PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Capital Bank & Trust Company

Albany, NY · Cert 34105

FDIC

Q1 2011

$252.5MAssets
$172.3MLoans
$195.9MDeposits
$22.7MEquity
Loan mix
65%RE $74.9M35%C&I $40.8M0%Consumer $0.2MQ2 2009Q1 2011
Deposit mix
87%Interest-bearing $171.4M13%Noninterest $24.5MQ2 2009Q1 2011

Return on Assets (quarter, annualized)

0.16%-30 bps YoY

Net Interest Margin (quarter, annualized)

3.59%+40 bps YoY

Efficiency Ratio (quarter, annualized)

52.62%-1,013 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

4.93%Q1 ’094.79%Q1 ’104.80%Q1 ’11+19%+12%

Non-interest income vs. expense

2.22%Q1 ’092.05%Q1 ’101.93%Q1 ’11-8%-6%

Discrete quarter, annualized.

MetricQ2 2009Q3 2009Q4 2009Q1 2010Q2 2010Q3 2010Q4 2010Q1 2011YoY ΔTrend
Return on Assets0.32%10.38%0.38%10.46%10.49%0.51%0.59%0.16%-30 bps
Net Interest Margin2.87%2.93%2.90%3.19%3.29%3.35%3.43%3.59%+40 bps
Non-Interest Burden2.06%1.95%1.88%1.98%2.04%2.10%1.87%1.85%-12 bps
Loan Growth (YoY)11.21%0.46%-6.08%-6.25%-2.69%-2.90%-6.24%-11.16%-492 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.07%1.06%1.06%1.35%1.52%1.66%1.89%1.43%+8 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets8.21%7.96%7.45%7.76%8.14%8.32%8.66%8.97%+122 bps
Liquid Assets / Assets7.76%12.40%17.24%17.36%11.82%14.15%11.27%14.92%-244 bps