Double Leverage & InterestCoverage Bank-level Equity $227,417 $322,138 $342,053 $469,919 $490,105 Consolidated Equity $252,348 $330,267 $364,571 $458,640 $479,187 Proposed Holding Company Subordinated Debt Offering $30,000 Pro Forma Bank-level Equity (Assumes 0% Downstreamed) $490,105 PF for CZFC Total Deposit Interest $3,976 $5,187 $7,094 $13,625 $5,416 $6,492 Other Borrowed Interest $2,092 $3,274 $4,027 $5,514 $2,182 $2,419 Total Interest Expense $6,068 $8,461 $11,121 $19,139 $7,598 $8,911 Pre-Tax Income $41,670 $49,130 $52,210 $56,057 $17,815 $19,121 1) Excludes interest expense on $15.0 million of a term loan that GABC anticipates to redeem in connection with the offering Note: Dollars in thousands Source: S&P Global Market Intelligence, Company documents 27 $375 3.11x 8.37x Holding Company Subordinated Debt Expense (5.00%) $375 Pro Forma Interest Coverage (including deposit expense) ¹ 3.29x Pro Forma Interest Coverage (excluding deposit expense) ¹ 8.55x 3.15x 8.90x Interest Coverage (including deposit expense) 7.87x 6.81x 5.69x 3.93x 3.34x Interest Coverage (excluding deposit expense) 20.92x 16.01x 13.96x 11.17x 9.16x Interest Coverage 2019Q1 Pro Forma Double Leverage Ratio 102% Double Leverage Ratio 90% 98% 94% 102% 102% As of or for the Period Ended, 2015Y 2016Y 2017Y 2018Y 2019Q1
![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-19-037435/g120811mmi027.gif)