Bank Analysis School Case Study

FDIC Certificate # XXXX OCC Charter # 0 Public Report

SUNNY STATE BANK Securitization & Asset Sale Activities--Page 13B

Securitization & Asset Sale-c

12/31/20X5

12/31/20X4

12/31/20X3

12/31/20X2

12/31/20X1

30-89 Day PD Securitized Assets % 1-4 Family Residential Loans

N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

Home Equity Lines Credit Card Receivables

Auto Loans

Commercial & Industrial Loans All Other Loans and Leases Total 30-89 Days PD Secur Asset 90+ Day PD Securitized Assets % 1-4 Family Residential Loans

Home Equity Lines Credit Card Receivables

Auto Loans

Commercial & Industrial Loans All Other Loans and Leases Total 90+ Day PD Secur Asset

Total PD Securitized Asets %

Net Losses on Securitized Assets% 1-4 Family Residential Loans

Home Equity Lines Credit Card Receivables

Auto Loans

Commercial & Industrial Loans All Other Loans and Leases Net Losses on Securitized Assets 30-89 DAY PD managed assets % 1-4 Family Residential Loans Home Equity Lines Credit Card Receivables Commercial & Industrial Loans All Other Loans and Leases Total 30-89 Day PD Manage Asset 90+ DAY PD MANAGED ASSETS % 1-4 Family Residential Loans Home Equity Lines Credit Card Receivables Commercial & Industrial Loans All Other Loans and Leases Total 90+ Day PD Manage Asset Net Losses on Managed Assets % 1-4 Family Residential Loans Home Equity Lines Credit Card Receivables Commercial & Industrial Loans All Other Loans and Leases Net Losses on Managed Assets Total Past Due Managed Assets %

N/A

N/A

N/A

N/A

N/A

N/A N/A N/A N/A N/A N/A

N/A N/A N/A N/A N/A N/A

N/A N/A N/A N/A N/A N/A

N/A N/A N/A N/A N/A N/A

N/A N/A N/A N/A N/A N/A