brazos community bank

58
Brazos Community Bank By Kathrine Beakley: •Senior VP for Portfolio Management

Upload: luke

Post on 25-Feb-2016

60 views

Category:

Documents


1 download

DESCRIPTION

Brazos Community Bank. By Kathrine Beakley: Senior VP for Portfolio Management. Brazos Community Bank. Located in Navasota, TX Falls under the Dallas Federal Reserve Established in 1901 as an Agricultural Lender. Brazos Community Bank Today. Personal Banking Business Banking - PowerPoint PPT Presentation

TRANSCRIPT

Page 1: Brazos Community Bank

Brazos Community Bank

By Kathrine Beakley:

•Senior VP for Portfolio Management

Page 2: Brazos Community Bank

Brazos Community Bank• Located in Navasota, TX

• Falls under the Dallas Federal Reserve

• Established in 1901 as an Agricultural Lender

Page 3: Brazos Community Bank

Brazos Community Bank Today• Personal Banking

• Business Banking

• Agricultural Banking

• e-Banking

Page 4: Brazos Community Bank

Where Our Money Comes From

Page 5: Brazos Community Bank

Our Loan Portfolio

Page 6: Brazos Community Bank

Loan Decision Factors

By Katie Parrish:

VP for Credit

Page 7: Brazos Community Bank

Loan Decision Factors

• Financial Indicators– Liquidity– Solvency– Profitability– Debt Repayment Capacity

• Credit Scoring

Page 8: Brazos Community Bank

Financial Indicator:

SOLVENCY• Debt Ratio• Leverage RatioPROFITABILITY• ROA• ROEDEBT REPAYMENT

CAPACITY• Term Debt & Capital

Lease Coverage Ratio• Debt Burden Ratio

The ability to generate cash quickly to meet claims on the business without disrupting the ongoing operations of the business.• Current Ratio

CA/CLAbility to cover CL with

CA without disrupting ongoing operations & still have cash left over.

Should exceed 1.0• Working Capital

CA-CLLiquidity in dollars

instead of ratio.Should be positive.

LIQUIDITY• Current Ratio

• Working Capital

Page 9: Brazos Community Bank

The ability of the firm to convert all its assets, retire all of its liabilities, and have cash left over.• Debt Ratio

Debt/AssetsAbility to liquidate

firm, cover all liabilities out of all assets, and have cash left over.

Should not exceed 0.5• Leverage Ratio

Debt/EquityOften used in loan

decisionsShould not exceed 1.0

Financial Indicator:LIQUIDITY• Current Ratio• Working Capital

PROFITABILITY• ROA• ROEDEBT REPAYMENT CAPACITY• Term Debt & Capital

Lease Coverage Ratio• Debt Burden Ratio

SOLVENCY• Debt Ratio• Leverage

Ratio

Page 10: Brazos Community Bank

Financial Indicator:LIQUIDITY• Current Ratio• Working CapitalSOLVENCY• Debt Ratio• Leverage Ratio

DEBT REPAYMENT CAPACITY• Term Debt & Capital

Lease Coverage Ratio• Debt Burden Ratio

The ability of a firm to generate a level of revenue that exceeds its total costs of production• Return on Assets

NI/TAHow efficient

management is at using assets to generate earnings

Should be positive & high• Return on Equity

NI/EHow much profit company

makes with money from shareholders

Should be positive & high

PROFITABILITY• ROA• ROE

Page 11: Brazos Community Bank

Financial Indicator:LIQUIDITY• Current Ratio• Working CapitalSOLVENCY• Debt Ratio• Leverage RatioPROFITABILITY• ROA• ROE

The ability of the firm to meet its scheduled term debt and capital lease payments and have cash left over.• Term Debt & Capital Lease

Coverage Ratio (EBIT-Taxes)/Term Debt

& Capital Lease Payments

Ability to cover term debt & capital lease payments due

Non-farm income often included

Should exceed 1.0• Debt Burden Ratio

Debt/NINumber of years to

retire debt based on net cash income

Should be low & falling

DEBT REPAYMENT CAPACITY

• Term Debt & Capital Lease

Coverage Ratio• Debt Burden Ratio

Page 12: Brazos Community Bank

Financial Indicator Minimum General Desired Trend

LIQUIDITY•Current Ratio•Working Capital

•1.0•Positive

Increasing

SOLVENCY•Debt Ratio•Leverage Ratio

•<0.5•<1.0

Decreasing

PROFITABILITY•ROA•ROE

•Positive, high•Positive, high

Increasing

DEBT REPAYMENT CAPACITY•Term Debt & Capital Lease Coverage Ratio•Debt Burden Ratio

•>1.0•Low, Falling

Increasing

Page 13: Brazos Community Bank

Credit Scoring•A number that shows us the risk we would be

taking by lending to potential borrower

•Shows histprical ability to repay loan

•Fast, objective way to justify loans

•Use FICO (Fair Isaac Company) scores

FICO Sources:Experian

TransUnionEquifax

Page 14: Brazos Community Bank

Components of Credit Score

Page 15: Brazos Community Bank

National Scores

Page 16: Brazos Community Bank

Character

The 6 C’s of Creditworthines

s

Intention to repay, responsibility, truthfulness,

purpose, intention.

