CMS Case Study

50BP Increase in Short Term Market Rates & Deposit Rates - 12/31/2021

50BP Increase in Short Term Market Rates & Deposit Rates

Base Simulation as of 12/31/2021

Monthly Net Interest Income (NII) Projections

Monthly Net Interest Income (NII) Projections

2,000

YEAR 1

YEAR 2

YEAR 1

YEAR 2

1,950

1,900

1,850

1,800

1,750

M1 M2 M3 M4 M5 M6 M7 M8 M9

M1 M2 M3 M4 M5 M6 M7 M8 M9

M1 M2 M3 M4 M5 M6 M7 M8 M9

M1 M2 M3 M4 M5 M6 M7 M8 M9

M10

M11

M12

M10

M11

M12

M10

M11

M12

M10

M11

M12

Base

Base

NII RESULTS

Y1

Y2

Y1

Y2

Y1

Y2

22,493

22,214

-703

-789

23,196

23,003

BASE

DIFFERENCE

1. All short term market rates (1Y and less) are in increased by 50bps. 2. Deposit rates are increased based on existing beta assumptions.

Cloyd Bank & Trust - Page 43