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 (YTD, annualized)

1.13%+330 bps YoY

Net Interest Margin (YTD, annualized)

2.01%-70 bps YoY

Efficiency Ratio (YTD, 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%

Year to date, annualized, through each quarter.

MetricQ2 2007Q3 2007Q4 2007Q1 2008Q2 2008Q3 2008Q4 2008Q1 2009YoY ΔTrend
Return on Assets1.44%1.31%1.20%-2.17%-0.79%-1.67%-3.90%1.13%+330 bps
Net Interest Margin2.27%2.17%1.95%2.71%2.56%2.37%2.47%2.01%-70 bps
Non-Interest Burden0.54%0.51%0.50%0.66%0.48%0.52%0.67%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