|
 |
|
Statement of Income |
| |
|
|
| |
|
|
|
Income |
2008 |
2007 |
| |
|
|
|
Interest Income from Loans |
$ 565,582.29 |
$ 565,118.47 |
|
Investment Income |
301,715.63 |
307,547.88 |
|
Fee Income |
462,756.77 |
343,024.62 |
|
Miscellaneous Income |
30,749.99 |
26,073.06 |
| |
|
|
|
Total Operating Income |
1,360,804.68 |
1,241,764.03 |
| |
|
|
|
Expense |
|
|
| |
|
|
|
Salaries |
290,814.01 |
266,594.89 |
|
Benefits |
63,717.41 |
59,473.62 |
|
Travel & Conference |
7,324.79 |
13,396.67 |
|
Association Dues |
9,659.52 |
8,862.18 |
|
Office Occupancy |
41,356.89 |
39,864.99 |
|
Office Operations |
141,387.87 |
138,565.98 |
|
Education & Promotion |
42,367.83 |
38,514.73 |
|
Loan Servicing |
9,671.64 |
9,815.94 |
|
Outside Services |
85,094.65 |
88,979.03 |
|
Provision for Loan Loss |
739.45 |
19,389.47 |
|
Operating Fee |
4,270.94 |
4,235.31 |
|
Annual Meeting |
5,002.05 |
4,201.16 |
|
Interest on Borrowed Money |
-
|
40.40 |
|
Miscellaneous Operating Exp |
141,486.86 |
95,791.23 |
|
|
|
|
|
Total Operating Expense |
842,893.91 |
787,725.60 |
| |
|
|
|
Income (Loss) Operations |
517,910.77 |
454,038.43 |
| |
|
|
|
Non-Operating Gain (Loss) |
-
|
-
|
| |
|
|
|
Dividends |
359,590.34 |
239,076.30 |
| |
|
|
|
Net Income (Loss) |
158,320.43 |
214,962.13 |
|
Statement of Financial Condition |
| |
|
|
| |
|
|
|
Assets |
2008 |
2007 |
| |
|
|
|
Member Loans |
7,146,096.14 |
7,295,198.72 |
|
MasterCard |
203,109.10 |
220,175.64 |
|
Allowance for Loan Losses |
(31,092.69) |
(57,025.59) |
|
Cash |
336,083.55 |
427,352.55 |
|
Investments |
10,335,513.44 |
5,637,309.82 |
|
Land & Building |
201,466.70 |
213,466.70 |
|
Fixed Assets |
16,089.00 |
17,697.00 |
|
Other Assets |
188,014.77 |
191,077.19 |
| |
|
|
|
Total Assets |
18,395,280.01 |
13,945,252.03 |
| |
|
|
|
Liabilities |
|
|
| |
|
|
|
Accounts Payable |
68,582.89 |
91,160.62 |
|
Dividends Payable |
40,948.60 |
30,696.11 |
|
Other Liabilities |
25,998.25 |
24,707.62 |
| |
|
|
|
Total Liabilities |
135,529.74 |
146,564.35 |
| |
|
|
|
Member Equity |
|
|
| |
|
|
|
Member Shares |
15,354,108.87 |
11,051,366.71 |
|
Regular Reserves |
469,857.30 |
469,857.30 |
|
Undivided Earnings |
2,435,784.10 |
2,277,463.67 |
| |
|
|
|
Total Equity |
18,259,750.27 |
13,798,687.68 |
| |
|
|
|
Total Liabilities & Equity |
18,395,280.01 |
13,945,252.03 |
|