   |           |  
|Total cash and cash equivalents                                                                                                                                              |  |               | 84,710    |   |                  |   | 13,838    |  
|Securities available-for-sale                                                                                                                                                |  |               | 52,704    |   |                  |   | 51,966    |  
|Federal Home Loan Bank stock, at cost                                                                                                                                        |  |               | 5,875     |   |                  |   | 5,469     |  
|Loans held for sale                                                                                                                                                          |  |               | 91,185    |   |                  |   | 68,868    |  
|Loans, net of allowance for losses of $40,651 and $19,304, respectively                                                                                                      |  |               | 1,586,687 |   |                  |   | 1,539,667 |  
|Premises and equipment, net                                                                                                                                                  |  |               | 44,462    |   |                  |   | 43,081    |  
|Accrued interest receivable                                                                                                                                                  |  |               | 9,064     |   |                  |   | 9,874     |  
|Deferred taxes, net                                                                                                                                                          |  |               | 13,534    |   |                  |   | 5,902     |  
|Other real estate owned                                                                                                                                                      |  |               | 1,249     |   |                  |   | 110       |  
|Goodwill                                                                                                                                                                     |  |               | 18,835    |   |                  |   | 18,835    |  
|Intangible asset, net of amortization of $314 and $247, respectively                                                                                                         |  |               | 850       |   |                  |   | 917       |  
|Prepaids and other assets                                                                                                                                                    |  |               | 6,056     |   |                  |   | 5,656     |  
|                                                                                                                                                                             |  |               |           |   |                  |   |           |  
|Total assets                                                                                                                                                                 |  | $             | 1,915,211 |   |                  | $ | 1,764,183 |  
|                                                                                                                                                                             |  |               |           |   |                  |   |           |  
|                                                                                                                                                                             |  |              
|Liabilities and Stockholders Equity                                                                                                                                         |  |               |           |   |                  |   |           |  
|Deposits:                                                                                                                                                                    |  |               |           |   |                  |   |           |  
|Non-interest-bearing demand                                                                                                                                                  |  | $             | 142,145   |   |                  | $ | 177,084   |  
|Interest-bearing:                                                                                                                                                            |  |               |           |   |                  |   |           |  
|Checking                                                                                                                                                                     |  |               | 531,848   |   |                  |   | 535,902   |  
|Savings                                                                                                                                                                      |  |               | 23,427    |   |                  |   | 22,943    |  
|Time, $100 and over                                                                                                                                                          |  |               | 283,476   |   |                  |   | 256,392   |  
|Other time                                                                                                                                                                   |  |               | 591,186   |   |                  |   | 434,183   |  
|                                                                                                                                                                             |  |               |           |   |                  |   |           |  
|Total deposits                                                                                                                                                               |  |               | 1,572,082 |   |                  |   | 1,426,504 |  
|Accrued interest payable and other liabilities                                                                                                                               |  |               | 11,506    |   |                  |   | 9,890     |  
|Federal funds purchased and securities sold under repurchase agreements                                                                                                      |  |               | 2,339     |   |                  |   | 9,983     |  
|Federal Home Loan Bank advances and other borrowings:                                                                                                                        |  |               |           |   |                  |   |           |  
|Short-term borrowings                                                                                                                                                        |  |               | 64,000    |   |                  |   | 34,000    |  
|Long-term borrowings                                                                                                                                                         |  |               | 53,600    |   |                  |   | 56,600    |  
|Junior subordinated debt                                                                                                                                                     |  |               | 69,589    |   |                  |   | 69,589    |  
|                                                                                                                                                                             |  |               |           |   |                  |   |           |  
|Total liabilities                                                                                                                                                            |  |               | 1,773,116 |   |                  |   | 1,606,566 |  
|                                                                                                                                                                             |  |               |           |   |                  |   |           |  
|Stockholders Equity                                                                                                                                                         |  |               |           |   |                  |   |           |  
|Preferred stock, par value of .001 cents; 10,000,000 shares authorized; none issued or outstanding                                                                           |  |               |          |   |                  |   |          |  
|Common stock, par value of .001 cents; 60,000,000 shares authorized; shares issued 2008: 15,955,098; 2007: 15,944,154; shares outstanding
2008: 15,135,765; 2007: 15,271,421 |  |               | 16        |   |                  |   | 16        |  
|Additional paid-in capital                                                                                                                                                   |  |               | 80,001    |   |                  |   | 79,721    |  
|Retained earnings                                                                                                                                                            |  |               | 67,500    |   |                  |   | 81,974    |  
|Accumulated other comprehensive income                                                                                                                                       |  |               | 244       |   |                  |   | 64        |  
|                                                                                                                                                                             |  |               |           |   |                  |   |           |  
|                                                                                                                                                                             |  |               | 147,761   |   |                  |   | 161,775   |  
|Less cost of treasury stock, 2008: 819,333 shares, 2007: 672,733 shares                                                                                                      |  |               | (5,666    | ) |                  |   | (4,158    | )
|                                                                                                                                                                             |  |               |           |   |                  |   |           |  
|Total stockholders equity                                                                                                                                                   |  |               | 142,095   |   |                  |   | 157,617   |  
|                                                                                                                                                                             |  |               |           |   |                  |   |           |  
|Total liabilities and stockholders equity                                                                                                                                   |  | $             | 1,915,211 |   |                  | $ | 1,764,183 |  
|                                                                                                                                                                             |  |               |           |   |                  |   |           |  

See Notes to Consolidated Financial Statements.



3



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Consolidated Statements of Operations

For the three months ended March 31, 2008 and 2007

(Dollars in
thousands, except per share information)

(UNAUDITED)



|                                                                        |  |                             |         |   |      |   |       
|----------------------------------------------------------------------- |  | --------------------------- | ------- | - | ---- | - | ------
|                                                                        |  | Three months endedMarch 31,
|                                                                        |  | 2008                        |         |   | 2007
|Interest and dividend income on:                                        |  |                             |         |   |      |   |       
|Loans, including fees                                                   |  | $                           | 34,913  |   |      | $ | 28,433
|Securities, taxable                                                     |  |                             | 645     |   |      |   | 693   
|Dividends on FHLB stock                                                 |  |                             | 71      |   |      |   | 59    
|Federal funds sold and other                                            |  |                             | 124     |   |      |   | 212   
|                                                                        |  |                             |         |   |      |   |       
|Total interest income                                                   |  |                             | 35,753  |   |      |   | 29,397
|                                                                        |  |                             |         |   |      |   |       
|Interest expense on:                                                    |  |                             |         |   |      |   |       
|Deposits                                                                |  |                             | 14,360  |   |      |   | 10,767
|Federal funds purchased and securities sold under repurchase agreements |  |                             | 92      |   |      |   | 154   
|Short-term borrowings                                                   |  |                             | 639     |   |      |   | 165   
|Long-term borrowings                                                    |  |                             | 663     |   |      |   | 571   
|Junior subordinated debt                                                |  |                             | 1,068   |   |      |   | 666   
|                                                                        |  |                             |         |   |      |   |       
|Total interest expense                                                  |  |                             | 16,822  |   |      |   | 12,323
|                                                                        |  |                             |         |   |      |   |       
|Net interest income                                                     |  |                             | 18,931  |   |      |   | 17,074
|Provision for loan losses                                               |  |                             | 31,000  |   |      |   | 1,330 
|                                                                        |  |                             |         |   |      |   |       
|Net interest income (loss) after provision for loan losses              |  |                             | (12,069 | ) |      |   | 15,744
|                                                                        |  |                             |         |   |      |   |       
|Other income:                                                           |  |                             |         |   |      |   |       
|Gain on sale of loans                                                   |  |                             | 1,245   |   |      |   | 1,831 
|Net realized gain on sales of available-for-sale securities             |  |                             | 52      |   |      |   | 31    
|Service charges on deposit accounts                                     |  |                             | 265     |   |      |   | 199   
|Loan servicing fees, net of amortization                                |  |                             | 67      |   |      |   | 189   
|Other income                                                            |  |                             | 337     |   |      |   | 424   
|Gain on disposal of other assets                                        |  |                             | 3       |   |      |   |      
|                                                                        |  |                             |         |   |      |   |       
|                                                                        |  |                             | 1,969   |   |      |   | 2,674 
|                                                                        |  |                             |         |   |      |   |       
|Non-interest expense:                                                   |  |                             |         |   |      |   |       
|Salaries, wages and employee benefits                                   |  |                             | 7,367   |   |      |   | 5,830 
|Occupancy                                                               |  |                             | 1,157   |   |      |   | 716   
|Depreciation and amortization                                           |  |                             | 772     |   |      |   | 592   
|Insurance                                                               |  |                             | 314     |   |      |   | 69    
|Professional fees                                                       |  |                             | 930     |   |      |   | 851   
|Advertising, public relations and business development                  |  |                             | 313     |   |      |   | 225   
|Customer service expense                                                |  |                             | 92      |   |      |   | 87    
|Loss on other real estate owned                                         |  |                             | 16      |   |      |   | 182   
|Other                                                                   |  |                             | 1,359   |   |      |   | 879   
|                                                                        |  |                             |         |   |      |   |       
|                                                                        |  |                             | 12,320  |   |      |   | 9,431 
|                                                                        |  |                             |         |   |      |   |       
|Income (loss) before income taxes                                       |  |                             | (22,420 | ) |      |   | 8,987 
|Income taxes (benefit)                                                  |  |                             | (7,999  | ) |      |   | 3,399 
|                                                                        |  |                             |         |   |      |   |       
|Net income (loss)                                                       |  | $                           | (14,421 | ) |      | $ | 5,588 
|                                                                        |  |                             |         |   |      |   |       
|Comprehensive income (loss)                                             |  | $                           | (14,241 | ) |      | $ | 5,612 
|                                                                        |  |                             |         |   |      |   |       
|Basic income (loss) per common share                                    |  | $                           | (0.95   | ) |      | $ | 0.41  
|                                                                        |  |                             |         |   |      |   |       
|Diluted income (loss) per common share                                  |  | $                           | (0.95   | ) |      | $ | 0.39  
|                                                                        |  |                             |         |   |      |   |       

See Notes to Consolidated Financial Statements.



4



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Consolidated Statements of Cash Flows

Three Months Ended March 31, 2008 and 2007

(Dollars in
thousands)

(UNAUDITED)



|                                                                                                              |  |      |         |   |      |   |          |  
|------------------------------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | -------- | -
|                                                                                                              |  | 2008 |         |   | 2007 |  
|Cash Flows from Operating Activities                                                                          |  |      |         |   |      |   |          |  
|Net income (loss)                                                                                             |  | $    | (14,421 | ) |      | $ | 5,588    |  
|Adjustments to reconcile net income (loss) to net cash used in operating activities:                          |  |      |         |   |      |   |          |  
|Gain on sales of securities                                                                                   |  |      | (52     | ) |      |   | (31      | )
|Gain on disposal of other assets                                                                              |  |      | (3      | ) |      |   |         |  
|Loss on other real estate owned transactions                                                                  |  |      | 16      |   |      |   | 182      |  
|Depreciation and amortization                                                                                 |  |      | 772     |   |      |   | 592      |  
|Net amortization of securities premiums and discounts                                                         |  |      | 31      |   |      |   |         |  
|Provision for loan losses                                                                                     |  |      | 31,000  |   |      |   | 1,330    |  
|Stock-based compensation expense                                                                              |  |      | 222     |   |      |   | 102      |  
|Change in deferred taxes                                                                                      |  |      | (7,716  | ) |      |   |         |  
|Increase in loans held for sale, net                                                                          |  |      | (22,333 | ) |      |   | (28,560  | )
|(Increase) decrease in accrued interest receivable and other assets                                           |  |      | 380     |   |      |   | (1,689   | )
|Increase in accrued interest payable and other liabilities                                                    |  |      | 1,621   |   |      |   | 4,226    |  
|                                                                                                              |  |      |         |   |      |   |          |  
|Net cash used in operating activities                                                                         |  |      | (10,483 | ) |      |   | (18,260  | )
|                                                                                                              |  |      |         |   |      |   |          |  
|Cash Flows from Investing Activities                                                                          |  |      |         |   |      |   |          |  
|Purchases of securities available-for-sale                                                                    |  |      | (21,339 | ) |      |   | (3,132   | )
|Proceeds from maturities of securities available-for-sale                                                     |  |      | 16,038  |   |      |   | 6,681    |  
|Proceeds from sales of securities available-for-sale                                                          |  |      | 5,254   |   |      |   | 4,306    |  
|Net decrease in money market funds                                                                            |  |      | (384    | ) |      |   | (30      | )
|Purchase of Federal Home Loan Bank stock                                                                      |  |      | (406    | ) |      |   | (854     | )
|Net increase in loans                                                                                         |  |      | (79,268 | ) |      |   | (152,938 | )
|Purchase of premises and equipment                                                                            |  |      | (2,080  | ) |      |   | (771     | )
|Cash received for other real estate owned                                                                     |  |      | 82      |   |      |   | 455      |  
|                                                                                                              |  |      |         |   |      |   |          |  
|Net cash used in investing activities                                                                         |  |      | (82,103 | ) |      |   | (146,283 | )
|                                                                                                              |  |      |         |   |      |   |          |  
|Cash Flows from Financing Activities                                                                          |  |      |         |   |      |   |          |  
|Net increase in deposits                                                                                      |  |      | 145,578 |   |      |   | 164,955  |  
|Net increase in other borrowed funds, federal funds purchased and securities sold under repurchase agreements |  |      | 19,356  |   |      |   | 313      |  
|Purchase of treasury stock                                                                                    |  |      | (1,508  | ) |      |   |         |  
|Proceeds from exercise of stock options                                                                       |  |      | 32      |   |      |   | 57       |  
|                                                                                                              |  |      |         |   |      |   |          |  
|Net cash provided by financing activities                                                                     |  |      | 163,458 |   |      |   | 165,325  |  
|                                                                                                              |  |      |         |   |      |   |          |  
|Increase in cash and cash equivalents                                                                         |  |      | 70,872  |   |      |   | 782      |  
|Cash and cash equivalents, beginning                                                                          |  |      | 13,838  |   |      |   | 35,479   |  
|                                                                                                              |  |      |         |   |      |   |          |  
|Cash and cash equivalents, ending                                                                             |  | $    | 84,710  |   |      | $ | 36,261   |  
|                                                                                                              |  |      |         |   |      |   |          |  

See Notes to Consolidated Financial Statements.



5



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

(Dollars in thousands, except per share information)

Note 1. Nature
of Banking Activities and Summary of Significant Accounting Policies

Nature of banking activities

Silver State Bancorp, or the Company, is a bank holding company headquartered in Henderson, Nevada. As of March 31, 2008, the Company had two wholly-owned
consolidated subsidiaries, Silver State Bank and Choice Bank, or the Banks. Silver State Bank, a Nevada State chartered bank, provides a full range of commercial and consumer banking products through thirteen branches located in the Las Vegas,
Nevada metropolitan area. On September 5, 2006, the Company acquired a second subsidiary, Choice Bank, which, as of March 31, 2008, had three full-service branches in the greater Phoenix/Scottsdale, Arizona area. Effective April 1,
2008, Choice Bank merged with and into Silver State Bank. The Company also operates loan production offices in Nevada, California, Washington, Oregon, Utah, Colorado and Florida. The Companys business is concentrated in southern Nevada and
central Arizona and is subject to the general economic conditions of these areas. The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America, or GAAP, and general industry
practice.

Basis of financial statement presentation and accounting estimates

In preparing the accompanying consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets
and liabilities as of the date of the financial statements and the reported amounts of revenue and expenses for the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to
significant change in the near term relate to the determination of the allowance for loan losses and the evaluation of goodwill for impairment.

Principles of consolidation

The accompanying consolidated financial statements include the accounts of Silver State Bancorp and its
wholly-owned consolidated subsidiaries, Silver State Bank and Choice Bank as of March 31, 2008. Certain trust subsidiaries (see Note 12 of the audited financial statements for the fiscal year ended December 31, 2007) do not meet the
criteria for consolidation pursuant to Financial Accounting Standards Board (FASB) Interpretation No. 46, Consolidation of Variable Interest Entities, as amended. All significant intercompany accounts and transactions have been eliminated in
consolidation.

Interim Financial Information

The
accompanying unaudited consolidated financial statements as of March 31, 2008 and 2007 have been prepared in condensed format, and therefore do not include all of the information and footnotes required by GAAP for complete financial statements.

The information furnished in these interim statements reflects all adjustments which are, in the opinion of management, necessary for a fair statement of
the results for each respective period presented. Such adjustments are of a normal recurring nature. The results of operations in the interim statements are not necessarily indicative of the results that may be expected for any other quarter or for
the full year. The interim financial information should be read in conjunction with the Companys audited financial statements for the fiscal year ended December 31, 2007.

Certain information and note disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange
Commission, or SEC.



6



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

(Dollars in thousands, except per share information)



Note 1. Nature of Banking Activities and Summary of Significant Accounting Policies (continued)



Earnings (loss) per share

Basic earnings (loss) per share (EPS) represents income (loss) available to common stockholders divided by the weighted-average number of common shares outstanding during the period. Diluted EPS reflects additional common shares that would
have been outstanding if dilutive potential common shares had been issued as well as any adjustment to income that would result from assumed issuance. Potential common shares that may be issued by the Company relate solely to outstanding options and
nonvested restricted shares, and are determined using the treasury stock method. Diluted loss per share for the quarter ended March 31, 2008 was based only on the weighted-average number of shares outstanding during the period, as the inclusion
of any common stock equivalents would have been anti-dilutive.

Components used in computing EPS for the three months ended March 31, 2008 and 2007
are summarized as follows:



|                                              |  |                             |            |   |      |   |           
|--------------------------------------------- |  | --------------------------- | ---------- | - | ---- | - | ----------
|                                              |  | Three Months EndedMarch 31,
|                                              |  | 2008                        |            |   | 2007
|Net income (loss)                             |  | $                           | (14,421    | ) |      | $ | 5,588     
|                                              |  |                             |            |   |      |   |           
|Average number of common shares outstanding   |  |                             | 15,210,741 |   |      |   | 13,696,855
|Effect of dilutive options                    |  |                             |           |   |      |   | 473,614   
|                                              |  |                             |            |   |      |   |           
|Average number of dilutive shares outstanding |  |                             | 15,210,741 |   |      |   | 14,170,469
|                                              |  |                             |            |   |      |   |           
|Basic income (loss) per common share          |  | $                           | (0.95      | ) |      | $ | 0.41      
|Diluted income (loss) per common share        |  | $                           | (0.95      | ) |      | $ | 0.39      

Repurchase Program

For the quarter ended March 31, 2008, the Company repurchased 146,600 shares of common stock on the open market with a weighted average price of $10.29 per share under an approved stock repurchase program authorizing the Company to
initially repurchase up to 764,415 shares of its outstanding common stock. The Company has the authority to repurchase the remaining 482,415 shares.

Current accounting developments

In February 2007, the FASB issued SFAS 159, The Fair Value Option for Financial Assets and Financial
Liabilities Including an Amendment of FASB Statement No. 115. SFAS 159 permits an entity to choose to measure many financial instruments and certain other items at fair value. For financial instruments elected to be accounted for at fair
value, an entity will report the unrealized gains and losses in earnings. SFAS 159 is effective as of the beginning of an entitys first fiscal year that begins after November 15, 2007. The Company adopted SFAS 159 effective
January 1, 2008. Upon adoption, the Company did not elect the fair value option for eligible items that existed at January 1, 2008 and as such, the impact of adopting such standard is not material.

In September 2006, the Emerging Issues Task Force (EITF) reached a consensus on EITF Issue No. 06-4 (EITF 06-4), Accounting for Deferred Compensation and
Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements, which requires the application of the provisions of SFAS 106, Employers Accounting for Postretirement Benefits Other Than Pensions, to endorsement
split-dollar life insurance arrangements. EITF 06-4 would require the Company to accrue a liability for the postretirement death benefits associated with split-dollar life insurance agreements. An endorsement-type arrangement generally exists when
the Company owns and controls all incidents of ownership of the underlying policies. EITF 06-4 is effective for fiscal years beginning after December 15, 2007. The adoption of EITF 06-4 did not have a material impact on the financial
statements. At January 1, 2008 a cumulative effect adjustment was recorded to retained earnings in the amount of $55. There was no impact to earnings (loss) per share.



7



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

(Dollars in thousands, except per share information)



Note 2. Loans

The composition of the Companys net loans as of March 31, 2008 and December 31, 2007 is as follows:



|                                                     |  |               |           |   |                  |   |           |  
|---------------------------------------------------- |  | ------------- | --------- | - | ---------------- | - | --------- | -
|                                                     |  | March 31,2008 |           |   | December 31,2007 |  
|Commercial and industrial                            |  | $             | 146,795   |   |                  | $ | 139,258   |  
|Real estate:                                         |  |               |           |   |                  |   |           |  
|Commercial                                           |  |               | 256,868   |   |                  |   | 261,846   |  
|Construction, land development, and other land loans |  |               | 1,120,443 |   |                  |   | 1,065,524 |  
|Single family residential                            |  |               | 104,102   |   |                  |   | 94,813    |  
|Consumer installment                                 |  |               | 5,018     |   |                  |   | 4,944     |  
|Leases, net of unearned income                       |  |               | 258       |   |                  |   | 277       |  
|Less net deferred loan fees                          |  |               | (6,146    | ) |                  |   | (7,691    | )
|                                                     |  |               |           |   |                  |   |           |  
|Gross Loans                                          |  |               | 1,627,338 |   |                  |   | 1,558,971 |  
|Less allowance for loan and lease losses             |  |               | (40,651   | ) |                  |   | (19,304   | )
|                                                     |  |               |           |   |                  |   |           |  
|Net Loans                                            |  | $             | 1,586,687 |   |                  | $ | 1,539,667 |  
|                                                     |  |               |           |   |                  |   |           |  

Information about impaired and nonaccrual loans as of March 31, 2008 and December 31, 2007 is as
follows:



|                                                                     |  |               |         |                  |   |        
|-------------------------------------------------------------------- |  | ------------- | ------- | ---------------- | - | -------
|                                                                     |  | March 31,2008 |         | December 31,2007
|Impaired loans with a specific valuation allowance under SFAS 114    |  | $             | 61,325  |                  | $ | 16,850 
|Impaired loans without a specific valuation allowance under SFAS 114 |  |               | 205,378 |                  |   | 118,989
|                                                                     |  |               |         |                  |   |        
|Total impaired loans                                                 |  | $             | 266,703 |                  | $ | 135,839
|                                                                     |  |               |         |                  |   |        
|Related allowance for loan losses on impaired loans                  |  | $             | 11,658  |                  | $ | 2,149  
|Nonaccrual loans                                                     |  | $             | 77,951  |                  | $ | 13,079 
|Loans past due 90 days or more and still accruing interest           |  | $             |        |                  | $ |       
|Average balance of impaired loans during the period                  |  | $             | 302,847 |                  | $ | 129,136
|Interest income recognized during the period on impaired loans       |  | $             | 5,025   |                  | $ | 10,516 

The Company is currently committed to lend approximately $60,229 in additional funds on these impaired loans in
accordance with the original terms of these loans; however, the Company is not legally obligated to, and will not, disburse additional funds on any loans while in nonaccrual status. Of the $60,229 in committed funds on impaired loans, $10,919 is
applicable to nonaccrual loans. The Company will continue to monitor its portfolio on a regular basis and will lend additional funds as warranted on these impaired loans.

Approximately 62% of the impaired loans as of March 31, 2008 relates to residential construction and land loans. As of March 31, 2008, $205,378 of impaired loans do not have any specific valuation allowance
under SFAS 114. Pursuant to SFAS 114, a loan is impaired when both the contractual interest payments and the contractual principal payments of a loan are not expected to be collected as scheduled in the loan agreement. The $205,378 of impaired loans
without a specific valuation allowance as of March 31, 2008 are generally impaired due to delays or anticipated delays in receiving payments pursuant to the contractual terms of the loan agreements.

