SCHEDULE SFC : STATEMENT OF FINANCIAL CONDITION |
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
Amount |
Schedule Code |
|
|
|
|
|
|
1 |
a. |
|
Cash & Balances Due |
0 |
A-1 |
|
b. |
|
Future Dated ACH Transactions |
0 |
|
|
c. |
|
Loans - Net |
0 |
A-2 |
|
d. |
|
Total Securities Held-to-Maturity |
0 |
A-3A |
|
e. |
|
Total Securities Available for Sale |
0 |
A-3A |
|
f. |
|
Total Securities in Trading Portfolio |
0 |
A-3A |
|
g. |
|
Total Non-FASB 115 Investments |
0 |
A-3A |
|
h. |
|
Derivative Contracts |
0 |
A-3 |
|
i. |
|
Total Investments (Less Derivatives Contracts) |
0 |
A-3 |
|
j. |
|
Fixed Assets - Net |
0 |
A-4 |
|
k. |
|
Accrued Income and Other Assets |
0 |
A-5 |
|
|
|
TOTAL ASSETS |
0 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
2 |
a. |
|
Borrowings |
0 |
L-1 |
|
b. |
|
Accounts Payable |
0 |
L-1 |
|
c. |
|
Uncollected Deposits |
0 |
L-1 |
|
d. |
|
Dividends Payable on Shares and Certificates |
0 |
L-1 |
|
e. |
|
Interest Payable on Borrowings |
0 |
L-1 |
|
f. |
|
Derivative Contracts |
0 |
L-1 |
|
g. |
|
Other Liabilities |
0 |
L-1 |
|
|
|
TOTAL LIABILITIES |
0 |
|
|
|
|
|
|
|
Shares and Equity |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
TOTAL SHARES |
0 |
L-2 |
|
|
|
|
|
|
4 |
a. |
|
Corporate Reserves |
0 |
C-1 |
|
b. |
|
Other Reserves |
0 |
C-1 |
|
c. |
|
Other Comprehensive Income (Equity) |
|
|
|
|
1 |
Accumulated Unrealized G/L on AFS Securities |
0 |
C-1 |
|
|
2 |
Accumulated FASB 133 Adjustments |
0 |
C-1 |
|
|
3 |
Other Comprehensive Income Items |
0 |
C-1 |
|
d. |
|
Undivided Earnings |
0 |
C-1 |
|
e. |
|
Accumulated Net Income/Loss |
0 |
C-1 |
|
f. |
|
Paid-In Capital (Members) |
0 |
C-1 |
|
g. |
|
Paid-In Capital (Non-Members) |
0 |
C-1 |
|
|
|
TOTAL EQUITY |
0 |
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES, SHARES, AND EQUITY |
0 |
|
SCHEDULE A-2: LOANS |
|
|
|
|
|
Guaranteed Loans to Member Credit Unions |
|
Amount |
|
|
|
1 |
CLF Lines of Credit(NCUSIF Guaranteed) |
0 |
2 |
CLF Liquidity Loans |
0 |
3 |
Other |
0 |
|
SUBTOTAL |
0 |
|
|
|
All Other Loans to Member Credit Unions |
|
|
|
|
|
4 |
Share Secured |
0 |
5 |
Loans Secured by Other Collateral |
0 |
6 |
Unsecured |
0 |
7 |
Loans Derived from Securities Purchased from Members with Agreement |
|
|
to Resell |
0 |
8 |
Other |
0 |
|
SUBTOTAL |
0 |
|
|
|
Loans to Credit Unions that are not Members |
|
|
|
|
|
9 |
Share Secured |
0 |
10 |
Loans Secured by Other Collateral |
0 |
11 |
Unsecured |
0 |
12 |
Other |
0 |
|
SUBTOTAL |
0 |
|
|
|
|
|
|
All Other Loans |
|
|
|
|
|
13 |
Loan Participations from Other Corporate Credit Unions |
0 |
14 |
Other Loan Participations |
0 |
15 |
Loans to Corporate CUSOs |
0 |
16 |
Share Secured |
0 |
17 |
Loans Secured by Other Collateral |
0 |
18 |
Unsecured |
0 |
19 |
Loans to Non-Credit Union Members |
0 |
20 |
Other |
0 |
|
SUBTOTAL |
0 |
|
|
|
|
TOTAL LOANS |
0 |
|
|
|
21 |
Allowance for Loan and Lease Losses |
0 |
|
|
|
|
NET LOANS |
0 |
|
|
|
Loan Background Information |
|
Amount |
|
|
|
1 |
Outstanding Loans to Credit Unions of Corporate Officials |
0 |
|
|
|
2 |
