PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Strategic Capital Bank

Champaign, IL · Cert 35175

FDIC

Q1 2009

$546.6MAssets
$205.4MLoans
$479.4MDeposits
$12.9MEquity
Loan mix
76%RE $126.3M24%C&I $39.7M0%Consumer $0.3MQ2 2007Q1 2009
Deposit mix
98%Interest-bearing $468.7M2%Noninterest $10.7MQ2 2007Q1 2009

Return on Assets (quarter, annualized)

1.13%+330 bps YoY

Net Interest Margin (quarter, annualized)

2.01%-70 bps YoY

Efficiency Ratio (quarter, annualized)

53.71%+1,919 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

6.17%Q1 ’076.66%Q1 ’086.09%Q1 ’09+24%-26%

Non-interest income vs. expense

1.59%Q1 ’071.13%Q1 ’081.24%Q1 ’09+18%+51%

Discrete quarter, annualized.

MetricQ2 2007Q3 2007Q4 2007Q1 2008Q2 2008Q3 2008Q4 2008Q1 2009YoY ΔTrend
Return on Assets1.41%1.09%1.02%-2.17%0.33%1-3.08%-10.13%1.13%+330 bps
Net Interest Margin2.39%2.37%2.35%2.71%3.12%2.35%1.84%2.01%-70 bps
Non-Interest Burden0.53%0.55%0.72%0.66%0.46%0.69%0.89%1.00%+34 bps
Loan Growth (YoY)41.55%52.65%63.10%72.22%85.63%53.03%41.53%5.66%-6,657 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.11%1.13%0.81%0.94%1.80%1.88%4.47%4.26%+332 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets11.39%10.91%9.03%5.95%3.71%2.01%0.92%2.36%-359 bps
Liquid Assets / Assets1.31%0.29%0.44%0.06%0.01%0.01%0.01%0.01%-4 bps