The Company experienced significant declines in the current valuations for real estate collateral supporting portions of its loan portfolio, specifically residential
construction and residential land loans, late in the first quarter of 2008, and continuing through May 2008, as reflected in recently received appraisals. As a result, a qualitative adjustment was recorded to the allowance for loan losses as of
March 31, 2008, in the amount of approximately $6,000 for impaired loans for which updated appraisals have not yet been received. Currently, $188.0 million, or approximately 71%, of impaired loans have recent appraisals. If real estate values
continue to decline and as updated appraisals are received, the Company may have to increase its allowance for loan losses appropriately.



8



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

(Dollars in thousands, except per share information)



Note 2. Loans (continued)



Changes in the allowance for loan losses for the three months ended March 31, 2008 and 2007, are as follows:



|                                       |  |                             |        |   |      |   |        |  
|-------------------------------------- |  | --------------------------- | ------ | - | ---- | - | ------ | -
|                                       |  | Three Months EndedMarch 31, |       
|                                       |  | 2008                        |        |   | 2007 |  
|Balance, beginning                     |  | $                           | 19,304 |   |      | $ | 11,200 |  
|Provision charged to operating expense |  |                             | 31,000 |   |      |   | 1,330  |  
|Less amounts charged off               |  |                             | (9,656 | ) |      |   | (1     | )
|Recoveries                             |  |                             | 3      |   |      |   | 1      |  
|                                       |  |                             |        |   |      |   |        |  
|Balance, ending                        |  | $                           | 40,651 |   |      | $ | 12,530 |  
|                                       |  |                             |        |   |      |   |        |  

Note 3. Deposits

At March 31, 2008, four customer balances, which were our four largest depositors, totaling $674,145 comprised approximately 43% of total deposits. At December 31, 2007, these same four customer balances, which were also our four
largest depositors, totaling $500,243 comprised approximately 35% of total deposits. These customer balances constitute all our brokered deposits at March 31, 2008 and December 31, 2007. Of these deposits at March 31, 2008 and
December 31, 2007, $260,401 and $242,821, respectively, are interest-bearing demand deposit accounts, $62,173 and $38,006, respectively, are time deposits, $100 and over, and $351,571 and $219,416, respectively are other time deposits.

As of March 31, 2008 and December 31, 2007 approximately $16,837 and $28,431, respectively, of the Companys non-interest-bearing demand
deposits consisted of demand accounts maintained by title insurance and qualified intermediary companies.

Note 4. Other Borrowed Funds

The Company has a line of credit available from the Federal Home Loan Bank of San Francisco (FHLB). Borrowing capacity is determined based on
collateral pledged, generally consisting of loans and securities, at the time of the borrowing. The remaining borrowing capacity at March 31, 2008 with the FHLB was approximately $984. Advances at March 31 have maturity dates as follows:



|              |  |                                     |  |           |        |            |   |       
|------------- |  | ----------------------------------- |  | --------- | ------ | ---------- | - | ------
|Maturity Date |  | Interest Rates as of March 31, 2008 |  | Long-Term |        | Short-Term
|2008          |  | 2.99%-5.23%                         |  | $         | 16,600 |            | $ | 64,000
|2009          |  | 3.75%-5.22%                         |  |           | 27,000 |            |   |      
|2010          |  | 4.75%                               |  |           | 10,000 |            |   |      
|              |  |                                     |  |           |        |            |   |       
|              |  |                                     |  | $         | 53,600 |            | $ | 64,000
|              |  |                                     |  |           |        |            |   |       



9



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

(Dollars in thousands, except per share information)



Note 5. Commitments and Contingencies

Contingencies

Southwest Exchange, a former customer of Silver State Bank, is currently under investigation and
reported to be a defendant in a number of lawsuits for the loss of funds belonging to Southwest Exchanges customers, which loss has been estimated in newspaper articles to exceed $100.0 million. Southwest Exchange maintained certain deposit
accounts with Silver State Bank. Although Southwest Exchange did not maintain custody or escrow accounts at Silver State Bank in the name of or for the benefit of customers of Southwest Exchange, Silver State Bank may become involved in protracted
litigation as a result of the activities of Southwest Exchange.

We previously were named as a defendant in one such lawsuit and, by agreement of the
plaintiff, were dismissed from the lawsuit without prejudice. We were also named in two other complaints (along with several other defendants) alleging conversion, breach of fiduciary duty, negligence, fraud and civil RICO claims. More than a year
has elapsed since the filing of those complaints, and they have not been served on Silver State Bank.

Silver State Bank was also recently named, along
with 41 other named defendants, as a defendant in a consolidated litigation pending before the Nevada District Court, Clark County (P&D Kelesis, LLC et al. v. Southwest Exchange, et al., Case No. A535439), claiming causes of action for
conversion and negligence per se against the Bank. The plaintiffs purported to serve Silver State Bank with this complaint on February 7, 2008. The amount claimed in this consolidated lawsuit is approximately $12.7 million. On April 11,
2008, the plaintiffs served the Bank with an amended complaint, claiming causes of action for breach of fiduciary duty, conversation, negligence per se, unjust enrichment, and Breach of Uniform Fiduciaries Act. On May 2, 2008, some, but not
all, additional claimants joined in the Amended Claims (the Albrittons Claims). The Albrittons Claims total $8.0 million, bringing total claims against Silver State Bank related to this matter to approximately $20.7 million.
The Bank filed a motion to dismiss the complaint (or in the alternative, for summary judgment) which was denied by the court to allow the plaintiffs additional time for discovery. After the period for discovery, the plaintiffs may amend the
complaint and we may file new motions for dismissal or summary judgment.

We believe the allegations against us in these lawsuits are without merit and we
intend to vigorously defend these and any other future lawsuits pertaining to this matter. However, if we are not dismissed from these lawsuits or are included in other litigation regarding Southwest Exchange, our employees, officers and directors
may be required to expend substantial amounts of time in connection with such litigations which will prevent them from concentrating on our normal business. In addition, we may be required to spend substantial sums on legal representation in
connection with any such litigation until the claims are dismissed.

The Company is not involved in any other pending legal proceedings other than routine
legal proceedings occurring in the ordinary course of business. The Company believes that these routine legal proceedings, in the aggregate, are immaterial to our financial condition and results of operations.

Financial instruments with off-balance-sheet risk

A summary of the
contract amount of the Companys exposure to off-balance-sheet risk as of March 31 is as follows:



|                             |  |               |         |                  |   |        
|---------------------------- |  | ------------- | ------- | ---------------- | - | -------
|                             |  | March 31,2008 |         | December 31,2007
|Commitments to extend credit |  | $             | 472,080 |                  | $ | 530,857
|Standby letters of credit    |  |               | 3,063   |                  |   | 2,480  
|                             |  |               |         |                  |   |        
|                             |  | $             | 475,143 |                  | $ | 533,337
|                             |  |               |         |                  |   |        

Concentrations

The Companys loan portfolio has a high concentration in real estate loans, specifically construction and land loans. At March 31, 2008, approximately 11% of real estate loans were classified as residential construction loans,
approximately 25% of real estate loans were classified as commercial construction loans, approximately 21% were classified as residential land loans, and approximately 19% were classified as commercial land loans. In addition, commercial real estate
loans represent approximately 17% and single family residential loans represent approximately 7% of total real estate loans as of March 31, 2008. Approximately 64% of these commercial real estate loans are owner-occupied.

Note 6. Stock Options and Restricted Stock

The Companys
2006 Omnibus Equity Plan is discussed in Note 14 of the audited financial statements for the fiscal year ended December 31, 2007.

In January 2008,
the Company adopted a new Omnibus Equity Plan, which was approved at the Annual Meeting of Shareholders in April 2008. The 2008 Omnibus Plan allows for the granting of 750,000 stock-based awards.

During the three months ended March 31, 2008, the Company granted 151,500 incentive stock options and 6,000 shares of restricted stock to various employees and
granted 47,000 incentive stock options to key officers. The options had a weighted average exercise price of $12.50. All of the incentive stock options vest at 25% per year. The restricted stock vests 100% after 4 years. The total expense to be
recognized on these stock based awards granted during the three months ended March 31, 2008 is approximately $811, and will be recorded over the vesting period. During the three months ended March 31, 2008, 5,194 stock options were
exercised, and 19,100 options and 250 shares of restricted stock were forfeited. These exercised and forfeited options had a weighted average exercise price of $6.07 and $21.78, respectively.

As of March 31, 2008, there was $2,383 of total unrecognized compensation cost related to nonvested share-based compensation arrangements. This compensation will be
recognized over a weighted average period of approximately 2 years.



10



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

(Dollars in thousands, except per share information)



Note 7. Regulatory Capital Requirements

To be categorized as well-capitalized, the Company and the Banks must maintain Total Risk Based, Tier I Risk Based and Tier I Leverage ratios as set forth in the table below. As of March 31, 2008, the Company and
the Banks meet the regulatory guidelines to be categorized as well-capitalized for all regulatory purposes.

The actual capital amounts and ratios for the
Banks and the Company as of March 31, 2008 are presented in the following table:



|                                         |  |        |         |       |                              |   |        |                       |         |  |     |        |  |       |         |  |      |  
|---------------------------------------- |  | ------ | ------- | ----- | ---------------------------- | - | ------ | --------------------- | ------- |  | --- | ------ |  | ----- | ------- |  | ---- | -
|                                         |  | Actual |         |       | For CapitalAdequacy Purposes |   |        | To beWell-Capitalized |        
|                                         |  | Amount |         | Ratio |                              |   | Amount |                       | Ratio   |  |     | Amount |  | Ratio |        
|As of March 31, 2008:                    |  |        |         |       |                              |   |        |                       |         |  |     |        |  |       |         |  |      |  
|Total Capital (to Risk Weighted Assets)  |  |        |         |       |                              |   |        |                       |         |  |     |        |  |       |         |  |      |  
|Company                                  |  | $      | 213,254 |       | 11.4                         | % |        | $                     | 149,618 |  | 8.0 | %      |  | $     | 187,023 |  | 10.0 | %
|Silver State Bank                        |  | $      | 172,943 |       | 10.5                         | % |        | $                     | 132,038 |  | 8.0 | %      |  | $     | 165,047 |  | 10.0 | %
|Choice Bank                              |  | $      | 22,678  |       | 10.4                         | % |        | $                     | 17,512  |  | 8.0 | %      |  | $     | 21,890  |  | 10.0 | %
|Tier I Capital (to Risk Weighted Assets) |  |        |         |       |                              |   |        |                       |         |  |     |        |  |       |         |  |      |  
|Company                                  |  | $      | 169,443 |       | 9.1                          | % |        | $                     | 74,809  |  | 4.0 | %      |  | $     | 112,214 |  | 6.0  | %
|Silver State Bank                        |  | $      | 152,109 |       | 9.2                          | % |        | $                     | 66,019  |  | 4.0 | %      |  | $     | 99,028  |  | 6.0  | %
|Choice Bank                              |  | $      | 19,930  |       | 9.1                          | % |        | $                     | 8,756   |  | 4.0 | %      |  | $     | 13,134  |  | 6.0  | %
|Tier I Capital (to Average Assets)       |  |        |         |       |                              |   |        |                       |         |  |     |        |  |       |         |  |      |  
|Company                                  |  | $      | 169,443 |       | 9.3                          | % |        | $                     | 72,559  |  | 4.0 | %      |  | $     | 90,699  |  | 5.0  | %
|Silver State Bank                        |  | $      | 152,109 |       | 9.6                          | % |        | $                     | 63,199  |  | 4.0 | %      |  | $     | 78,999  |  | 5.0  | %
|Choice Bank                              |  | $      | 19,930  |       | 7.4                          | % |        | $                     | 10,733  |  | 4.0 | %      |  | $     | 13,417  |  | 5.0  | %

Note 8. Fair Value Accounting

Effective January 1, 2008, the Company partially adopted SFAS 157, Fair Value Measurements, or SFAS 157, which defines fair value, establishes a framework for measuring fair value and expands disclosures about
fair value measurements. SFAS 157 applies only to fair value measurements already required or permitted by other accounting standards and does not impose requirements for additional fair value measures. SFAS 157 was issued to increase consistency
and comparability in reporting fair values. In February 2008, the Financial Accounting Standards Board issued Staff Position No. FAS 157-2, or FSP 157-2, which delays the effective date of SFAS 157 for certain nonfinancial assets and nonfinancial
liabilities, to fiscal years beginning after November 15, 2008, and interim periods within those fiscal years. The delay is intended to allow additional time to consider the effect of various implementation issues that have arisen, or that may
arise, from the application of SFAS 157. The Company has elected to apply the deferral provisions in FSP 157-2 and therefore has only partially applied the provisions of SFAS 157. The Companys adoption of SFAS 157 did not have a material
impact on the Companys financial condition or results of operations.

As defined in SFAS 157, fair value is the price that would be received to sell
an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In determining the fair value, the Company uses various methods including market, income and cost approaches. Based on these
approaches, the Company often utilizes certain assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be
readily observable, market corroborated or generally unobservable inputs. The Company uses valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. Based on observability of the inputs used in the
valuation techniques, the Company is required to provide the following information according to the fair value hierarchy. The fair value hierarchy ranks the quality and reliability of the information used to determine fair values. Financial assets
and liabilities carried at fair value are classified and disclosed in one of the following three categories:



| |  | Level 1: Valuations for assets and liabilities traded in active exchange markets. Valuations are obtained from readily available pricing sources for market
transactions involving identical assets or liabilities.
|- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Level 2: Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for
identical or similar assets or liabilities.
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Level 3: Valuations for assets and liabilities that are derived from other valuation methodologies, including option pricing models, discounted cash flow models and
similar techniques, and not based on market exchange, dealer or broker traded transactions. Level 3 valuations incorporate certain assumptions and projections in determining the fair value assigned to such assets.
|- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



11



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

(Dollars in thousands, except per share information)



Note 8. Fair Value Accounting (continued)



The Company has not adopted the provisions of SFAS 157 with respect to certain nonfinancial assets, such as other
real estate owned. The Company will fully adopt SFAS 157 with respect to such items effective January 1, 2009. The Company does not believe that such adoption will have a material impact on the consolidated financial statements, but will result
in additional disclosures related to the fair value of nonfinancial assets.

The Company has identified available-for-sale securities and impaired loans
with allocated reserves under SFAS 114 as those items requiring disclosure under SFAS 157. Management has concluded that servicing rights are not material for further consideration in relation to SFAS 157 disclosures.

Fair Value on a Recurring Basis

The table below presents the balance
of securities available-for-sale at March 31, 2008, which are measured at fair value on a recurring basis:



|                              |  |                               |        |                                                            |   |                                            |  |                                        |        |  |   |  
|----------------------------- |  | ----------------------------- | ------ | ---------------------------------------------------------- | - | ------------------------------------------ |  | -------------------------------------- | ------ |  | - | -
|                              |  | Fair Value Measurements Using
|                              |  | Total                         |        | Quoted Pricesin ActiveMarkets forIdentical Assets(Level 1) |   | Significant OtherObservableInputs(Level
2) |  | SignificantUnobservableInputs(Level
3)
|Securities available-for-sale |  | $                             | 52,704 |                                                            | $ | 2,053                                      |  | $                                      | 50,651 |  | $ | 
|                              |  |                               |        |                                                            |   |                                            |  |                                        |        |  |   |  

Securities available-for-sale consist mainly of AAA rated US Government agency securities, with the majority
having maturity dates of five years or less. The Company measures securities available-for-sale at fair value on a recurring basis; thus, there was no transition adjustment upon adoption of SFAS 157. The fair value of the Companys securities
available-for-sale are determined using Level 1 and Level 2 inputs, which are derived from readily available pricing sources and third-party pricing services for identical or comparable instruments, respectively.

Fair Value on a Nonrecurring Basis

Certain assets are measured at
fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The following
table presents such assets carried on the balance sheet by caption and by level within the SFAS 157 hierarchy as of March 31, 2008.



|                                                                |  |                               |        |                                                            |   |                                            |  |                                        |   |  |   |       
|--------------------------------------------------------------- |  | ----------------------------- | ------ | ---------------------------------------------------------- | - | ------------------------------------------ |  | -------------------------------------- | - |  | - | ------
|                                                                |  | Fair Value Measurements Using
|                                                                |  | Total                         |        | Quoted Pricesin ActiveMarkets forIdentical Assets(Level 1) |   | Significant OtherObservableInputs(Level
2) |  | SignificantUnobservableInputs(Level
3)
|Impaired loans with specific valuation allowance under SFAS 114 |  | $                             | 49,667 |                                                            | $ |                                           |  | $                                      |  |  | $ | 49,667
|                                                                |  |                               |        |                                                            |   |                                            |  |                                        |   |  |   |       

The specific reserves for collateral dependent impaired loans are based on the fair value of the collateral less
estimated costs to sell. The fair value of collateral was determined based on appraisals. In some cases, adjustments were made to the appraised values due to various factors including age of the appraisal, age of comparables included in the
appraisal, and known changes in the market and in the collateral. When significant adjustments were based on unobservable inputs, the resulting fair value measurement has been categorized as a Level 3 measurement. Specific reserves were calculated
for impaired loans with an aggregate carrying amount of $61,325 during the quarter ended March 31, 2008. The collateral underlying these loans had a fair value of $54,815, less estimated costs to sell of $5,148, resulting in a specific reserve
in the allowance for loan losses of $11,658.



12



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

(Dollars in thousands, except per share information)



Note 9. Segment Reporting

The following is a summary of selected operating segment information as of and for the periods ended March 31, 2008 and 2007:



|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |         |   |  |   |           |  
|---------------------------------------------------------- |  | ---------------- | --------- | - | --------------------- | - | ------- | --------- |  | - | ------------------------ | - |  | ------------------- | ------- | - |  | - | --------- | -
|                                                           |  | Silver StateBank |           |   | Choice Bankof Arizona |   |         | All Other |  |   | IntersegmentEliminations |   |  | ConsolidatedCompany |        
|At March 31, 2008:                                         | 
|Assets                                                     |  | $                | 1,624,672 |   |                       | $ | 287,329 |           |  | $ | 20,291                   |   |  | $                   | (17,081 | ) |  | $ | 1,915,211 |  
|Gross Loans and deferred fees                              |  |                  | 1,412,461 |   |                       |   | 214,877 |           |  |   |                         |   |  |                     |        |   |  |   | 1,627,338 |  
|Less: Allowance for loan losses                            |  |                  | (36,975   | ) |                       |   | (3,676  | )         |  |   |                         |   |  |                     |        |   |  |   | (40,651   | )
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |         |   |  |   |           |  
|Net Loans                                                  |  |                  | 1,375,486 |   |                       |   | 211,201 |           |  |   |                         |   |  |                     |        |   |  |   | 1,586,687 |  
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |         |   |  |   |           |  
|Deposits                                                   |  |                  | 1,377,527 |   |                       |   | 211,318 |           |  |   |                         |   |  |                     | (16,763 | ) |  |   | 1,572,082 |  
|Stockholders equity                                       |  |                  | 152,358   |   |                       |   | 39,616  |           |  |   | (49,879                  | ) |  |                     |        |   |  |   | 142,095   |  
|                                                           |  |                  |           |   |                      
|Three months ended March 31, 2008:                         |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |         |   |  |   |           |  
|Net interest income (loss)                                 |  | $                | 17,307    |   |                       | $ | 2,686   |           |  | $ | (1,062                   | ) |  | $                   |        |   |  | $ | 18,931    |  
|Provision for loan losses                                  |  |                  | 29,550    |   |                       |   | 1,450   |           |  |   |                         |   |  |                     |        |   |  |   | 31,000    |  
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |         |   |  |   |           |  
|Net interest income (loss) after provision for loan losses |  |                  | (12,243   | ) |                       |   | 1,236   |           |  |   | (1,062                   | ) |  |                     |        |   |  |   | (12,069   | )
|Noninterest income                                         |  |                  | 1,649     |   |                       |   | 316     |           |  |   | 4                        |   |  |                     |        |   |  |   | 1,969     |  
|Noninterest expense                                        |  |                  | 9,681     |   |                       |   | 2,124   |           |  |   | 515                      |   |  |                     |        |   |  |   | 12,320    |  
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |         |   |  |   |           |  
|Loss before income taxes                                   |  |                  | (20,275   | ) |                       |   | (572    | )         |  |   | (1,573                   | ) |  |                     |        |   |  |   | (22,420   | )
|Income tax benefit                                         |  |                  | (7,262    | ) |                       |   | (187    | )         |  |   | (550                     | ) |  |                     |        |   |  |   | (7,999    | )
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |         |   |  |   |           |  
|Net loss                                                   |  | $                | (13,013   | ) |                       | $ | (385    | )         |  | $ | (1,023                   | ) |  | $                   |        |   |  | $ | (14,421   | )
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |         |   |  |   |           |  



|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |        |   |  |   |           |  
|---------------------------------------------------------- |  | ---------------- | --------- | - | --------------------- | - | ------- | --------- |  | - | ------------------------ | - |  | ------------------- | ------ | - |  | - | --------- | -
|                                                           |  | Silver StateBank |           |   | Choice Bankof Arizona |   |         | All Other |  |   | IntersegmentEliminations |   |  | ConsolidatedCompany |       
|At March 31, 2007:                                         |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |        |   |  |   |           |  
|Assets                                                     |  | $                | 1,196,407 |   |                       | $ | 185,397 |           |  | $ | 12,624                   |   |  | $                   | (9,645 | ) |  | $ | 1,384,783 |  
|Gross Loans and deferred fees                              |  |                  | 1,024,530 |   |                       |   | 143,948 |           |  |   |                         |   |  |                     |       |   |  |   | 1,168,478 |  
|Less: Allowance for loan losses                            |  |                  | (11,516   | ) |                       |   | (1,014  | )         |  |   |                         |   |  |                     |       |   |  |   | (12,530   | )
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |        |   |  |   |           |  
|Net Loans                                                  |  |                  | 1,013,014 |   |                       |   | 142,934 |           |  |   |                         |   |  |                     |       |   |  |   | 1,155,948 |  
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |        |   |  |   |           |  
|Deposits                                                   |  |                  | 1,023,454 |   |                       |   | 137,417 |           |  |   |                         |   |  |                     | (9,645 | ) |  |   | 1,151,226 |  
|Stockholders equity                                       |  |                  | 107,576   |   |                       |   | 31,828  |           |  |   | (27,005                  | ) |  |                     |       |   |  |   | 112,399   |  
|                                                           |  |                  |           |   |                      
|Three months ended March 31, 2007:                         |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |        |   |  |   |           |  
|Net interest income (loss)                                 |  | $                | 15,966    |   |                       | $ | 1,773   |           |  | $ | (665                     | ) |  | $                   |       |   |  | $ | 17,074    |  
|Provision for loan losses                                  |  |                  | 1,150     |   |                       |   | 180     |           |  |   |                         |   |  |                     |       |   |  |   | 1,330     |  
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |        |   |  |   |           |  
|Net interest income (loss) after provision for loan losses |  |                  | 14,816    |   |                       |   | 1,593   |           |  |   | (665                     | ) |  |                     |       |   |  |   | 15,744    |  
|Noninterest income                                         |  |                  | 2,256     |   |                       |   | 404     |           |  |   | 14                       |   |  |                     |       |   |  |   | 2,674     |  
|Noninterest expense                                        |  |                  | 7,691     |   |                       |   | 1,534   |           |  |   | 206                      |   |  |                     |       |   |  |   | 9,431     |  
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |        |   |  |   |           |  
|Income (loss) before income taxes                          |  |                  | 9,381     |   |                       |   | 463     |           |  |   | (857                     | ) |  |                     |       |   |  |   | 8,987     |  
|Income tax expense (benefit)                               |  |                  | 3,472     |   |                       |   | 175     |           |  |   | (248                     | ) |  |                     |       |   |  |   | 3,399     |  
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |        |   |  |   |           |  
|Net income (loss)                                          |  | $                | 5,909     |   |                       | $ | 288     |           |  | $ | (609                     | ) |  | $                   |       |   |  | $ | 5,588     |  
|                                                           |  |                  |           |   |                       |   |         |           |  |   |                          |   |  |                     |        |   |  |   |           |  



13



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

(Dollars in thousands, except per share information)



Note 9. Segment Reporting (continued)



Effective April 1, 2008, the Company completed the merger of Choice Bank into Silver State Bank. As a result,
the Company will no longer prepare discrete financial information for Choice Bank. As such, the Company will report on only one operating segment in future periods (Silver State Bank).