Approved Lines of Credit to Credit Unions of Corporate Officials |
0 |
|
|
|
3 |
Outstanding Loans to Corporate Officials and Employees |
0 |
|
|
|
4 |
Outstanding Loans to Leagues and Affiliated Parties |
0 |
|
|
|
5 |
Approved Lines of Credit to Leagues and Affiliated Parties |
0 |
|
|
|
6 |
Total Lines to Watchlist Institutions and Other Parties |
0 |
SCHEDULE A-3 : INVESTMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
|
|
|
|
1 |
|
US. Government and Government Guaranteed Obligations |
|
0 |
2 |
|
Obligations of US. Government Sponsored Enterprises |
|
0 |
3 |
|
Central Liquidity Stock(Direct) |
|
0 |
|
|
|
|
|
US. Central Obligations |
|
|
|
|
|
|
|
|
|
4 |
a. |
Daily Shares |
0 |
|
|
b. |
Time Certificates |
0 |
|
|
c. |
Investments Resulting from Repurchase Transactions |
0 |
|
|
d. |
Amortizing Certificates |
0 |
|
|
e. |
Smart Floaters |
0 |
|
|
f. |
Step Up Certificates |
0 |
|
|
g. |
FRAPs |
0 |
|
|
h. |
Membership Capital Shares |
0 |
|
|
i. |
CLF Share Deposit |
0 |
|
|
j. |
Paid-In Capital |
0 |
|
|
k. |
Other |
0 |
|
|
|
SUBTOTAL |
|
0 |
|
|
|
|
|
5 |
|
Other Corporate Credit Unions |
|
0 |
6 |
|
Other Credit Unions |
|
0 |
|
|
|
|
|
US. Banks |
|
|
|
|
|
|
|
|
|
7 |
a. |
Fed Funds Sold |
0 |
|
|
b. |
Certificates of Deposit |
0 |
|
|
c. |
Deposit Notes |
0 |
|
|
d. |
Compensating Balances |
0 |
|
|
e. |
Other |
0 |
|
|
|
SUBTOTAL |
|
0 |
|
|
|
|
|
Foreign Banks |
|
|
|
|
|
|
|
|
|
8 |
a. |
Fed Funds Sold |
0 |
|
|
b. |
Certificates of Deposit |
0 |
|
|
c. |
Deposit Notes |
0 |
|
|
d. |
Compensating Balances |
0 |
|
|
e. |
Other |
0 |
|
|
|
SUBTOTAL |
|
0 |
|
|
|
|
|
Repurchase Activity |
|
|
|
|
|
|
|
|
|
9 |
a. |
Securities Purchased from Members under Agreement |
|
|
|
|
to Resell |
0 |
|
|
b. |
Securities Purchased from Others under Agreement |
|
|
|
|
to Resell |
0 |
|
|
|
SUBTOTAL |
|
0 |
|
|
|
|
|
SCHEDULE A-3 : INVESTMENTS (Continued) |
|
|
Amount |
|
|
|
|
|
|
Government and Agency Mortgage Related Issues |
|
|
|
|
|
|
|
|
|
10 |
a. |
Fixed Rate CMOs/REMICs |
0 |
|
|
b. |
Variable Rate CMOs/REMICs |
0 |
|
|
c. |
Mortgage Backed Pass Throughs |
0 |
|
|
d. |
Other |
0 |
|
|
|
SUBTOTAL |
|
0 |
|
|
|
|
|
Privately Issued Mortgage Related Issues |
|
|
|
|
|
|
|
|
|
11 |
a. |
Fixed Rate CMOs/REMICs |
0 |
|
|
b. |
Variable Rate CMOs/REMICs |
0 |
|
|
c. |
Mortgage Backed Pass Throughs |
0 |
|
|
d. |
Other |
0 |
|
|
|
SUBTOTAL |
|
0 |
|
|
|
|
|
Asset Backed Securities |
|
|
|
|
|
|
|
|
|
12 |
a. |
CUGRs |
0 |
|
|
b. |
Fixed Rate Credit Cards |
0 |
|
|
c. |
Variable Rate Credit Cards |
0 |
|
|
d. |
Fixed Rate Autos |
0 |
|
|
e. |
Variable Rate Autos |
0 |
|
|
f. |
Fixed Rate Home Equity |
0 |
|
|
g. |
Variable Rate Home Equity |
0 |
|
|
h. |
Fixed Rate Other |
0 |
|
|
i. |
Variable Rate Other |
0 |
|
|
|
SUBTOTAL |
|
0 |
|
|
|
|
|
13 |
|
Mutual Funds |
|
0 |
|
|
|
|
|
Commercial Debt Obligations |
|
|
|
|
|
|
|
|
|
14 |
a. |
Commercial Paper |
0 |
|
|
b. |
Notes |
0 |
|
|
c. |
Bonds |
0 |
|
|
d. |
Other |
0 |
|
|
|
SUBTOTAL |
|
0 |
|
|
|
|
|
15 |
|
CMG Notes and other CUNA Mutual Inv Products |
|
0 |
16 |
|
Municipal Securities |
