PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Merrill Lynch Bank & Trust Company

Plainsboro Township, NJ · Cert 91363

FDIC

Q2 2006

$9.5BAssets
$3.3BLoans
$8.5BDeposits
$859.8MEquity
Deposit mix
99%Interest-bearing $8.5B1%Noninterest $0.1BQ3 2004Q2 2006

Return on Assets (quarter, annualized)

3.53%+80 bps YoY

Net Interest Margin (quarter, annualized)

1.50%-8 bps YoY

Efficiency Ratio (quarter, annualized)

21.91%+25 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

1.72%Q2 ’043.60%Q2 ’054.73%Q2 ’06+27%-5%

Non-interest income vs. expense

0.96%Q2 ’041.09%Q2 ’051.44%Q2 ’06-9%-54%

Discrete quarter, annualized.

MetricQ3 2004Q4 2004Q1 2005Q2 2005Q3 2005Q4 2005Q1 2006Q2 2006YoY ΔTrend
Return on Assets2.33%2.44%2.71%2.73%3.18%2.77%3.47%3.53%+80 bps
Net Interest Margin1.38%1.48%1.41%1.59%1.73%1.01%1.95%1.50%-8 bps
Non-Interest Burden-1.86%-2.15%-2.56%-2.34%-2.71%-3.30%-3.28%-3.62%-128 bps
Loan Growth (YoY)-8.85%8.58%26.20%89.33%82.48%27.84%-4.37%-41.94%-13,127 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans0.03%0.05%0.06%0.08%0.08%0.10%0.10%0.16%+8 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets6.97%6.12%6.29%6.99%7.24%7.13%7.23%9.03%+204 bps
Liquid Assets / Assets0.14%0.12%0.12%0.12%0.13%0.12%0.11%0.12%-1 bps