TBS Bank Monitor Home  TBS Bank Monitor:   Professional   Banker   Depositor   

Failed Bank History Report
If you had been a TBS Bank Monitor subscriber 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.

Pisgah Community Bank, member of holding company CAPITOL BANCORP LTD.
as of March-2013
890 HENDERSONVILLE ROAD ASHEVILLE, NC, 28803
Data Source: TBS Bank Monitor.  Data in thousands unless otherwise noted.  Copyright 2016 Total Bank Solutions LLC All Rights Reserved
Buy reports on live banks,
TBS Bank Monitor

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
March
2013


3
24.5
21.9
0.0

December
2012


1
41.7
30.1
0.0

September
2012


3
20.4
28.5
0.0

June
2012


2
30.2
32.4
0.0

March
2012


2
27.6
30.3
0.0

December
2011


2
30.5
28.5
0.0

September
2011


6
13.8
29.9
0.0

June
2011


2
29.9
27.9
0.0

March
2011


2
29.9
30.5
0.0

December
2010


2
31.2
47.6
0.0

September
2010


2
32.7
29.9
0.0

June
2010


2
34.2
27.8
0.0

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 Adequacy Position
IRA Capital Test
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
Average Assets - Capital
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

Texas Ratio

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

March
2013


F
24.5
-0.0183
-0.71
1,037.5%
0

Under Cap
Fail
3.7%
5.0%
2.5%
$759
$561
$15,160


BB
B
273.5
100.00
1.73
12.9


$16,350
-2.45%
$561
0.0:1
$-924
-4.29%
-0.06:1


$-1
$21,880
$22,595
$13,454
$0
$160

$0

$106
$18,834
2.25%
2.10%

$21,246
$0
$0
$0
-

-
0.00%
0.00%

$92
$-374
-0.25:1
$878

$92
$650
$0
$0
$0
$2,561
$0
$1,485
$4,788
21.88%
21.88%
$2,561

2.81

-
-

December
2012


F
41.7
-7.8933
-348.93
6,858.6%
0

Under Cap
Fail
3.4%
4.8%
2.1%
$781
$562
$16,386


B
B
419.3
96.36
1.86
11.7


$17,369
-12.00%
$562
0.0:1
$-1,450
-5.95%
-0.08:1


$-1,961
$24,844
$26,232
$14,405
$0
$365

$0

$487
$21,634
2.25%
2.08%

$24,198
$0
$0
$0
-

-
0.00%
0.00%

$604
$1
604.00:1
$1,344

$604
$1,922
$0
$0
$0
$2,952
$0
$2,012
$7,490
30.15%
30.15%
$2,952

2.60

-
-

September
2012


F
20.4
-7.6778
-386.39
-4,118.9%
0

Under Cap
Fail
2.9%
4.2%
2.0%
$787
$539
$18,644


B
B
412.6
95.63
2.39
10.3


$19,448
-8.22%
$539
0.0:1
$-1,740
-6.53%
-0.09:1


$-1,562
$27,126
$26,963
$16,254
$0
$590

$0

$406
$23,401
2.31%
2.27%

$26,466
$0
$0
$0
-

-
0.00%
0.00%

$503
$1
503.00:1
$1,445

$503
$18
$0
$0
$0
$4,931
$0
$2,279
$7,731
28.50%
28.50%
$4,931

3.63

-
-

June
2012


F
30.2
-9.1889
-445.91
-842.1%
0

Under Cap
Fail
2.9%
4.3%
2.0%
$817
$562
$19,202


B
CCC
561.2
95.34
2.53
10.2


$19,977
-6.49%
$562
0.0:1
$-1,498
-5.60%
-0.07:1


$-1,253
$27,272
$27,631
$16,821
$0
$804

$0

$273
$23,497
2.32%
2.28%

$26,617
$0
$0
$0
-

-
0.00%
0.00%

$472
-
-
$1,475

$472
$2,048
$0
$93
$0
$4,176
$0
$2,060
$8,849
32.45%
32.45%
$4,269

3.11

-
-

March
2012


F
27.6
-8.3530
-379.26
-1,132.6%
0

Under Cap
Fail
3.2%
4.6%
2.2%
$852
$598
$18,677


AAA
AAA
0.0
0.00
2.65
4.1


$21,026
-1.81%
$598
0.0:1
$-1,694
-6.36%
-0.08:1


$-567
$27,152
$27,137
$17,704
$0
$233

$0

$133
$23,865
2.23%
2.19%

$26,462
$0
$0
$0
-

-
0.00%
0.00%

-
-
-
$1,933

$0
$1,443