|
0 |
17 |
|
Corporate CUSOs (if cost or equity method) |
|
0 |
18 |
|
Derivative Contracts |
|
0 |
19 |
|
Other Investments |
|
0 |
|
|
|
|
|
|
|
TOTAL INVESTMENTS (Less Derivatives Contracts) |
|
0 |
SCHEDULE L-1 : LIABILITIES |
|
|
|
|
|
|
|
Amount |
|
|
|
|
|
|
1 |
a. |
Borrowings from US. Central |
0 |
|
|
b. |
Borrowings from Other Corporates or Credit Unions |
0 |
|
|
c. |
Other Borrowings |
0 |
|
|
d. |
Commercial Paper |
0 |
|
|
e. |
Loan from US. Central to Fund Purchase of CLF Stock |
0 |
|
|
f. |
Pass-Through Borrowings as CLF Agent |
0 |
|
|
g. |
Corporate Securities Sold Under Agreement to Repurchase from US. |
|
|
|
|
Central for Arbitrage |
0 |
|
|
h. |
Member Securities Sold Under Agreement to Repurchase from US. |
|
|
|
|
Central for Arbitrage |
0 |
|
|
I. |
Corporate Securities Sold Under Agreement to Repurchase from |
|
|
|
|
Others for Arbitrage |
0 |
|
|
j. |
Members Securities Sold Under Agreement to Repurchase from |
|
|
|
|
Others for Arbitrage |
0 |
|
|
k. |
Corporate Securities Sold Under Agreement to Repurchase from US. |
|
|
|
|
Central for Liquidity |
0 |
|
|
l. |
Member Securities Sold Under Agreement to Repurchase from US. |
|
|
|
|
Central for Liquidity |
0 |
|
|
m. |
Corporate Securities Sold Under Agreement to Repurchase from |
|
|
|
|
Others for Liquidity |
0 |
|
|
n. |
Member Securities Sold Under Agreement to Repurchase from |
|
|
|
|
Others for Liquidity |
0 |
|
|
|
|
|
|
|
|
TOTAL BORROWINGS |
|
0 |
|
|
|
|
|
2 |
|
Accounts Payable |
|
0 |
|
|
|
|
|
3 |
|
Uncollected Deposits |
|
0 |
|
|
|
|
|
4 |
|
Dividends Payable on Shares and Certificates |
|
0 |
|
|
|
|
|
5 |
|
Interest Payable on Borrowings |
|
0 |
|
|
|
|
|
6 |
|
Derivativative Contracts |
|
0 |
|
|
|
|
|
7 |
|
Other Liabilities |
|
0 |
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL AMOUNT OF ADVISED LINES OF CREDIT SOURCES |
|
0 |
|
|
|
|
|
|
|
TOTAL AMOUNT OF COMMITTED LINES OF CREDIT SOURCES |
|
0 |
|
|
|
|
|
|
|
TOTAL BORROWINGS SUBJECT TO NCUA RULES AND REGULATIONS |
|
|
|
|
LIMITATION |
|
0 |
|
|
|
|
|
|
|
Ten Times Capital |
|
0 |
|
|
|
|
|
|
|
Fifty Percent of Shares and Capital (Less Shares Created by |
|
|
|
|
Member Reverse Repurchase Agreements) |
|
0 |
SCHEDULE IS-2 : NET REPURCHASE EARNINGS |
|
|
|
|
|
Monthly |
|
|
|
Amount |
|
|
|
|
|
1 |
Loan Interest Income Earned on Repurchase Transactions |
0 |
|
|
|
|
|
2 |
Investment Income Earned on Securities Purchased under Agreement |
|
|
|
to Resell |
0 |
IS-1 |
|
|
|
|
3 |
Dividends Paid to Members on Repurchase Certificates |
0 |
|
|
|
|
|
4 |
Interest Paid to US. Central on Repurchase Transactions |
0 |
|
|
|
|
|
5 |
Interest Paid to Others on Repurchase Transactions |
0 |
|
|
|
|
|
|
NET REPURCHASE EARNINGS |
0 |
|
|
|
|
|
|
|
|
|
SCHEDULE IS-3 : COST OF FUNDS |
|
|
|
|
|
Monthly |
|
|
|
Amount |
|
|
|
|
|
1 |
Dividends on Shares and Certificates |
0 |
|
|
|
|
|
2 |
Dividends Paid to Members on Repurchase Certificates |
0 |
IS-2 |
|
|
|
|
3 |
Interest on Borrowings |
0 |
|
|
|
|
|
4 |
Interest Paid to US. Central on Repurchase Transactions |
0 |
IS-2 |
|
|
|
|
5 |
