25.07.2013 Views

Agenda April 16, 2013 - Liberty Online

Agenda April 16, 2013 - Liberty Online

Agenda April 16, 2013 - Liberty Online

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

STATEMENTS OF CONDITIONS<br />

DECEMBER 31, 2012 & 2011<br />

2012 2011<br />

ASSETS<br />

Cash $19,917,859 $29,691,956<br />

Investments<br />

Loans to members, net of<br />

20,980,754 21,465,644<br />

allowance for loan loss 183,327,084 147,152,351<br />

Note Receivable 0 0<br />

Accrued Interest Receivable 0 0<br />

Fixed assets<br />

National Credit Union<br />

5,712,373 5,815,692<br />

Share Insurance Fund 2,012,488 1,747,123<br />

Other Real Estate 0 0<br />

Other Assets 12,977,084 6,798,139<br />

TOTAL ASSETS $244,927,642 $212,670,905<br />

LIABILITIES AND RETAINED EARNINGS<br />

Note Payable $0 $0<br />

Dividend Payable 0 0<br />

Other Liabilities 2,849,300 1,733,336<br />

TOTAL LIABILITIES $2,849,300 $1,733,336<br />

Deposit Accounts 2<strong>16</strong>,703,900 188,673,112<br />

Regular Reserves 5,508,821 5,508,821<br />

Undivided Earnings 22,825,505 19,638,925<br />

Comprehensive Income<br />

TOTAL LIABILITIES<br />

(2,959,884) (2,883,289)<br />

& EQUITY $244,927,642 $212,670,905<br />

DISTRIBUTION OF INCOME<br />

Operating<br />

Expenses<br />

8,807,775 / 59%<br />

Provision for<br />

Loan Loss<br />

985,000 / 7%<br />

Dividends to<br />

Members<br />

1,965,004 / 13%<br />

Net Income<br />

3,186,579 / 21%<br />

STATEMENTS OF EARNINGS YEARS ENDED<br />

DECEMBER 31, 2012 & 2011<br />

2012 2011<br />

INTEREST REVENUE<br />

Interest on loans $10,131,184 $8,386,932<br />

Interest on investments<br />

and certificates of deposit<br />

OTHER REVENUE<br />

369,047 675,546<br />

Fees 3,937,377 3,590,229<br />

Gain (Loss)<br />

on Disposition of Assets<br />

3,499 (1)<br />

Gain (Loss) on Investments 0 0<br />

Non-Operating Gain or Loss 0 0<br />

Extraordinary Gain (Loss) 0 2,340<br />

Other 503,251 275,709<br />

TOTAL REVENUE $14,944,358 $12,930,755<br />

DIVIDEND EXPENSE<br />

Dividends on 1,965,004 1,736,996<br />

deposit accounts<br />

TOTAL DIVIDENDS 1,965,004 1,736,996<br />

NET REVENUE $12,979,354 $11,193,759<br />

Provision for loan/account<br />

losses<br />

985,000 749,000<br />

Interest on borrowed money 0 29<br />

NET REVENUE BEFORE<br />

OPERATING EXPENSES<br />

$11,994,354 $10,444,730<br />

OPERATING EXPENSES<br />

Compensation & Benefits $3,619,876 $3,436,790<br />

Office Occupancy 577,030 611,794<br />

Data Processing 766,155 818,560<br />

Office Operations 1,572,400 1,440,295<br />

Other 2,081,128 1,566,563<br />

Member Insurance 191,186 436,781<br />

TOTAL OPERATING<br />

EXPENSES<br />

$8,807,775 $8,310,783<br />

NET INCOME $3,186,579 $2,133,947<br />

Membership for 2012<br />

was 36,403 members!

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!