Bank Analysis School September 2023 - Case Study
FDIC Certificate # OCC Charter # 0 Public Report Loan Mix, % Average Gross LN&LS Real Estate Loans Construction & Development 1-4 Family Construction Other Const & Land Development
SUNNY STATE BANK Analysis of Credit Allowance and Loan Mix--Page 7A
12/31/2018
12/31/2017
12/31/2016
12/31/2015
12/31/2014
BANK 77.92 1.96 1.48 0.48 2.52 66.67 4.01 61.58 1.08 0.11 6.66 3.55 3.11 0.00 0.78 8.80 11.97 1.21 3.55 0.45 0.09 N/A
PG 10 73.74 4.27 2.11 1.52 10.56 33.86 1.51 30.96 0.69 1.40 19.15 10.05 7.72 0.00 0.00 7.56 10.22 5.08 0.05 2.09 0.35 0.08 0.00 0.04 0.00 0.00
PCT
BANK 74.39 2.26 1.73 0.53 2.34 62.63 2.99 58.52 1.12 0.09 7.07 3.13 3.94 0.00 2.19 10.80 12.57 1.24 4.03 0.03 0.03 0.00 0.00 N/A
PG 10 72.39 4.52 2.22 2.07 9.52 31.48 1.47 28.72 0.78 1.44 21.03 12.00 7.58 0.00 0.00 7.74 11.30 5.43 0.05 1.96 0.40 0.14 0.00 0.05 0.00 0.00
PCT
BANK 73.69 2.63 2.01 0.62 2.90 59.66 2.68 55.83 1.15 0.08 8.42 2.90 5.52 0.00 2.79 11.80 11.49 1.07 3.72 0.04 0.18 0.00 0.00 N/A
PG 10 72.87 4.46 2.03 1.95 9.95 30.65 1.32 27.75 0.85 1.39 21.41 11.77 8.40 0.00 0.00 7.59 10.83 4.71 0.03 1.77 0.48 0.18 0.00 0.03 0.00 0.00
PCT
BANK 74.57 2.48 1.58 0.90 3.43 60.71 2.88 56.49 1.35 0.08 7.87 3.42 4.45 0.00 2.84 12.60 9.79 1.03 3.24 0.06 0.14 0.00 0.00 N/A
PG 10 73.53 5.18 2.22 2.47 8.47 32.20 1.72 28.76 1.04 1.53 21.90 11.79 8.80 0.00 0.00 6.51 11.60 4.81 0.04 1.78 0.39 0.25 0.00 0.03 0.00 0.00
PCT
BANK 74.48 2.54 1.27 1.26 4.06 60.76 2.57 56.39 1.80 0.09 7.04 3.41 3.63 0.00 2.40 14.94 8.01 1.01 3.39 0.07 0.09 0.00 0.00 N/A
PG 10 74.27 5.36 2.21 2.60 6.96 32.93 1.79 29.37 1.14 1.62 22.49 11.61 9.74 0.00 0.00 5.53 11.38 5.00 0.03 2.01 0.30 0.22 0.00 0.04 0.00 0.00
PCT
58 32 41 41 29 95 82 95 67 27 22 32 40 98 33 43 90 95 75 67 66
46 34 49 36 30 96 78 96 74 26 16 21 44 98 45 50 90 96 82 54 34 98 85
46 39 53 40 32 93 78 93 65 21 19 21 41 98 45 58 90 96 84 59 71 98 85
48 29 47 34 40 92 74 92 68 23 19 23 32 98 52 57 85 95 78 60 69 98 85
46 32 37 40 49 92 73 93 73 20 13 24 27 99 51 72 79 95 76 62 67 99 83
Secured by Farmland 1-4 Family Residential Home Equity Loans 1-4 Family 1st Lien Loans 1-4 Family Jr Lien Loans
Multifamily
Non-Farm Non-Residential
Owner Occupied Non-Farm Non-Residential Other Non-Farm Non-Residential
RE Loans in Foreign Offices
N/A
N/A
N/A
N/A
N/A
Financial Institution Loans Agricultural Loans Commercial & Industrial Loans
Loans to Individuals Credit Card Loans Auto Loans Municipal Loans
Non-Depository and Other Loans to Foreign Governments Lease Financing Receivables Leases to Individuals Supplemental: Loans to Finance Comml Real Est Foreign Office Loans & Leases Memorandum (% of Avg Tot Loans): Loans & Lease Commitments Officer, Shareholder Loans Officer, Shareholder Loans to Assets Other Real Estate Owned % Assets Construction & Land Development All Other Leases
N/A 0.00 N/A N/A
N/A
85
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
0.00 0.00
0.01 0.00
90 98
0.00 0.00
0.01 0.00
92 98
0.00 0.00
0.00 0.00
93 98
0.00 0.00
0.01 0.00
90 98
0.00 0.00
0.00 0.00
94 99
16.01 0.58 0.32
12.15 1.33 0.76
67 35 33
12.23 0.51 0.28
12.23 1.29 0.79
56 29 25
13.17 0.54 0.29
12.04 1.44 0.87
59 31 26
13.01 0.57 0.31
12.26 1.51 0.90
57 35 32
12.79 0.59 0.31
12.21 1.45 0.90
61 37 34
0.00 0.00 0.33 0.00 0.46 0.00 N/A 0.79 0.00 0.79 0.00 7.62 0.00 7.62
0.04 0.00 0.06 0.00 0.11 0.00 0.00 0.28 0.00 0.28 0.00 0.00 0.00 2.20
80 90 90 90 85 98
0.00 0.00 0.26 0.00 0.54 0.00 N/A 0.80 0.00 0.80 0.00 0.00 0.00 0.00
0.07 0.02 0.08 0.00 0.10 0.00 0.00 0.34 0.00 0.34 0.00 0.00 0.00 2.36
74 96 85 90 89 98
0.00 0.00 0.67 0.00 0.51 0.00 N/A 1.18 0.00 1.18 0.00 0.00 0.00 0.00
0.11 0.01 0.09 0.00 0.10 0.00 0.00 0.43 0.00 0.43 0.03 1.32 0.01 2.12
63 96 92 91 87 98
0.00 0.00 0.57 0.00 0.41 0.00 N/A 0.98 0.00 0.98
0.19 0.01 0.14 0.00 0.19 0.00 0.00 0.60 0.00 0.60 0.04 2.64 0.02 3.53
60 95 87 94 80 98
0.00 0.00 0.64 0.00 0.21 0.00 N/A 0.84 0.00 0.84
0.18 0.00 0.17 0.00 0.23 0.00 0.00 0.67 0.00 0.67 0.08 2.12 0.26 3.81
56 92 87 92 59 99
Farmland 1-4 Family Multifamily
Non-Farm Non-Residential Foreclosed GNMA
Foreign Offices
N/A
N/A
N/A
N/A
N/A
Subtotal
85 98 85
81 98 81
79 98 79
73 98 73
64 99 64
Direct and Indirect Inv
Total
Asset Servicing % Assets Mortgage Servicing w/ Recourse Mortgage Servicing w/o Recourse
95 95 90 85
91 95 91 84
92 87 92 85
0.00 11.77 0.00 11.77
91 87 93 84
0.00 12.51 0.00 12.51
89 88 95 83
Other Financial Assets
Total
Made with FlippingBook - Online Brochure Maker