Page 17: Brazos Community Bank

The 6 C’s of Creditworthines

s

Character

CapacityLegal authority to sign contract.

Page 18: Brazos Community Bank

The 6 C’s of Creditworthiness

Character

Capacity

CashAbility to generate cash to

repay loan.

Page 19: Brazos Community Bank

The 6 C’s of Creditworthiness

Character

Capacity

Cash

CollateralAdequate net worth/assets to

provide support for loan.

Page 20: Brazos Community Bank

The 6 C’s of Creditworthiness

Character

Capacity

Cash

Collateral

ConditionsEconomic conditions in

customer’s industry.

Page 21: Brazos Community Bank

The 6 C’s of Creditworthines

s

Character

Capacity

Cash

Collateral

Conditions

ControlWhether changes in the law would adversely affect the

customer.

Page 22: Brazos Community Bank

Weight of Importance•Since this is a large loan, we will consider credit score but place more emphasis on the financial indicators.

•Assuming satisfactory (above 725) credit score for Brad Roberson.

Page 23: Brazos Community Bank

Market Analysis

By Ryan Allen:

VP for Operations & Marketing

Page 24: Brazos Community Bank

Brazos County• 84,000 head of cattle

• 52,000 beef cows• Beef Cattle production is the top

income producing agriculture enterprise in county

Page 25: Brazos Community Bank

Cattle Market

Page 26: Brazos Community Bank

Cattle Market

• Main inputs are feed for cattle

• Pasture grazing, hay, and feed

derived from grains are most

common ways of feeding cattle

• Cattlemen are heavily dependent on

inputs

Page 28: Brazos Community Bank

Corn Prices

Page 29: Brazos Community Bank

Grazing and Hay• Pasture grazing and hay usage heavily dependent

on local rain fall

• Brazos county averages 39 inches of rainfall per year

• Limited pasture grazing in winter, must rely more on hay and grain feeds

Page 30: Brazos Community Bank

Drought• A drought causes major problems for cattle

producers

• No grass for cattle in pasture grazing

• Due to a drought, hay becomes scarce and price goes up

• Hay may even have to be trucked in from out of state

Page 31: Brazos Community Bank

Other Inputs

• Vaccinations and medication for cattle

• Fertilizer costs

• Fuel costs

• Labor

Page 32: Brazos Community Bank

Overview of Risk

• Cattle prices dropping due to volatility of market

• Input costs increasing

• Animal health

• Weather related problems

Page 33: Brazos Community Bank

Competition

Page 34: Brazos Community Bank

Overview of Market Analysis

• Market is volatile, buy in winter

• Input costs are most likely to increase

• Having to compete with pork and chicken for smaller market share

• Buy Low Sell High

Page 35: Brazos Community Bank

Costs and Returns

• Estimate bred heifer costs to be between $180,000 and $228,000 for

200 units

• Estimate bull costs to be between $6800 and $7400 for 5 2000 lbs bulls

• Estimate returns per calf cycle if calves raised to 500 lbs and no deaths to be

between $85,000 to $111,100

Page 36: Brazos Community Bank

Evaluating Sleepy B Ranch

By Amanda Fort:

Member of the Board of Directors

Page 37: Brazos Community Bank

Borrower Information:Sleepy B Ranch

President/CEO/Owner:Brad Roberson

Page 38: Brazos Community Bank

Sleepy B Ranch

Background Information:• Location: Brazos County

• Operation: Cow-Calf• Total Acreage Currently Owned: 1,000

acres• Has been in operation for 5 years

• Cattle contracted from stocker operation in Amarillo, Texas

Page 39: Brazos Community Bank

About the Requested Loan

• Type: Small Business Loan•Amount Requested: $135, 520

•Use: Wants to buy 5 bulls & 200 bred heifers

Page 40: Brazos Community Bank

Financial & Shock Analysis

By Bradley Schmidt & Courtney Buerger:

