
|
 |
BIF & SAIF Income Statement -
Third Quarter 2004
| Fund Financial Results |
($ in millions – All data is unaudited) |
| Income Statement |
BIF |
SAIF |
| |
9/30/04 |
9/30/03 |
9/30/04 |
9/30/03 |
| Assessments earned |
$ 67 |
$ 60 |
$ 7 |
$ 11 |
| Interest earned on investment securities |
1,158 |
1,153 |
414 |
400 |
| Other revenue |
17 |
12 |
0 |
0 |
| Total Revenue |
$ 1,242 |
$ 1,225 |
$ 421 |
$ 411 |
| Operating expenses (includes depreciation expense) |
606 |
586 |
89 |
94 |
| Provision for insurance losses |
(133) |
(682) |
23 |
(92) |
| Other expenses |
4 |
5 |
0 |
0 |
| Total Expenses & Losses |
$ 477 |
$ (91) |
$ 112 |
$ 2 |
| Net Income |
$ 765 |
$ 1,316 |
$ 309 |
$ 409 |
| Unrealized (loss)/gain on available-for-sale securities |
(80) |
96 |
(26) |
30 |
| YTD Comprehensive Income |
$ 685 |
$ 1,412 |
$ 283 |
$ 439 |

| BIF Key Components Impact on Comprehensive Income |
| Year |
Int. Rev less Oper. Exp. |
Provision for Loss |
Unrealized gain/(loss) on AFS |
Comprehensive Income |
| 2000 |
1,054 |
-153 |
300 |
1,561 |
| 2001 |
1,048 |
1,756 |
26 |
-536 |
| 2002 |
871 |
-87 |
566 |
1,611 |
| 2003 |
725 |
-931 |
-10 |
1,732 |
| September 2004 |
552 |
-133 |
-80 |
685 |

| SAIF Key Components Impact on Comprehensive Income |
| Year |
Int. Rev less Oper. Exp. |
Provision for Loss |
Unrealized gain/(loss) on AFS |
Comprehensive Income |
| 2000 |
533 |
181 |
114 |
478 |
| 2001 |
532 |
443 |
7 |
176 |
| 2002 |
440 |
-156 |
192 |
812 |
| 2003 |
403 |
-82 |
-7 |
493 |
| September 2004 |
325 |
23 |
-26 |
283 |

| BIF Coverage Ratio (Interest Revenue/Operating Expenses) |
| Year |
Interest on
Obligations |
Operating
Expense |
Coverage Ratio |
| 2000 |
$1,827 |
$773 |
2.36 |
| 2001 |
$1,835 |
$786 |
2.33 |
| 2002 |
$1,692 |
$821 |
2.06 |
| 2003 |
$1,530 |
$805 |
1.90 |
| September 2004 |
$1,158 |
$606 |
1.91 |

| SAIF Coverage Ratio (Interest Revenue/Operating Expenses) |
| Year |
Interest on
Obligations |
Operating
Expense |
Coverage Ratio |
| 2000 |
$644 |
$111 |
5.80 |
| 2001 |
$634 |
$102 |
6.22 |
| 2002 |
$564 |
$124 |
4.55 |
| 2003 |
$532 |
$129 |
4.12 |
| September 2004 |
$414 |
$89 |
4.65 |
|