IRA ONLINE
PRICE LIST

Failed Bank History Report
If you had been a subscriber to the IRA Bank Monitor when would you have known?

The Gordon Bank as of September-2010
280 MILLEDGEVILLE HIGHWAY GORDON, GA, 31031
Data Source: IRA Bank Monitor.  Data in thousands unless otherwise noted.  Copyright 2003-2009 Lord, Whalen LLC All Rights Reserved
Historical Performance Table



IRA Bank Stress Benchmarks
Grade
Stress Index Number
ROE, %
Efficiency Ratio
Goodwill Writedowns

Capital Ratios
T1/RWA
RBC/RWA
T1/ASSET

Basel II Benchmarks
Bond Equivalent Defaults, Method 1
B.E.D., Method 2
Default Rate, bp
LGD: Loss Given Default, %
M: Wt. Avg. Maturity, yr
EAD: Exposure At Default, %

Economic Capital Analysis
EC
RAROC, %
Tier 1 RBC
T1RBC to EC Leverage
Bank Tangible Common Equity
Percent of Tangible Assets (TCE Ratio)
TCE to EC Leverage

Regulatory Watch Points
Total Assets
Total Lending

Total Securities

Net Interest Income, YTD
Earning Assets, Total
Net Interest Margin, Current Qtr - Annualized
NIMY, from FDIC 5YR METHOD

Total Deposits
Brokered Deposits
Reciprocal Brokered Deposits
Volatile Liabilities, per FDIC
FHLB Advances

FHLB Advances-to-Assets, percent
Brokered to Total Deposits, percent
FHLB+BRO+VOLIAB to Assets, percent

Gross Defaults, Actual
Provision for Loan Losses, Income Statement
Actual-to-Provision Ratio
Balance Sheet Allowances for Loan Losses

Gross Defaults, Total
30-89 Day Assets, Total
  Guaranteed Portion of 30-89
Over 90 Assets, Total
  Guaranteed Portion of Over 90
Non-Accrual Assets, Total
  Guaranteed Portion of NA
Real Estate Owned (REO)
Total Troubled Assets
Troubled Assets % of Total Assets
   % factored for less 80% GTY Offsets
Non-Conforming Assets, Reported

