PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Capital Bank & Trust Company

Nashville, TN · Cert 33902

FDIC

Q2 2007

$618.4MAssets
$517.1MLoans
$492.8MDeposits
$48.5MEquity
Loan mix
87%RE $404.3M13%C&I $61.1M0%Consumer $1.5MQ3 2005Q2 2007
Deposit mix
96%Interest-bearing $471.3M4%Noninterest $21.5MQ3 2005Q2 2007

Return on Assets (quarter, annualized)

0.36%-66 bps YoY

Net Interest Margin (quarter, annualized)

3.36%-58 bps YoY

Efficiency Ratio (quarter, annualized)

66.55%+1,009 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

6.17%Q2 ’057.33%Q2 ’067.28%Q2 ’07+7%-15%

Non-interest income vs. expense

2.49%Q2 ’052.48%Q2 ’062.50%Q2 ’07+5%+4%

Discrete quarter, annualized.

MetricQ3 2005Q4 2005Q1 2006Q2 2006Q3 2006Q4 2006Q1 2007Q2 2007YoY ΔTrend
Return on Assets0.80%0.87%0.94%1.02%0.99%1.00%0.87%0.36%-66 bps
Net Interest Margin3.80%3.92%3.87%3.93%3.92%3.58%3.43%3.36%-58 bps
Non-Interest Burden2.16%2.15%2.03%2.02%2.15%1.91%1.96%2.10%+8 bps
Loan Growth (YoY)41.54%32.77%28.66%23.55%19.60%18.91%19.72%21.60%-195 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.17%1.18%1.21%1.26%1.28%1.20%1.18%1.07%-18 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets7.56%7.66%7.74%7.48%7.62%7.61%7.71%7.84%+36 bps
Liquid Assets / Assets0.15%0.29%0.04%0.24%0.61%0.00%0.41%0.03%-21 bps