Interest Paid to Others on Repurchase Transactions |
0 |
IS-2 |
|
|
|
|
|
TOTAL COST OF FUNDS |
0 |
|
|
|
|
|
|
|
|
|
SCHEDULE IS-4 : INVESTMENT GAINS AND LOSSES |
|
|
|
|
|
Monthly |
|
|
|
Amount |
|
|
|
|
|
1 |
Gain/Loss on Trading Portfolios |
0 |
|
|
|
|
|
2 |
Gain/Loss on Investments |
0 |
|
SCHEDULE C-1 : CAPITAL AND NET ECONOMIC VALUE (NEV) MEASURES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
|
|
|
|
|
|
1 |
a. |
|
Qualifying Membership Capital, Net of Amortization |
|
0 |
L-2 |
|
b. |
|
Corporate Reserves |
|
0 |
|
|
c. |
|
Other Reserves |
|
0 |
|
|
d. |
|
Other Comprehensive Income (Equity) |
|
|
|
|
|
1 |
Accumulated Unrealized G/L on AFS Securities |
|
0 |
|
|
|
2 |
Accumulated FASB 133 Adjustments |
|
0 |
|
|
|
3 |
Other Comprehensive Income Items |
|
0 |
|
|
e. |
|
Undivided Earnings |
|
0 |
|
|
f. |
|
Accumulated Net Income/Loss |
|
0 |
|
|
g. |
|
Paid-In Capital (Members) |
|
0 |
|
|
h. |
|
Paid-In Capital (Non-Members) |
|
0 |
|
|
i. |
|
Retained Earnings |
|
0 |
|
|
|
|
|
|
|
|
2 |
a. |
|
Retained Earnings Ratio |
|
0.00% |
|
|
b. |
|
Core Capital Ratio |
|
0.00% |
|
|
c. |
|
Capital Ratio |
|
0.00% |
|
|
|
|
|
|
|
|
3 |
a. |
|
Date of Most Recent NEV Simulation |
|
12/31/1899 |
|
|
b. |
|
Base Case NEV ($) |
|
0 |
|
|
c. |
|
NEV Ratio |
|
0.00% |
|
|
d. |
|
Percentage NEV Change - Plus (+) 300bp |
|
0.00% |
|
|
e. |
|
Percentage NEV Change - Minus (-) 300bp |
|
0.00% |
|
|
f. |
|
Expanded Authority Operating Level |
|
0 |
|
|
|
|
Enter All Applicable Approved Authorities |
|
0 |
|
|
|
|
1 for Base |
|
0 |
|
|
|
|
2 for Base Plus (+) |
|
0 |
|
|
|
|
3 for Part 1 |
|
0 |
|
|
|
|
4 for Part 2 |
|
|
|
|
|
|
5 for Wholesale Corporate Credit Union |
|
|
|
|
|
|
6 for Part 3 |
|
|
|
|
|
|
7 for Part 4 |
|
|
|
|
|
|
8 for Part 5 |
|
|
|
SCHEDULE M-1 : COMMITMENTS AND OFF BALANCE SHEET DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments |
|
|
|
|
|
Amount |
|
|
|
|
|
|
|
|
|
1 |
|
Approved Lines of Credit |
|
|
|
|
|
|
a. |
Total Advised/Revocable Lines of Credit |
|
|
|
0 |
|
|
b. |
Total Committed/Irrevocable Lines of Credit |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
2 |
|
Commitments to Participate in a Loan |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
3 |
|
Irrevocable Stand-By Letters of Credit |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
4 |
|
Forward Commitments to Purchase an Asset or Perform |
|
|
|
|
|
|
|
Under a Lease Package |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
5 |
|
Reverse Repo/Repo Transactions Qualifying for Netting |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract Type |
Total Notional / Premium |
Fair Value |
Weighted Average Maturity |
Net Credit Exposure |
|
|
|
|
|
|
|
|
|
6 |
a. |
Futures |
0 |
0 |
0 |
N/A |
|
|
b. |
Swaps |
0 |
0 |
0 |
0 |
|
|
c. |
FRAs |
0 |
0 |
0 |
0 |
|
|
d. |
Options |
0 |
0 |
0 |
0 |
|
|
e. |
Other |
0 |
0 |
0 |
0 |
|
|
|
TOTAL |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
SCHEDULE M-2 : MISCELLANEOUS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Daily Average Net Assets (DANA) |
|
|
|
|
|
|
a. |
