PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Merrill Lynch Bank USA

Salt Lake City, UT · Cert 27374

FDIC

Q2 2009

$68.0BAssets
$20.8BLoans
$57.8BDeposits
$8.9BEquity
Loan mix
29%RE $4.4B71%C&I $11.0B0%Consumer $0.0BQ3 2007Q2 2009
Deposit mix
100%Interest-bearing $57.8B0%Noninterest $0.0BQ3 2007Q2 2009

Return on Assets (YTD, annualized)

1.76%+392 bps YoY

Net Interest Margin (YTD, annualized)

2.15%-63 bps YoY

Efficiency Ratio (YTD, annualized)

21.60%-1,336 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

6.97%Q2 ’074.90%Q2 ’082.41%Q2 ’09-24%-23%

Non-interest income vs. expense

1.27%Q2 ’071.50%Q2 ’080.88%Q2 ’09+98%-3292%

Year to date, annualized, through each quarter.

MetricQ3 2007Q4 2007Q1 2008Q2 2008Q3 2008Q4 2008Q1 2009Q2 2009YoY ΔTrend
Return on Assets2.30%1.45%0.17%-2.16%-1.94%-6.01%2.16%1.76%+392 bps
Net Interest Margin3.22%2.03%2.30%2.78%2.94%2.76%2.05%2.15%-63 bps
Non-Interest Burden-0.54%-0.19%-0.38%-0.02%-0.75%-0.89%-1.22%-0.66%-64 bps
Loan Growth (YoY)7.63%-7.77%-32.17%-32.79%-35.60%-32.23%-6.45%-14.21%+1,858 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans0.66%0.47%0.98%0.82%n/an/an/an/an/a
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets8.04%6.97%5.83%5.69%n/an/an/an/an/a
Liquid Assets / Assets0.00%0.00%0.00%0.01%0.00%0.00%0.00%0.01%0 bps