Note 10. Goodwill

Goodwill represents the excess of the consideration over the fair value of the net assets of
Choice Bank acquired in September 2006. Goodwill is not amortized, but instead tested for impairment at least annually. The Company reviewed goodwill for the Choice Bank reporting unit for impairment as of October 1, 2007 in accordance with
SFAS 142, Goodwill and Other Intangible Assets. No impairment to goodwill was recognized at that time. In addition, the Company considered other events and circumstances through March 31, 2008 in accordance with SFAS 142 for the Choice Bank
reporting unit and has determined that no impairment loss is necessary. As a result of Choice Bank being merged into Silver State Bank effective April 2008 (see Note 9), the Companys reporting unit for goodwill impairment purposes will be
Silver State Bank.

At March 31, 2008, the Companys market capitalization (based on total shares outstanding, excluding unvested restricted
stock) was less than our total stockholders equity by $11,019. Through May 14, 2008, our market capitalization continues to be less than total stockholders equity. Should this situation continue to exist at June 30, 2008, we
will consider this and other factors including the Companys results of operations and may prepare a valuation of the Silver State Bank reporting unit to determine whether goodwill is impaired. No assurance can be given that the Company will
not record an impairment loss on goodwill in 2008. Because goodwill is not included in the calculation of regulatory capital, the Companys and Silver State Banks regulatory capital ratios would not be affected by this potential non-cash
expense.

Note 11. Subsequent Events

In April
2008, the Company opened a full-service branch in the Phoenix/Scottsdale, Arizona area. The Company currently operates 17 full service branches including four in the Phoenix/Scottsdale, Arizona area.

In May 2008, the Companys capacity to purchase federal funds under agreements with other lending institutions was reduced to approximately $69,000 as compared to
approximately $104,000 at March 31, 2008 and approximately $90,500 at December 31, 2007.

The Company is considering a variety of strategic
alternatives to enhance its capital position and strengthen the balance sheet. To assist in evaluating these alternatives, in April 2008, the Board of Directors approved the engagement for the services of Keefe, Bruyette & Woods, Inc., a
nationally recognized investment banking firm.



14



---

##### Table of Contents

|ITEM  2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|-------- | -------------------------------------------------------------------------------------

This discussion and analysis reflects Silver State Bancorps financial statements and other relevant statistical data and is intended to enhance your understanding of our financial condition and results of
operations. You should read the information in this section in conjunction with Silver State Bancorps Annual Report on Form 10-K (Commission File No. 001-33592), filed with the Securities and Exchange Commission on March 14, 2008
which includes the audited financial statements for the year ended December 31, 2007 and the other statistical data provided elsewhere in this Form 10-Q. Unless otherwise indicated, the financial information presented in this section reflects
the consolidated financial condition and operations of Silver State Bancorp.

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains a number of forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or
the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. These statements may be identified by the use of the words anticipate, believe, could,
estimate, expect, intend, may, outlook, plan, potential, predict, project, should, will, would and
similar terms and phrases, including references to assumptions.

Forward-looking statements are based on various assumptions and analyses made by us in
light of our managements experience and its perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate under the circumstances. These statements are not guarantees
of future performance and are subject to risks, uncertainties and other factors (many of which are beyond our control) that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements.
These factors include, without limitation, the following:



| |  |  | the timing and occurrence or non-occurrence of events may be subject to circumstances beyond our control;
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | there may be increases in competitive pressure among financial institutions or from non-financial institutions;
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | changes in the interest rate environment may reduce interest margins and could adversely affect our results of operations and financial condition;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in deposit flows, loan demand or real estate values may adversely affect our business;
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | changes in accounting principles, policies or guidelines;
| | - |  | ---------------------------------------------------------



| |  |  | general economic conditions, either nationally or locally in some or all areas in which we do business, or conditions in the securities markets or the banking
industry may be less favorable than we currently anticipate;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | legislative or regulatory changes may adversely affect our business;
| | - |  | --------------------------------------------------------------------



| |  |  | technological changes may be more difficult or expensive than we anticipate;
| | - |  | ----------------------------------------------------------------------------



| |  |  | success or consummation of new business initiatives may be more difficult or expensive than we anticipate;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | litigation or other matters before regulatory agencies, whether currently existing or commencing in the future, may delay the occurrence or non-occurrence of events
longer than we anticipate;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in gaming or tourism in our primary market area; and
| | - |  | ------------------------------------------------------------



| |  |  | changes in managements estimate of the adequacy of the allowance for loan losses.
| | - |  | ----------------------------------------------------------------------------------

We have no obligation to update any forward-looking statements to reflect events or circumstances after the date of this document.

Available Information

Under the Securities Exchange Act of 1934
Sections 13 and 15(d), periodic and current reports must be filed with the Securities and Exchange Commission, or the SEC. We electronically file the following reports with the SEC: Form 10-K (Annual Report), Form 10-Q (Quarterly Report), Form 8-K
(Current Report), and Form DEF 14A (Proxy Statement). We may file additional forms. The SEC maintains an Internet site, www.sec.gov, in which all forms filed electronically may be accessed. Additionally, all forms filed with the SEC and
additional shareholder information is available free of charge on our website: www.silverstatebancorp.com. We post these reports to our website as soon as reasonably practicable after filing them with the SEC. None of the information on or
hyperlinked from our website is incorporated into this Report.



15



---

##### Table of Contents

Executive Summary

We
are a Nevada corporation formed on January 21, 1999 to acquire all of the issued and outstanding stock of Silver State Bank and to engage in the business of a bank holding company under the Bank Holding Company Act of 1956, as amended. Silver
State Bank was formed in July 1996, as a commercial bank headquartered in Henderson, Nevada. On September 5, 2006 we acquired Choice Bank. As of March 31, 2008, Choice Bank was an Arizona state-chartered bank that was formed on
January 28, 2002. With the acquisition of Choice Bank, we became a multi-bank holding company operating both Choice Bank and Silver State Bank as separate bank subsidiaries. Choice Bank was merged into Silver State Bank effective on
April 1, 2008 with the combined bank operating as Silver State Bank.

Since commencing business, Silver State Bank has grown from one location in
Henderson, Nevada to thirteen branches in the greater Las Vegas market area and four branches in the greater Phoenix/Scottsdale market area, including one new branch in the Las Vegas market that opened in February 2008 and one new branch in the
Phoenix/Scottsdale area that opened in April 2008.

Our assets and liabilities are comprised primarily of loans and deposits, respectively. We provide a
variety of loans to our customers, including construction and land loans, commercial real estate loans, commercial and industrial loans, Small Business Administration (SBA) loans and to a lesser extent, residential real estate and consumer loans. We
fund our loans primarily with locally generated deposits and borrowings to the extent needed.

We experienced a net loss for the three months ended
March 31, 2008 of $14.4 million, or ($0.95) per diluted share, compared to net income of $5.6 million, or $0.39 per diluted share, for the corresponding period in 2007. The net loss for the three months ended March 31, 2008 was due
primarily to an increase of $29.7 million to the provision for loan losses for the three months ended March 31, 2008 compared to the corresponding period of 2007. The increase in the provision for loan losses is primarily attributable to our
residential construction and residential land loan portfolio which continues to experience deterioration in estimated collateral values and repayment abilities of some of our customers. Other reasons for the increase are attributable to an overall
increase in nonperforming assets, an increase in our potential problem loans and the continuing general weakening economic conditions in the markets served by the Company. Our non-interest income decreased $705,000 and our non-interest expenses
increased $2.9 million for the three months ended March 31, 2008 compared to the corresponding period of 2007. Our net interest income increased $1.9 million for the three months ended March 31, 2008 compared to the corresponding period of
2007, and we had a difference of $11.4 million between our income tax benefit for the three months ended March 31, 2008 and our income tax expense for the corresponding period of 2007.

The second half of 2007 and the first quarter of 2008 have been highlighted by significant disruption and volatility in the financial and capital marketplaces. This
instability has been attributable to a variety of factors, the most significant of which has been the fallout from the failures and defaults associated with the sub-prime mortgage market. Although we do not engage in sub-prime lending, our markets
have been affected by these factors. During the first quarter of 2008, there has continued to be a decline in the national housing and real estate markets as well as the overall economy.

During the first quarter of 2008, we continued to experience significant competitive pressures and challenging market conditions in the markets in which we operate as the economies in the Las Vegas and
Phoenix/Scottsdale areas, as well as the national economy, have shown signs of significant weakness. The Las Vegas economy has weakened recently as the loss of real estate and construction jobs from the declining residential market, as well as lost
casino/hotel jobs due to the scheduled closing of old casino resorts to make way for new casino projects, has caused the local unemployment rate to rise to 5.7% as of March 2008 compared to 4.3% a year earlier and 5.6% at December 31, 2007.
Population growth has also tapered off, rising 2.7% from 2006 to 2007. New home sales in the first quarter of 2008 were down 44% from the first quarter of 2007. In the Phoenix area, closings of new homes and resale homes in the first quarter of 2008
have decreased 46% and nearly 39%, respectively, compared to the first quarter of 2007. As a result, the residential housing markets in the Las Vegas and Phoenix areas have experienced a significant decline with growing inventories of newly
constructed one-to-four family residential homes and declining property values. The weakness in the residential market has begun to expand into the commercial real estate market as builders and related industries downsize. The extent of the impact
of the deterioration of the Nevada and Arizona economies and real estate markets on certain segments of our loan portfolio, namely our residential construction and residential land loans, began to be realized toward the end of the first quarter of
2008 as project delays mounted and updated appraisals showing significant lower valuations were received. With many real estate projects requiring an extended time to market, some of our borrowers have exhausted their liquidity which requires us to
place the loan into nonaccrual status. These economic trends have begun to adversely affect our asset quality with nonaccrual loans increasing to $78.0 million as of March 31, 2008, compared to $13.1 million at December 31, 2007.
Nonperforming loans as a percentage of gross loans were 4.79% as of March 31, 2008, compared to 0.84% at December 31, 2007. Nonperforming assets as a percentage of total assets were 4.14% as of March 31, 2008, compared to 0.75% as of
December 31, 2007. In addition, our potential problem loans totaled approximately $274.5 million at March 31, 2008 compared to $84.5 million at December 31, 2007. For the three months ended March 31, 2008, net charge-offs as a
percentage of average loans were 0.57% compared to less than 0.01% for the corresponding period in 2007. OREO was $1.2 million at March 31, 2008 compared to $110,000 at December 31, 2007. Continuation of these economic and real estate
factors are likely to continue to affect our asset quality and overall performance.

We have taken actions to work through this economic environment of
which the most obvious was a significant increase in our loan loss provision. In addition, we have modified our lending guidelines to reflect the current economic conditions. For example, we are requiring greater pre-sales of homes for construction
projects from the borrowers that we approve and we are also requiring more cash from the borrower at closing to improve loan to cost and loan to value ratios. We created a new internal loan review department to work in conjunction with our external
loan review protocols. This department will be the first to review whether each loan is progressing according to its original terms and conditions so as to identify potential problems sooner in the process. We have increased the number of
professionals in our Special Assets Department to enhance our ability to further mitigate issues with problem loans. Finally, we have effected a range of expense reduction measures to help with profitability which we estimate could save up to $1.0
million per quarter.



16



---

##### Table of Contents

In addition, we continue to closely monitor the local and national real estate markets and other factors related to risks
inherent in our loan portfolio. Due to the current economic conditions in the markets we operate and our current strategic focus, the Company expects to experience little or no loan and deposit growth for the remainder of 2008 as compared to
previous years.

We are also considering a variety of strategic alternatives to enhance our capital position and strengthen our balance sheet. In April,
2008, to assist us in evaluating these alternatives, the Board approved the engagement for the services of Keefe, Bruyette & Woods, Inc., a nationally recognized investment banking firm.

Our asset growth during the first quarter of 2008 was driven by our loan originations and an increase in cash equivalents, with deposits and Federal Home Loan Bank
(FHLB) advances serving as our primary funding sources. Net loans increased 3.1% to $1.59 billion as of March 31, 2008 from $1.54 billion as of December 31, 2007. Total cash equivalents increased 512.1% to $84.7 million as of
March 31, 2008 from $13.8 million as of December 31, 2007. Total deposits increased 10.2% to $1.57 billion as of March 31, 2008 from $1.43 billion as of December 31, 2007. To further enhance our deposit growth, we have continued
to expand our branch network, opening one new branch in the Las Vegas area during February 2008 and one new branch in the Phoenix/Scottsdale area in April 2008. We have plans to open one additional branch in the Las Vegas area and two additional
branches in the Phoenix/Scottsdale area during the remainder of 2008. FHLB advances increased 29.8% to $117.6 million as of March 31, 2008 from $90.6 million as of December 31, 2007.

We have a high concentration in real estate loans in our loan portfolio, specifically construction and land loans. At March 31, 2008, approximately 91% of total
gross loans were classified as real estate loans. At March 31, 2008, approximately 11% of real estate loans were classified as residential construction loans, approximately 25% of real estate loans were classified as commercial construction
loans, approximately 21% were classified as residential land loans, and approximately 19% were classified as commercial land loans. In addition, commercial real estate loans represent approximately 17% and single family residential loans represent
approximately 7% of total real estate loans as of March 31, 2008. Approximately 64% of commercial real estate loans are owner occupied.

Our 20
largest depositors accounted for approximately 51.7% of our total deposits and our five largest depositors accounted for approximately 44.3% of our total deposits at March 31, 2008. Our largest depositor as of March 31, 2008 accounted for
22.4% of our total deposits. The deposit terms offered to our 20 largest depositors are consistent with the terms offered to our other large depositors. Our four largest depositors accounted for $674.1 million, or 42.9% of total deposits at
March 31, 2008. The deposit balances of these four largest customers are considered for regulatory purposes to be brokered deposits, and constitute all our brokered deposits at that date. Federal banking law and regulation places restrictions
on depository institutions regarding brokered deposits because of the general concern that these deposits are at a greater risk of being withdrawn and placed on deposit at another institution offering a higher interest rate, thus posing liquidity
risk for institutions that gather brokered deposits in significant amounts. We expect to gradually reduce the level of brokered deposits throughout the remainder of 2008, replacing them with other deposits or borrowings, as appropriate.

The Company is considered well-capitalized pursuant to regulatory capital definitions at March 31, 2008 with Tier 1 Risk Based, Total Risked-Based,
and Tier 1 capital to average assets or leverage ratio of 9.1%, 11.4% and 9.3%, respectively. However, if we continue to experience losses and continued deterioration of its loan portfolio in future periods, we could be deemed adequately
capitalized rather than well-capitalized which would increase premiums for deposit insurance and also require FDIC approval to gather brokered deposits.

The Company repurchased 146,600 shares of its common stock under an authorized stock repurchase program at a weighted average price per share of $10.29 during the quarter ended March 31, 2008. At March 31,
2008 the maximum number of shares remaining that may yet be purchased under this stock repurchase program was 482,415. The repurchased shares are held in treasury. The Company has no plans to repurchase any additional shares of common stock under
this repurchase program during the second quarter of 2008.

Our results of operations are largely dependent on net interest income. Net interest income is
the difference between interest income we earn on interest-earning assets, which are comprised primarily of construction and land loans, commercial real estate loans, and to a lesser extent commercial business, residential and consumer loans, and
the interest we pay on our interest-bearing liabilities, which are primarily deposits and, to a lesser extent, other borrowings. Management strives to match the re-pricing characteristics of the interest-earning assets and interest-bearing
liabilities to protect net interest income from changes in market interest rates and changes in the shape of the yield curve. The increase in net interest income for the three months ended March 31, 2008 compared to the corresponding period in
2007 is due primarily to an increase in our loan portfolio offset by a decrease in our net interest margin from 5.7% for the three months ended March 31, 2007 to 4.3% for the three months ended March 31, 2008. The decrease in net interest
margin is primarily attributable to an overall decline in market interest rates and a continued increase in competitive pricing pressure in both loans and deposits. In addition, our net interest margin decreased by approximately 0.22% due to the
reversal of interest income on loans being placed on nonaccrual status during the first quarter of 2008.

The instability in the mortgage and housing
markets has continued to impact the global markets and domestic markets and has contributed to the significant credit and liquidity crisis which began during the third quarter of 2007. In response to the liquidity and credit crisis and potential
impact on the overall economy, the Federal Open Market Committee (FOMC) reduced the Discount Rate by 225 basis points and the Federal Funds Rate by 200 basis points during the 2008 first quarter, and by an additional 25 basis points to both rates at
its recent meeting in April 2008. Furthermore, since the beginning of the 2007 third quarter the FOMC has reduced the Discount Rate by 400 basis points and the Federal Funds Rate by 325 basis points. These decreases in short-tem interest rates have
resulted in a more positively sloped yield curve. However, this interest rate environment may continue to have an adverse affect on our net interest margin in the near future as the majority of our interest-earning assets, including approximately
98% of our loan portfolio, are variable rate instruments that will reprice faster than our interest-bearing liabilities.

If the competition we experienced
in the first quarter of 2008 in the form of higher deposit rates offered by local financial institutions, several of which are affiliated with significantly larger national and international financial institutions, continues for the balance of 2008,
it could have the effect of increasing our cost of funds to a level higher than we have experienced historically. We continue to utilize FHLB advances and other wholesale funding sources to supplement our local sources of funds and as a means to
lower our overall cost of funds.



17



---

##### Table of Contents

We also have experienced strong competition in making loans in the form of intense pricing pressure on the interest rates
we offer. This strong competition coupled with decreasing interest rates on our variable rate loans has caused the average yield on our loan portfolio to decrease significantly compared to prior periods. Price competition for loans is expected to
continue, and may intensify, as a result of additional de novo bank entrants into our marketplace and the pricing strategies of our larger competitors. Price competition for loans is expected to continue to have an adverse impact on the yields we
can obtain on our loan portfolio. The competitive pressures we face in both lending and deposit gathering are expected to result in a continued narrowing of our net interest margin in future periods.

Non-interest income for the three months ended March 31, 2008 decreased 26.4% from the corresponding period in 2007, due primarily to a decrease in gain on sale of
loans held for sale and loan servicing fees on our SBA loan products. Non-interest expense for the three months ended March 31, 2008 increased 30.6% from the corresponding period in 2007, due primarily to an increase in salary and benefits,
occupancy costs, professional fees, depreciation and amortization expense, and insurance expense due to an increase in FDIC deposit insurance assessments, all reflecting our overall balance sheet and franchise growth.

Operating efficiency is measured in terms of how efficiently income before income taxes is generated as a percentage of revenue. Our efficiency ratio (non-interest
expenses divided by the sum of net interest income and non-interest income) was 59.0% for the three months ended March 31, 2008, compared to 47.8% for the corresponding period in 2007.

The net loss for the three months ended March 31, 2008 combined with the decrease in equity resulted in a return on average equity, or ROE, of (36.2)% for the three
months ended March 31, 2008 compared to 20.6% for the corresponding period in 2007. Our return on average assets, or ROA, for the three months ended March 31, 2008 decreased to (3.2)% compared to 1.8% for the corresponding period in 2007.

Outlook

Despite the net loss for the quarter,
our core operations, including net interest income, remained positive, even with net interest margin compression. In addition to our core branch banking operations, we operate twelve loan production offices located in Nevada, Utah, Colorado,
Washington, Oregon, California and Florida, which are established and staffed around personnel who are experienced SBA loan producers in their geographic market. According to recent lending statistics, Silver State Bank is the leading SBA lender in
the state of Nevada as ranked by dollar volume. During 2007, Silver State Bank originated and closed $167.6 million in SBA loans, compared to $127.0 million in SBA loans in 2006. We will continue to focus on our core operations with the objective of
increasing our net interest income and income from our SBA lending operation, while at the same time also focusing on expense reduction measures, which we have implemented in the second quarter of 2008, and which we estimate will save up to $1.0
million a quarter.

In addition, we remain optimistic about the long-term growth prospects of both Las Vegas, anchored by its international gaming
industry, as well as the presence of five Fortune 500 companies headquartered in Las Vegas, and the Phoenix/Scottsdale area, which is the largest metropolitan area in the state of Arizona, with eight of Arizonas top ten businesses by revenue
being headquartered there. The fundamental strength of Arizona and Nevada as desirable places to live and work continue to point to our markets as long term growth areas.

We also believe that our new, more aggressive, risk management tactics will enhance our future asset quality. We ordered an independent third-party loan review of our construction and land portfolios. We also ordered
updated appraisals of the real estate collateral underlying these portions of our loan portfolio and have received current appraisals on 71% of our impaired loans. The loan review has been completed with respect to our residential construction and
residential land loan portfolios, which are generally considered to be the riskiest portions of our loan portfolio, and is now focused on our commercial construction and commercial land portion. We expect the third party loan review will be
completed in the second quarter of 2008. The results of the third party loan review of the residential construction and residential land loan portfolio are reflected in our asset quality data for the first quarter of 2008. While at this time we
expect a net loss for the second quarter of 2008, which, combined with our first quarter results, is likely to result in a net loss for 2008, once the loan review is completed and the bulk of remaining appraisals are received, we are confident that
the weaknesses inherent in our portfolio will have been identified, providing us with the ability to move forward toward net earnings once again.



18



---

##### Table of Contents

Selected financial highlights are presented in the table below.