Current reporting period DANA |
|
|
|
0 |
|
|
b. |
Twelve month moving DANA |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
2 |
|
Number of Current Members |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
3 |
|
Number of Potential Members |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
4 |
|
Number of Full Time Employees (or Full Time Equivalent) |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
5 |
|
Number of Part Time Employees |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
6 |
|
Does the Corporate Share Expenses with an Affiliated Group? |
|
|
|
|
|
|
|
(Enter 1 for No, 2 for Yes) |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
7 |
|
Date of Most Recent Audit and Verification (e.g. 11/16/1996) |
|
|
|
12/31/1899 |
|
|
|
|
|
|
|
|
|
8 |
|
Corporate Developed-Bonds Borrowed Program with Member |
|
|
|
|
|
|
|
Natural Person Credit Unions |
|
|
|
|
|
|
|
(Enter 1 for No, 2 for Yes) |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
9 |
|
Does the Corporate Have a Website on the Internet? |
|
|
|
|
|
|
|
(Enter 1 for No, 2 for Yes) |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
10 |
|
Is the Corporate's Website Interactive (Ability to Conduct Business)? |
|
|
|
|
|
|
|
(Enter 1 for No, 2 for Yes, 3 for N/A) |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
11 |
|
Investments in Corporate CUSOs (If investment is consolidated |
|
|
|
|
|
|
|
on the balance sheet of the Corporate) |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
12 |
|
Is your corporate subject to the earning retention requirement of |
|
|
|
|
|
|
|
Section 704.3(i)? (Enter 1 for No, 2 for Yes) |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
SCHEDULE M-3 : CORPORATE CONTACT DATA - STATE CHARTERED CORPORATES |
|
|
|
|
|
|
|
COMPLETE ONLY IF REQUIRED BY STATE REGULATOR |
|
|
|
|
|
|
|
(DATA CANNOT BE ENTERED IN THIS SECTION) |
|
|
|
|
|
|
|
(PLEASE COMPLETE IN BLUE OR BLACK INK) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Corporate CEO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Chairperson of Board of Directors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
Chairperson's Credit Union Employer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
5310 Preparer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
Certified Correct By: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
Phone Number |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
FAX Number |
|
|
|
|
Critical Errors |
|
|
|
|
|
(SFC) Assets must equal (SFC) Total Liabilities, Shares, and Equity |
N |
|
|
0 |
0 |
(SFC) The sum of Total Securities Held-to-Maturity, Total Securities Available for Sale, Total Securities in Trading Portfolio and Total Non-FASB 115 Investments must equal (A3) Total Investments |
N |
|
|
0 |
0 |
(MISC) Schedule M-2-Question 6 must be 1 or 2 |
C |
|
|
0 |
|
|
N |
|
|
|
|
(L2) Total Insured Shares must be greater than 0 |
N |
|
|
|
|
|
N |
|
|
|
|
(MISC) Schedule M-2-Question 8 must be 1 or 2 |
C |
|
|
0 |
|
|
N |
|
|
|
|
(MISC) Schedule M-2-Question 9 must be 1 or 2 |
C |
|
|
0 |
|
|
N |