Off Balance Sheet Derivatives, Notional
Loss Realization Margin to RBC, bp

September
2010


F
40.1
-0.43
-4,063.0%
0

Fail
-0.3%
-0.3%
-0.1%


B
CCC
742.8
97.75
1.95
3.0


$4,091
-32.58%
$-40
-0.0:1
$739
2.61%
0.18:1


$29,259
$14,378

$1,881

$464
$24,436
2.53%
2.43%

$26,867
$0
$0
$4,510
$2,000

6.84%
0.00%
22.25%

$801
$534
1.50:1
$654

$801
$1,135
$0
$0
$0
$4,527
$0
$2,966
$9,429
32.23%
32.23%
$4,527

-
-

June
2010


F
32.8
-0.30
-264.1%
0

Fail
2.1%
3.3%
1.1%


B
CCC
646.3
97.89
1.92
2.8


$4,848
-16.69%
$320
0.1:1
$1,751
6.14%
0.36:1


$29,449
$16,122

$2,536

$331
$25,863
2.56%
2.57%

$26,698
$0
$0
$4,504
$2,000

6.79%
0.00%
22.09%

$521
$344
1.51:1
$737

$521
$1,114
$0
$0
$0
$4,548
$0
$1,954
$8,137
27.63%
27.63%
$4,548

-
-

March
2010


F
20.8
-7.87
113.9%
0

Warn
8.6%
9.9%
5.0%


BBB
BBB
32.2
35.71
2.13
2.7


$5,261
-2.09%
$1,581
0.3:1
$703
2.28%
0.13:1


$31,750
$17,401

$2,894

$175
$26,670
2.62%
2.72%

$27,751
$0
$0
$4,625
$2,000

6.30%
0.00%
20.87%

$14
-
-
$898

$14
$1,025
$0
$0
$0
$5,657
$0
$3,003
$9,699
30.55%
30.55%
$5,657

-
-

December
2009


F
23.8
-0.05
318.1%
0

Adequate
8.8%
10.1%
5.3%


B
CCC
781.5
98.95
2.18
3.3


$5,505
-41.34%
$1,618
0.3:1
$250
0.84%
0.05:1


$30,620
$17,045

$3,231

$571
$24,859
2.30%
1.94%

$26,577
$0
$0
$4,858
$2,000

6.53%
0.00%
22.40%

$1,332
$336
3.96:1
$903

$1,332
$1,091
$0
$0
$0
$5,670
$0
$3,456
$11,549
37.72%
37.72%
$5,670

-
-

September
2009


F
22.1
-21.63
173.4%
0

Adequate
12.0%
13.3%
7.0%


B
B
388.8
98.28
1.95
3.6


$5,555
-22.77%
$2,368
0.4:1
$2,330
7.07%
0.42:1


$33,969
$19,891

$3,532

$456
$30,449
2.00%
1.99%

$29,131
$2,278
$0
$7,085
$2,000

5.89%
7.82%
33.45%

$580
-
-
$1,315

$580
$2,297
$0
$0
$0
$7,116
$0
$1,378
$11,371
33.47%
33.47%
$7,116

-
-

June
2009


F
22.7
-32.28
194.8%
0

Adequate
10.8%
12.1%
6.8%


B
CCC
560.2
98.96
1.75
2.0


$5,958
-18.98%
$2,370
0.4:1
$2,234
6.58%
0.37:1


$34,960
$20,634

$3,963

$265
$29,521
1.80%
1.73%

$30,127
$2,278
$0
$5,282
$2,000

5.72%
7.56%
27.35%

$578
-
-
$1,313

$578
$1,723
$0
$0
$0
$6,425
$0
$1,473
$10,199
29.17%
29.17%
$6,425

-
-

March
2009


F
23.0
-42.45
247.8%
0

Adequate
11.2%
12.5%
7.1%


B
CCC
617.4
98.78
1.95
4.1


$5,617
-12.27%
$2,505
0.4:1
$2,822
8.21%
0.50:1


$35,429
$21,252

$3,798

$101
$31,918
1.27%
1.29%

$30,424
$2,278
$0
$5,114
$2,000

5.65%
7.49%
26.51%

$328
-
-
$1,561

$328
$484
$0
$0
$0
$7,665
$0
$885
$9,362
26.42%
26.42%
$7,665

-
-

December
2008


F
20.8
-0.09
123.5%
0

Adequate
11.4%
12.7%
8.0%


BBB
BBB
36.3
65.17
1.79
4.7


$5,303
-7.60%
$2,808
0.5:1
$1,923
5.67%
0.36:1


$34,988
$24,542

$5,129

$1,118
$30,609
3.65%
3.29%

$29,239
$2,377
$0
$5,512
$2,500

7.15%
8.13%
29.69%

$89
$1,129
0.08:1
$1,885

$89
$3,998
$0
$0
$0
$7,339
$0
$885
$12,311
35.19%
35.19%
$7,339

-
-

September
2008


F
20.8
-0.07
105.3%
0

Adequate
12.3%
13.6%
9.0%


BBB
BBB
44.8
68.97
1.52
7.1


$5,781
-3.74%
$3,208
0.6:1
$1,882
5.45%
0.33:1


$35,606
$25,870

$5,415

$920
$31,022
3.95%
3.52%

$29,908
$2,000
$0
$5,443
$2,000

5.62%
6.69%
26.52%

$87
$1,119
0.08:1
$1,873

$87
$557
$0
$0
$0
$6,226
$0
$1,326
$8,196
23.02%
23.02%
$6,226

-
-

June
2008


F
20.6
-0.39
98.8%
0

Adequate
20.0%
21.2%
14.6%


BBB
BBB
38.3
74.00
1.31
11.1


$8,011
-0.94%
$5,841
0.7:1
$4,596
11.80%
0.57:1


$40,043
$26,105

$7,335

$672
$35,514
3.78%
3.73%

$31,745
$2,000
$0
$6,202
$2,000

4.99%
6.30%
25.48%

$50
$30
1.67:1
$807

$50
$479
$0
$0
$0
$4,102
$0
$1,245
$5,876
14.67%
14.67%
$4,102

-
-

March
2008


C
2.2
1.34
90.2%
0

Adequate
20.2%
21.4%
14.5%


AA
AA
3.1
-150.00
1.21
9.9


$8,920
0.27%
$5,938
0.7:1
$5,497
13.77%
0.62:1


$41,045
$26,222

$7,695

$359
$36,988
3.88%
3.95%

$32,663
$2,000
$0
$8,283
$2,000

4.87%
6.12%
29.93%

$2
$15
0.13:1
$832

$2
$708
$0
$0
$0
$2,962
$0
$441
$4,113
10.02%
10.02%
$2,962

-
-

December
2007


A+
0.9
6.54
70.5%
0

Adequate
20.1%
21.4%
15.2%


BBB
A
28.0
57.69
1.25
8.4


$6,907
6.17%
$5,953
0.9:1
$5,513
14.46%
0.80:1


$39,271
$27,855

$5,365

$2,034
$35,718
5.69%
5.43%

$30,869
$2,000
$0
$7,937
$2,000

5.09%
6.48%
30.40%

$78
$80
0.98:1
$814

$78
$2,210
$0
$0
$0
$272
$0
$440
$3,000
7.64%
7.64%
$272

-
-

All CALL/TFR's file to identical calendars ending Dec-31. Quarterly values reported are cumulative thru the reporting year. Dollar data in thousands unless otherwise noted. Selected rates pre-computed by FDIC are factored according to criteria from the regulatory agency to derive annualized rates. Peering groups are dynamically generated each quarter based the bank unit being examined. See the quarterly for peer listings.
Lord, Whalen LLC dba Institutional Risk Analytics 371 Van Ness Way Suite 110 Torrance, California 90501 310.676.3300