Silver State Bancorp and Subsidiaries

Summary Consolidated
Financial and Other Data

(Dollars in thousands, except per share data and ratios)

(UNAUDITED)



|                                                           |  |                                          |            |   |      |   |            |  
|---------------------------------------------------------- |  | ---------------------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                           |  | At or for theThree Months EndedMarch 31, |           
|                                                           |  | 2008                                     |            |   | 2007 |  
|Selected Financial Data:                                   |  |                                          |            |   |      |   |            |  
|Interest income                                            |  | $                                        | 35,753     |   |      | $ | 29,397     |  
|Interest expense                                           |  |                                          | 16,822     |   |      |   | 12,323     |  
|                                                           |  |                                          |            |   |      |   |            |  
|Net interest income                                        |  |                                          | 18,931     |   |      |   | 17,074     |  
|Provision for loans losses                                 |  |                                          | 31,000     |   |      |   | 1,330      |  
|                                                           |  |                                          |            |   |      |   |            |  
|Net interest income (loss) after provision for loan losses |  |                                          | (12,069    | ) |      |   | 15,744     |  
|Non-interest income                                        |  |                                          | 1,969      |   |      |   | 2,674      |  
|Non-interest expense                                       |  |                                          | 12,320     |   |      |   | 9,431      |  
|                                                           |  |                                          |            |   |      |   |            |  
|Income (loss) before income taxes                          |  |                                          | (22,420    | ) |      |   | 8,987      |  
|Provision for income taxes (benefits)                      |  |                                          | (7,999     | ) |      |   | 3,399      |  
|                                                           |  |                                          |            |   |      |   |            |  
|Net Income (loss)                                          |  | $                                        | (14,421    | ) |      | $ | 5,588      |  
|                                                           |  |                                          |            |   |      |   |            |  
|                                                           |  |                                         
|Share data:                                                |  |                                          |            |   |      |   |            |  
|Earnings (loss) per sharebasic                            |  | $                                        | (0.95      | ) |      | $ | 0.41       |  
|Earnings (loss) per sharediluted                          |  |                                          | (0.95      | ) |      |   | 0.39       |  
|Book value per share                                       |  |                                          | 9.39       |   |      |   | 8.19       |  
|Tangible book value per share                              |  |                                          | 8.09       |   |      |   | 6.74       |  
|Shares outstanding at period end                           |  |                                          | 15,135,765 |   |      |   | 13,724,114 |  
|Weighted average shares outstandingbasic                  |  |                                          | 15,210,741 |   |      |   | 13,696,855 |  
|Weighted average shares outstandingdiluted                |  |                                          | 15,210,741 |   |      |   | 14,170,469 |  
|                                                           |  |                                         
|Selected Balance Sheet Data:                               |  |                                          |            |   |      |   |            |  
|Cash and cash equivalents                                  |  | $                                        | 84,710     |   |      | $ | 36,261     |  
|Investments and other securities                           |  |                                          | 52,704     |   |      |   | 57,565     |  
|Loans held for sale                                        |  |                                          | 91,185     |   |      |   | 62,392     |  
|Gross loans, including net deferred loan fees              |  |                                          | 1,627,338  |   |      |   | 1,168,478  |  
|Allowance for loan losses                                  |  |                                          | 40,651     |   |      |   | 12,530     |  
|Assets                                                     |  |                                          | 1,915,211  |   |      |   | 1,384,783  |  
|Deposits                                                   |  |                                          | 1,572,082  |   |      |   | 1,151,226  |  
|Junior subordinated debt                                   |  |                                          | 69,589     |   |      |   | 38,661     |  
|Stockholders equity                                       |  |                                          | 142,095    |   |      |   | 112,399    |  
|                                                           |  |                                         
|Selected Other Balance Sheet Data:                         |  |                                          |            |   |      |   |            |  
|Average assets                                             |  | $                                        | 1,833,659  |   |      | $ | 1,284,435  |  
|Average earning assets                                     |  |                                          | 1,755,980  |   |      |   | 1,211,543  |  
|Average stockholders equity                               |  |                                          | 160,401    |   |      |   | 109,905    |  
|                                                           |  |                                         
|Selected Capital Ratios:                                   |  |                                          |            |   |      |   |            |  
|Leverage Ratio                                             |  |                                          | 9.3        | % |      |   | 10.3       | %
|Tier 1 Risk-Based Capital ratio                            |  |                                          | 9.1        |   |      |   | 9.5        |  
|Total Risk-Based Capital ratio                             |  |                                          | 11.4       |   |      |   | 10.4       |  



19



---

##### Table of Contents

Silver State Bancorp and Subsidiaries

Summary Consolidated Financial and Other Data (continued)

(Dollars in thousands, except per share data and ratios)

(UNAUDITED)



|                                                                 |  |                                          |    |  |         |  
|---------------------------------------------------------------- |  | ---------------------------------------- | -- |  | ------- | -
|                                                                 |  | At or for theThree Months EndedMarch 31, |   
|                                                                 |  | 2008                                     |    |  | 2007    |  
|Selected Financial & Performance Ratios:                         |  |                                          |    |  |         |  
|Return on average assets(1)                                      |  | (3.16                                    | )% |  | 1.76    | %
|Return on average stockholders equity(1)                        |  | (36.16                                   | )  |  | 20.62   |  
|Net interest rate spread(1)(2)                                   |  | 3.72                                     |    |  | 4.86    |  
|Net interest margin(1)(3)                                        |  | 4.34                                     |    |  | 5.72    |  
|Efficiency ratio(4)                                              |  | 58.95                                    |    |  | 47.76   |  
|Loan to deposit ratio                                            |  | 103.51                                   |    |  | 101.50  |  
|Average earning assets to average interest-bearing liabilities   |  | 116.10                                   |    |  | 120.71  |  
|Average stockholders equity to average assets                   |  | 8.75                                     |    |  | 8.56    |  
|                                                                 |  |                                         
|Selected Asset Quality Ratios:                                   |  |                                          |    |  |         |  
|Nonperforming loans to gross loans(5)                            |  | 4.79                                     | %  |  | 0.01    | %
|Nonperforming assets to total assets(6)                          |  | 4.14                                     |    |  | 0.02    |  
|Loans past due 90 days or more and still accruing to total loans |  |                                         |    |  |        |  
|Allowance for loan losses to gross loans                         |  | 2.50                                     |    |  | 1.07    |  
|Allowance for loan losses to nonperforming loans                 |  | 52.15                                    |    |  | 9789.06 |  
|Net charge-offs to average loans outstanding                     |  | 0.57                                     |    |  | 0.00    |  
|                                                                 |  |                                         
|Selected Other Data:                                             |  |                                          |    |  |         |  
|Number of full service branch offices                            |  | 16                                       |    |  | 12      |  



|(1) | Annualized for the three months ended March 31, 2008 and 2007.
|--- | --------------------------------------------------------------

|(2) | Net interest spread represents average yield earned on interest-earning assets less the average rate paid on interest-bearing liabilities.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Net interest margin represents net interest income as a percentage of average interest-earning assets.
|--- | ------------------------------------------------------------------------------------------------------

|(4) | Efficiency ratio represents non-interest expenses as a percentage of the total of net interest income plus non-interest income.
|--- | -------------------------------------------------------------------------------------------------------------------------------

|(5) | Nonperforming loans are defined as loans that are past due 90 days or more plus loans placed in nonaccrual status.
|--- | ------------------------------------------------------------------------------------------------------------------

|(6) | Nonperforming assets include nonperforming loans plus other real estate owned.
|--- | ------------------------------------------------------------------------------



20



---

##### Table of Contents

Comparison of Financial Condition

Assets. Our total assets increased $151.0 million, or 8.6%, to $1.92 billion at March 31, 2008 as compared to $1.76 billion at December 31, 2007. This increase was due primarily to internally
generated loan growth as well as a significant increase in cash and cash equivalents.

Loans. Total gross loans, net of deferred fees, were
$1.63 billion at March 31, 2008, an increase of $68.4 million, or 4.4%, from $1.56 billion at December 31, 2007. Construction and land loans made up the majority of the increase in gross loans in the first quarter of 2008, primarily
reflecting the completion of loans placed into our pipeline at the end of 2007. Single family residential real estate, commercial and industrial, and consumer loans also increased. We anticipate minimal or no loan growth for the remainder of 2008 as
we continue to focus on working through the deteriorating economic environments in the markets in which we operate.

As of March 31, 2008 our loan
portfolio totaled $1.63 billion, or approximately 85% of our total assets compared to $1.56 billion, or approximately 88% of our total assets as of December 31, 2007. The following table presents the composition of our loan portfolio in dollar
amounts at the dates indicated.



|                                      |  |                  |           |   |                     |   |           |  
|------------------------------------- |  | ---------------- | --------- | - | ------------------- | - | --------- | -
|                                      |  | At March 31,2008 |           |   | At December 31,2007 |  
|                                      |  | (In thousands)   |          
|Construction and land                 |  | $                | 1,120,443 |   |                     | $ | 1,065,524 |  
|Commercial real estate                |  |                  | 256,868   |   |                     |   | 261,846   |  
|Commercial and industrial             |  |                  | 146,795   |   |                     |   | 139,258   |  
|Single family residential real estate |  |                  | 104,102   |   |                     |   | 94,813    |  
|Consumer                              |  |                  | 5,018     |   |                     |   | 4,944     |  
|Leases, net of unearned income        |  |                  | 258       |   |                     |   | 277       |  
|Net deferred loan fees                |  |                  | (6,146    | ) |                     |   | (7,691    | )
|                                      |  |                  |           |   |                     |   |           |  
|Gross loans, net of deferred fees     |  |                  | 1,627,338 |   |                     |   | 1,558,971 |  
|Less: Allowance for loan losses       |  |                  | (40,651   | ) |                     |   | (19,304   | )
|                                      |  |                  |           |   |                     |   |           |  
|                                      |  | $                | 1,586,687 |   |                     | $ | 1,539,667 |  
|                                      |  |                  |           |   |                     |   |           |  

Construction and Land Loans. The principal types of our construction loans include industrial/warehouse
properties, office buildings, retail centers, medical facilities, restaurants and entry level residential tract homes. Construction loans comprised approximately 32% of our total loan portfolio at March 31, 2008 compared to approximately 33% at
December 31, 2007. On March 31, 2008 and December 31, 2007, our construction loans were as follows:



|                    |  |                  |         |                     |   |        
|------------------- |  | ---------------- | ------- | ------------------- | - | -------
|Type                |  | At March 31,2008 |         | At December 31,2007
|                    |  | (In thousands)  
|One- to Four-family |  | $                | 156,544 |                     | $ | 149,891
|Multi-Family        |  |                  | 50,018  |                     |   | 45,697 
|Hotel               |  |                  | 22,553  |                     |   | 29,499 
|Multi-Use           |  |                  | 16,209  |                     |   | 15,156 
|Industrial          |  |                  | 48,991  |                     |   | 35,521 
|Office              |  |                  | 64,951  |                     |   | 67,806 
|Retail              |  |                  | 163,101 |                     |   | 162,538
|Other               |  |                  | 1,189   |                     |   | 2,160  
|                    |  |                  |         |                     |   |        
|Total Construction  |  | $                | 523,556 |                     | $ | 508,268
|                    |  |                  |         |                     |   |        



21



---

##### Table of Contents

We classify our land loans as loans on raw land, infill, land development and developed land loans. We consider raw land
to be land that has no improvements on it and is located outside of a developed area. Infill is land that has no improvements but is located within a metropolitan area and is surrounded by developed land. Land development loans are loans containing
budgeted dollars to finance the onsite improvements upon raw or infill land, and developed land loans consist of loans on land with improvements completed. Land loans comprised approximately 37% of our total loan portfolio at March 31, 2008,
including SBA loans, compared to approximately 36% at December 31, 2007. On March 31, 2008 and December 31, 2007, our land loans were as follows:



|                             |  |                  |         |                     |   |        
|---------------------------- |  | ---------------- | ------- | ------------------- | - | -------
|Land Loans                  
|                             |  |                 
|Type                         |  | At March 31,2008 |         | At December 31,2007
|                             |  | (In thousands)  
|Residential Raw              |  | $                | 56,116  |                     | $ | 56,174 
|Commercial Raw               |  |                  | 54,490  |                     | $ | 51,583 
|Residential Infill           |  |                  | 29,645  |                     |   | 28,916 
|Commercial Infill            |  |                  | 94,414  |                     |   | 106,877
|Residential Land Development |  |                  | 169,592 |                     |   | 176,949
|Commercial Land Development  |  |                  | 138,196 |                     |   | 84,719 
|Residential Developed Land   |  |                  | 52,677  |                     |   | 49,607 
|Commercial Developed Land    |  |                  | 1,757   |                     |   | 2,431  
|                             |  |                  |         |                     |   |        
|Total Land                   |  | $                | 596,887 |                     | $ | 557,256
|                             |  |                  |         |                     |   |        

Commercial Real Estate Loans. A significant component of our lending activity consists of loans to finance
the purchase of commercial real estate and loans to finance inventory and working capital that are secured by commercial real estate. We have a commercial real estate portfolio comprised of loans on apartment buildings, professional offices,
industrial facilities, retail centers and other commercial properties. Commercial real estate loans comprised approximately 16% of our total loan portfolio at March 31, 2008 compared to approximately 17% at December 31, 2007. On
March 31, 2008 and December 31, 2007, our commercial real estate loans were as follows:



|               |  |                  |         |                     |   |        
|-------------- |  | ---------------- | ------- | ------------------- | - | -------
|Type           |  | At March 31,2008 |         | At December 31,2007
|               |  | (In thousands)  
|Multi-Family   |  | $                | 9,340   |                     | $ | 10,490 
|Hotel          |  |                  | 4,624   |                     |   | 5,523  
|Multi-Use      |  |                  | 11,513  |                     |   | 9,938  
|Industrial     |  |                  | 50,194  |                     |   | 48,593 
|Office         |  |                  | 63,565  |                     |   | 68,573 
|Mini-Storage   |  |                  | 4,038   |                     |   | 4,051  
|Retail         |  |                  | 81,037  |                     |   | 81,172 
|Other          |  |                  | 32,557  |                     |   | 33,506 
|               |  |                  |         |                     |   |        
|Total Term CRE |  | $                | 256,868 |                     | $ | 261,846
|               |  |                  |         |                     |   |        

Commercial and Industrial Loans.In addition to real estate secured loan products, we also originate
commercial and industrial loans, including working capital lines of credit, inventory and accounts receivable lines, equipment loans and other commercial loans. We focus on making loans to small and medium-sized businesses in a variety of
industries. Commercial and industrial loans comprised approximately 9% of our total loan portfolio at March 31, 2008 and December 31, 2007.

Residential Real Estate Loans.We originate residential mortgage loans secured by one-to-four family properties, most of which serve as the primary or secondary residences of the owner. We also originate residential real
estate construction loans for primary and secondary residences, loans for improved custom home lots, home equity loans and home improvement loans. Residential real estate loans comprised approximately 6% of our total loan portfolio at March 31,
2008 and December 31, 2007.

Consumer Loans.We offer a variety of consumer loans to meet the needs of our commercial customers.
Examples of our consumer loans include new and used automobile loans and personal lines of credit. Consumer loans comprised less than 1% of our total loan portfolio at March 31, 2008 and December 31, 2007.



22



---

##### Table of Contents

Loans Held For Sale.Loans held for sale are those loans that the Company has the intent to sell in the
foreseeable future. Loans held for sale were $91.2 million at March 31, 2008, an increase of $22.3 million, or 32.4% from December 31, 2007. The Companys loans held for sale consist primarily of Small Business Administration (SBA)
loans, which are fully funded. Our overall growth in loans held for sale is consistent with our focus and strategy to grow our SBA loan volume by focusing on markets which we believe have attractive growth prospects. In addition, the increase in
loans held for sale is also due to the timing of the sales of these loans which also are subject to market demand.

Non-Performing Assets.
Non-performing assets include loans past due 90 days or more and still accruing interest, nonaccrual loans, restructured loans, and OREO. In general, loans are placed on nonaccrual status when we determine timely recognition of interest to be in
doubt due to the borrowers financial condition and collection efforts. Restructured loans have modified terms to reduce either principal or interest due to deterioration in the borrowers financial condition. OREO results from loans where
we have received physical possession of the borrowers assets that collateralized the loan.

The following table presents information regarding
nonaccrual loans, accruing loans delinquent 90 days or more, and OREO as of the dates indicated. During the periods shown below, we did not have any loans past due 90 days or more and still accruing or interest income that would have been recorded
under the original terms of the loans. In addition, we had no loans classified as troubled debt restructurings.



|                                               |  |                        |        |   |                     |   |        |  
|---------------------------------------------- |  | ---------------------- | ------ | - | ------------------- | - | ------ | -
|                                               |  | At March 31,2008       |        |   | At December 31,2007 |  
|                                               |  | (Dollars in thousands) |       
|Total nonaccrual loans(1)                      |  | $                      | 77,951 |   |                     | $ | 13,079 |  
|Restructured loans                             |  |                        |       |   |                     |   |       |  
|Other real estate owned (OREO)                 |  |                        | 1,249  |   |                     |   | 110    |  
|                                               |  |                        |        |   |                     |   |        |  
|Total nonperforming assets                     |  | $                      | 79,200 |   |                     | $ | 13,189 |  
|                                               |  |                        |        |   |                     |   |        |  
|Nonaccrual loans to gross loans                |  |                        | 4.79   | % |                     |   | 0.84   | %
|Nonperforming assets to total assets           |  |                        | 4.14   |   |                     |   | 0.75   |  
|Interest income recognized on nonaccrual loans |  | $                      | 1,054  |   |                     | $ | 1,002  |  



|(1) | We had no loans past due 90 days or more and still accruing as of the end of each period indicated.
|--- | ---------------------------------------------------------------------------------------------------

The composite of nonaccrual loans were as follows as of the dates indicated:



|                          |                        |                   |                   |   |                      |  |       |                       |  |      |                     |  |    |                   |  |   |        |  |                       |   |  |      |  
|------------------------- | ---------------------- | ----------------- | ----------------- | - | -------------------- |  | ----- | --------------------- |  | ---- | ------------------- |  | -- | ----------------- |  | - | ------ |  | --------------------- | - |  | ---- | -
|                          |                        | At March 31, 2008 |                   |   | At December 31, 2007 | 
|                          | # ofNonaccrualLoans    |                   | NonaccrualBalance |   | %                    |  |       | Percent ofTotal Loans |  |      | # ofNonaccrualLoans |  |    | NonaccrualBalance |  | % |        |  | Percent ofTotal Loans |  
|                          | (Dollars in thousands) |                  
|Residential construction  |                        | 20                |                   | $ | 20,052               |  | 25.7  | %                     |  | 1.23 | %                   |  | 3  |                   |  | $ | 4,991  |  | 38.2                  | % |  | 0.32 | %
|Commercial construction   |                        | 3                 |                   |   | 9,473                |  | 12.2  |                       |  | 0.58 |                     |  |   |                   |  |   |       |  |                      |   |  |     |  
|Residential land          |                        | 18                |                   |   | 43,614               |  | 55.9  |                       |  | 2.68 |                     |  | 7  |                   |  |   | 5,357  |  | 41.0                  |   |  | 0.35 |  
|Commercial land           |                        | 1                 |                   |   | 2,349                |  | 3.0   |                       |  | 0.15 |                     |  |   |                   |  |   |       |  |                      |   |  |     |  
|Commercial real estate    |                        | 3                 |                   |   | 2,003                |  | 2.6   |                       |  | 0.12 |                     |  | 4  |                   |  |   | 1,785  |  | 13.6                  |   |  | 0.11 |  
|Residential real estate   |                        | 1                 |                   |   | 143                  |  | 0.2   |                       |  | 0.01 |                     |  | 1  |                   |  |   | 750    |  | 5.7                   |   |  | 0.05 |  
|Commercial and industrial |                        | 7                 |                   |   | 317                  |  | 0.4   |                       |  | 0.02 |                     |  | 5  |                   |  |   | 196    |  | 1.5                   |   |  | 0.01 |  
|                          |                        |                   |                   |   |                      |  |       |                       |  |      |                     |  |    |                   |  |   |        |  |                       |   |  |      |  
|Total Loans               |                        | 53                |                   | $ | 77,951               |  | 100.0 | %                     |  | 4.79 | %                   |  | 20 | %                 |  | $ | 13,079 |  | 100.0                 | % |  | 0.84 | %
|                          |                        |                   |                   |   |                      |  |       |                       |  |      |                     |  |    |                   |  |   |        |  |                       |   |  |      |  

Our nonaccrual loans consisted of 53 loans and totaled $78.0 million at March 31, 2008 and consisted of 20
loans and totaled $13.1 million at December 31, 2007. Residential construction and land loans comprise approximately 82% of the total aggregate balance of nonaccrual loans at March 31, 2008 compared to approximately 79% at
December 31, 2007. This increase is due primarily to residential construction and residential land loans where the borrowers have required an extended time to market their projects due to the current challenging economic environment and have
exhausted their available liquidity. Loans related to the southern Nevada market area comprise approximately 90% of the total aggregate balance of nonaccrual loans at March 31, 2008 compared to approximately 88% at December 31, 2007.

Of the nonaccrual loans at March 31, 2008, the five largest had an aggregate balance of $40.1 million or approximately 52% of nonaccrual loans. The
largest such loan had an aggregate balance of $13.6 million and was secured by 164 finished condominium lots and all common area improvements. This loan has a specific reserve of $1.6 million. The next four largest nonaccrual loans have aggregate
balances ranging from $5.3 million to $7.5 million and are secured by single family residence lots, industrial buildings and raw land.

The total amount of
additional interest income on nonaccrual loans that would have been recognized for the three months ended March 31, 2008 if interest on all such loans had been recorded based upon original contract terms was approximately $975,000. We are
currently committed to lend approximately $10.9 million in additional funds on these nonaccrual loans, in accordance with the original terms of these loans; however, the Company is not legally obligated to, and will not, disburse additional funds on
any loans while in nonaccrual status.



23



---

##### Table of Contents

OREO consists of two properties and totaled approximately $1.2 million at March 31, 2008 and consisted of one
property and totaled approximately $110,000 at December 31, 2007. The two properties in OREO at March 31, 2008 include two custom single-family residences under construction and one raw land property. Concurrent with the transfer of these
properties to OREO, the Company recognized a $150,000 charge-off representing the difference between the estimated fair value less estimated cost to sell of the properties and outstanding loan balances.

We also classify our loans consistent with federal banking regulations using a nine category grading system. The following table presents information regarding potential
problem loans, consisting of loans in grades six through nine but still performing as of the dates indicated. These grades are referred to in applicable banking regulations as Other Loans Especially Mentioned, Substandard,
Doubtful, and Loss and are described in further detail on our Form 10-K.



|                          |  |                        |  |             |                      |   |       |   |                       |       |   |           |    |   |             |   |        |  |       |                       |  |        |  
|------------------------- |  | ---------------------- |  | ----------- | -------------------- | - | ----- | - | --------------------- | ----- | - | --------- | -- | - | ----------- | - | ------ |  | ----- | --------------------- |  | ------ | -
|                          |  | At March 31, 2008      |  |             | At December 31, 2007 |  
|                          |  | # ofLoans              |  | LoanBalance |                      | % |       |   | Percent ofTotal Loans |       |   | # ofLoans |    |   | LoanBalance |   | %      |  |       | Percent ofTotal Loans | 
|                          |  | (Dollars in thousands) | 
|Residential construction  |  | 35                     |  | $           | 43,953               |   | 16.0  | % |                       | 2.70  | % |           | 14 |   |             | $ | 22,748 |  | 26.9  | %                     |  | 1.46   | %
|Commercial construction   |  | 11                     |  |             | 47,412               |   | 17.3  |   |                       | 2.91  |   |           | 4  |   |             |   | 14,273 |  | 16.9  |                       |  | 0.92   |  
|Residential land          |  | 38                     |  |             | 112,507              |   | 41.0  |   |                       | 6.91  |   |           | 15 |   |             |   | 32,369 |  | 38.3  |                       |  | 2.08   |  
|Commercial land           |  | 8                      |  |             | 64,215               |   | 23.4  |   |                       | 3.95  |   |           | 2  |   |             |   | 3,376  |  | 4.0   |                       |  | 0.22   |  
|Commercial real estate    |  | 4                      |  |             | 1,391                |   | 0.5   |   |                       | 0.09  |   |           | 8  |   |             |   | 3,915  |  | 4.6   |                       |  | 0.25   |  
|Residential real estate   |  | 8                      |  |             | 4,220                |   | 1.5   |   |                       | 0.26  |   |           | 7  |   |             |   | 6,735  |  | 8.0   |                       |  | 0.43   |  
|Commercial and industrial |  | 10                     |  |             | 833                  |   | 0.3   |   |                       | 0.05  |   |           | 12 |   |             |   | 1,013  |  | 1.2   |                       |  | 0.06   |  
|Consumer                  |  |                       |  |             |                     |   |      |   |                       |      |   |           | 4  |   |             |   | 77     |  | 0.1   |                       |  | < 0.01 |  
|                          |  |                        |  |             |                      |   |       |   |                       |       |   |           |    |   |             |   |        |  |       |                       |  |        |  
|Total Loans               |  | 114                    |  | $           | 274,531              |   | 100.0 | % |                       | 16.87 | % |           | 66 | % |             | $ | 84,506 |  | 100.0 | %                     |  | 5.42   | %
|                          |  |                        |  |             |                      |   |       |   |                       |       |   |           |    |   |             |   |        |  |       |                       |  |        |  

Our potential problem loans, consisted of 114 loans and totaled approximately $274.5 million at March 31,
2008 and consisted of 66 loans and totaled $84.5 million at December 31, 2007. Construction and land loans comprise approximately 98% of the total aggregate balance of potential problem loans at March 31, 2008 compared to approximately 86%
at December 31, 2007. The increase in potential problem loans is due primarily to residential construction and residential land loans where borrowers have experienced substantial construction delays and required an extended time to market their
projects due to the current challenging economic environment in the markets we operate which has caused the timing of completion or ultimate disposition of the finished project to be delayed. Our potential problem loans are primarily secured by real
estate with loan to value ratios within bank policy limits at time of origination.

