|
2009 Financials
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET |
|
|
|
|
|
|
|
|
|
| Assets |
|
12/31/09 |
|
12/31/08 |
|
| Total Loans |
|
8,174,507 |
|
8,003,916 |
|
| Less: Allowance for Loan Loss |
|
(42,712) |
|
(34,658) |
|
| Net Loans |
|
8,131,795 |
|
7,969,257 |
|
|
|
|
|
|
|
| Cash |
|
260,091 |
|
211,610 |
|
| Accounts Receivable |
|
69,338 |
|
92,625 |
|
| CSCCU Investments |
|
2,306,489 |
|
2,214,737 |
|
| Bank Investments |
|
6,509,033 |
|
5,601,502 |
|
| NCUSIF |
|
145,094 |
|
116,735 |
|
| Prepaid / Deferred Expenses |
|
6,494 |
|
7,629 |
|
| Fixed Assets (net valuation) |
|
0 |
|
26,328 |
|
|
|
|
|
|
|
| Total Assets |
|
17,428,334 |
|
16,240,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities |
|
|
|
|
|
| Accounts Payable |
|
42,734 |
|
63,131 |
|
| Dividends Payable |
|
0 |
|
0 |
|
| Other Liabilities |
|
0 |
|
0 |
|
|
|
|
|
|
|
| Total Liabilities |
|
42,734 |
|
63,131 |
|
|
|
|
|
|
|
| Equity |
|
|
|
|
|
| Regular Shares |
|
6,273,730 |
|
5,123,482 |
|
| Share Drafts (Checking) |
|
1,778,906 |
|
1,627,930 |
|
| Certificates of Deposit |
|
3,591,375 |
|
3,825,231 |
|
| Money Market Accounts |
|
2,620,976 |
|
2,623,359 |
|
| IRA Accounts & Certificates |
|
1,593,340 |
|
1,309,371 |
|
|
|
|
|
|
|
| Total Shares & Deposits |
|
15,858,328 |
|
14,509,372 |
|
|
|
|
|
|
|
| Unimpared Capital |
|
|
|
|
|
| Regular Reserves |
|
380,700 |
|
380,700 |
|
| Undivided Earnings |
|
1,146,572 |
|
1,287,221 |
|
|
|
|
|
|
|
| Total Unimpared Capital |
|
1,527,272 |
|
1,667,921 |
|
|
|
|
|
|
|
| Total Liabilities and Equity |
|
17,428,334 |
|
16,240,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATEMENT OF INCOME |
|
|
|
|
|
|
|
|
|
| Operating Income |
12/31/09 |
|
12/31/08 |
|
| Interest on Loans |
588,081 |
|
594,321 |
|
| Income from Investments |
224,712 |
|
276,646 |
|
| Other Operating Income |
173,126 |
|
161,270 |
|
|
|
|
|
|
|
| Total Operating Income |
985,919 |
|
1,032,237 |
|
|
|
|
|
|
|
| Non Operating Income |
96,105 |
|
0 |
|
|
|
|
|
|
|
| Total Income |
1,082,025 |
|
1,032,237 |
|
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
|
|
|
|
|
| Compensation & Benefits |
379,777 |
|
383,684 |
|
| Travel & Conference |
10,454 |
|
31,333 |
|
| Trade Association Dues |
12,540 |
|
11,808 |
|
| Office Operations |
123,309 |
|
121,087 |
|
| Marketing |
|
13,991 |
|
11,784 |
|
| Loan Servicing |
4,964 |
|
7,125 |
|
| Data Processing Fees |
72,269 |
|
61,790 |
|
| Professional & Outside Services |
14,924 |
|
7,300 |
|
| Provision for Loan Losses |
63,000 |
|
0 |
|
| Member's Insurance |
118,948 |
|
0 |
|
| Operating Fee - NCUA |
3,866 |
|
3,004 |
|
| Miscellaneous |
2,582 |
|
3,662 |
|
| Total Operating Expenses |
820,625 |
|
642,577 |
|
|
|
|
|
|
|
| Income From Operations |
165,294 |
|
389,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends Paid to Members |
267,312 |
|
373,658 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gain (Loss) on Investments |
(134,737) |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income (Transferred to Capital) |
(140,649) |
|
16,002 |
|
|