Co-VPs for Research & Credit Analysis

Page 41: Brazos Community Bank

Baseline-Liquidity

0.001.002.003.004.005.006.007.00

2008 2009 2010 2011 2012

Current Ratio

Baseline

Page 42: Brazos Community Bank

Baseline-Profitability

0.00%

10.00%

20.00%

30.00%

40.00%

2008 2009 2010 2011 2012

Return on Assets

Baseline

Page 43: Brazos Community Bank

Baseline-Debt Repayment Capacity

0.00

1.00

2.00

3.00

4.00

5.00

2008 2009 2010 2011 2012

Term Debt and Capital Lease Ratio

Baseline

Page 44: Brazos Community Bank

Baseline-Efficiency

0.00%10.00%20.00%30.00%40.00%50.00%

2008 2009 2010 2011 2012

Variable Expense Ratio

Baseline

Page 45: Brazos Community Bank

---------Baseline Scenario----------2008 2009 2010 2011 2012

2.57% 2.57% 2.57% 2.57% 2.57%5.00% 5.00% 5.00% 5.00% 5.00%1.50% 1.50% 1.50% 1.50% 1.50%9.07% 9.07% 9.07% 9.07% 9.07%

0.91684 0.84060 0.77070 0.70661 0.64785

$48,070 $72,042 $41,664 $83,890 $63,086$4,967 $4,967 $4,967 $4,967 $4,967

$53,036 $77,008 $46,631 $88,856 $68,053

$130,800

$48,626 $64,733 $35,938 $62,787 $128,827

$169,400

$171,511

Required rate of return:1. Risk free rate of return2. Business risk premium3. Financial risk premium4. Required rate of return

5. Present value interest factor:

Expected net cash flow:1. Net income2. Depreciation3. Total net cash flow Terminal value

Present value of net cash flows

Total capital purchased

Net present value

Baseline – NPV

Page 46: Brazos Community Bank

Shock 1-Expected

Lowered 1st year price by $9 per cwt

Increased sales prices by 3% per year

Lowered expected calf crop from 90% to 85%

Increased direct materials expense by 3% per year

Page 47: Brazos Community Bank

Shock 1-Financial RatiosCurrent ratio

0.00

1.00

2.00

3.00

4.00

5.00

6.00

7.00

2008 2009 2010 2011 2012

After Shock Before shock

Rate of Return on Assets

0.00%

5.00%

10.00%

15.00%

20.00%

25.00%

30.00%

35.00%

2008 2009 2010 2011 2012

After Shock Before Shock

Debt Repayment Capacity

0.0

1.0

2.0

3.0

4.0

5.0

2008 2009 2010 2011 2012

After Shock Before Shock

Variable Expense Ratio

0.00%5.00%

10.00%15.00%20.00%25.00%30.00%35.00%40.00%45.00%

2008 2009 2010 2011 2012

After Shock Before Shock

Page 48: Brazos Community Bank

---------Alternative Scenario----------2008 2009 2010 2011 2012

Required rate of return:1. Risk free rate of return 2.57% 2.57% 2.57% 2.57% 2.57%2. Business risk premium 5.00% 5.00% 5.00% 5.00% 5.00%3. Financial risk premium 1.50% 1.50% 1.50% 1.50% 1.50%4. Required rate of return 9.07% 9.07% 9.07% 9.07% 9.07%

5. Present value interest factor: 0.91684 0.84060 0.77070 0.70661 0.64785

Expected net cash flow:1. Net income $36,470 $39,443 $42,459 $45,522 $48,6312. Depreciation $4,967 $4,967 $4,967 $4,967 $4,9673. Total net cash flow $41,437 $44,410 $47,426 $50,489 $53,598 Terminal value $130,800

Present value of net cash flows $37,991 $37,331 $36,551 $35,676 $119,462

Total capital purchased $169,400

Net present value $97,611

Shock 1-NPV

Page 49: Brazos Community Bank

Shock 2-Pessimistic

Lowered expected calf crop to 80%.

Used shock 1’s first year sales price and then decreased sales price by 5% per year.

Increase direct materials expense by 10% per year.

Lowered terminal value by approx. $20,000

Page 50: Brazos Community Bank

Shock 2 – Financial RatiosCurrent ratio

0.00

1.00

2.00

3.00

4.00

5.00

6.00

7.00

2008 2009 2010 2011 2012

After Shock Before shock

Rate of Return on Assets

0.00%

5.00%

10.00%

15.00%

20.00%

25.00%

30.00%

35.00%

2008 2009 2010 2011 2012

After Shock Before Shock

Debt Repayment Capacity

0.0

1.0

2.0

3.0

4.0

5.0

2008 2009 2010 2011 2012

After Shock Before Shock

Variable Expense Ratio

0.00%10.00%20.00%30.00%40.00%50.00%60.00%70.00%80.00%90.00%

2008 2009 2010 2011 2012

After Shock Before Shock

Page 51: Brazos Community Bank

Shock 2 – NPV ---------Alternative Scenario----------

2008 2009 2010 2011 2012Required rate of return:1. Risk free rate of return 2.57% 2.57% 2.57% 2.57% 2.57%2. Business risk premium 5.00% 5.00% 5.00% 5.00% 5.00%3. Financial risk premium 1.50% 1.50% 1.50% 1.50% 1.50%4. Required rate of return 9.07% 9.07% 9.07% 9.07% 9.07%