To assist us in identifying weaknesses in our construction and land
loan portfolios, we ordered updated appraisals on the real estate collateral underlying these loans and in April 2008 we engaged an independent third party to review these portions of our loan portfolio. The results of the appraisal updates and the
independent loan review were taken into account in establishing our provision for loan losses in the first quarter of 2008. The independent loan review has been completed with respect to our residential construction and residential land loan
portfolio and is now focused on our commercial construction and commercial land loan portfolio which we expect will be completed in the second quarter of 2008. In addition, we continue to receive updated appraisals with respect to our residential
construction and residential land loan portfolios, as well as, our commercial construction portfolio.



24



---

##### Table of Contents

The following table sets forth information regarding impaired loans as of the dates indicated:



|                                                                           |  |                  |  |                     |         |           |    |             |   |        
|-------------------------------------------------------------------------- |  | ---------------- |  | ------------------- | ------- | --------- | -- | ----------- | - | -------
|                                                                           |  | At March 31,2008 |  | At December 31,2007
|                                                                           |  | # ofLoans        |  | LoanBalance         |         | # ofLoans |    | LoanBalance
|                                                                           |  | (In thousands)  
|Impaired loans with a specific valuation allowance under SFAS 114:         |  |                  |  |                     |         |           |    |             |   |        
|Residential construction                                                   |  | 5                |  | $                   | 6,438   |           | 5  |             | $ | 10,149 
|Commercial construction                                                    |  | 2                |  |                     | 7,663   |           |   |             |   |       
|Residential land                                                           |  | 12               |  |                     | 43,698  |           | 3  |             |   | 5,266  
|Commercial land                                                            |  | 1                |  |                     | 2,349   |           | 1  |             |   | 327    
|Commercial real estate                                                     |  | 1                |  |                     | 207     |           | 2  |             |   | 528    
|Residential real estate                                                    |  | 1                |  |                     | 143     |           | 1  |             |   | 143    
|Commercial and industrial                                                  |  | 7                |  |                     | 827     |           | 9  |             |   | 437    
|                                                                           |  |                  |  |                     |         |           |    |             |   |        
|Total impaired loans with a specific valuation allowance under SFAS 114    |  | 29               |  | $                   | 61,325  |           | 21 |             | $ | 16,850 
|                                                                           |  |                  |  |                     |         |           |    |             |   |        
|Impaired loans without a specific valuation allowance under SFAS 114:      |  |                  |  |                     |         |           |    |             |   |        
|Residential construction                                                   |  | 28               |  | $                   | 34,778  |           | 16 |             | $ | 27,956 
|Commercial construction                                                    |  | 7                |  |                     | 21,767  |           | 7  |             |   | 23,015 
|Residential land                                                           |  | 30               |  |                     | 79,808  |           | 22 |             |   | 57,655 
|Commercial land                                                            |  | 5                |  |                     | 59,556  |           | 1  |             |   | 3,048  
|Commercial real estate                                                     |  | 3                |  |                     | 1,184   |           | 3  |             |   | 1,351  
|Residential real estate                                                    |  | 10               |  |                     | 8,200   |           | 7  |             |   | 5,964  
|Commercial and industrial                                                  |  | 1                |  |                     | 85      |           |   |             |   |       
|                                                                           |  |                  |  |                     |         |           |    |             |   |        
|Total impaired loans without a specific valuation allowance under SFAS 114 |  | 84               |  | $                   | 205,378 |           | 56 |             | $ | 118,989
|                                                                           |  |                  |  |                     |         |           |    |             |   |        
|Total impaired loans                                                       |  | 113              |  | $                   | 266,703 |           | 77 |             | $ | 135,839
|                                                                           |  |                  |  |                     |         |           |    |             |   |        
|Related allowance for loan losses on impaired loans                        |  |                  |  | $                   | 11,658  |           |    |             | $ | 2,149  
|Average balance of impaired loans during the period(1)                     |  |                  |  | $                   | 302,847 |           |    |             | $ | 129,136
|Interest income recognized during the period on impaired loans(1)          |  |                  |  | $                   | 5,025   |           |    |             | $ | 10,516 



|(1) | For the three months ended March 31, 2008 and year ended December 31, 2007.
|--- | ---------------------------------------------------------------------------

Impaired loans pursuant to SFAS 114, consisted of 113 loans and totaled $266.7 million at March 31, 2008 and consisted of 77 loans and totaled $135.8 million at December 31, 2007. We are currently committed
to lend approximately $60.2 million in additional funds on these impaired loans, in accordance with the original terms of these loans; however, the Company is not legally obligated to, and will not, disburse additional funds on any loans while in
nonaccrual status. Of the $60.2 million in committed funds on impaired loans, $10.9 million is applicable to nonaccrual loans. The Company will continue to monitor its portfolio on a regular basis and will lend additional funds as warranted on these
impaired loans. Impaired loans are individually assessed to determine whether a loans carrying value is not in excess of the fair value of the collateral or the present value of the loans cash flows. Smaller balance homogeneous loans
that are collectively evaluated for impairment, such as residential mortgage loans and consumer loans, are specifically excluded from the impaired loan portfolio. Approximately 62% of the impaired loans as of March 31, 2008 relates to
residential construction and residential land loans. As of March 31, 2008, $205.4 million of impaired loans do not have any specific valuation allowance under SFAS 114. Pursuant to SFAS 114, a loan is impaired when both the contractual interest
payments and the contractual principal payments of a loan are not expected to be collected as scheduled in the loan agreement. The $205.4 million of impaired loans without a specific valuation allowance as of March 31, 2008 are generally
impaired due to delays or anticipated delays in receiving payments pursuant to the contractual terms of the loan agreements. In addition, at March 31, 2008 and December 31, 2007, we had no loans classified as troubled debt restructurings,
as defined in SFAS 15, Accounting by Debtors and Creditors for Troubled Debt Restructurings. However, due to the current economic environments in the markets in which we operate and deterioration of certain loans in our portfolio, we may have loans
classified as troubled debt restructurings during the remainder of 2008.

The Company experienced significant declines in the current valuations for real
estate collateral supporting portions of its loan portfolio, specifically residential construction and residential land loans, late in the first quarter of 2008, and continuing through May 2008, as reflected in recently received appraisals. As a
result, a qualitative adjustment was recorded to the allowance for loan losses as of March 31, 2008, in the amount of approximately $6.0 million for impaired loans for which updated appraisals have not yet been received. Currently, $188.0 million,
or approximately 71%, of impaired loans, have recent appraisals. If real estate values continue to decline and as updated appraisals are received, the Company may have to increase its allowance for loan losses appropriately.



25



---

##### Table of Contents

Allowance for Loan Losses.The following table presents the activity in our allowance for loan losses at or
for the periods indicated.



|                                             |  |                                     |        |   |      |   |        |  
|-------------------------------------------- |  | ----------------------------------- | ------ | - | ---- | - | ------ | -
|                                             |  | For the Three Months EndedMarch 31, |       
|                                             |  | 2008                                |        |   | 2007 |  
|                                             |  | (Dollars in thousands)              |       
|Allowance for loan losses:                   |  |                                     |        |  
|Balance at beginning of period               |  | $                                   | 19,304 |   |      | $ | 11,200 |  
|Provisions charged to operating expenses     |  |                                     | 31,000 |   |      |   | 1,330  |  
|Recoveries of loans previously charged-off:  |  |                                     |        |   |      |   |        |  
|Residential construction                     |  |                                     |       |   |      |   |       |  
|Commercial construction                      |  |                                     |       |   |      |   |       |  
|Residential land                             |  |                                     |       |   |      |   |       |  
|Commercial land                              |  |                                     |       |   |      |   |       |  
|Commercial real estate                       |  |                                     |       |   |      |   |       |  
|Residential real estate                      |  |                                     |       |   |      |   |       |  
|Commercial and industrial                    |  |                                     |       |   |      |   | 1      |  
|Consumer and other                           |  |                                     | 3      |   |      |   |       |  
|                                             |  |                                     |        |   |      |   |        |  
|Total recoveries                             |  |                                     | 3      |   |      |   | 1      |  
|                                             |  |                                     |        |   |      |   |        |  
|Loans charged-off:                           |  |                                     |        |   |      |   |        |  
|Residential construction                     |  |                                     | 2,062  |   |      |   |       |  
|Commercial construction                      |  |                                     |       |   |      |   |       |  
|Residential land                             |  |                                     | 6,784  |   |      |   |       |  
|Commercial land                              |  |                                     | 743    |   |      |   |       |  
|Commercial real estate                       |  |                                     | 18     |   |      |   |       |  
|Residential real estate                      |  |                                     |       |   |      |   |       |  
|Commercial and industrial                    |  |                                     | 32     |   |      |   |       |  
|Consumer and other                           |  |                                     | 17     |   |      |   | 1      |  
|                                             |  |                                     |        |   |      |   |        |  
|Total charged-off                            |  |                                     | 9,656  |   |      |   | 1      |  
|                                             |  |                                     |        |   |      |   |        |  
|Net charge-offs                              |  |                                     | 9,653  |   |      |   |       |  
|                                             |  |                                     |        |   |      |   |        |  
|Balance at end of period                     |  | $                                   | 40,651 |   |      | $ | 12,530 |  
|                                             |  |                                     |        |   |      |   |        |  
|Net charge-offs to average loans outstanding |  |                                     | 0.57   | % |      |   |       | %
|Allowance for loan losses to gross loans     |  |                                     | 2.50   |   |      |   | 1.07   |  

The allowance for loan losses has been determined in accordance with accounting principles generally accepted in
the United States of America. We are responsible for the timely and periodic determination of the adequacy of the allowance. We believe that our allowance for loan losses is adequate to cover specifically identifiable loan losses, as well as
estimated losses inherent in our portfolio for which certain losses are probable but not specifically identifiable.

We maintain the allowance for loan
losses through provisions for loan losses that we charge to income. We charge losses on loans against the allowance for loan losses when we believe the collection of loan principal is unlikely. We establish the provision for loan losses after
considering the results of our review of delinquency and charge-off trends, the amount of the allowance for loan losses in relation to the total loan balance, loan portfolio growth, GAAP and regulatory guidance. We periodically review the
assumptions and formula used in determining our allowance for loan losses and make adjustments if required to reflect the current risk profile of our loan portfolio. During the first quarter of 2008, we increased the allowance for loan losses due to
the weaknesses in the residential real estate markets in which we operate specifically related to our residential construction and land portfolio which continues to experience deterioration in estimated collateral values and repayment abilities of
some of our customers, an increase in nonperforming assets, an increase in potential problem loans, and the general weakening economic condition in the markets in which we serve. The specific increase in the allowance for loan losses reflects
specific reserves on impaired loans as required by SFAS 114, general reserves based on various qualitative and quantitative factors reflecting among other things a significant increase in potential problem loans and the migration of those loans into
higher regulatory grades and a qualitative adjustment in the amount of $6.0 million for impaired loans for which updated appraisals have not been received but for which the recently received appraisals on other loans indicate a general decline in
collateral values.

Although we believe that we have established and maintained the allowance for loan losses at adequate levels, additions may be
necessary if future economic and other conditions differ substantially from the current operating environment. Although management uses the best information available, the level of the allowance for loan losses remains an estimate that is subject to
significant judgment and short-term change.



26



---

##### Table of Contents

The following table presents the allocation of our allowance for loan losses by loan category and the percentage of loans
in each category to total loans as of the dates indicated:



|                                      |  |                  |        |                                           |                     |   |        |   |                                           |  |       |  
|------------------------------------- |  | ---------------- | ------ | ----------------------------------------- | ------------------- | - | ------ | - | ----------------------------------------- |  | ----- | -
|                                      |  | At March 31,2008 |        |                                           | At December 31,2007 |  
|                                      |  | Amount           |        | % ofLoans inEachCategoryto GrossLoans (1) |                     |   | Amount |   | % ofLoans inEachCategoryto GrossLoans (1) | 
|Construction and land                 |  | $                | 34,420 |                                           | 68.6                | % |        | $ | 13,664                                    |  | 68.0  | %
|Commercial real estate                |  |                  | 3,877  |                                           | 15.7                |   |        |   | 3,568                                     |  | 16.7  |  
|Commercial and industrial             |  |                  | 1,433  |                                           | 9.0                 |   |        |   | 1,199                                     |  | 8.9   |  
|Single family residential real estate |  |                  | 826    |                                           | 6.4                 |   |        |   | 777                                       |  | 6.1   |  
|Consumer and other                    |  |                  | 95     |                                           | 0.3                 |   |        |   | 96                                        |  | 0.3   |  
|                                      |  |                  |        |                                           |                     |   |        |   |                                           |  |       |  
|Total                                 |  | $                | 40,651 |                                           | 100.0               | % |        | $ | 19,304                                    |  | 100.0 | %
|                                      |  |                  |        |                                           |                     |   |        |   |                                           |  |       |  



|(1) | Gross loans before netting deferred loan fees.
|--- | ----------------------------------------------

Securities.
Our investment portfolio consists mainly of AAA rated U.S. government agency securities. Our securities are all classified as available-for-sale and are reported at fair value, with unrealized gains and losses excluded from earnings and
instead reported as a separate component of stockholders equity.

At March 31, 2008, securities totaled $52.7 million, an increase of $738,000,
or 1.4%, from $52.0 million at December 31, 2007. At March 31, 2008, the majority of our securities had a contractual maturity date of five years or less. These medium to short-term maturities are consistent with our current primary focus
and strategy to grow the loan portfolio while using our investment portfolio primarily for liquidity purposes.

The carrying value of our securities
available for sale at March 31, 2008 and at December 31, 2007 is set forth below.



|                                   |  |                  |        |                     |   |       
|---------------------------------- |  | ---------------- | ------ | ------------------- | - | ------
|                                   |  | At March 31,2008 |        | At December 31,2007
|                                   |  | (In thousands)  
|U.S. Treasury securities           |  | $                | 9,579  |                     | $ | 9,578 
|U.S. Government-sponsored agencies |  |                  | 35,948 |                     |   | 35,621
|Mortgage-backed obligations        |  |                  | 4,330  |                     |   | 4,327 
|Money market                       |  |                  | 2,464  |                     |   | 2,067 
|Other debt securities              |  |                  | 383    |                     |   | 373   
|                                   |  |                  |        |                     |   |       
|Total investment securities        |  | $                | 52,704 |                     | $ | 51,966
|                                   |  |                  |        |                     |   |       

Premises and Equipment. Our premises and equipment totaled $44.5 million at March 31, 2008, an
increase of $1.4 million, or 3.2%, from $43.1 million at December 31, 2007. This increase was primarily due to the construction of new branch offices during the first quarter of 2008.

Goodwill and Other Intangible Assets.Our goodwill is related to the acquisition of Choice Bank in 2006 and totaled $18.8 million at March 31, 2008
and December 31, 2007. In addition, the acquisition of Choice Bank resulted in a core deposit intangible, which due to amortization, amounted to $850,000 at March 31, 2008 compared to $917,000 at December 31, 2007.

Deferred Taxes.At March 31, 2008 we had a net deferred tax asset of $13.5 million, an increase of $7.6 million, or 129.3% from $5.9 million at
December 31, 2007. This increase is primarily the result of the large increase in our allowance for loan losses during the first quarter of 2008 which is our largest deferred tax item.

Cash and Cash Equivalents. Cash and cash equivalents (consisting of cash and due from banks and federal funds sold), totaled $84.7 million at
March 31, 2008, an increase of $70.9 million, or 512.2%, from $13.8 million at December 31, 2007. This increase is due to our concerted efforts to increase our liquidity, which has continued into the second quarter of 2008. Our cash and
cash equivalents were $213.2 million at April 30, 2008.

Deposits. Total deposits were $1.57 billion at March 31, 2008, an increase
of $145.6 million, or 10.2% from December 31, 2007. An increase in time deposits is the primary reason for the increase in our deposits during the first quarter 2008. Time deposits increased $184.1 million, or 26.7% to $874.7 million at
March 31, 2008 from $690.6 million at December 31, 2007. A significant portion of our deposit increase is due to the increase of our brokered deposits from $500.2 million at December 31, 2007 to $674.1 million at March 31, 2008.
This increase was due to increased deposits from the same four existing broker deposit customers that existed at December 31, 2007. We expect to gradually reduce the level of brokered deposits throughout the remainder of 2008 replacing them
with other deposits or borrowings as appropriate. For a discussion of recent changes in deposit concentration, see Liquidity and Capital Resources.



27



---

##### Table of Contents

Borrowings. At March 31, 2008, we had $117.6 million in advances from the FHLB, $53.6 million of which
were classified as long-term borrowings and $64.0 million of which were classified as short-term borrowings. Total borrowings from the FHLB have increased $27.0 million, or 29.8%, to $117.6 million at March 31, 2008 from $90.6 million at
December 31, 2007. As competition for deposits continues to increase, we anticipate further reliance on FHLB borrowings to supplement the funding of our asset growth. As of March 31, 2008, we have the ability to borrow an additional
$984,000 from the FHLB.

Junior Subordinated Debt.We had $69.6 million of junior subordinated debentures outstanding at March 31, 2008
and December 31, 2007. Our junior subordinated debt, which is issued to our statutory trust subsidiaries that in turn has issued trust preferred securities, is considered long-term borrowing for financial reporting purposes but is included as a
component of regulatory capital, subject to limitations.

Stockholders Equity. Stockholders equity decreased $15.5 million, or
9.9%, to $142.1 million at March 31, 2008 from $157.6 million at December 31, 2007. The decrease in stockholders equity is primarily the result of the $14.4 million loss for the first quarter of 2008 with the remainder from treasury
stock transactions and stock option exercises. The Company repurchased 146,600 shares of its common stock under an authorized stock repurchase program at a weighted average price per share of $10.29 during the first quarter of 2008.



28



---

##### Table of Contents

Analysis of Net Interest Income

Net interest income represents the difference between the interest income we earn on our interest-earning assets, such as loans and investment securities, and the expense we pay on interest-bearing liabilities, such
as deposits and borrowed funds. Net interest income depends on our volume of interest-earning assets and interest-bearing liabilities and the interest rates we earned or paid on them.

Average Balance Sheet. The following table presents certain information regarding our financial condition and net interest income for the three month periods ended March 31, 2008 and 2007. The table
presents the average yield on interest-earning assets and the average cost of interest-bearing liabilities for the periods indicated. We derived the yields and costs by dividing income or expense by the average balance of interest-earning assets or
interest-bearing liabilities, respectively, for the periods shown. We derived average balances from daily balances over the periods indicated. Interest income includes fees that we considered adjustments to yields.



|                                                              |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|------------------------------------------------------------- |  | ------------------------------------ | --------- | - | -------- | - | --------------------- |  | ---- | -------------- |  | - | --------- | - | --------------------- | - | ------ |  | ----- | -
|                                                              |  | For the Three Months Ended March 31, |          
|                                                              |  | 2008                                 |           |   | 2007     |  
|                                                              |  | AverageBalance                       |           |   | Interest |   | AverageYield/Cost (5) |  |      | AverageBalance |  |   | Interest  |   | AverageYield/Cost (5) |  
|                                                              |  | (Dollars in thousands)               |          
|Interest-earning assets                                       |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Investment Securities-taxable                                 |  | $                                    | 52,495    |   |          | $ | 645                   |  | 4.94 | %              |  | $ | 61,027    |   |                       | $ | 693    |  | 4.61  | %
|Federal funds sold and other                                  |  |                                      | 17,228    |   |          |   | 124                   |  | 2.89 |                |  |   | 16,480    |   |                       |   | 212    |  | 5.22  |  
|Loans(1)(2)                                                   |  |                                      | 1,680,474 |   |          |   | 34,913                |  | 8.36 |                |  |   | 1,129,930 |   |                       |   | 28,433 |  | 10.21 |  
|FHLB stock                                                    |  |                                      | 5,783     |   |          |   | 71                    |  | 4.94 |                |  |   | 4,106     |   |                       |   | 59     |  | 5.83  |  
|                                                              |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Total earning assets                                          |  |                                      | 1,755,980 |   |          |   | 35,753                |  | 8.19 | %              |  |   | 1,211,543 |   |                       |   | 29,397 |  | 9.84  | %
|Non-interest earning assets                                   |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Cash and due from banks                                       |  |                                      | 15,144    |   |          |   |                       |  |      |                |  |   | 18,564    |   |                       |   |        |  |       |  
|Allowance for loan losses                                     |  |                                      | (20,207   | ) |          |   |                       |  |      |                |  |   | (11,539   | ) |                       |   |        |  |       |  
|Other assets                                                  |  |                                      | 82,742    |   |          |   |                       |  |      |                |  |   | 65,867    |   |                       |   |        |  |       |  
|                                                              |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Total assets                                                  |  | $                                    | 1,833,659 |   |          |   |                       |  |      |                |  | $ | 1,284,435 |   |                       |   |        |  |       |  
|                                                              |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Interest-bearing liabilities                                  |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Interest checking                                             |  | $                                    | 10,493    |   |          | $ | 27                    |  | 1.03 | %              |  | $ | 20,896    |   |                       | $ | 57     |  | 1.11  | %
|Savings and money market                                      |  |                                      | 543,906   |   |          |   | 4,819                 |  | 3.56 |                |  |   | 466,931   |   |                       |   | 5,376  |  | 4.67  |  
|Time deposits                                                 |  |                                      | 762,968   |   |          |   | 9,514                 |  | 5.02 |                |  |   | 402,386   |   |                       |   | 5,334  |  | 5.38  |  
|                                                              |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Total interest-bearing deposits                               |  |                                      | 1,317,367 |   |          |   | 14,360                |  | 4.38 |                |  |   | 890,213   |   |                       |   | 10,767 |  | 4.91  |  
|Short-term borrowings                                         |  |                                      | 70,076    |   |          |   | 731                   |  | 4.20 |                |  |   | 24,710    |   |                       |   | 319    |  | 5.24  |  
|Long-term debt                                                |  |                                      | 55,446    |   |          |   | 663                   |  | 4.81 |                |  |   | 50,111    |   |                       |   | 571    |  | 4.62  |  
|Junior subordinated debt                                      |  |                                      | 69,589    |   |          |   | 1,068                 |  | 6.17 |                |  |   | 38,661    |   |                       |   | 666    |  | 6.99  |  
|                                                              |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Total interest-bearing liabilities                            |  |                                      | 1,512,478 |   |          |   | 16,822                |  | 4.47 | %              |  |   | 1,003,695 |   |                       |   | 12,323 |  | 4.98  | %
|Non-interest bearing liabilities                              |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Non-interest bearing demand deposits                          |  |                                      | 149,472   |   |          |   |                       |  |      |                |  |   | 163,634   |   |                       |   |        |  |       |  
|Other liabilities                                             |  |                                      | 11,308    |   |          |   |                       |  |      |                |  |   | 7,201     |   |                       |   |        |  |       |  
|Stockholders equity                                          |  |                                      | 160,401   |   |          |   |                       |  |      |                |  |   | 109,905   |   |                       |   |        |  |       |  
|                                                              |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Total liabilities and stockholders equity                    |  | $                                    | 1,833,659 |   |          |   |                       |  |      |                |  | $ | 1,284,435 |   |                       |   |        |  |       |  
|                                                              |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Net interest rate spread(3)                                   |  |                                      |           |   |          |   |                       |  | 3.72 | %              |  |   |           |   |                       |   |        |  | 4.86  | %
|Net interest income/net interest margin(4)                    |  |                                      |           |   |          | $ | 18,931                |  | 4.34 | %              |  |   |           |   |                       | $ | 17,074 |  | 5.72  | %
|                                                              |  |                                      |           |   |          |   |                       |  |      |                |  |   |           |   |                       |   |        |  |       |  
|Total interest-earning assets to interest-bearing liabilities |  |                                      | 116.10    | % |          |   |                       |  |      |                |  |   | 120.71    | % |                       |   |        |  |       |  



