BSJ Annual Report 2017

2017 Annual Reports Comparative Statement of Condition

RESOURCES AT YEAR END

2013

2014

2015

2016

2017

(Audited)

(Audited)

(Audited)

(Audited)

(Unaudited)

Cash and Due from Banks

$7,533,891

$9,824,213

$11,117,109

$22,183,952

$21,068,095

Investment Securities*

$142,499,735 $137,557,254 $112,478,712 $108,923,049

$91,260,612

Loans

$144,486,800 $166,309,457 $186,728,820 $196,451,052 $227,046,791

Provision For Loan Loss

($1,362,077)

($1,192,343)

($1,179,112)

($1,604,303)

$2,151,608

Loans Net of Provisions For Loss

$143,124,723 $165,117,114 $185,549,708 $194,846,749 $224,895,183

Fed Funds Sold

$0

$0

$0

$0

$0

Bank Buildings/Equipment

$5,160,052

$5,366,833

$5,359,314

$5,111,211

$5,561,529

Interest Earned —Not Collected

$2,033,611

$1,982,899

$1,710,101

$2,006,431

$1,981,367

Other Assets

$4,087,245

$4,251,756

$4,575,863

$4,326,864

$9,398,250

Total Assets

$304,439,259 $324,100,069 $320,790,807 $337,398,256

$354,165,036

LIABILITIES AT YEAR END

2013

2014

2015

2016

2017

Deposits

$243,082,055 $250,735,248 $242,858,812 $256,580,851

$268,266,714

Repurchase Agreements

$0

$0

$0 $1,435,811 $1,143,166

FHLB Borrowings

$25,278,281

$31,959,130

$34,375,806

$36,542,513

$38,574,152

Other Liabilities

$1,280,163

$954,313

$1,549,663

$1,511,430

$2,732,446

Total Liabilities

$269,640,499 $283,648,691 $278,784,281 $296,070,605 $310,716,478

Capital

$39,832,492

$42,100,119

$39,672,945

$40,561,062

$42,596,509

Treasury Stock

($4,390,595)

($4,269,059)

$0

$0

$0

Number of Shares Treasury Stock

56,935

55,669

0

0

0

Unrealized Gain (Loss) on Sec

($653,137)

$2,620,318

$2,333,581

$766,589

$852,049

Total Stockholders Equity

$34,788,760

$40,451,378

$42,006,526

$41,327,651

$43,448,558

Total Liabilities and Capital

$304,439,259 $324,100,069 $320,790,807 $337,398,256 $354,165,036

RETURN ON AVERAGE ASSETS & RETURN ON EQUITY

14.00% 12.00% 10.00%

Return On Average Assets Return On Equity

11.21%

10.38%

8.00% 6.00% 4.00% 2.00% 0.00%

1.25%

2013

2014

2015

2016

2017

pg. 30 Cross Keys Bank 2018