CERT # 24979 DIST/RSSD: 11 / 888954 MAIN STREET BANK KINGWOOD, TX  PAGE 02
CHARTER # 0 COUNTY:         INCOME STATEMENT - REVENUE AND EXPENSES ($000)    4/10/2007 7:16:39 PM

  12/31/2006 12/31/2005 12/31/2004 12/31/2003 12/31/2002 PERCENT CHANGE
1 YEAR
INTEREST AND FEES ON LOANS 2,581           2,152           1,410           1,351         1,217         19.93            
INCOME FROM LEASE FINANCING 4,162           857           4           0         0         385.65            
    TAX-EXEMPT 0           0           0           0         0         NA            
    ESTIMATED TAX BENEFIT 0           0           0           0         0                      
      INCOME ON LOANS & LEASES (TE) 6,743           3,009           1,414           1,351         1,217         124.09            
                                                                       
U S  TREAS & AGENCY (EXCL MBS) 337           447           474           397         335         -24.61            
MORTGAGE BACKED SECURITIES 7           9           12           10         17         -22.22            
    ESTIMATED TAX BENEFIT 0           0           0           0         0                      
ALL OTHER SECURITIES 0           0           0           0         0         NA            
    TAX EXEMPT SECURITIES INCOME 0           0           0           0         0         NA            
INVESTMT INTEREST INCOME (TE) 344           456           486           407         352         -24.56            
                                                                       
INTEREST ON DUE FROM BANKS 0           0           0           5         3         NA            
INT ON FED FUNDS SOLD & RESALES 249           281           38           17         66         -11.39            
TRADING ACCOUNT INCOME 0           0           0           0         0         NA            
OTHER INTEREST INCOME 24           10           0           0         0         140.00            
                                                                       
      TOTAL INTEREST INCOME (TE) 7,360           3,756           1,938           1,780         1,638         95.95            
                                                                       
INT ON DEPOSITS IN FOREIGN OFF NA           NA           NA           NA         NA         NA            
INTEREST ON TIME DEP OVER $100M 1,045           337           95           64         59         210.09            
INTEREST ON ALL OTHER DEPOSITS 1,421           462           266           248         249         207.58            
INT ON FED FUNDS PURCH & REPOS 1           0           0           2         0         NA            
INT TRAD LIAB & OTH BORROWINGS 0           0           1           0         0         NA            
INT ON MORTGAGES & LEASES NA           NA           NA           NA         NA         NA            
INT ON SUB NOTES & DEBENTURES 0           0           0           0         0         NA            
                                                                       
      TOTAL INTEREST EXPENSE 2,467           799           362           314         308         208.76            
                                                                       
      NET INTEREST INCOME (TE) 4,893           2,957           1,576           1,466         1,330         65.47            
NONINTEREST INCOME 2,091           1,267           494           524         464         65.04            
      ADJUSTED OPERATING INCOME (TE) 6,984           4,224           2,070           1,990         1,794         65.34            
                                                                       
NON-INTEREST EXPENSE 6,787           7,369           2,206           1,645         1,567         -7.90            
PROVISION: LOAN & LEASE LOSSES 1,493           651           277           109         70         129.34            
      PRETAX OPERATING INCOME (TE) -1,296           -3,796           -413           236         157         65.86            
                                                                       
REALIZED G/L HLD-TO-MATURITY SEC 0           0           0           0         0         NA            
REALIZED G/L AVAIL-FOR SALE SEC 0           0           0           0         0         NA            
      PRETAX NET OPERATING INC (TE) -1,296           -3,796           -413           236         157         65.86            
                                                                       
APPLICABLE INCOME TAXES 0           0           0           97         51                      
CURRENT TAX EQUIV ADJUSTMENT 0           0           0           0         0                      
OTHER TAX EQUIV ADJUSTMENTS 0           0           0           0         0                      
   APPLICABLE INCOME TAXES(TE) 0           0           0           97         51                      
                                                                       
   NET OPERATING INCOME -1,296           -3,796           -413           139         106         65.86            
                                                                       
NET EXTRAORDINARY ITEMS 0           0           0           0         0                      
      NET INCOME -1,296           -3,796           -413           139         106         65.86            
                                                                       
CASH DIVIDENDS DECLARED 0           0           0           0         0         NA            
RETAINED EARNINGS -1,296           -3,796           -413           139         106         65.86            
MEMO: NET INTERNATIONAL INCOME NA           NA           NA           NA         NA         NA