|(1) | Net loan fees of $3.7 million and $2.3 million are included in the yield computation for the three months ended 2008 and 2007, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Nonaccrual loans have been included in average loan balances.
|--- | -------------------------------------------------------------

|(3) | Net interest spread represents average yield earned on interest-earning assets less the average rate paid on interest-bearing liabilities.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Net interest margin is computed by dividing net interest income by total average earning assets.
|--- | ------------------------------------------------------------------------------------------------

|(5) | Annualized.
|--- | -----------



29



---

##### Table of Contents

Rate/Volume Analysis. The following table presents the extent to which the changes in interest rates and
the changes in volume of our interest-earning assets and interest-bearing liabilities have affected our interest income and interest expense during the periods indicated. Information is provided in each category with respect to:



| |  |  | changes attributable to changes in volume (changes in volume multiplied by prior rate);
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | changes attributable to changes in rate (changes in rate multiplied by prior volume); and
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | the net change.
| | - |  | ---------------





|                                |  |                                                                                          |        |   |      |   |        |       |  |   |       |  
|------------------------------- |  | ---------------------------------------------------------------------------------------- | ------ | - | ---- | - | ------ | ----- |  | - | ----- | -
|                                |  | For the Three Months EndedMarch 31, 2008 v. 2007Increase (Decrease)Due to Changes in (1) |       
|                                |  | Volume                                                                                   |        |   | Rate |   |        | Total | 
|                                |  | (In thousands)                                                                           |       
|Interest on securities, taxable |  | $                                                                                        | (105   | ) |      | $ | 57     |       |  | $ | (48   | )
|Federal funds sold and other    |  |                                                                                          | 5      |   |      |   | (93    | )     |  |   | (88   | )
|Loans                           |  |                                                                                          | 11,438 |   |      |   | (4,958 | )     |  |   | 6,480 |  
|FHLB stock                      |  |                                                                                          | 21     |   |      |   | (9     | )     |  |   | 12    |  
|                                |  |                                                                                          |        |   |      |   |        |       |  |   |       |  
|Total interest income           |  |                                                                                          | 11,359 |   |      |   | (5,003 | )     |  |   | 6,356 |  
|                                |  |                                                                                          |        |   |      |   |        |       |  |   |       |  
|Interest expense:               |  |                                                                                          |        |   |      |   |        |       |  |   |       |  
|Interest checking               |  |                                                                                          | (27    | ) |      |   | (3     | )     |  |   | (30   | )
|Savings and money market        |  |                                                                                          | 682    |   |      |   | (1,239 | )     |  |   | (557  | )
|Time deposits                   |  |                                                                                          | 4,496  |   |      |   | (316   | )     |  |   | 4,180 |  
|Short-term borrowings           |  |                                                                                          | 473    |   |      |   | (61    | )     |  |   | 412   |  
|Long-term debt                  |  |                                                                                          | 64     |   |      |   | 28     |       |  |   | 92    |  
|Junior subordinated debt        |  |                                                                                          | 475    |   |      |   | (73    | )     |  |   | 402   |  
|                                |  |                                                                                          |        |   |      |   |        |       |  |   |       |  
|Total interest expense          |  |                                                                                          | 6,163  |   |      |   | (1,664 | )     |  |   | 4,499 |  
|                                |  |                                                                                          |        |   |      |   |        |       |  |   |       |  
|Net increase                    |  | $                                                                                        | 5,196  |   |      | $ | (3,339 | )     |  | $ | 1,857 |  
|                                |  |                                                                                          |        |   |      |   |        |       |  |   |       |  



|(1) | Changes due to both volume and rate have been allocated to volume changes.
|--- | --------------------------------------------------------------------------

Comparison of Results of Operations

Our results of operations depend substantially on net interest income, which is the difference between
interest income on interest-earning assets, consisting primarily of loans receivable, securities and other short-term investments, and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings. Our results of
operations are also dependent upon our generation of non-interest income, consisting primarily of income from the gain on sale of loans, loan servicing fees, and banking service fees. Other factors contributing to our results of operations include
our provisions for loan losses, income taxes, and the level of our non-interest expenses, such as compensation and benefits, occupancy and equipment costs, and other miscellaneous operating expenses.

General.Net loss was $14.4 million for the three months ended March 31, 2008, a difference of $20.0 million or 358.1%, compared with net income of
$5.6 million for the three months ended March 31, 2007. The net loss for the three months ended March 31, 2008, was due to a significant increase in the provision for loan losses. The net loss was also impacted by an increase in
non-interest expenses and a decrease in non-interest income, offset in part by an increase in net interest income when compared to the corresponding period in 2007. Basic and diluted loss per share were ($0.95) for the three months ended
March 31, 2008, compared with basic and diluted income per share of $0.41 and $0.39, respectively, for the three months ended March 31, 2007. For the three months ended March 31, 2008, our annualized return on average
stockholders equity was (36.2%) compared with 20.6% for the corresponding period in 2007. Our annualized return on average assets was (3.2%) for the three months ended March 31, 2008, compared with 1.8% for the corresponding period in
2007.

Interest and Dividend Income. Total interest and dividend income increased $6.4 million, or 21.6%, to $35.8 million for the three
months ended March 31, 2008 from $29.4 million for the corresponding period in 2007. This increase is primarily attributable to an increase in the average balance of earning assets, primarily loans. The increase in the average balance of loans
reflects a significant increase in our portfolio of construction and land loans. We also experienced increases in the average balances of our commercial real estate, commercial and industrial, and single family residential real estate loan
portfolios. We experienced a decrease in our average yield on loans for the three months ended March 31, 2008 due to the recent decreases in our prime lending rates, reflecting the general decline in market interest rates that began in the
second half of 2007 and continued in the first quarter of 2008. The decreases in our prime lending rates resulted in immediate declines in the rates on our variable rate loans which make up the significant majority of our loan portfolio. Our
interest income was also negatively impacted by the significant increase in nonaccrual loans during the first quarter of 2008.



30



---

##### Table of Contents

Interest Expense. Total interest expense increased $4.5 million, or 36.5%, to $16.8 million for the three
months ended March 31, 2008 from $12.3 million for the corresponding period in 2007. These increases primarily reflect an increase in the average balance of interest-bearing liabilities, especially our interest-bearing deposits, short-term
borrowings and junior subordinated debt, offset by a decrease in the average cost of our interest-bearing liabilities. In particular, the average balance of our time deposits, one of our highest cost sources of funds, increased by 89.6% primarily
reflecting our competitive pricing during these periods. The increase in interest expense also reflects an increase of 71.9% in the average balance of our borrowed funds as we continued to use FHLB borrowings and junior subordinated debt to
supplement deposits to fund our operations.

Net Interest Income.Net interest income increased $1.9 million, or 10.9%, to $18.9 million for
the three months ended March 31, 2008 from $17.1 million for the corresponding period in 2007. This was due to the overall growth of our average balance sheet, reflecting the effect of an increase of $544.4 million in average interest-bearing
assets which was funded with an increase of $413.0 million in average deposits.

The net interest margin for the three months ended March 31, 2008 was
4.34% compared to 5.72% for the corresponding period in 2007. This decrease is primarily attributable to a decrease in the average yield of our loan portfolio reflecting recent interest rate cuts as well as continued competitive pressures on the
pricing of our deposit products. These competitive pressures partially mitigated the impact of the significant decline in market interest rates. In addition, our net interest margin decreased by approximately 0.22% due to the reversal of interest
income on loans being placed on nonaccrual status during the first quarter of 2008. Further interest rate cuts and increased funding costs due to significant increased competition for deposits and loans is expected to result in further compression
of our net interest margin for the remainder of 2008 assuming market rates remain at their current levels.

Provision for Loan Losses. The
provision for loan losses in each period is reflected as a charge against earnings in that period. The provision is equal to the amount required to maintain the allowance for loan losses at a level that, in our judgment, is adequate to absorb
probable loan losses inherent in the loan portfolio.

Our provision for loan losses was $31.0 million for the three months ended March 31, 2008
compared with $1.3 million for the corresponding period of 2007. Factors that impact the provision for loan losses are net charge-offs or recoveries, changes in the size of the loan portfolio, and the recognition of changes in current risk factors.
The significant increase in the provision for loan losses for the three months ended March 31, 2008 is primarily attributable to the Companys residential construction and land loan portfolio which continues to experience deterioration in
estimated collateral values and repayment abilities of some of the Companys customers. Other reasons for the increase are attributable to an overall increase in nonperforming assets, an increase in our potential problem loans and the
continuing general weakening economic conditions in the markets served by the Company.

During the first quarter of 2008, we continued to experience
significant competitive pressures and challenging market conditions in the markets in which we operate as the economies in the Las Vegas and Phoenix/Scottsdale areas, as well as the national economy, have shown signs of significant weakness. The Las
Vegas economy has weakened recently as the loss of real estate and construction jobs from the declining residential market, as well as lost casino/hotel jobs due to the scheduled closing of old casino resorts to make way for new casino projects, has
caused the local unemployment rate to rise to 5.7% as of March 2008 compared to 4.3% a year earlier and 5.6% at December 31, 2007. Population growth has also tapered off, rising 2.7% from 2006 to 2007. New home sales in the first quarter of
2008 were down 44% from the first quarter of 2007. In the Phoenix area, closings of new homes and resale homes in the first quarter of 2008 have decreased 46% and nearly 39%, respectively, compared to the first quarter of 2007. As a result, the
residential housing markets in the Las Vegas and Phoenix areas have experienced a significant decline with growing inventories of newly constructed one-to-four family residential homes and declining property values. The weakness in the residential
market has begun to expand into the commercial real estate market as builders and related industries downsize. The extent of the impact of the deterioration of the Nevada and Arizona economies and real estate markets on certain segments of our loan
portfolio, namely our residential construction and residential land loans, began to be realized toward the end of the first quarter of 2008 as project delays mounted and updated appraisals showing significant lower valuations were received. With
many real estate projects requiring an extended time to market, some of our borrowers have exhausted their liquidity which requires us to place the loan into nonaccrual status. These economic trends have begun to adversely affect our asset quality
with nonaccrual loans increasing to $78.0 million as of March 31, 2008, compared to $13.1 million at December 31, 2007. Nonperforming loans as a percentage of gross loans were 4.79% as of March 31, 2008, compared to 0.84% at
December 31, 2007. Nonperforming assets as a percentage of total assets were 4.14% as of March 31, 2008, compared to 0.75% as of December 31, 2007. In addition, our potential problem loans totaled approximately $274.5 million at
March 31, 2008 compared to $84.5 million at December 31, 2007. For the three months ended March 31, 2008, net charge-offs as a percentage of average loans were 0.57% compared to less than 0.01% for the corresponding period in 2007.
OREO was $1.2 million at March 31, 2008 compared to $110,000 at December 31, 2007. Continuation of these economic and real estate factors are likely to continue to affect our asset quality and overall performance.

The specific increase in the allowance for loan losses reflects specific reserves on impaired loans as required by SFAS 114, general reserves based on various
qualitative and quantitative factors reflecting among other things a significant increase in potential problem loans and the migration of those loans into higher regulatory grades and a qualitative adjustment in the amount of $6.0 million for
impaired loans for which updated appraisals have not been received but for which the recently received appraisals on other loans indicate a general decline in collateral values.

The ratio of nonperforming loans to total gross loans was 4.79% at March 31, 2008 compared to 0.84% at December 31, 2007. The ratio of the allowance for loan losses to nonperforming loans was 52.15% at
March 31, 2008 compared with 147.60% at December 31, 2007. Nonperforming loans increased to $78.0 million at March 31, 2008 from $13.1 million at December 31, 2007. See  Critical Accounting Policies  Allowance
for Loan Losses.



31



---

##### Table of Contents

Other Income. We earn non-interest income primarily through gains on sales of loans, fees related to
services provided to deposit customers, and fees related to services provided to current and potential loan customers.

Total non-interest income decreased
$705,000, or 26.4%, to $2.0 million for the three months ended March 31, 2008 from $2.7 million for the corresponding period of 2007. This decrease is primarily attributable to a decrease in gain on sales of loans, due to the overall decrease
in market demand for these products which affected the timing of origination and sale of these loans, as well as a general decline in the premiums obtained from the sale of these loans. The table below represents a breakdown of our other income for
the periods indicated.



|                                          |  |                                     |       |      |   |                    |  |   |      |  
|----------------------------------------- |  | ----------------------------------- | ----- | ---- | - | ------------------ |  | - | ---- | -
|                                          |  | For the Three Months EndedMarch 31, |      
|                                          |  | 2008                                |       | 2007 |   | Increase(Decrease) | 
|                                          |  | (In thousands)                      |      
|Gain on sale of loans                     |  | $                                   | 1,245 |      | $ | 1,831              |  | $ | (586 | )
|Service charges                           |  |                                     | 265   |      |   | 199                |  |   | 66   |  
|Investment securities gains (losses), net |  |                                     | 52    |      |   | 31                 |  |   | 21   |  
|Loan servicing fees, net of amortization  |  |                                     | 67    |      |   | 189                |  |   | (122 | )
|Gain on disposal of other assets          |  |                                     | 3     |      |   |                   |  |   | 3    |  
|Other income                              |  |                                     | 337   |      |   | 424                |  |   | (87  | )
|                                          |  |                                     |       |      |   |                    |  |   |      |  
|Total non-interest income                 |  | $                                   | 1,969 |      | $ | 2,674              |  | $ | (705 | )
|                                          |  |                                     |       |      |   |                    |  |   |      |  

Non-Interest Expense.Non-interest expense increased $2.9 million, or 30.6%, to $12.3 million for
the three months ended March 31, 2008 from $9.4 million for the corresponding period of 2007. The increase is attributable to our overall growth, specifically to the opening of new branches and hiring of new loan officers and other employees,
as well as increased expenses related to operating as a public company. Salaries and employee benefit costs increased $1.5 million as a result of additional employees, related increased benefit costs, and normal salary increases. Occupancy expenses
increased $441,000 for the three months ended March 31, 2008 compared to the corresponding period of 2007, as a result of additional property and fixed assets relating to our new branch office openings and our new administrative center.
Depreciation and amortization expense increased $180,000 for the three months ended March 31, 2008 compared to the corresponding period of 2007, primarily as a result of the increase in property and equipment associated with our new branch
offices and administrative center. Insurance expense increased $245,000 for the three months ended March 31, 2008 compared to the corresponding period of 2007, due to increased insurance costs and an increase in FDIC deposit insurance
assessments given to all banks since the second quarter of 2007. Other non-interest expense increased $480,000 for the three months ended March 31, 2008 compared to the corresponding period of 2007, due to our overall franchise growth. The
table below sets forth the components of our non-interest expense for the periods indicated.



|                                                       |  |                                     |        |      |   |                    |  |   |       |  
|------------------------------------------------------ |  | ----------------------------------- | ------ | ---- | - | ------------------ |  | - | ----- | -
|                                                       |  | For the Three Months EndedMarch 31, |       
|                                                       |  | 2008                                |        | 2007 |   | Increase(Decrease) | 
|                                                       |  | (In thousands)                      |       
|Salaries, wages and employee benefits                  |  | $                                   | 7,367  |      | $ | 5,830              |  | $ | 1,537 |  
|Occupancy                                              |  |                                     | 1,157  |      |   | 716                |  |   | 441   |  
|Depreciation and amortization                          |  |                                     | 772    |      |   | 592                |  |   | 180   |  
|Insurance                                              |  |                                     | 314    |      |   | 69                 |  |   | 245   |  
|Professional fees                                      |  |                                     | 930    |      |   | 851                |  |   | 79    |  
|Advertising, public relations and business development |  |                                     | 313    |      |   | 225                |  |   | 88    |  
|Customer service expense                               |  |                                     | 92     |      |   | 87                 |  |   | 5     |  
|Loss on other real estate owned                        |  |                                     | 16     |      |   | 182                |  |   | (166  | )
|Other                                                  |  |                                     | 1,359  |      |   | 879                |  |   | 480   |  
|                                                       |  |                                     |        |      |   |                    |  |   |       |  
|Total non-interest expense                             |  | $                                   | 12,320 |      | $ | 9,431              |  | $ | 2,889 |  
|                                                       |  |                                     |        |      |   |                    |  |   |       |  

Income Taxes.Total income tax benefit was $8.0 million for the three months ended March 31,
2008, a difference of $11.4 million or 335.3% compared with total income tax expense of $3.4 million for the corresponding period of 2007. Our effective federal income tax rate was 35.7% for the three months ended March 31, 2008, compared to
37.8% for the corresponding period of 2007.

Liquidity and Capital Resources

The term liquidity refers to our ability to generate adequate amounts of cash to fund loan originations, deposit withdrawals and operating expenses. Our primary sources of funds are cash received from
scheduled amortization and prepayments of loans, new deposits, borrowed funds, maturities and calls of investment securities and funds provided by our operations. Our membership in the FHLB provides us access to additional sources of borrowed funds,
which is generally limited to twenty times the amount of FHLB stock owned. The value at cost of our FHLB stock at March 31, 2008 is approximately $5.9 million.



32



---

##### Table of Contents

Cash and cash equivalents (consisting of cash and due from banks and federal funds sold), totaled $84.7 million at
March 31, 2008, an increase of $70.9 million, or 512.2%, from $13.8 million at December 31, 2007. This increase is due to our concerted efforts to increase our liquidity, which has continued into the second quarter of 2008. Our cash and
cash equivalents were $213.2 million at April 30, 2008.

Deposit flows, calls of investment securities and borrowed funds, and prepayments of loans
are strongly influenced by interest rates, general and local economic conditions and competition in the marketplace. These factors reduce the predictability of the timing of these sources of funds.

We experienced an increase in deposits of $145.6 million during the three months ended March 31, 2008 compared with a net increase of $165.0 million during the
corresponding period of 2007. The majority of this increase is attributable to our increase in brokered deposits. Deposit flows are affected by the level of market interest rates, the interest rates and products offered by competitors, the
volatility of equity markets and other factors.

At March 31, 2008, there were $865.7 million in time deposits scheduled to mature within one year.
Based on our historical experience and competitive pricing practices, we expect to be able to retain or replace a substantial portion of these maturing deposits although we expect to gradually reduce the level of brokered deposits throughout the
remainder of 2008.

Our 20 largest depositors accounted for approximately 51.7% of our total deposits and our five largest depositors accounted for
approximately 44.3% of our total deposits at March 31, 2008. Our four largest depositors accounted for $674.1 million, or 42.9% of total deposits at March 31, 2008. The deposit balances of these four largest customers are considered for
regulatory purposes to be brokered deposits, and constitute all our brokered deposits at that date. Brokered deposits are generally considered to be deposits that have been received by us from a registered broker that is acting on behalf of that
brokers customer. Often, a broker will direct a customers deposits to the banking institution offering the highest interest rate available. Federal banking law and regulation places restrictions on depository institutions regarding
brokered deposits because of the general concern that these deposits are at a greater risk of being withdrawn and placed on deposit at another institution offering a higher interest rate, thus posing liquidity risk for institutions that gather
brokered deposits in significant amounts. The balances of our brokered deposits measured as of each month end from January 1, 2007 to March 31, 2008 have fluctuated, ranging from a high of $674.1 million, or 42.9% of total deposits to a
low of $228.3 million, or 22.3% of total deposits.

Our brokered deposits pose a heightened risk of not being retained by us because these customers tend
to be very rate sensitive in making their decisions as to the financial institution with which they choose to place their deposits. Although the deposits of our four brokered deposit customers may meet the regulatory definition of a brokered
deposit, we consider them to be corporate customers with which we either have or are in the process of building longer term customer relationships. Two of these customers have been our depositors for approximately four years.

We believe that our net income has not been, and do not expect it to be, adversely affected by the use of brokered short-term deposits. As a general matter, we price
brokered deposits separately from our pricing of deposits gathered through our local branch networks. Both historically and currently, our brokered deposits have had a lower average cost than time deposits gathered through our local branch network
because we can offer rates to brokered deposit customers outside of our market area that are lower than the rates we offer through our local branch network. In addition, our brokered deposits have had a comparable cost to wholesale borrowings
available through the use of Federal Home Loan Bank borrowings. As with all funding decisions, we continually analyze our various funding choices and price our deposit products, including brokered deposits, with a view towards obtaining the lowest
cost funding while meeting our liquidity needs and achieving the best net interest margin possible. We carefully monitor the balances in our brokered accounts, the impact of movements in interest rates generally, the interest rates offered by local
competitors, the rates offered by other institutions that access the brokered deposit market, the availability of wholesale borrowings and related costs of such funding sources. We have also developed contingency funding plans in the event that we
fail to retain one or more of our brokered deposit customers.

Due to the nature of our larger customers businesses, the deposit balances they
maintain with us may fluctuate significantly from month to month resulting in the list of our largest depositors similarly changing. For example, two of our five largest depositors are large financial services companies that provide financing
services to other financial service companies, securities clearing services to brokerage firms and brokerage services to a large number of commercial and individual customers. Additionally, two of our nine largest depositors are title insurance
companies. Part of the services these financial services companies and title insurance companies provide to their customers includes holding short term account balances to facilitate the ordinary course of business of these customers. Although the
many individual account balances of the customers of our large financial services depositors tend to be smaller, when placed on deposit with us into our depositors account they result, in the aggregate, in a very large balance relative to our
other accounts. Due to the short-term nature of the deposit balances maintained by the customers of our large depositors, the deposit balances maintained with us tend to fluctuate.

The loss of one or more of our largest 20 customers, or a significant decline in the deposit balances due to ordinary course fluctuations related to these customers businesses, would adversely affect our
liquidity and require us to raise deposit rates to attract new deposits, purchase federal funds or borrow funds on a short-term basis to replace such deposits. We have not experienced any liquidity issues to date with respect to brokered deposits or
our other large balance deposits and we believe we have ample alternative sources of funding, albeit currently at slightly higher rates, to more than compensate for the loss of one or more of these customers. We have approximately $155.2 million in
brokered deposits scheduled to mature in the second quarter of 2008. Depending on the interest rate environment and competitive factors, these deposits may need to be replaced with higher cost funding.

For the three months ended March 31, 2008, we experienced a net increase in other borrowed funds, federal funds purchased and securities sold under repurchase
agreements of approximately $19.4 million, compared to a net increase of $313,000 during the corresponding period of 2007. The net increase in the first three months of 2008 reflects our decision to supplement our reliance on deposits as our primary
source of funds with lower costing borrowed funds, when available. In May 2008, the Companys capacity to purchase federal funds under agreements with other lending institutions was reduced to approximately $69.0 as compared to approximately
$104.0 million at March 31, 2008 and approximately $90.5 million as of December 31, 2007.

At March 31, 2008, there were $97.6 million in
borrowed funds scheduled to mature within one year. We anticipate we will have sufficient resources to meet this funding commitment by borrowing new funds at prevailing market interest rates or paying off the borrowed funds as they mature or are
called.



33



---

##### Table of Contents

Our primary use of funds is for the origination of construction and land loans, commercial loans and commercial real
estate loans. Our net increase in total loans was $79.3 million during the three months ended March 31, 2008 compared with $152.9 million for the corresponding period in 2007. The decrease in net loan originations for the first three months of
2008 reflected the overall decrease in demand for loans in the markets in which we operate reflecting the worsened economic conditions as well as our overall strategy to slow our overall loan growth.

