AS OF DECEMBER 31, 2016
AS OF DECEMBER 31, 2016
Balance Sheet
Operating Statement
2016 2015
ASSETS
Cash & Cash Equivalents $ 30,178,843 18,120,032
Loans (net) 327,780,261 308,880,563
Investments 74,121,464 69,603,997
Fixed Assets (net) 13,859,418 13,590,671
Other Real Estate Owned 207,652 219,860
NCUA Insurance Capitalization 3,940,076 3,721,161
Mortgage Servicing Rights 2,301,837 2,078,879
Accounts Receivable 1,555,667 1,396,153
Other Assets 2,014,558 1,583,897
Total Assets $ 455,959,775 419,195,213
LIABILITIES AND MEMBER EQUITY
SHARES & DEPOSITS
Shares $ 127,831,699 116,942,000
Share Drafts 83,650,899 75,072,669
Money Market Accounts 11,664,339 12,108,214
High Yield Savings 113,322,874 103,142,386
Certificates 53,130,919 50,479,681
IRA Accounts 24,032,796 23,834,559
Total Shares $ 413,633,527 381,579,509
Other Interest Liabilities – –
Non Interest Liabilities 6,348,852 4,368,231
Total Liabilities $ 419,982,379 385,947,740
Total Member Equity 35,977,397 33,247,473
Total Liabilities and Member Equity $ 455,959,775 419,195,213
UNAUDITED NUMBERS
UNAUDITED NUMBERS
INTEREST INCOME
Loan Interest Income $ 13,237,276
Investment Income $ 882,274
Total Interest Income $ 14,119,550
DIVIDEND AND INTEREST EXPENSE
Dividend Expense $ 1,467,134
Interest Expense $ 737
Total Dividend and Interest Expense $ 1,467,872
Net Interest Margin before Provision $ 12,651,678
Provision for Loan Loss $ 237,186
Net Interest Margin after Provision $ 12,414,492
Total Non-Interest Income $ 7,078,567
Income before Non-Interest Expense $ 19,493,059
Total Non-Interest Expense $ 16,513,040
Net Income $ 2,980,018
Number of Members 45,912