a service of Institutional Risk Analytics
371 Van Ness Way, Suite 110
Torrance, California 90501
310.676.3300
[email protected]
 IRA
Home
 
 IRABankRatings
Shopping Cart
 
 Professional
IRA Bank Monitor
 
More:  
Reports:  

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

This institution did not file a CALL/TFR in the most recent FFIEC reporting cycle.
The most recent data available in our database is shown.
Sherman County Bank, member of holding company SHERMAN COUNTY MANAGEMENT, INC.
as of December-2008
734 'O' STREET LOUP CITY, NE, 68853
Data Source: IRA Bank Monitor.  Data in thousands unless otherwise noted.  Copyright 2011 Lord, Whalen LLC All Rights Reserved
Counterparty Quality Score (CQS) Report



IRA Counterparty Quality Analysis
Historial CQS Scores
  - IRA Bank Stress Index (BSI) Factor
  - Asset Quality Trouble Factor
  - FDIC Moral Hazard Factor
December
2008


7
1.2
1.1
14.2

September
2008


5
20.5
1.9
17.4

June
2008


7
0.7
1.4
18.7

March
2008


7
0.7
6.1
17.0

December
2007


7
0.8
5.3
18.0

September
2007


7
0.7
3.8
17.9

June
2007


7
0.7
5.3
18.1

March
2007


7
0.7
8.6
18.7

December
2006


7
0.7
5.2
17.2

September
2006


7
0.7
3.0
17.2

June
2006


7
0.7
3.1
19.1

March
2006


7
0.7
5.1
19.4

IRA Counterparty Quality Scores range from 8 (best) to 1 (worst).
Historical Performance Table



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

Capital Ratios
T1/RWA
RBC/RWA
T1/ASSET
Risk Based Capital, Total
Tier 1 RBC
Risk Weighted Assets, Total

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
Net Income, Period
Total Assets
Lending Assets
Trading Assets
Other Assets (incl. Prepaid Assessments)