|
|
|
|
(MISC) Schedule M-2-Question 10 must be 1, 2, or 3 |
C |
|
|
0 |
|
|
N |
|
|
|
|
(MISC) Schedule M-2-Question 1a Current Reporting Period DANA must be entered |
C |
|
|
0 |
|
|
N |
|
|
|
|
(MISC) Schedule M-2-Question 1b Twelve month moving DANA must be entered |
C |
|
|
0 |
|
|
N |
|
|
|
|
(A-3) Total Investments should equal (A3-A) Total Book Value |
N |
|
|
0 |
0 |
|
N |
|
|
|
|
(C1) CAP-NEV-Retained Earnings Ratio must be greater than zero |
C |
|
|
0 |
|
|
N |
|
|
|
|
(C1) CAP-NEV-Core Capital Ratio must be greater than zero |
C |
|
|
0 |
|
|
N |
|
|
|
|
(C1) CAP-NEV-Capital Ratio must be greater than zero |
C |
|
|
0 |
|
|
N |
|
|
|
|
(CI) CAP-NEV-Question 5a. , must enter date of last simulation |
N |
|
|
12/31/99 |
|
|
N |
|
|
|
|
(CI) CAP-NEV-Question 5b., must enter Base Case NEV $ |
C |
|
|
0 |
|
|
N |
|
|
|
|
(C1)CAP-NEV-Question 5f. must be 1,2,3, 4, or 5 |
C |
|
|
0 |
|
No errors! |
I |
|
|
|
|
WARNINGS |
|
|
|
|
|
(IS) Net Income should be greater than zero |
W |
|
|
0 |
|
|
N |
|
|
|
|
(A3A) VALU - Total Book Value of Investments less Total Fair Value of Investments should be less than 50% of Retained Earnings |
N |
|
|
0 |
0 |
|
N |
|
|
|
|
(L2) SHARES - Membership Capital not entered |
W |
|
|
0 |
|
|
N |
|
|
|
|
(L1) LIAB-Advised Credit Line Sources Not Entered |
W |
|
|
0 |
|
|
N |
|
|
|
|
(L1) LIAB-Committed Credit Line Sources Not Entered |
W |
|
|
0 |
|
|
N |
|
|
|
|
(A2) LOANS-Watchlist Lines Not Entered |
W |
|
|
0 |
|
|
N |
|
|
|
|
(C1) CAP-NEV - NEV ratio should be greater than or equal to 2.0% |
W |
|
|
0.00% |
|
|
N |
|
|
|
|
(C1) CAP-NEV-If Expanded Authority Level is Base, NEV Decline should not be > 15% |
N |
|
|
0.00% |
0.00% |
|
N |
|
|
|
|
(C1) CAP-NEV-If Expanded Authority Level is Base Plus, NEV decline should not be > 25% |
N |
|
|
0.00% |
0.00% |
|
N |
|
|
|
|
(C1) CAP-NEV-If Expanded Authority Level is Part 1, NEV decline should not be > 35% |
N |
|
|
0.00% |
0.00% |
|
N |
|
|
|
|
(C1) CAP-NEV-If Expanded Authority Level is Part 2, NEV decline should not be > 50% |
N |
|
|
0.00% |
0.00% |
|
N |
|
|
|
|
(C1) CAP-NEV - NEV Change might not be entered. |
W |
|
|
0.00% |
|
|
N |
|
|
|
|
(C1) CAP-NEV - NEV Change might not be entered. |
W |
|
|
0.00% |
|
|
N |
|
|
|
|
(C1) CAP-NEV - NEV Ratio > 100% |
N |
|
|
0.00% |
|
|
N |
|
|
|
|
(C1) CAP-NEV Percentage NEV Change (Plus) > 100% |
N |
|
|
0.00% |
|
|
N |
|
|
|
|
(C1) CAP-NEV Percentage NEV Change (Minus) > 100% |
N |
|
|
0.00% |
|
|
N |
|
|
|
|
(M1) MISC-Approved Advised Lines of Credit Not Entered |
W |
|
|
0 |
|
|
N |
|
|
|
|
|
N |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NonOpIncLoss |
='IS INC STMT'!$D$24 |
|
|
|
|
OEBenesMon |
='IS5 OPER EXP'!$D$8 |
|
|
|
|
OEBuildDepMon |
='IS5 OPER EXP'!$D$44 |
|
|
|
|
OEBuildMaintMon |
='IS5 OPER EXP'!$D$42 |
|
|
|
|
OEDepDPMon |
='IS5 OPER EXP'!$D$33 |
|
|
|
|
OEDepFurnMon |
='IS5 OPER EXP'!$D$34 |
|
|
|
|
OEEduMon |
='IS5 OPER EXP'!$D$14 |
|
|
|
|
OEEquipOtherMon |
='IS5 OPER EXP'!$D$35 |
|
|
|
|
OEFurnMaintMon |
='IS5 OPER EXP'!$D$32 |
|
|
|
|
OEHazMon |
='IS5 OPER EXP'!$D$41 |
|
|
|
|
