
|
 |
BIF & SAIF Income Statement -
Fourth Quarter 2004
| Fund Financial Results |
($ in millions – All data is unaudited) |
| Income Statement |
BIF |
SAIF |
| |
12/31/04 |
12/31/03 |
12/31/04 |
12/31/03 |
| Assessments earned |
$ 95 |
$ 80 |
$ 9 |
$ 15 |
| Interest earned on investment securities |
1,553 |
1,530 |
555 |
532 |
| Other revenue |
28 |
16 |
0 |
0 |
| Total Revenue |
$ 1,676 |
$ 1,626 |
$ 564 |
$ 547 |
| Operating expenses (includes depreciation expense) |
822 |
805 |
120 |
129 |
| Provision for insurance losses |
(269) |
(931) |
(72) |
(82) |
| Other expenses |
6 |
10 |
0 |
0 |
| Total Expenses & Losses |
$ 559 |
$ (116) |
$ 48 |
$ 47 |
| Net Income |
$ 1,117 |
$ 1,742 |
$ 516 |
$ 500 |
| Unrealized (loss)/gain on available-for-sale securities |
(112) |
(10) |
(36) |
(7) |
| YTD Comprehensive Income |
$ 1,005 |
$ 1,732 |
$ 480 |
$ 493 |

| 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 |
| December 2004 |
731 |
269 |
-112 |
1,005 |

| 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 |
| December 2004 |
435 |
72 |
-36 |
480 |

| 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 |
| December 2004 |
$1,553 |
$822 |
1.89 |

| 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 |
| December 2004 |
$555 |
$120 |
4.63 |
|