BAS Sept 2022 Case Study

SUNNY STATE BANK One-Quarter Annualized Income Analysis - Page 12 ! "

#

$ %%&' %( )

*+,- ./ 0 *+,- ./ 0 *+,- ./ 0 *+,- ./ 0 *+,- ./ 0

% +1 & +' '2

% ' % 3 40$5

67

8766

679: 87 /6 679 87/ / 6799 879 : 67; 87/8 /6

<% '$= %'

78: 7;8 86 78: 78 8

78

786 98 789 78 98 76: 76 ; 67:8 /8 67/ 679; / 67/6 67:8 /

, % ' % 3 40$5

676 67: /9 67

67: /6 67

>, %% ' % 3 <, %% '$= %'

7;

79 ;

7;6 79: 89 789 798 8

78

799 8; 78

79 6: 67: 9

67/6 678 8/ 678 676 96 67: 678: :/ 679 67; 9 67

< 1' %2? %@? ' ?''' < 1' %2 ( ?' +'' '

7:6 7/ : 76 7 ;; 7/

7 9: 7/8 7 :: 7;/ 7/8

,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+

= %&% 3 40$5

<7

799 /: 76

76 /8 <7; 7 / <79 7:6 / <7

79

> B(. %'A?'''C

7

7

7

7

: 7

7 6 7

7 / 7

7

>D% B(. %'A?'''$E )C

,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+

=, %&% 3 40$5

<7

799 /: 76

76 /8 <7; 7 / <79 7:6 / <7

79

, %&% 3

7; 7;9

7; 7: /; <7/8 7 /

7

796 /

7:

+(F' (, %&% 3

7 7

796

766 7

<7

7 /6 7

7; /9

, % + G%%'

7

7

7

7

7

7 7 7

7

7

7 7

, % 3 +(F' (C C

7; 7; 7; 7;9

7; 7: /; <7/8 7:8 / 7; 7: /; <7/8 7 /

7;: /

, % 3

7:

G &%+% )''2 % % 40$5 +1&$ %+'' ' %$= %' +1&$ %+'' ' , % %<0$ +1&$ %+'' ' ? %@? ' +% )''2 , ?' +1 & 0 ?,@?C $ %%&' 1 & , ?' 4H5 ?,@?C+ I % , ?'''4H5

876 8798 8 87/: 87; 8 87/; 8789

87/ 8769 66 67

8789 8 78/ ;

7;6 7; 89 7;6 7; ;6 7;; 789 9: 7;

786 9

78

67: 87;

6798 87; 6 679 87 / 67; 67/ : 67;: 878 /

/78 79 : <7/

7

8 7

7 ;

7

7/ :

7;/ 7/

/7/ /79 69 <;79: 97; 66 ,A+ <7; ,A+ /7: <;7/ 8: <7:: 78 6; 79 97: 68 <:7

B % ' 1(%(' , % 3 %$ %' +1&0 $E )

7 ;87 ;8 7 /:7: ;

7 667 8; 7

6789 ;

7 ;7;: ;6

7: <7/ 8 6769 ;7 66

J ( % ' 2 0 ? %@? ''40$5 ? %'% 3 ' '

;78 ;79: 8 ;7; ;799 9 ;76/ ;7; 8/ ;7/ ;78 6 ;7 ;78 ;79: 8 ;7; ;79; : ;76/ ;7;/ 86 ;7/ ;78 66 ;7

;7;9 8 ;7;; 88

$'

87; ;78 ; 87: ;786 /; 87

;76

879 ;76 /9 87: ;76 /: 879/ ;76 / 879 ;78/ /

C ( )/<8 3 ' + ? %'C $'

87: ;7;;

879/ ;78; /; 87:8 ;76

979 ;78 : ;79 ;79 :/ ;79 ;7;6 96 ;7/8 ;7; 8 ;7:8 ;769 9

33 @%('

7

978/

:7: ;7

/ :76 97 8 :7

;7

:7/8 97 :

%(1(

;7: :76 /8 979 :76

978 :7/ 6/ ;7: :7/ 69 97/ :7; 66

( (

;7 /676 <7: ;7 ;7 /8766 : :78 /7 / :7 /78; / :7;6 /78 6/ 6 /67; ;7:8 : :7; ;79 / 976 ;7;; ; 7; ;799 8 ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+

+&

? %'% &% '

0 %1'3 %C '40$5 0 %1'3 %C '4* K5 DC0 '@+&%)4$= G*C5

78 78 7/

7;/ 8: 76

78 89 766 766 ;/ 76; 7 ;9 /7:

78; /: 7/; 98

76: 9

76

7: ; /7 9

766 7/ 99 76; 7/; 99 7

7: ;/ 7

76 /7 9/ 7

/7: 9

76 /7:8 :/

G && * K(C '

786 76 ;9 78 7/ ;6 7

7; :

76

7/9 9: 7

/78 ;:

+ C '

7

7; 9

7; 78; :

7: 76 :: 78 76 :: 7/ 76: :;

% '<* %&*%K* % ' ( %('C (@ ' '

979: 7/; 9 7

/78

7: /7;/ /: 7

/768 /6 /76 /7; ;6

,A+ 7 ,A+ 7;6 /76

79 /798 9

7

/76 9 7

/76 /

0 % '* %& ''

7;

7:8 ; 7;

79 68 7;

7; 6

78; 7;8 6: 78/ 7; 68

0 %' % %'

7;: 7:

798 79

79

76

78: 7/

78/ 7/

C1%&' ''

7/ 78 : 7

76

7

768 6/ 7

76/ 6

76 7 8

03 ''

79 /7

7; /7/8 / 7: /7/ 66 78 76 8

7:/ 7/

&%

''

,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+

( %(' '(@ '

7/ 7; ;

768 /7;/ 9: /7

/79; 8

768 /7; 78 /7;:

/7: /7 :

* I (G %)

/7:6 /;7

/7:/ /7 8

76; /7: :

/7

/78 89

C (, '@ % '

,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7; ,A+ ,A+ 7/ ,A+ ,A+ 79: ,A+ ,A+ 76 ,A+ ,A+ /78 ,A+

% '$= %'

+ % '<* %& %('

79

7 6

7;

7:6 6: 79/ 796 ;

7;

7; ;8 78: 7;; 8

G 3 203 ' 1 L/ G G 3 203 ' 1 L;G

,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+ ,A+ 7 ,A+

/76 /79: 6/ /79 /76: 6 /766 /7;8 8

7:: /7/ : /7;: /79 :