OEImproveDepMon |
='IS5 OPER EXP'!$D$45 |
|
|
|
|
OEInvFeeMon |
='IS5 OPER EXP'!$D$25 |
|
|
|
|
OELeagDuesMon |
='IS5 OPER EXP'!$D$21 |
|
|
|
|
OELeagPayMon |
='IS5 OPER EXP'!$D$22 |
|
|
|
|
OELeaseDPMon |
='IS5 OPER EXP'!$D$30 |
|
|
|
|
OELeaseFurnMon |
='IS5 OPER EXP'!$D$31 |
|
|
|
|
OEMiscMon |
='IS5 OPER EXP'!$E$51 |
|
|
|
|
OEOccuOtherMon |
='IS5 OPER EXP'!$D$46 |
|
|
|
|
OEOFeeOtherMon |
='IS5 OPER EXP'!$D$26 |
|
|
|
|
OEOfficeLeaseMon |
='IS5 OPER EXP'!$D$39 |
|
|
|
|
OEOpFeeMon |
='IS5 OPER EXP'!$D$24 |
|
|
|
|
OEOtherMon |
='IS5 OPER EXP'!$D$17 |
|
|
|
|
OEPersOtherMon |
='IS5 OPER EXP'!$D$9 |
|
|
|
|
OEPLLMon |
='IS5 OPER EXP'!$E$49 |
|
|
|
|
OEPostMon |
='IS5 OPER EXP'!$D$16 |
|
|
|
|
OERETaxMon |
='IS5 OPER EXP'!$D$43 |
|
|
|
|
OESalMon |
='IS5 OPER EXP'!$D$7 |
|
|
|
|
OEServiceMon |
='IS5 OPER EXP'!$D$23 |
|
|
|
|
OETeleMon |
='IS5 OPER EXP'!$D$15 |
|
|
|
|
OETvlMon |
='IS5 OPER EXP'!$D$13 |
|
|
|
|
OEUtilMon |
='IS5 OPER EXP'!$D$40 |
|
|
|
|
OperatingExp |
='IS INC STMT'!$D$28 |
|
|
|
|
OtherCash |
='A1 CASH'!$C$10 |
|
|
|
|
OtherIncLoss |
='IS INC STMT'!$D$16 |
|
|
|
|
OtherItemsDue |
='A1 CASH'!$C$20 |
|
|
|
|
OtherLiab |
='SFC STMT FIN COND'!$E$26 |
|
|
|
|
PaidCapitalMem |
='SFC STMT FIN COND'!$E$41 |
|
|
|
|
PaidCapitalNonMem |
='SFC STMT FIN COND'!$E$42 |
|
|
|
|
A3A VALU'!Print_Area |
='A3A VALU'!$A$1:$D$27 |
|
|
|
|
REPO1Mon |
='IS2-4 ASSTD SCHD'!$C$6 |
|
|
|
|
REPO2Mon |
='IS2-4 ASSTD SCHD'!$C$9 |
|
|
|
|
REPO3Mon |
='IS2-4 ASSTD SCHD'!$C$11 |
|
|
|
|
REPO4Mon |
='IS2-4 ASSTD SCHD'!$C$13 |
|
|
|
|
REPO5Mon |
='IS2-4 ASSTD SCHD'!$C$15 |
|
|
|
|
SHRCorpAmortCert |
='L2 SHARES'!$C$23 |
|
|
|
|
SHRCorpDaily |
='L2 SHARES'!$C$19 |
|
|
|
|
SHRCorpFloater |
='L2 SHARES'!$C$22 |
|
|
|
|
SHRCorpFraps |
='L2 SHARES'!$C$24 |
|
|
|
|
SHRCorpOther |
='L2 SHARES'!$C$26 |
|
|
|
|
SHRCorpRepo |
='L2 SHARES'!$C$25 |
|
|
|
|
SHRCorpStepUp |
='L2 SHARES'!$C$21 |
|
|
|
|
SHRCorpTimeCert |
='L2 SHARES'!$C$20 |
|
|
|
|
SHRCUAmorPorMemCap |
='L2 SHARES'!$C$32 |
|
|
|
|
SHRCUAmortCert |
='L2 SHARES'!$C$11 |
|
|
|
|
SHRCUDaily |
='L2 SHARES'!$C$7 |
|
|
|
|
SHRCUFloater |
='L2 SHARES'!$C$10 |
|
|
|
|
SHRCUFraps |
='L2 SHARES'!$C$12 |
|
|
|
|
SHRCUOther |
='L2 SHARES'!$C$14 |
|
|
|
|
SHRCUStepUp |
='L2 SHARES'!$C$9 |
|
|
|
|
SHRCUTimeCert |
='L2 SHARES'!$C$8 |
|
|
|
|
SHRNCUAInsured |
='L2 SHARES'!$D$46 |
|
|
|
|
SHROtherAffDep |
='L2 SHARES'!$C$37 |
|
|
|
|
SHROtherNMbrDep |
='L2 SHARES'!$C$36 |
|
|
|
|
SHROtherNonAffDep |
='L2 SHARES'!$C$38 |
|
|
|
|
SHROtherNPDep |
='L2 SHARES'!$C$39 |
|
|
|
|
UncolDeposits |
='SFC STMT FIN COND'!$E$22 |
|
|
|
|
UncolFunds |
='A1 CASH'!$C$16 |
|
|
|
|
UncolFundsfromFedRBanks |
='A1 CASH'!$C$18 |
|
|
|
|
UndEarnings |
='SFC STMT FIN COND'!$E$39 |
|
|
|
|
wA1TotalBalDue |
='A1 CASH'!$C$22 |
|
|
|
|
wA1TotalCash |
='A1 CASH'!$C$12 |
|
|
|
|
wA1TotalCashBalDue |
='A1 CASH'!$C$24 |
|
|
|
|
wA2ATotalDelLoans30 |
='A2A-B DEL LNS'!$C$10 |
|
|
|
|
wA2ATotalDelLoans61 |
='A2A-B DEL LNS'!$D$10 |
|
|
|
|
wA2ATotalDelLoans91 |
='A2A-B DEL LNS'!$E$10 |
|
|
|
|
wA2BNCOAllOther |
='A2A-B DEL LNS'!$E$19 |
|
|
|
|
wA2BNCOMemCUs |
