Agenda April 16, 2013 - Liberty Online
Agenda April 16, 2013 - Liberty Online
Agenda April 16, 2013 - Liberty Online
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!