
|
 |
BIF & SAIF
Income Statement -
Third Quarter 2005
| Fund Financial Results |
($ in millions – All data is unaudited) |
| Income Statement |
BIF |
SAIF |
| |
9/30/05 |
9/30/04 |
9/30/05 |
9/30/05 |
| Assessments earned |
$ 42 |
$ 67 |
$ 6 |
$ 7 |
| Interest earned on investment securities |
1,220 |
1,158 |
447 |
414 |
| Other revenue |
13 |
17 |
0 |
0 |
| Total Revenue |
$ 1,275 |
$ 1,242 |
$ 453 |
$ 421 |
| Operating expenses (includes depreciation expense) |
626 |
606 |
88 |
89 |
| Provision for insurance losses |
(117) |
(145) |
(24) |
(23) |
| Other expenses |
3 |
16 |
0 |
0 |
| Total Expenses & Losses |
$ 512 |
$ 477 |
$ 64 |
$ 112 |
| Net Income |
$ 763 |
$ 765 |
$ 389 |
$ 309 |
| Unrealized (loss)/gain on available-for-sale securities |
(216) |
(80) |
(70) |
(26) |
| YTD Comprehensive Income |
$ 547 |
$ 685 |
$ 319 |
$ 283 |

| BIF Key Components Impact on Comprehensive Income |
| Year |
Int. Rev less Oper. Exp. |
Provision for Loss |
Unrealized gain/(loss) on AFS |
Comprehensive Income |
| 2001 |
1,048 |
1,756 |
26 |
-536 |
| 2002 |
871 |
87 |
566 |
1,611 |
| 2003 |
725 |
931 |
-10 |
1,732 |
| 2004 |
731 |
269 |
-112 |
1,005 |
| September 2005 |
403 |
52 |
-180 |
307 |

| SAIF Key Components Impact on Comprehensive Income |
| Year |
Int. Rev less Oper. Exp. |
Provision for Loss |
Unrealized gain/(loss) on AFS |
Comprehensive Income |
| 2001 |
532 |
443 |
7 |
176 |
| 2002 |
440 |
156 |
192 |
812 |
| 2003 |
403 |
82 |
-7 |
493 |
| 2004 |
435 |
72 |
-36 |
480 |
| September 2005 |
241 |
24 |
-59 |
209 |

| BIF Coverage Ratio (Interest Revenue/Operating Expenses) |
| Year |
Interest on
Obligations |
Operating
Expense |
Coverage Ratio |
| 2001 |
$1,835 |
$786 |
2.33 |
| 2002 |
$1,692 |
$821 |
2.06 |
| 2003 |
$1,530 |
$805 |
1.90 |
| 2004 |
$1,553 |
$822 |
1.89 |
| September 2005 |
$1,220 |
$626 |
1.95 |

| SAIF Coverage Ratio (Interest Revenue/Operating Expenses) |
| Year |
Interest on
Obligations |
Operating
Expense |
Coverage Ratio |
| 2001 |
$634 |
$102 |
6.22 |
| 2002 |
$564 |
$124 |
4.55 |
| 2003 |
$532 |
$129 |
4.12 |
| 2004 |
$555 |
$120 |
4.63 |
| September 2005 |
$447 |
$88 |
5.08 |
|