='A2A-B DEL LNS'!$E$17 |
|
|
|
|
wA2BNCONotMemCUs |
='A2A-B DEL LNS'!$E$18 |
|
|
|
|
wA2BTotalCOTM |
='A2A-B DEL LNS'!$C$20 |
|
|
|
|
wA2BTotalNCO |
='A2A-B DEL LNS'!$E$20 |
|
|
|
|
wA2BTotalRTM |
='A2A-B DEL LNS'!$D$20 |
|
|
|
|
wA2NetLoans |
='A2 LOANS'!$C$46 |
|
|
|
|
wA2SubAllOther |
='A2 LOANS'!$C$40 |
|
|
|
|
wA2SubGuarMemCUs |
='A2 LOANS'!$C$9 |
|
|
|
|
wA2SubNotMemCUs |
='A2 LOANS'!$C$27 |
|
|
|
|
wA2SubOtherMemCUs |
='A2 LOANS'!$C$19 |
|
|
|
|
wA2TotalLoans |
='A2 LOANS'!$C$42 |
|
|
|
|
wA3ATotalBookValue |
='A3A VALU'!$C$22 |
|
|
|
|
wA3ATotalFairValue |
='A3A VALU'!$D$22 |
|
|
|
|
wA3SubAssBackSec |
='A3 INVEST'!$E$82 |
|
|
|
|
wA3SubCommDebtObs |
='A3 INVEST'!$E$92 |
|
|
|
|
wA3SubForeignBanks |
='A3 INVEST'!$E$43 |
|
|
|
|
wA3SubGovAgnCsRs |
='A3 INVEST'!$E$61 |
|
|
|
|
wA3SubPrivIssMortRIs |
='A3 INVEST'!$E$69 |
|
|
|
|
wA3SubRepAct |
='A3 INVEST'!$E$51 |
|
|
|
|
wA3SubUSBanks |
='A3 INVEST'!$E$34 |
|
|
|
|
wA3SubUSCentral |
='A3 INVEST'!$E$22 |
|
|
|
|
wA3TotalInvesments |
='A3 INVEST'!$E$99 |
|
|
|
|
wA4ADTotal |
='A4-5 FA,ETC.'!$D$12 |
|
|
|
|
wA4NBVDPE |
='A4-5 FA,ETC.'!$E$6 |
|
|
|
|
wA4NBVFurnEquip |
='A4-5 FA,ETC.'!$E$8 |
|
|
|
|
wA4NBVLandBuild |
='A4-5 FA,ETC.'!$E$7 |
|
|
|
|
wA4NBVLeaseAssets |
='A4-5 FA,ETC.'!$E$10 |
|
|
|
|
wA4NBVLeaseImprove |
='A4-5 FA,ETC.'!$E$9 |
|
|
|
|
wA4NBVOtherAss |
='A4-5 FA,ETC.'!$E$11 |
|
|
|
|
wA4NBVTotal |
='A4-5 FA,ETC.'!$E$12 |
|
|
|
|
wA4PATotal |
='A4-5 FA,ETC.'!$C$12 |
|
|
|
|
wA5TotalAccInc |
='A4-5 FA,ETC.'!$E$21 |
|
|
|
|
wA5TotalAccIncOtherAss |
='A4-5 FA,ETC.'!$E$27 |
|
|
|
|
wCAP2NQualMbrShr |
='C1 CAP-NEV'!$F$7 |
|
|
|
|
wCOF5Mon |
='IS2-4 ASSTD SCHD'!$C$34 |
|
|
|
|
wIS1TotalInvInc |
='IS1 INV INC'!$C$41 |
|
|
|
|
wIS2NetRepurEarn |
='IS2-4 ASSTD SCHD'!$C$17 |
|
|
|
|
wIS3TotalCostOfFunds |
='IS2-4 ASSTD SCHD'!$C$36 |
|
|
|
|
wIS5SubComm |
='IS5 OPER EXP'!$E$18 |
|
|
|
|
wIS5SubFees |
='IS5 OPER EXP'!$E$27 |
|
|
|
|
wIS5SubFurnEquip |
='IS5 OPER EXP'!$E$36 |
|
|
|
|
wIS5SubOccu |
='IS5 OPER EXP'!$E$47 |
|
|
|
|
wIS5SubPerson |
='IS5 OPER EXP'!$E$10 |
|
|
|
|
wIS5TotalOpExp |
='IS5 OPER EXP'!$E$53 |
|
|
|
|
wISNetInc |
='IS INC STMT'!$D$32 |
|
|
|
|
wISNetIntInc |
='IS INC STMT'!$D$9 |
|
|
|
|
wISNetTransfer |
='IS INC STMT'!$D$38 |
|
|
|
|
wL1FiftyPercent |
='L1 LIAB'!$E$55 |
|
|
|
|
wL1TenTimesCap |
='L1 LIAB'!$E$52 |
|
|
|
|
wL1TotalBorrNCUARegs |
='L1 LIAB'!$E$50 |
|
|
|
|
wL1TotalBorrow |
='L1 LIAB'!$E$28 |
|
|
|
|
wL1TotalLiab |
='L1 LIAB'!$E$42 |
|
|
|
|
wL2SubAllOtherDep |
='L2 SHARES'!$D$40 |
|
|
|
|
wL2SubDepMemCUs |
='L2 SHARES'!$D$15 |
|
|
|
|
wL2SubDepOtherCorps |
='L2 SHARES'!$D$27 |
|
|
|
|
wL2TotalShares |
='L2 SHARES'!$D$42 |
|
|
|
|
wM1TotalBV |
='M1-2 MISC'!#REF! |
|
|
|
|
wM1TotalDBBM |
='M1-2 MISC'!#REF! |
|
|
|
|
wM1TotalMV |
='M1-2 MISC'!$E$27 |
|
|
|
|
wM1TotalNCE |
='M1-2 MISC'!$G$27 |
|
|
|
|
wM1TotalNP |
='M1-2 MISC'!$D$27 |
|
|
|
|
wM1TotalWAM |
='M1-2 MISC'!$F$27 |
|
|
|
|
wSFCTotalAssets |
='SFC STMT FIN COND'!$E$16 |
|
|
|
|
wSFCTotalLiab |
='SFC STMT FIN COND'!$E$27 |
|
|
|
|
wSFCTotalLiabShrsCap |
='SFC STMT FIN COND'!$E$45 |
|
|
|
|