$0
$71
$0
$4,433
$0
$2,292
$8,239
30.34%
30.34%
$4,504

2.69

-
-

December
2011


F
30.5
-10.8001
-493.82
3,066.7%
0

Under Cap
Fail
2.9%
4.3%
2.1%
$898
$615
$20,987


BB
B
284.0
58.11
2.62
3.9


$23,459
-7.59%
$615
0.0:1
$-1,478
-5.36%
-0.06:1


$-3,037
$28,120
$29,486
$19,753
$0
$628

$0

$661
$24,618
2.69%
2.19%

$27,437
$1,250
$0
$0
-

-
4.56%
4.45%

$561
$990
0.57:1
$1,925

$561
$1,653
$0
$0
$0
$3,716
$0
$2,093
$8,023
28.53%
28.53%
$3,716

2.29

-
-

September
2011


F
13.8
-11.4621
-584.20
-6,368.0%
0

Under Cap
Fail
2.5%
3.9%
2.0%
$908
$595
$23,396


B
B
331.0
57.79
2.69
3.8


$26,408
-5.29%
$595
0.0:1
$-1,425
-4.79%
-0.05:1


$-2,607
$30,326
$29,384
$22,236
$0
$379

$0

$514
$27,034
2.54%
2.17%

$29,643
$2,282
$0
$0
-

-
7.70%
7.52%

$552
$990
0.56:1
$1,932

$552
$1,305
$0
$253
$0
$4,935
$0
$2,020
$9,065
29.89%
29.89%
$5,188

2.85

-
-

June
2011


F
29.9
-14.8647
-641.03
-629.5%
0

Under Cap
Fail
2.9%
4.2%
2.1%
$1,031
$702
$24,515


BB
B
268.5
27.04
2.65
4.3


$28,136
-2.99%
$702
0.0:1
$-1,158
-3.90%
-0.04:1


$-2,250
$30,273
$33,735
$23,691
$0
$467

$0

$333
$27,098
2.46%
2.01%

$29,448
$3,972
$0
$0
-

-
13.49%
13.12%

$318
$988
0.32:1
$2,163

$318
$745
$0
$432
$0
$5,081
$0
$1,860
$8,436
27.87%
27.87%
$5,513

2.57

-
-

March
2011


F
29.9
-0.0215
-0.79
-340.1%
0

Under Cap
Fail
3.6%
5.0%
2.5%
$1,405
$1,017
$28,084


BB
BBB
60.4
-447.50
2.88
3.7


$31,464
-0.58%
$1,017
0.0:1
$-612
-1.67%
-0.02:1


$-2
$37,254
$41,042
$26,493
$0
$2,633

$0

$189
$32,116
2.35%
2.07%

$36,118
$8,786
$0
$0
-

-
24.33%
23.58%

$40
$1,672
0.02:1
$3,362

$40
$2,411
$0
$1,946
$0
$5,336
$0
$1,629
$11,362
30.50%
30.50%
$7,282

2.03

-
-

December
2010


F
31.2
-0.0209
-0.90
229.2%
0

Under Cap
Fail
3.5%
4.8%
2.0%
$1,372
$1,002
$28,449


CC or Lower
D or Lower
3,044.4
95.23
3.09
2.6


$33,338
-27.71%
$1,002
0.0:1
$11,760
27.68%
0.35:1


$-9
$43,126
$49,458
$28,071
$0
$260

$0

$830
$40,926
2.03%
1.57%

$42,067
$10,881
$0
$500
-

-
25.87%
26.39%

$8,546
$8,481
1.01:1
$1,511

$8,546
$2,888
$0
$1,490
$0
$6,477
$0
$1,137
$20,538
47.62%
47.62%
$7,967

0.63

-
-

September
2010


F
32.7
-0.0200
-0.72
211.4%
0

Under Cap
Fail
4.8%
6.0%
2.7%
$1,880
$1,480
$31,114


CC or Lower
D or Lower
3,558.1
96.67
2.85
5.6


$36,084
-23.78%
$1,480
0.0:1
$11,694
22.24%
0.32:1


$-8
$53,238
$55,646
$30,383
$0
$805

$0

$662
$50,198
1.76%
1.58%

$51,592
$16,167
$0
$500
-

-
31.34%
31.31%

$8,108
$7,950
1.02:1
$1,280

$8,108
$1,776
$0
$48
$0
$5,202
$0
$803
$15,937
29.94%
29.94%
$5,250

0.44

-
-

June
2010


F
34.2
-0.0243
-0.78
191.3%
0

Under Cap
Fail
5.3%
6.6%
3.0%
$2,233
$1,798
$33,683


CC or Lower
D or Lower
4,081.4
99.96
2.95
5.8


$40,505
-18.31%
$1,798
0.0:1
$11,832
20.77%
0.29:1


$-7
$57,652
$59,260
$34,106
$0
$706

$0

$442
$55,764
1.59%
1.53%

$55,780
$18,387
$0
$500
-

-
32.96%
32.76%

$6,960
$7,343
0.95:1
$1,554

$6,960
$1,546
$0
$906
$0
$6,557
$0
$66
$16,035
27.81%
27.81%
$7,463

0.56

-
-

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.
Total Bank Solutions - Bank Monitor Division 371 Van Ness Way Suite 110 Torrance, California 90501 310.676.3300