 Financials
|
PACIFIC TRANSPORTATION FEDERAL CREDIT UNION
|
|
STATEMENT OF FINANCIAL CONDITION
|
|
As of November 30, 2011
|
| |
|
|
|
|
|
|
|
|
|
| |
ASSETS: |
|
Ref |
|
Current Month |
|
Prior Month |
|
Prior Year |
| |
Cash on Hand |
|
739 |
|
584,884 |
|
621,907 |
|
510,150 |
| |
Cash on Deposit |
|
740 |
|
5,443,605 |
|
5,027,486 |
|
9,210,070 |
| |
Loans: |
|
|
|
|
|
|
|
|
| |
New Car |
|
|
|
2,292,538 |
|
2,309,236 |
|
3,378,647 |
| |
Used Car |
|
|
|
2,335,163 |
|
2,424,880 |
|
2,983,008 |
| |
Secured Consumer - Other |
|
|
|
119,220 |
|
126,324 |
|
179,503 |
| |
Share Secured |
|
|
|
36,881 |
|
40,699 |
|
68,976 |
| |
Consumer - Unsecured |
|
|
|
2,150,415 |
|
2,200,845 |
|
2,563,751 |
| |
Real Estate 1st T.D. |
|
|
|
18,560,295 |
|
18,781,850 |
|
21,153,961 |
| |
Real Estate 2nd T.D. |
|
|
|
2,626,340 |
|
2,666,735 |
|
3,373,406 |
| |
HELOC's |
|
|
|
4,019,214 |
|
4,109,445 |
|
4,603,153 |
| |
Master Card |
|
|
|
1,550,310 |
|
1,554,173 |
|
1,767,143 |
| |
FASB 91 Accrual |
|
|
|
74,943 |
|
77,113 |
|
79,506 |
| |
Total Loans |
|
701 |
|
33,765,320 |
|
34,291,299 |
|
40,151,054 |
| |
Less: Allow. For Loan Losses |
|
719 |
|
(2,490,720) |
|
(2,399,215) |
|
(3,869,966) |
| |
Net Loans |
|
|
|
31,274,600 |
|
31,892,084 |
|
36,281,088 |
| |
|
|
|
|
|
|
|
|
|
| |
Investments: |
|
|
|
|
|
|
|
|
| |
Gov't & Agency Securities (AFS) |
|
|
|
1,920,604 |
|
2,171,106 |
|
1,014,375 |
| |
Mortgage Backed Securities (AFS) |
|
|
|
13,898,358 |
|
14,216,718 |
|
11,289,520 |
| |
Total AFS Investments |
|
|
|
15,818,962 |
|
16,387,824 |
|
12,303,895 |
| |
|
|
|
|
|
|
|
|
|
| |
Non - Negotiable Certificates (HTM) |
|
|
|
1,798,000 |
|
1,948,000 |
|
650,000 |
| |
Negotiable Certificates (HTM) |
|
|
|
500,000 |
|
500,000 |
|
100,000 |
| |
Total HTM Investments |
|
|
|
2,298,000 |
|
2,448,000 |
|
750,000 |
| |
|
|
|
|
|
|
|
|
|
| |
Total Investments |
|
730 |
|
18,116,962 |
|
18,835,824 |
|
13,053,895 |
| |
|
|
|
|
|
|
|
|
|
| |
Furniture & Equipment (net) |
|
770 |
|
2,556,229 |
|
2,575,378 |
|
2,723,638 |
| |
Land |
|
771 |
|
3,200,000 |
|
3,200,000 |
|
3,200,000 |
| |
Building (net) |
|
772 |
|
2,236,111 |
|
2,243,055 |
|
2,319,444 |
| |
NCUSIF Deposits |
|
794 |
|
546,373 |
|
546,373 |
|
573,946 |
| |
Other Real Estate Owned |
|
798 |
|
0 |
|
0 |
|
0 |
| |
Other Assets |
|
799 |
|
650,303 |
|
480,907 |
|
748,754 |
| |
TOTAL ASSETS |
|
|
|
64,609,069 |
|
65,423,015 |
|
68,620,985 |
| |
|
|
|
|
|
|
|
|
|
| |
LIABILITIES AND CAPITAL: |
|
|
|
|
|
|
|
|
| |
Shares |
|
|
|
|
|
|
|
|
| |
Regular/IRA Shares |
|
|
|
12,243,682 |
|
12,521,128 |
|
12,859,916 |
| |
Checking |
|
|
|
4,776,638 |
|
4,861,783 |
|
4,796,868 |
| |
Money Market |
|
|
|
11,128,415 |
|
11,146,006 |
|
12,693,745 |
| |
Share Certificates |
|
|
|
24,735,206 |
|
24,780,196 |
|
26,717,470 |
| |
Total Shares |
|
901 |
|
52,883,942 |
|
53,309,113 |
|
57,067,999 |
| |
|
|
|
|
|
|
|
|
|
| |
Borrowed Funds |
|
811 |
|
0 |
|
0 |
|
0 |
| |
Other Liabilities |
|
801 |
|
315,060 |
|
555,280 |
|
125,645 |
| |
|
|
|
|
|
|
|
|
|
| |
Capital: |
|
|
|
|
|
|
|
|
| |
Regular Reserves |
|
931 |
|
1,463,161 |
|
1,463,161 |
|
1,463,161 |
| |
Undivided Earnings |
|
940 |
|
9,607,636 |
|
9,607,636 |
|
11,501,989 |
| |
Appropriated Undivided Earnings |
|
|
|
0 |
|
0 |
|
0 |
| |
Mark to Market Equity Account: |
|
945 |
|
188,691 |
|
210,140 |
|
131,317 |
| |
Net Income-Current Month |
|
998 |
|
150,580 |
|
277,686 |
|
(1,669,126) |
| |
Total Capital: |
|
|
|
11,410,067 |
|
11,558,622 |
|
11,427,341 |
| |
Total Capital & Liabilities: |
|
|
|
64,609,069 |
|
65,423,015 |
|
68,620,985 |
| |
|
|
|
|
|
|
|
|
|
| |
"We certify, to the best of our knowledge and belief, this statement and all related statements present fairly the financial postion of the credit union |
| |
and the results of operations for the period covered." |
|
|
|
|
|
|
 |