Cash flow from our investment activities included purchases of securities for our investment portfolio during the three months ended March 31, 2008, which were
$21.3 million compared with $3.1 million during the corresponding period of 2007. The increase in purchases of securities reflected the decreased demand for our loan products as well as increasing the liquidity value of our assets. The proceeds from
maturing of securities available-for-sale were $16.0 million during the three months ended March 31, 2008 compared with $6.7 million during the corresponding period of 2007. The proceeds from sale of securities available-for-sale were $5.3
million during the three months ended March 31, 2008 compared with $4.3 million during the corresponding period of 2007.

Other sources of liquidity
for Silver State Bancorp may include dividend payments from our subsidiary bank. During 2007 and the first three months of 2008, Silver State Bancorp did not receive any capital distributions from its subsidiary banks. On April 1, 2008, our
subsidiary Choice Bank merged with and into Silver State Bank. Applicable federal and state law may limit the amount of capital distributions Silver State Bank may make.

At March 31, 2008, the Company exceeded all regulatory capital requirements and are considered to be well-capitalized with a total capital to risk weighted assets of 11.4%, Tier 1 capital to risk
weighted assets of 9.1% and a Tier 1 capital to average assets, or leverage, ratio of 9.3%. At March 31, 2008, both Silver State Bank and Choice Bank are also considered to be well-capitalized. However, if the Company continues to
experience losses and continued deterioration of its loan portfolio in future periods, the Company could be deemed adequately capitalized which would increase premiums for deposit insurance and also require FDIC approval to gather
brokered deposits.

We are considering a variety of strategic alternatives to enhance our capital position and strengthen our balance sheet. To assist us
in evaluating these alternatives our Board of Directors has enlisted the services of Keefe, Bruyette & Woods, Inc., a nationally recognized investment banking firm.

Off-Balance Sheet Arrangements and Contractual Obligations

We are a party to certain off-balance sheet arrangements,
which occur in the normal course of our business, to meet the credit needs of our customers and the growth initiatives of our subsidiary banks. These arrangements are primarily commitments to originate and purchase loans, and to purchase securities.
We did not engage in any hedging transactions that use derivative instruments (such as interest rate swaps and caps) during the first three months of 2008 and did not have any such hedging transactions in place at March 31, 2008, which would
create other off-balance sheet arrangements.

We have also committed to irrevocable and unconditional limited guarantees with respect to the holders of
trust preferred securities of our unconsolidated trust subsidiaries to the extent that Silver State Capital Trust II, Silver State Capital Trust III, Silver State Capital Trust IV, Silver State Capital Trust V, and Silver State Capital Trust VI have
received interest payments from us on our issued junior subordinated debt, but have not made payments or distributions to the holders of their trust preferred securities for the following: (1) accrued and unpaid distributions, (2) the
redemption price, and (3) upon a dissolution or termination of the trust, the lesser of the liquidation amount and all accrued and unpaid distributions and the amount of assets of the trust remaining available for distribution. We do not
believe that these off-balance sheet arrangements have or are reasonably likely to have a material effect on our financial condition, cash flows, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources.
However, there can be no assurance that such arrangements will not have any such future effects.

We also have entered into long-term contractual
obligations consisting of advances from FHLB. These advances are secured with collateral generally consisting of securities. As of March 31, 2008, these long-term FHLB advances totaled $53.6 million and will mature by October 25, 2010.

Our commitments associated with commitments to extend credit were $472.1 million at March 31, 2008 compared to $530.9 million at December 31,
2007. Our commitments associated with standby letters of credit were $3.1 million at March 31, 2008 compared to $2.5 million at December 31, 2007.

Critical Accounting Policies

Note 1 to our Audited Consolidated Financial Statements for the year ended December 31, 2007, included in
our Annual Report on Form 10-K, contains a summary of our significant accounting policies, including discussions on recently issued accounting pronouncements, our adoption of them and the related impact of their adoption. We believe our policies
with respect to the methodology for our determination of the allowance for loan losses and asset impairment judgments, including other than temporary declines in the value of our securities, involve a high degree of complexity and require management
to make difficult and subjective judgments which often require assumptions or estimates about highly uncertain matters. Changes in these judgments, assumptions or estimates could cause reported results to differ materially. These critical policies
and their application are continually reviewed by management, and are periodically reviewed with our Audit Committee and our Board of Directors. The following is a discussion of these critical accounting policies and significant estimates.
Additional information about these policies can be found in Note 1 of the Audited Consolidated Financial Statements filed with the SEC on Form 10-K.

Allowance for Loan Losses. The allowance for loan losses is a valuation allowance for probable losses incurred in the loan portfolio. Our allowance for loan loss methodology incorporates a variety of risk considerations in
establishing an allowance for loan loss that we believe is adequate to absorb losses in the existing portfolio. Such analysis addresses our historical loss experience, delinquency and charge-off trends, trends in volume and terms of loans,
collateral value, changes in loan policies, national and local market economic trends, size and complexity of credits, credit concentrations, peer group comparisons and other considerations. This information is then analyzed to determine
estimated loss factors which, in turn, is assigned to each loan category. We also closely evaluate each credit graded watch list/special mention and below to individually assess the appropriate specific loan loss reserve on
these credits. In addition to ongoing internal loan review monitoring and risk assessment, management utilizes independent loan review firms to review our loan underwriting and credit administration practices, which also assists management with
determining the appropriateness of our allowance for loan losses.



34



---

##### Table of Contents

Our primary lending emphasis is commercial real estate loans, construction loans and land acquisition and development
loans for both residential and commercial projects. We also have a concentration of loans secured by real property located in Nevada. Based on the composition of our loan portfolio and the growth in our loan portfolio, we believe the primary risks
inherent in our portfolio are increases in interest rates, a decline in the economy, generally, and a decline in real estate market values. Any one or a combination of these events may adversely affect our loan portfolio resulting in increased
delinquencies, loan losses and future levels of provisions. We consider it important to maintain the ratio of our allowance for loan losses to total loans at an acceptable level given current economic conditions, interest rates and the composition
of our portfolio.

The allowance for loan losses is increased by the provision for loan losses charged to expense and reduced by loans charged off, net of
recoveries. Provisions for loan losses are made on both a specific and general basis. Specific allowances are provided on impaired credits pursuant to SFAS No. 114 Accounting by Creditors for Impairment of a Loan. The general
component of the allowance for loan losses is based on historical loss experience and adjusted for qualitative and environmental factors pursuant to SFAS No. 5 Accounting for Contingencies and other related regulatory guidance. At
least quarterly, we review the assumptions and formulas related to our general valuation allowances in an effort to update and to refine our allowance for loan losses in light of the various factors described above. Continuing into the first quarter
of 2008, we decided to make further increases to the environmental loss factors due to the weaknesses in the real estate markets in which we operate, significant declines in appraisal valuations received late in the first quarter of 2008, increases
in nonperforming loans, increases in potential problem loans, and the general weakening of the local economies in the markets in which we operate. In the event that our residential construction and land portfolio continues to experience
deterioration in estimated collateral values, we may have to further adjust and discount the appraised values for the collateral underlying the loans in that portfolio, which could result in significant increases to our provision for loan losses.

We consider the ratio of the allowance for loan losses to total loans at March 31, 2008 to be at an acceptable level. Although we believe that we
have established and maintained the allowance for loan losses at adequate levels, additions may be necessary if future economic and other conditions differ substantially from the current operating environment. Although management uses the best
information available, the level of the allowance for loan losses remains an estimate that is subject to significant judgment and short-term change.

Asset Impairment Judgments. Certain of our assets are carried in our consolidated statements of financial condition at fair value or at the lower of cost or fair value. Valuation allowances are established when necessary to
recognize impairment of such assets. We periodically perform analyses to test for impairment of various assets. In addition to our impairment analyses related to loans discussed above, another significant impairment analysis relates to other than
temporary declines in the value of our securities.

Our available for sale portfolio is carried at estimated fair value, with any unrealized gains and
losses, net of taxes, reported as accumulated other comprehensive income in stockholders equity. We conduct a periodic review and evaluation of the securities portfolio to determine if the value of any security has declined below its carrying
value and whether such decline is other than temporary. If such decline is deemed other than temporary, we would adjust the carrying amount of the security by writing down the security to fair market value through a charge to current period income.
The market values of our securities are significantly affected by changes in interest rates. In general, as interest rates rise, the market value of fixed-rate securities will decrease; as interest rates fall, the market value of fixed-rate
securities will increase. With significant changes in interest rates, we evaluate our intent and ability to hold the security for a sufficient time to recover the recorded principal balance. Estimated fair values for securities are based on
published or securities dealers market values.

Goodwill Impairment.Goodwill is presumed to have an indefinite useful life and is
tested, at least annually, for impairment at the reporting unit level. Impairment exists when the carrying amount of goodwill exceeds its implied fair value. The Company annually reviews the goodwill for impairment in accordance with SFAS
No. 142, Goodwill and Other Intangible Assets. If the fair value of our reporting unit with goodwill exceeds its carrying amount, further evaluation is not necessary. However, if the fair value of our reporting unit with goodwill is less than
its carrying amount, further evaluation is required to compare the implied fair value of the reporting units goodwill to its carrying amount to determine if a write-down of goodwill is required.

We would test our goodwill for impairment between annual tests if an event occurred or circumstances changed that would more likely than not reduce the fair value of our
reporting unit below its carrying amount. The identification of additional reporting units or the use of other valuation techniques could result in materially different evaluations of impairment.

The Company reviewed goodwill for the Choice Bank reporting unit for impairment as of October 1, 2007 in accordance with SFAS 142, Goodwill and Other Intangible
Assets. No impairment to goodwill was recognized at that time. In addition, the Company considered other events and circumstances through March 31, 2008 in accordance with SFAS 142 for the Choice Bank reporting unit and has determined that no
impairment loss is necessary. As a result of Choice Bank being merged into Silver State Bank effective April 2008, the Companys reporting unit for goodwill impairment purposes will be Silver State Bank.

At March 31, 2008, the Companys market capitalization (based on total shares outstanding, excluding unvested restricted stock) was less than our total
stockholders equity by $11.0 million. Through May 14, 2008, our market capitalization continues to be less than total stockholders equity. Should this situation continue to exist at June 30, 2008, we will consider this and
other factors including the Companys results of operations and may prepare a valuation of the Silver State Bank reporting unit to determine whether goodwill is impaired. No assurance can be given that we will not record an impairment loss on
goodwill in 2008. Because goodwill is not included in the calculation of regulatory capital, the Companys and Silver State Banks regulatory capital ratios would not be affected by this potential non-cash expense.



35



---

##### Table of Contents

|ITEM 3. | Quantitative and Qualitative Disclosures about Market Risk
|------- | ----------------------------------------------------------

As a
financial institution, our primary component of market risk is interest rate volatility. Net interest income is the primary component of our net income, and fluctuations in interest rates will ultimately affect the level of both income and expense
recorded on a large portion of our assets and liabilities. Fluctuations in interest rates will also affect the market value of all interest-earning assets, other than those that possess a short term to maturity. During 2007, the market yield curve
was primarily flat. During the final four months of 2007 and the first four months of 2008, there were significant decreases in short-term interest rates which resulted in a more positively sloped yield curve. Our earnings are adversely affected by
a decrease in interest rates because a significant majority of our interest-earning assets are variable rate instruments that will reprice faster than our interest-bearing liabilities, which will result in further compression of our net interest
margin. Any further decreases in these short-term interest rates will likely have a similar effect. In addition, although more discretionary, rates for our interest-bearing deposits are slower to adjust to the decreases in rates due to competitive
pressures.

Our primary source of funds has been deposits, consisting primarily of interest-bearing checking accounts and time deposits, which have
substantially shorter terms to maturity than our loan portfolio. We use securities sold under agreements to repurchase and FHLB advances as additional sources of funds. These borrowings generally have a long-term to maturity, in an effort to offset
our short-term deposit liabilities and assist in managing our interest rate risk. Certain of these borrowings have call options that could shorten their maturities in a changing interest rate environment.

Net Interest Income.The computation of prospective effects of hypothetical interest rate changes are based on numerous assumptions, including relative
levels of market interest rates, asset prepayments and deposit decay, and should not be relied upon as indicative of actual results. Further, the computations do not contemplate any actions we may undertake in response to changes in interest rates.
Actual amounts may differ from the projections set forth below should market conditions vary from underlying assumptions.

March 31,
2008

Sensitivity of Net Interest Income



|                       |  |                             |        |                           |      |  
|---------------------- |  | --------------------------- | ------ | ------------------------- | ---- | -
|Interest Rate Scenario |  | Adjusted NetInterest Income |        | PercentageChangefrom Base |     
|                       |  | (Dollars in thousands)      |       
|Up 300 basis points    |  | $                           | 59,075 |                           | 8.1  | %
|Up 200 basis points    |  |                             | 57,594 |                           | 5.4  |  
|Up 100 basis points    |  |                             | 56,119 |                           | 2.7  |  
|BASE                   |  |                             | 54,644 |                           |     |  
|Down 100 basis points  |  |                             | 54,467 |                           | (0.3 | )
|Down 200 basis points  |  |                             | 54,313 |                           | (0.6 | )
|Down 300 basis points  |  |                             | 53,803 |                           | (1.5 | )

Our percentage change for increases or decreases in net interest income by 200 basis points were 5.4% and (0.6%)
for the three months ended March 31, 2008 compared to 10.4% and (9.6%) for the year ended December 31, 2007.



36



---

##### Table of Contents

|ITEM 4. | Controls and Procedures
|------- | -----------------------

In connection with the preparation of this
Quarterly Report on Form 10-Q, an evaluation was carried out by our management, with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules
13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (Exchange Act)). Disclosure controls and procedures are designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in SEC rules and forms and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, to allow timely
decisions regarding required disclosures. Solely as a result of the material weakness relating to a qualitative adjustment for impaired loans described below, our Chief Executive Officer and Chief Financial Officer have concluded that, as of
March 31, 2008, our disclosure controls and procedures were ineffective.

A material weakness is a control deficiency, or combination of control
deficiencies, that results in a reasonable possibility that a material misstatement of the annual or interim financial statements will not be prevented or detected. Our independent auditors identified the following material weakness in connection
with managements preparation of the consolidated financial statements for the quarter ended March 31, 2008:

The Company experienced significant
declines in the valuations for certain residential (construction and land loans) collateral related to the Companys loan portfolio late in the first quarter of 2008, and continuing through May 2008. The declines in the valuations were
evidenced by recently received updated appraisals for a portion of this collateral. The Companys initial internal allowance for loan loss calculation as of March 31, 2008 did not reflect a qualitative adjustment for impaired loans for
which updated appraisals had not yet been received. The Companys independent auditors communicated to management that such an adjustment would be appropriate. As a result, a qualitative adjustment was recorded to the allowance for loan losses
as of March 31, 2008, in the amount of approximately $6.0 million, which was reflected in the Companys earnings press release for the first quarter of 2008 and in this Quarterly Report on Form 10-Q.

Subsequent to March 31, 2008, management has implemented an ongoing process to modify the allowance for loan loss calculation to include any further necessary
qualitative adjustments for impaired loans for which updated appraisals have not been received to remediate the material weakness described in the preceding paragraph.

Notwithstanding managements assessment that our disclosure controls and procedures were ineffective as of March 31, 2008 due to the material weakness described above, we believe that the consolidated
financial statements in this Quarterly Report on Form 10-Q fairly present, in all material respects, our consolidated financial condition as of March 31, 2008 and December 31, 2007 and consolidated results of operations and cash flows for
the three-month periods ended March 31, 2008 and 2007, in conformity with GAAP.

In addition, there were no changes in our internal control over
financial reporting that occurred during the three months ended March 31, 2008 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting, other than the establishment of a new
internal loan review function.



37



---

##### Table of Contents

PART IIOTHER INFORMATION



|ITEM 1. | Legal Proceedings
|------- | -----------------

Southwest Exchange, a former customer of Silver
State Bank, is currently under investigation and reported to be a defendant in a number of lawsuits for the loss of funds belonging to Southwest Exchanges customers, which loss has been estimated in newspaper articles to exceed $100.0 million.
Southwest Exchange maintained certain deposit accounts with Silver State Bank. Although Southwest Exchange did not maintain custody or escrow accounts at Silver State Bank in the name of or for the benefit of customers of Southwest Exchange, Silver
State Bank may become involved in protracted litigation as a result of the activities of Southwest Exchange.

We previously were named as a defendant in
one such lawsuit and, by agreement of the plaintiff, were dismissed from the lawsuit without prejudice. We were also named in two other complaints (along with several other defendants) alleging conversion, breach of fiduciary duty, negligence, fraud
and civil RICO claims. More than a year has elapsed since the filing of those complaints, and they have not been served on Silver State Bank.

Silver State
Bank was also recently named, along with 41 other named defendants, as a defendant in a consolidated litigation pending before the Nevada District Court, Clark County (P&D Kelesis, LLC et al. v. Southwest Exchange, et al.,Case No.
A535439), claiming causes of action for conversion and negligence per se against the Bank. The plaintiffs purported to serve Silver State Bank with this complaint on February 7, 2008. The amount claimed in this consolidated lawsuit is
approximately $12.7 million. On April 11, 2008, the plaintiffs served the Bank with an amended complaint, claiming causes of action for breach of fiduciary duty, conversation, negligence per se, unjust enrichment, and Breach of Uniform
Fiduciaries Act. On May 2, 2008, some, but not all, additional claimants joined in the Amended Claims (the Albrittons Claims). The Albrittons Claims total $8.0 million, bringing total claims against Silver State Bank
related to this matter to approximately $20.7 million. The Bank filed a motion to dismiss the complaint (or in the alternative, for summary judgment) which was denied by the court to allow the plaintiffs additional time for discovery. After the
period for discovery, the plaintiffs may amend the complaint and we may file new motions for dismissal or summary judgment.

We believe the allegations
against us in these lawsuits are without merit and we intend to vigorously defend these and any other future lawsuits pertaining to this matter. However, if we are not dismissed from these lawsuits or are included in other litigation regarding
Southwest Exchange, our employees, officers and directors may be required to expend substantial amounts of time in connection with such litigations which will prevent them from concentrating on our normal business. In addition, we may be required to
spend substantial sums on legal representation in connection with any such litigation until the claims are dismissed.

We are not involved in any other
pending legal proceedings other than routine legal proceedings occurring in the ordinary course of business. We believe that these routine legal proceedings, in the aggregate, are immaterial to our financial condition and results of operations.



|ITEM 1A. | Risk Factors
|-------- | ------------

We experienced a net loss in the first quarter
of 2008 and can provide no assurance that additional losses will not be realized in future quarters.

We realized a net loss of $14.4 million in
the first quarter of 2008. The net loss in the first quarter was due primarily to an increase compared to March 31, 2007 of $29.7 million to the provision for loan losses, the amount required to maintain the allowance for loan losses at an
adequate level to absorb probable loan losses. The increase in the provision for loan losses is primarily attributable to our residential construction and residential land loan portfolio, which continues to experience deterioration in estimated
collateral values and repayment abilities of some of our customers. Other reasons for the increase are attributable to an overall increase in nonperforming assets, an increase in our potential problem loans and the continuing general weakening
economic conditions and decline in real estate values in the markets served by the Company. At March 31, 2008, our nonaccrual loans were $78.0 million compared to $13.1 million at December 31, 2007 and our potential problem loans were
$274.5 million compared to $84.5 million at December 31, 2007. These increases are primarily due to our residential construction and residential land loan portfolio.

The net loss in the first quarter of 2008 has reduced our stockholders equity at March 31, 2008. If we experience additional losses in the future, it will restrict our ability to grow our balance sheet as
we have in the past. Accordingly, our primary short-term strategy is to manage our credit quality and strengthen, rather than grow, our balance sheet.

To
assist us in identifying weaknesses in our construction and land loan portfolios, we ordered updated appraisals on the real estate collateral underlying these loans and in April 2008, we engaged an independent third party to review these portions of
our loan portfolio. The results of appraisal updates and the independent loan review were taken into account in establishing our provision for loan losses in the first quarter of 2008. The independent loan review has been completed with respect to
our residential construction and residential land loan portfolio and is now focused on our commercial construction portion which we expect will be completed in the second quarter of 2008. In addition, we continue to receive updated appraisals with
respect to our residential construction and residential land portfolios, as well as, our commercial construction and land loan portfolios.

Although we
believe we have identified the bulk of the risk related to our residential construction and land loan portfolio, there can be no assurance that the results of the independent loan review and updated appraisals will not reveal significant additional
weaknesses in those portfolios or our commercial construction and commercial land loan portfolios, which could result in further losses.

As economic
conditions have worsened in our markets, our stock price deteriorated. At March 31, 2008, the Companys market capitalization (based on total shares outstanding, excluding unvested restricted stock) was less than our total
stockholders equity by $11.0 million. Through May 14, 2008, our market capitalization continues to be less than total stockholders equity. Should this situation continue to exist at June 30, 2008, we will consider this and
other factors including the Companys results of operations and may prepare a valuation of the Silver State Bank reporting unit to determine whether goodwill is impaired. No assurance can be given that we will not record an impairment loss on
goodwill in 2008. Because goodwill is not included in the calculation of regulatory capital, the Companys and Silver State Banks regulatory capital ratios would not be affected by this potential non-cash expense.

If we experience additional losses, we may not remain well-capitalized for regulatory purposes, which will result in higher deposit insurance premiums,
will require FDIC approval to gather brokered deposits and may result in the withdrawal of our brokered deposits.

If we experience further losses
in addition to the losses we experienced in the first quarter of 2008, it is possible that our capital status will change from well-capitalized to adequately capitalized. The FDIC determines the applicable insurance premium
for each bank each quarter, based in part, on the banks regulatory capital classification as of each quarter end. If we fail to keep our well-capitalized status at June 30, 2008 or future quarter-end dates, we will incur
increased premiums for deposit insurance for that quarter. We also would be required to obtain FDIC approval to gather brokered deposits during such times as we are considered to be adequately capitalized for regulatory capital purposes.
In addition, if we fall below the well-capitalized level it may trigger acceleration of certain of our brokered deposits held as money market accounts and result in the non-renewal of brokered deposits held as CDs. Because our four
largest depositors are considered brokered deposits, acceleration of payment on these deposits could have a material impact on our liquidity.

The
greater Las Vegas and Phoenix/Scottsdale economies continue to weaken. The continuation of this weakening could seriously affect Silver States profitability and asset quality.

Las Vegas and Phoenix, the primary markets in which we operate, each experienced dramatic economic growth for many years, which fueled a demand for our loans and deposit
products. The Las Vegas economy began weakening in the second half of 2007 as the loss of real estate and construction jobs from the declining residential market, as well as lost casino/hotel jobs due to the scheduled closing of old casino resorts
to make way for new casino projects, caused the local unemployment rate to rise. The Las Vegas economy continued experiencing weakness in the first quarter of 2008 as the downturn in the national economy adversely affected tourism and the sluggish
credit markets put some projected resort properties on hold. Taxable sales in Clark County (the county in which Las Vegas is located) were down 4.9% in January 2008 as compared to January 2007 and down 3.1% in February 2008 as compared to February
2007. Passenger traffic at McCarran Airport fell in each month of the first quarter of 2008 as compared to the same month in 2007, with the exception of February, which benefited from the extra day in 2008.



38



---

##### Table of Contents

The weakened Las Vegas economy is also reflected in increased vacancy rates for commercial real estate projects. The
industrial market ended the first quarter of 2008 with a 7.1% vacancy, up from 6.1% in the fourth quarter of 2007. Office vacancy ended at 13.4% in the first quarter of 2008, up from 12.2% in the fourth quarter of 2007 and anchored retail centers
had a 3.3% vacancy rate in the Las Vegas metropolitan area in the first quarter of 2008, up from 3.1% in the fourth quarter of 2007. Although the number of new home sales and resale closings increased in each consecutive month in the first quarter
of 2008, the volume of sales was down 44% for new home sales and down 34% for resales from the first quarter of 2007. In addition, the unemployment rate in Southern Nevada rose to 5.7% at first quarter end as compared to 5.6% at year end and 4.3% at
first quarter end 2007.

