PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Cnlbank, First Coast

Jacksonville, FL · Cert 58045

FDIC

Q1 2009

$224.3MAssets
$180.7MLoans
$181.2MDeposits
$24.3MEquity
Loan mix
81%RE $128.4M19%C&I $30.3M0%Consumer $0.4MQ2 2007Q1 2009
Deposit mix
84%Interest-bearing $153.0M16%Noninterest $28.2MQ2 2007Q1 2009

Return on Assets (YTD, annualized)

0.41%+16 bps YoY

Net Interest Margin (YTD, annualized)

3.08%-27 bps YoY

Efficiency Ratio (YTD, annualized)

65.36%-1,672 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

7.72%Q1 ’076.38%Q1 ’084.86%Q1 ’09-24%-8%

Non-interest income vs. expense

2.88%Q1 ’072.81%Q1 ’082.06%Q1 ’09-3%-27%

Year to date, annualized, through each quarter.

MetricQ2 2007Q3 2007Q4 2007Q1 2008Q2 2008Q3 2008Q4 2008Q1 2009YoY ΔTrend
Return on Assets0.68%0.69%0.73%0.25%0.13%-0.14%0.00%0.41%+16 bps
Net Interest Margin4.16%3.99%3.82%3.35%2.98%3.00%2.84%3.08%-27 bps
Non-Interest Burden2.77%2.70%2.40%2.73%2.44%2.46%2.26%1.99%-75 bps
Loan Growth (YoY)40.02%34.56%21.27%18.87%11.33%10.31%18.03%11.23%-763 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.20%1.12%1.25%1.23%1.36%1.63%1.63%1.76%+53 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets11.60%10.80%11.62%12.31%11.52%10.89%10.49%10.81%-150 bps
Liquid Assets / Assets2.92%3.75%0.41%0.18%1.84%0.18%3.74%5.18%+499 bps