5. Present value interest factor: 0.91684 0.84060 0.77070 0.70661 0.64785

Expected net cash flow:1. Net income $33,643 $27,479 $21,161 $14,645 $7,8822. Depreciation $4,967 $4,967 $4,967 $4,967 $4,9673. Total net cash flow $38,610 $32,446 $26,128 $19,612 $12,848 Terminal value $111,100

Present value of net cash flows $35,399 $27,274 $20,136 $13,858 $80,300

Total capital purchased $169,400

Net present value $7,567

Page 52: Brazos Community Bank

Shock 3 – Very Pessimistic

Lowered expected calf crop to 80%.

Used shock 1’s first year sales price and then decreased sales price by 10% per year.

Increase direct materials expense by 10% per year.

Lowered terminal value by approx. $20,000

Page 53: Brazos Community Bank

Shock 3 – Financial RatiosCurrent ratio

0.00

1.00

2.00

3.00

4.00

5.00

6.00

7.00

2008 2009 2010 2011 2012

After Shock Before shock

Rate of Return on Assets

-5.00%

0.00%

5.00%

10.00%

15.00%

20.00%

25.00%

30.00%

35.00%

2008 2009 2010 2011 2012

After Shock Before Shock

Debt Repayment Capacity

-1.0

0.0

1.0

2.0

3.0

4.0

5.0

2008 2009 2010 2011 2012

After Shock Before Shock

Variable Expense Ratio

0.00%

20.00%

40.00%

60.00%

80.00%

100.00%

2008 2009 2010 2011 2012

After Shock Before Shock

Page 54: Brazos Community Bank

Shock 3 - NPV ---------Alternative Scenario----------

2008 2009 2010 2011 2012Required rate of return:1. Risk free rate of return 2.57% 2.57% 2.57% 2.57% 2.57%2. Business risk premium 5.00% 5.00% 5.00% 5.00% 5.00%3. Financial risk premium 1.50% 1.50% 1.50% 1.50% 1.50%4. Required rate of return 9.07% 9.07% 9.07% 9.07% 9.07%

5. Present value interest factor: 0.91684 0.84060 0.77070 0.70661 0.64785

Expected net cash flow:1. Net income $33,643 $23,383 $13,585 $4,131 -$6,7892. Depreciation $4,967 $4,967 $4,967 $4,967 $4,9673. Total net cash flow $38,610 $28,350 $18,552 $9,097 -$1,822 Terminal value $111,100

Present value of net cash flows $35,399 $23,831 $14,298 $6,428 $70,796

Total capital purchased $169,400

Net present value -$18,648

Page 55: Brazos Community Bank

Conclusion & Decision

By Courtney Buerger:

Co-VP for Research & Credit Analysis

Page 56: Brazos Community Bank

Financial Indicator Our Credit Standard

Ratios

Baseline AverageRatios

Expected Averaged

RatiosLIQUIDITY•Current Ratio•Working Capital

•1.25•Positive

•3.88•$119,066

•2.82•$63,326

SOLVENCY•Debt Ratio•Leverage Ratio

•<0.5•<1.0

•.40•.84

•.45•1.04 but decreasing

PROFITABILITY•ROA•ROE

•Positive, high•Positive, high

•23.24%•37.59%

•20.88%•34.72%

DEBT REPAYMENT CAPACITY•Term Debt & Capital Lease Coverage Ratio•Debt Burden Ratio

•>1.25•Low, Falling

•3.57•2.03

•2.6•2.67

Page 57: Brazos Community Bank

YearBeginning Principal

Principal Payment

Interest Payment

Total Payment

Ending Principal

1 $135,520 $22,198 $13,552 $35,750 $113,322

2 $113,322 $24,418 $11,332 $35,750 $88,905

3 $88,905 $26,859 $8,890 $35,750 $62,045

4 $62,045 $29,545 $6,205 $35,750 $32,500

5 $32,500 $32,500 $3,250 $35,750 $0nominal totals   $135,520 $43,229 $178,749  

Amortization Table

Page 58: Brazos Community Bank

Conclusion

•Borrower’s original baseline numbers are on the optimistic side and fluctuate greatly, but the adjusted numbers are

strong enough to justify the loan

•Cattle markets are volatile, cyclical, and have high input risks

•Outside income of $60,000 will compensate for risks

•We have decided to grant the $135,520 loan for 5 years at a 10%

fixed interest rate

•Land will be used as collateral