In the Phoenix area, closings of new homes in the first quarter of 2008 decreased 46% as compared to the first quarter of 2007,
while the number of resale closings in the first quarter 2008 decreased by nearly 39% from the first quarter 2007. The Phoenix office market was 14.9% vacant at the end of the first quarter 2008, a 3.3% increase from the end of the first quarter
2007.

The weakness in the residential market has begun to expand into the commercial real estate market as builders and related industries downsize. These
economic trends have adversely affected our asset quality with nonaccrual loans increasing to $78.0 million and potential problem loans increasing to $274.5 million at the end of the first quarter of 2008. A continuation or further weakening of the
real estate or employment market in the Las Vegas area (which is our single largest market) or the Phoenix area could result in an increase in the number of borrowers who default on their loans and a reduction in the value of the collateral securing
their loans, adversely affecting our profitability and asset quality.

Future development in the greater Las Vegas and Phoenix/Scottsdale areas may be
subject to the availability of water. We cannot assure that governmental officials will not impose building moratoria, restrictive building requirements, water conservation measures, or other measures to address water shortages. Such restrictions
could curtail future development, which has been a source of growth in our loan portfolio, or make living conditions less desirable than current conditions, which could reduce the influx of new residents from current levels and have an adverse
effect on our ability to grow and generate loans.

Land values in Nevada are influenced by the amount of land sold by the federal Bureau of Land
Management, which controls 87% of Nevadas land, according to the Nevada State Office of the Bureau of Land Management. Changes to the federal Bureau of Land Management distribution policies on Nevada land could adversely affect the value of
Nevada real estate, which in turn could have an adverse effect on our loan portfolio and our ability to generate loans in the future.

Changes in
interest rates could adversely affect our results of operations and financial condition.

Our profitability is dependent to a large extent upon net
interest income, which is the difference (or spread) between the interest earned on loans, securities and other interest-earning assets and interest paid on deposits, borrowings and other interest-bearing liabilities. Because of the
differences in maturities and repricing characteristics of our interest-earning assets and interest-bearing liabilities, changes in interest rates do not produce equivalent changes in interest income earned on interest-earning assets and interest
paid on interest-bearing liabilities. Accordingly, fluctuations in interest rates could adversely affect our interest rate spread, and, in turn, our profitability.

Changes in the interest rate environment can affect both our net interest income and our non-interest income. Floating rate loans, short-term borrowings and savings and time deposit rates are generally influenced by short-term rates. The
Federal Open Market Committee (FOMC) further reduced the Discount Rate by 225 basis points and the Federal Funds Rate by 200 basis points during the 2008 first quarter, and by an additional 25 basis points to both rates at its recent meeting in
April 2008. These decreases in short-tem interest rates have resulted in a more positively sloped yield curve. Our prime lending rate had a corresponding decrease, from 7.25% at December 31, 2007 to 5.00% currently, resulting in a decrease in
the rates on floating rate loans as well as the rates on new fixed-rate loans. Our earnings will be adversely affected by a decrease in interest rates because a significant majority of our interest-earning assets are variable rate instruments that
will reprice faster than our interest-bearing liabilities, which will result in further compression of our net interest margin (computed by dividing net interest income by total average earning assets) in 2008. Any further decreases in the Discount
Rate and the Federal Funds Rate by the FOMC will likely have a similar effect. In addition, although more discretionary, rates for our interest-bearing deposits are slower to adjust to the decrease in rates due to competitive pressures. The
computation of a prospective effect of a 100 point hypothetical interest rate decrease results in a decrease of net interest income of (0.3%) for the three months ended March 31, 2008. For additional information on the sensitivity of net
interest income due to hypothetical interest rate changes, please see   Item 3. Quantitative and Qualitative Disclosures about Market Risk .

In the future, our earnings may be adversely affected by an increase in interest rates due to increased funding costs, with short-term borrowings immediately repricing to higher rates and deposit rates, although more discretionary,
increasing due to competitive pressures. Additionally, as rates increase, customers typically shift funds from lower rate core demand and savings accounts to fixed-rate certificates of deposit in order to lock in higher rates. Further, as a result
of the large percentage of variable rate loans in our loan portfolio, it is possible that during a period of rising interest rates the amount of interest charged to our customers may increase, which, if coupled with an overall decline in our
customers cash flows from operations, could result in an increase in loan delinquencies and correspondingly result in an increase of our provision for loan losses.

Many of our loans have been made recently, and in certain circumstances there is limited repayment history against which we can fully assess the adequacy of our allowance for loan losses. If our allowance for
loan losses is not adequate to cover actual loan losses, our earnings will decrease.

The risk of nonpayment of loans is inherent in all lending
activities, and nonpayment, if it occurs, may negatively affect our earnings and overall financial condition, as well as the value of our common stock. Also, some of our loans have been made over the last three years and in certain circumstances
there is limited repayment history against which we can fully assess the adequacy of our allowance for loan losses. We make various assumptions and judgments about the collectibility of our loan portfolio and provide an allowance for loan losses
based on several factors. If our assumptions are wrong, our allowance for loan losses may not be sufficient to cover our losses, which would have an adverse effect on our operating results. Additions to our allowance for loan losses decrease our net
income. Due to the significant increase in loans originated during this period we cannot assure you that we will not experience an increase in delinquencies and losses as these loans continue to mature. The actual amount of future provisions for
loan losses cannot be determined at this time and may exceed the amounts of past provisions.



39



---

##### Table of Contents

We have recently had a significant increase in nonperforming assets, potential problem loans, impaired loans and
charge-offs due primarily to residential construction and land loans where the borrower has experienced financial difficulty or experienced delays caused by the permitting process, and the general economic slowdown in the markets in which we
operate, which has affected the timing or completion and ultimate disposition of the finished project.

Our dependence on loans secured by real
estate subjects us to risks relating to fluctuations in the real estate market and related interest rates, environmental risks and legislation that could result in significant additional costs and capital requirements that could adversely affect our
assets and results of operations.

A significant portion of our loan portfolio is secured by real estate. Real estate served as the principal
source of collateral with respect to approximately 91% of our loan portfolio at March 31, 2008 and December 31, 2007 and approximately 89% of our loan portfolio at December 31, 2006. Our markets have experienced a sharp increase in
real estate values in recent years, in part as the result of historically low interest rates. More recently, real estate values have been declining in the markets in which we operate.

During the first quarter of 2008, we continued to experience significant competitive pressures and challenging market conditions in the markets in which we operate as the economies in the Las Vegas and
Phoenix/Scottsdale areas, as well as the national economy, have shown signs of significant weakness. As a result, the residential housing markets in the Las Vegas and Phoenix areas have experienced a significant decline with growing inventories of
newly constructed one-to-four family residential homes and declining property values. The weakness in the residential market has begun to expand into the commercial real estate market as builders and related industries downsize. The extent of the
impact of the deterioration of the Nevada and Arizona economies and real estate markets on certain segments of our loan portfolio, namely our residential construction and land loans, began to be realized toward the end of the first quarter of 2008
as project delays mounted and updated appraisals showing significant lower valuations were received. With many real estate projects requiring an extended time to market, some of our borrowers have exhausted their liquidity which requires us to place
the loan into nonaccrual status. The Company experienced a decline in the valuations of the real estate collateral for certain portions of its loan portfolio late in the first quarter of 2008, and continuing through May 2008, as reflected in
recently received updated appraisals.

These economic trends have begun to adversely affect our asset quality with nonaccrual loans increasing to $78.0
million compared to $13.1 million at December 31, 2007. Nonperforming loans as a percentage of gross loans were 4.79% as of March 31, 2008, compared to 0.84% at December 31, 2007. Nonperforming assets as a percentage of total assets
were 4.14% as of March 31, 2008, compared to 0.75% as of December 31, 2007. In addition, our potential problem loans totaled approximately $274.5 million at March 31, 2008 compared to $84.5 million at December 31, 2007. For the
three months ended March 31, 2008, net charge-offs as a percentage of average loans were 0.57% compared to less than 0.01% for the corresponding period in 2007. OREO was $1.2 million at March 31, 2008 compared to $110,000 at
December 31, 2007. Continuation of these economic and real estate factors are likely to affect our asset quality and overall performance.

Acts of
nature which may cause uninsured damage and other loss of value to real estate that secures these loans may also adversely affect our financial condition. In the course of business, we may acquire, through foreclosure, properties securing loans that
are in default. In commercial real estate lending, there is a risk that hazardous substances could be discovered on these properties. In this event, we might be required to remove these substances from the affected properties at our sole cost and
expense. The cost of this removal could substantially exceed the value of affected properties. We may not have adequate remedies against the prior owner or other responsible parties or could find it difficult or impossible to sell the affected
properties, which could adversely affect our business, financial condition and operating results.

In December 2006, banking regulators issued guidance
regarding high concentrations of real estate loans within bank lending portfolios. The guidance requires institutions that exceed certain levels of real estate lending to maintain higher capital ratios than institutions with lower concentrations, if
they do not have appropriate risk management policies and practices in place. Although our management believes it has implemented appropriate risk management policies and practices, there are no guarantees that our regulators will reach the same
conclusions at each examination. A contrary regulatory conclusion could adversely affect our business and result in a requirement for increased capital which may not be available at that time.

Our concentration in real estate construction and land loans subjects us to risks such as inadequate security for repayment of those loans and fluctuations in the
demand for those loans based on changes in the real estate market.

We have a high concentration in real estate loans in our loan portfolio,
specifically construction and land loans. At March 31, 2008, approximately 91% of total gross loans were classified as real estate loans. At March 31, 2008, approximately 11% of real estate loans were classified as residential construction
loans , approximately 25% of real estate loans were classified as commercial construction loans, approximately 21% were classified as residential land loans, and approximately 19% were classified as commercial land loans. In addition, commercial
real estate loans represent approximately 17% and single family residential loans represent approximately 7% of total real estate loans as of March 31, 2008. Approximately 64% of commercial real estate loans are owner occupied.

Construction lending involves additional risks when compared to permanent residential or commercial real estate lending because funds are advanced upon the security of
the project, which is of uncertain value prior to its completion. Because of the uncertainties inherent in estimating construction costs, the market value of the completed project and the effects of governmental regulation of real property, it is
relatively difficult to determine accurately the total funds required to complete a project and the related loan-to-value ratio. Construction lending also typically involves higher loan commitment levels than residential lending.

In addition, during the term of a construction loan, no payment from the borrower typically is required since the accumulated interest is added to the principal of the
loan through an interest reserve. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project and the ability of the borrower to sell or lease the property or
obtain permanent take-out financing, rather than the ability of the borrower or guarantor to repay principal and interest. If our appraisal of the value of the completed project proves to be overstated, we may have inadequate security for the
repayment of the loan upon completion of construction and may incur a loss.



40



---

##### Table of Contents

Land loans involve additional risks because the length of time from financing to completion of a development project is
significantly longer than for a traditional construction loan, which makes them more susceptible to declines in real estate values, declines in overall economic conditions which may delay the development of the land and changes in the political
landscape that could affect the permitted and intended use of the land being financed. In addition, during this long period of time from financing to completion, the collateral does not generate any cash flow to support the debt service.

Our financial condition may be adversely affected by a decline in the value of the real estate securing our loans. Real estate values have recently been declining in
most of our markets, which may adversely affect our financial condition.

Our business is subject to liquidity risk, and changes in our source of
funds may adversely affect our performance and financial condition by increasing our cost of funds.

Our ability to make loans is directly related
to our ability to secure funding. Core deposits are our primary source of liquidity. We also use the national certificate of deposit, or CD, markets, which are generally CDs purchased by other financial institutions, and brokered CDs. Both the
national CD market and brokered CDs are rate sensitive. We also rely on advances from the FHLB of San Francisco as a funding source. We also have entered into agreements with other lending institutions under which we can purchase federal funds
through an unsecured line of credit. These agreements can be terminated by the lending institution at any time. In May 2008, the Companys maximum capacity to purchase federal funds under these agreements was reduced to approximately $69.0
million as compared to approximately $104.0 million at March 31, 2008 and approximately $90.5 million as of December 31, 2007. We can make no assurances that we will continue to have access to this capacity of federal funds in the future.
Payments of principal and interest on loans and sales and participations of eligible loans are also a primary source for our liquidity needs.

Primary uses
of funds include withdrawal of and interest payments on deposits, originations of loans and payment of operating expenses. Core deposits represent a significant source of low-cost funds. Alternative funding sources such as large balance time
deposits or borrowings are a comparatively higher-cost source of funds. Liquidity risk arises from the inability to meet obligations when they come due or to manage unplanned decreases or changes in funding sources. Although we believe we can
continue to pursue our core deposit funding strategy successfully, significant fluctuations in core deposit balances may adversely affect our financial condition and results of operations.

A large percentage of our deposits is attributable to a relatively small number of customers. Several of our large deposit customers have deposit balances that can
fluctuate significantly. The loss of even a few of these customers or a significant decline in their deposit balances may have a material adverse effect on our liquidity and results of operations.

Our 20 largest depositors accounted for approximately 51.7% of our deposits and our five largest depositors accounted for approximately 44.3% of our deposits at
March 31, 2008. We have provided loans to two of our 20 largest depositors at December 31, 2007. The total aggregate principal balance of these loans was $30.2 million at March 31, 2008. Our largest depositor as of March 31, 2008
accounted for 22.4% of our total deposits. Of our 20 largest depositors at March 31, 2008, two were related to each other representing 12.9% of our total deposits. Also, of our 20 largest depositors at March 31, 2008, two were entities
affiliated with directors of Silver State Bank and Choice Bank representing 1.7% of our total deposits. As of any month ended during the first three months of 2008 and all of 2007, we had up to four depositors who each accounted for more than 5.0%
of total deposits at such times. The deposit terms offered to our 20 largest depositors are consistent with the terms offered to our other large depositors. Included among our 20 largest depositors are four depositors who as of March 31, 2008,
accounted for $674.1 million, or 42.9%, of our total deposits. The deposit balances of these four customers, which accounted for 42.9% of our total deposits as of March 31, 2008, are considered for regulatory purposes to be brokered deposits,
and constitute all our brokered deposits at that date. Brokered deposits are generally considered to be deposits that have been received by us from a registered broker that is acting on behalf of that brokers customer. Often, a broker will
direct a customers deposits to the banking institution offering the highest interest rate available. Federal banking law and regulation places restrictions on depository institutions regarding brokered deposits because of the general concern
that these deposits are at a greater risk of being withdrawn and placed on deposit at another institution offering a higher interest rate, thus posing liquidity risk for institutions that gather brokered deposits in significant amounts. The balances
of our brokered deposits measured as of each month end from January 1, 2007 to March 31, 2008 have fluctuated, ranging from a high of $674.1 million, or 42.9% of total deposits to a low of $228.3 million, or 22.3%, of total deposits. Our
brokered deposits pose a heightened risk of not being retained by us because these customers tend to be very rate sensitive in making their decisions as to the financial institution with which they choose to place their deposits. We have
approximately $155.2 million in brokered deposits scheduled to mature in the second quarter of 2008.

Due to the nature of our larger customers
businesses, the deposit balances they maintain with us may fluctuate significantly from month to month resulting in the list of our largest depositors similarly changing. For example, two of our five largest depositors are large financial services
companies that provide financing services to other financial service companies, securities clearing services to brokerage firms and brokerage services to a large number of commercial and individual customers. Additionally, two of our nine largest
depositors are title insurance companies. Part of the services these financial service companies and title insurance companies provide to their customers includes holding short-term account balances to facilitate the ordinary course of business of
these customers. The monies for these account balances are placed on deposit with us. Due to the short term nature of the deposit balances maintained by the customers of our large depositors, the deposit balances maintained with us tend to
fluctuate.

The loss of one or more of our 20 largest customers, or a significant decline in the deposit balances due to ordinary course fluctuations
related to these customers businesses, would adversely affect our liquidity and require us to raise deposit rates to attract new deposits, purchase federal funds or borrow funds on a short term basis to replace such deposits. Depending on the
interest rate environment and competitive factors, low cost deposits may need to be replaced with higher cost funding, resulting in a decrease in net interest income and net income.



41



---

##### Table of Contents

Our business and results of operations could be harmed due to litigation associated with the collapse of Southwest
Exchange, Inc. or Southwest Exchange.

Southwest Exchange, a former customer of Silver State Bank, is currently under investigation and
reported to be a defendant in a number of lawsuits for the loss of funds belonging to Southwest Exchanges customers, which loss has been estimated in newspaper articles to exceed $100.0 million. Southwest Exchange maintained certain deposit
accounts with Silver State Bank. Although Southwest Exchange did not maintain custody or escrow accounts at Silver State Bank in the name of or for the benefit of customers of Southwest Exchange, Silver State Bank may become involved in protracted
litigation as a result of the activities of Southwest Exchange.

We previously were named as a defendant in one such lawsuit and, by agreement of the
plaintiff, were dismissed from the lawsuit without prejudice. We were also named in two other complaints (along with several other defendants) alleging conversion, breach of fiduciary duty, negligence, fraud and civil RICO claims. More than a year
has elapsed since the filing of those complaints, and they have not been served on Silver State Bank.

Silver State Bank was also recently named, along
with 41 other named defendants, as a defendant in a consolidated litigation pending before the Nevada District Court, Clark County (P&D Kelesis, LLC et al. v. Southwest Exchange, et al., Case No. A535439), claiming causes of action for
conversion and negligence per se against the Bank. The plaintiffs purported to serve Silver State Bank with this complaint on February 7, 2008. The amount claimed in this consolidated lawsuit is approximately $12.7 million. On April 11,
2008, the plaintiffs served the Bank with an amended complaint, claiming causes of action for breach of fiduciary duty, conversation, negligence per se, unjust enrichment, and Breach of Uniform Fiduciaries Act. On May 2, 2008, some, but not
all, additional claimants joined in the Amended Claims (the Albrittons Claims). The Albrittons Claims total $8.0 million, bringing total claims against Silver State Bank related to this matter to approximately $20.7 million.
The Bank filed a motion to dismiss the complaint (or in the alternative, for summary judgment) which was denied by the court to allow the plaintiffs additional time for discovery. After the period for discovery, the plaintiffs may amend the
complaint and we may file new motions for dismissal or summary judgment.

We believe the allegations against us in these lawsuits are without merit and we
intend to vigorously defend these and any other future lawsuits pertaining to this matter. However, if we are not dismissed from these lawsuits or are included in other litigation regarding Southwest Exchange, our employees, officers and directors
may be required to expend substantial amounts of time in connection with such litigations which will prevent them from concentrating on our normal business. In addition, we may be required to spend substantial sums on legal representation in
connection with any such litigation until the claims are dismissed.

For a summary of risk factors relevant to our operations, see our Annual Report on
Form 10-K filed on March 14, 2008. There have been no other material changes in risk factors relevant to our operations since March 14, 2008, other than as set forth above.



|ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

Stock Repurchase Program.On November 29, 2007, the Company announced that its Board of Directors had approved a stock repurchase program authorizing the Company to repurchase up to 764,415 shares, or 5%, of the
Companys outstanding common stock. Repurchased shares are held in treasury. The Company has no plans to repurchase any additional shares of common stock under this repurchase program during the second quarter of 2008.

The following table sets forth information regarding the Companys repurchases of its common stock during the three months ended March 31, 2008.



|                                           |  |                               |  |                            |       |                                                                               |         |                                                                           |        
|------------------------------------------ |  | ----------------------------- |  | -------------------------- | ----- | ----------------------------------------------------------------------------- | ------- | ------------------------------------------------------------------------- | -------
|Period                                     |  | TotalNumber ofSharesPurchased |  | AveragePrice PaidPer Share |       | Total NumberOf SharesPurchasedas Part
ofPubliclyAnnouncedPlans orPrograms (1) |         | MaximumNumber of Sharesthat May Yet BePurchased Underthe Plans orPrograms
|January 1, 2008 through January 31, 2008   |  |                              |  | $                          |      |                                                                               |        |                                                                           | 629,015
|February 1, 2008 through February 29, 2008 |  | 86,000                        |  |                            | 10.95 |                                                                               | 86,000  |                                                                           | 543,015
|March 1, 2008 through March 31, 2008       |  | 60,600                        |  |                            | 9.34  |                                                                               | 60,600  |                                                                           | 482,415
|                                           |  |                               |  |                            |       |                                                                               |         |                                                                           |        
|Total                                      |  | 146,600                       |  | $                          | 10.29 |                                                                               | 146,600 |                                                                           | 482,415
|                                           |  |                               |  |                            |       |                                                                               |         |                                                                           |        



|(1) | On November 29, 2007, the Company announced that its Board of Directors had approved a stock repurchase program authorizing the Company to repurchase up to 764,415 shares of
the Companys common stock.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



42



---

##### Table of Contents

Use of Proceeds from Registered Securities. On July 17, 2007, the Companys Registration
Statement on Form S-1 covering the offering of 1,500,000 shares of the Companys common stock, Commission file number 333-142110 was declared effective. The net proceeds of the offering to the Company (after deducting the foregoing expenses)
were $25.5 million. From July 17, 2007 through March 31, 2008 a total of $15.0 million and $1.5 million of the net proceeds have been contributed as additional paid-in capital to Silver State Bank and Choice Bank, respectively. In
addition, during this same period, the Company has used approximately $3.6 million of the net proceeds to repurchase 282,000 shares of the Companys outstanding common stock under the stock repurchase program. The remainder has been retained by
the Company and invested in accordance with its investment policy, and available for use for general corporate purposes, including but not limited to the repayment of outstanding debt, the addition of new branches in existing and contiguous markets
and the development of additional products or services.



|ITEM 3. | Defaults Upon Senior Securities
|------- | -------------------------------

Not applicable.



|ITEM 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

Not
applicable.



|ITEM 5. | Other Information
|------- | -----------------

Not applicable.



43



---

##### Table of Contents

|ITEM 6. | Exhibits
|------- | --------



|            |  |                                                                                                                                                                                                                                                                                                             
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Identification of Exhibit                                                                                                                                                                                                                                                                                   
|31.1        |  | Certifications of Chief Executive Officer.                                                                                                                                                                                                                                                                  
|            | 
|31.2        |  | Certifications of Chief Financial Officer.                                                                                                                                                                                                                                                                  
|            | 
|32.1        |  | Written Statement of Chief Executive Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350. Pursuant to SEC rules, this exhibit will not be
deemed filed for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that section.
|            | 
|32.2        |  | Written Statement of Chief Financial Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350. Pursuant to SEC rules, this exhibit will not be
deemed filed for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that section.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to
be signed on its behalf by the undersigned, thereunto duly authorized.



|                    |  |                      |  |                                                    
|------------------- |  | -------------------- |  | ---------------------------------------------------
|                    |  | Silver State Bancorp
|                    |  |                     
|Dated: May 15, 2008 |  | By:                  |  | /s/ Michael J. Threet                              
|                    |  |                      |  | Michael J. Threet                                  
|                    |  |                      |  | Chief Financial Officer and Chief Operating Officer
|                    |  |                      |  | (Principal Accounting Officer)                     



44



---

##### Table of Contents

Exhibit Index



|            |  |                                                                                                                                                                                                                                                                                                             
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Identification of Exhibit                                                                                                                                                                                                                                                                                   
|31.1        |  | Certifications of Chief Executive Officer.                                                                                                                                                                                                                                                                  
|            | 
|31.2        |  | Certifications of Chief Financial Officer.                                                                                                                                                                                                                                                                  
|            | 
|32.1        |  | Written Statement of Chief Executive Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350. Pursuant to SEC rules, this exhibit will not be
deemed filed for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that section.
|            | 
|32.2        |  | Written Statement of Chief Financial Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350. Pursuant to SEC rules, this exhibit will not be
deemed filed for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that section.



45