Securities Assets

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

December
2008


A
1.2
0.2193
2.72
49.5%
0

Adequate
9.5%
10.7%
8.3%
$12,735
$11,277
$118,536


BBB
A
18.1
54.59
1.73
10.8


$2,427
122.66%
$11,277
4.6:1
$5,609
4.17%
2.31:1


$297
$135,431
$108,190
$0
$7,271

$15,695

$4,651
$126,708
3.67%
4.58%

$90,647
$19,186
$0
$48,031
$19,266

14.23%
21.17%
63.86%

$196
$120
1.63:1
$1,507

$196
$570
$0
$69
$0
$378
$0
$306
$1,519
1.12%
1.12%
$447

$575
221,478

September
2008


F
20.5
-0.0982
-1.31
51.9%
0

Adequate
8.9%
10.1%
7.5%
$9,565
$8,398
$94,701


A
AA
7.5
-83.33
2.25
13.4


$2,512
86.30%
$8,398
3.3:1
$8,071
7.30%
3.21:1


$-82
$111,389
$85,184
$0
$6,796

$17,796

$3,220
$101,899
4.21%
4.51%

$77,300
$2,908
$0
$23,499
$19,394

17.41%
3.76%
41.12%

$48
$80
0.60:1
$1,613

$48
$870
$0
$475
$27
$411
$0
$298
$2,102
1.89%
1.87%
$886

$655
146,031

June
2008


A+
0.7
1.1285
14.31
53.5%
0

Adequate
9.6%
10.9%
8.2%
$10,152
$9,000
$93,404


A
AA
10.5
16.28
2.35
16.9


$4,819
27.35%
$9,000
1.9:1
$8,335
7.66%
1.73:1


$619
$109,708
$81,915
$0
$5,774

$19,723

$2,013
$101,613
3.96%
4.33%

$74,308
$2,423
$0
$20,953
$20,480

18.67%
3.26%
39.98%

$43
$60
0.72:1
$1,545

$43
$281
$0
$408
$27
$458
$0
$316
$1,506
1.37%
1.35%
$866

$603
168,358

March
2008


A+
0.7
1.2996
15.13
56.9%
0

Adequate
10.6%
11.9%
8.8%
$9,752
$8,737
$82,175


AA
AAA
2.2
-175.00
2.56
17.3


$4,296
14.20%
$8,737
2.0:1
$8,170
8.34%
1.90:1


$321
$98,798
$71,855
$0
$5,759

$19,585

$971
$90,874
4.27%
4.38%

$69,254
$98
$0
$19,068
$16,830

17.03%
0.14%
36.43%

$4
$30
0.13:1
$1,530

$4
$2,924
$486
$2,678
$413
$89
$0
$316
$6,011
6.08%
5.36%
$2,767

$675
144,474

December
2007


A+
0.8
1.0556
11.52
63.2%
0

Adequate
11.8%
13.0%
9.3%
$9,925
$8,980
$76,327


BBB
BBB
35.2
97.42
2.93
17.3


$3,806
44.48%
$8,980
2.4:1
$8,519
8.92%
2.24:1


$1,018
$96,435
$66,134
$0
$6,108

$20,818

$3,524
$86,368
4.08%
4.14%

$69,449
$990
$0
$14,496
$17,347

17.99%
1.43%
34.05%

$233
$120
1.94:1
$1,493

$233
$2,321
$0
$2,166
$364
$89
$0
$316
$5,125
5.31%
5.01%
$2,255

$797
124,529

September
2007


A+
0.7
0.9671
11.07
60.8%
0

Adequate
11.1%
12.4%
8.9%
$9,684
$8,714
$78,376


AA
AA
3.1
68.75
2.92
13.5


$3,817
40.32%
$8,714
2.3:1
$8,132
8.41%
2.13:1


$708
$97,612
$68,346
$0
$6,157

$20,970

$2,641
$89,058
3.95%
4.15%

$67,925
$1,606
$0
$16,411
$17,475

17.90%
2.36%
36.36%

$16
$90
0.18:1
$1,678

$16
$1,668
$0
$1,405
$256
$189
$0
$395
$3,673
3.76%
3.55%
$1,594

$1,525
63,502

June
2007


A+
0.7
1.0926
12.40
62.6%
0

Adequate
11.4%
12.6%
9.2%
$9,604
$8,661
$76,013


A
AA
4.3
71.43
3.08
17.9


$3,577
26.36%
$8,661
2.4:1
$7,909
8.44%
2.21:1


$517
$94,636
$65,869
$0
$5,888

$19,455

$1,674
$85,655
3.91%
4.01%

$66,298
$1,423
$0
$13,749
$17,160

18.13%
2.15%
34.16%

$14
$60
0.23:1
$1,649

$14
$1,987
$0
$1,937
$276
$647
$0
$430
$5,015
5.30%
5.07%
$2,584

$2,449
39,216

March
2007


A+
0.7
1.0958
11.97
64.8%
0

Adequate
11.4%
12.7%
9.2%
$9,362
$8,445
$73,793


A
AA
8.7
71.43
3.06
14.6


$3,568
12.44%
$8,445
2.4:1
$8,085
8.88%
2.27:1


$252
$91,988
$64,517
$0
$5,666

$18,464

$838
$83,655
4.01%
4.07%

$63,074
$2,248
$0
$12,538
$17,175

18.67%
3.56%
34.74%

$14
$30
0.47:1
$1,619

$14
$6,461
$774
$970
$0
$154
$0
$334
$7,933
8.62%
7.95%
$1,124

$3,473
26,957

December
2006


A+
0.7
1.0767
11.41
63.4%
0

Adequate
12.0%
13.3%
9.4%
$9,465
$8,577
$71,385


A
AA
4.1
76.00
3.16
13.4


$3,716
50.19%
$8,577
2.3:1
$8,235
9.16%
2.22:1


$978
$90,829
$61,584
$0
$6,162

$18,529

$3,250
$81,183
4.00%
4.00%

$65,853
$2,310
$0
$11,174
$15,587

17.16%
3.51%
32.01%

$25
$120
0.21:1
$1,599

$25
$2,076
$0
$2,241
$0
$62
$0
$333
$4,737
5.22%
5.22%
$2,303

$4,865
19,455

September
2006


A+
0.7
1.1608
12.53
63.8%
0

Adequate
12.3%
13.6%
9.4%
$9,395
$8,528
$69,137


AA
AA
3.4
60.00
3.18
12.9


$3,816
36.16%
$8,528
2.2:1
$8,131
9.02%
2.13:1


$793
$91,084
$58,931
$0
$5,860

$22,184

$2,376
$82,677
3.83%
3.89%

$64,486
$1,564
$0
$14,386
$15,710

17.25%
2.43%
34.76%

$15
$90
0.17:1
$1,579

$15
$1,264
$34
$1,096
$0
$62
$0
$310
$2,747
3.02%
2.99%
$1,158

$5,835
16,101

June
2006


A+
0.7
1.0856
12.29
66.7%
0

Adequate
12.3%
13.6%
9.2%
$9,119
$8,273
$67,050


AA
AAA
2.1
0.00
3.28
17.0


$3,799
22.40%
$8,273
2.2:1
$7,647
8.58%
2.01:1


$489
$90,092
$57,227
$0
$5,386

$21,255

$1,547
$81,332
3.80%
3.82%

$64,597
$2,060
$0
$12,427
$17,224

19.12%
3.19%
35.20%

$6
$60
0.10:1
$1,558

$6
$1,254
$0
$1,178
$0
$62
$0
$312
$2,812
3.12%
3.12%
$1,240

$7,167
12,724

March
2006


A+
0.7
1.2849
14.38
63.9%
0

Adequate
12.1%
13.4%
9.1%
$8,959
$8,120
$66,883


AAA
AAA
0.7
-200.00
3.25
18.7


$3,779
12.09%
$8,120
2.1:1
$7,642
8.68%
2.02:1


$286
$89,036
$57,638
$0
$5,162

$20,766

$795
$81,610
3.90%
3.94%

$60,774
$1,027
$0
$12,444
$17,234

19.36%
1.69%
34.49%

$1
$30
0.03:1
$1,530

$1
$2,713
$0
$1,443
$0
$63
$0
$312
$4,532
5.09%
5.09%
$1,506

$9,421
9,510

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

Map