Spreadsheet: 48743b69-d81b-4479-8a12-e32a500e7b29
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Unnamed: 12 | Unnamed: 13 | Unnamed: 14 | Unnamed: 15 | Unnamed: 16 | Unnamed: 17
 | Estimated 1st-Year Increases in Member Business Lending at Credit Unions
 | By Congressional District of CU Main Office
 | Data source: NCUA and CUNA E&S.  Data as of March 2013
 | Asumptions:  1. Grandfathered CUs, Non-Federally Insured and/or Low Income Designated do not increase lending;
 | 2. Non-MBL lenders lend in amount equal to 1% of assets on average under the new authority;
 | 3. All other MBL CUs lend in amount equal to their current use rate;
 | 4. Estimates produced using assumptions 1-3 are further adjusted as follows:
 | * CUs with net worth/assets <=6% are assumed to have no MBL growth
 | * CUs with net worth/assets between 6% and 7% remain at the current 12.25% cap.
 | * CUs with MBL/assets >= 10% are limited to a 30% increase in MBLs in the 1st year.
 | 5. First year increases: baseline estimate = 50% of new use rate; adjusted/conservative estimate = 40% of new use rate.
 | 6. Employment increase is based on Council of Economic Advisors 5/09 ARRA job creation estimates ($92,000 in spending creates 1 job)
 |  | All District Of Columbia CU's |  | All US CU's
 | Current total CU MBLs outstanding = | 21112611 |  | 43925044787
 | Proposed new authority (% of assets) = | 0.275 |  | 0.275
 | Estimated 1st year increases in CU MBL loans:
 | Baseline estimate (50% Use): | 19679172.634 |  | 16603552292.94519
 | Adjusted/conservative estimate (40% Use): | 15743337.957 |  | 13612389402.6238
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Adjusted/
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Conservative
 | Estimated increase in employment |  |  |  |  |  |  |  |  |  |  |  |  |  | Estimate | Estimate
 | (Based on adjusted/conservative estimate of 1st year increase in CU MBLs) | 171.1232370000001 |  | 147960.7540950003 |  |  |  |  |  |  |  |  |  |  | First Year | First Year
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Change | Change
 |  |  |  |  |  |  |  |  |  |  | Current | Percent | New | New | in MBLs | in MBLs | Estimated
 |  |  |  |  |  |  |  |  |  |  | Authority @ | "Used" | Authority @ | Assumed | Outstanding | Outstanding | Additional
CUID | Name of CU Headquartered in Dist. | City | State | District | CEO | Net Worth | Assets | Members | MBLs Outstanding | MBLs / Assets | 0.1225 | @ 12.25% | 0.275 | Use | (use @ 50%) | (use @ 40%) | Employment
13636 | Transportation FCU | Washington | DC | 00 | [NAME] | 0.1096 | 192887819 | 18859 | 8291672 | 0.042987 | 23628758 | 0.350914 | 53044152 | 18613958 | 5161143 | 4128914.2 | 44.879502
13493 | IDB-IIC Federal Credit Union | Washington | DC | 00 | [NAME] | 0.1069 | 454946286 | 9344 | 6513062 | 0.014316 | 55730920 | 0.116866 | 125110232 | 14621160 | 4054048.8 | 3243239 | 35.252598
13592 | OAS Staff FCU | Washington | DC | 00 | [NAME] | 0.0866 | 157998111 | 5210 | 3055053 | 0.019336 | 19354768 | 0.157845 | 43449480 | 6858282 | 1901614.6 | 1521291.8 | 16.535779
13492 | Bank Fund Staff FCU | Washington | DC | 00 | [NAME] | 0.1129 | 3678268210 | 80285 | 1951988 | 0.000531 | 450587840 | 0.004332 | 1011523780 | 4382014 | 1215013 | 972010.4 | 10.56533
13635 | Transit EFCU | Washington | DC | 00 | [NAME] | 0.1837 | 89093640 | 16881 | 469772 | 0.005273 | 10913971 | 0.043043 | 24500752 | 1054590.2 | 0 | 0 | 0
13564 | [NAME] | Washington | DC | 00 | [NAME] | 0.1817 | 10406937 | 628 | 394730 | 0.03793 | 1274849.8 | 0.309629 | 2861907.8 | 886128.56 | 245699.28 | 196559.42 | 2.136516
13595 | PAHO/WHO Federal Credit Union | Washington | DC | 00 | [NAME] | 0.1758 | 198314030 | 4785 | 275000 | 0.001387 | 24293468 | 0.01132 | 54536360 | 617346.94 | 171173.47 | 136938.78 | 1.488465
13523 | DC Teachers FCU | Washington | DC | 00 | [NAME] | 0.1214 | 45075875 | 7008 | 161334 | 0.003579 | 5521794.5 | 0.029218 | 12395866 | 362178.38 | 0 | 0 | 0
13479 | Agriculture FCU | Washington | DC | 00 | [NAME] | 0.1206 | 239526199 | 20323 | 0 | 0 | 29341960 | 0 | 65869704 | 2395262 | 1197631 | 958104.8 | 10.414183
13489 | Asbury FCU | Washington | DC | 00 | Maxine Pressley | 0.1321 | 514740 | 172 | 0 | 0 | 63055.65 | 0 | 141553.5 | 5147.4 | 0 | 0 | 0
13498 | EP FCU | Washington | DC | 00 | [NAME] | 0.072 | 67274987 | 6461 | 0 | 0 | 8241186 | 0 | 18500622 | 672749.9 | 0 | 0 | 0
13503 | Census FCU | Washington | DC | 00 | [NAME] | 0.1591 | 62727629 | 5000 | 0 | 0 | 7684134.5 | 0 | 17250098 | 627276.3 | 313638.16 | 250910.52 | 2.727288
13515 | DC Fire Dept FCU | Washington | DC | 00 | [NAME] | 0.1573 | 7000765 | 1556 | 0 | 0 | 857593.7 | 0 | 1925210.4 | 70007.65 | 35003.824 | 28003.06 | 0.304381
13518 | Dept of Commerce FCU | Washington | DC | 00 | [NAME] | 0.0841 | 311440673 | 15490 | 0 | 0 | 38151484 | 0 | 85646184 | 3114406.8 | 1557203.4 | 1245762.8 | 13.540899
13519 | Dept of the Interior FCU | Washington | DC | 00 | [NAME] | 0.1162 | 142118709 | 10714 | 0 | 0 | 17409542 | 0 | 39082644 | 1421187.1 | 710593.56 | 568474.8 | 6.179074
13521 | Department of Labor FCU | Washington | DC | 00 | [NAME] | 0.0985 | 73801788 | 6195 | 0 | 0 | 9040719 | 0 | 20295492 | 738017.9 | 369008.94 | 295207.16 | 3.208773
13524 | DC FCU | Washington | DC | 00 | [NAME] | 0.1033 | 49157174 | 10289 | 0 | 0 | 6021754 | 0 | 13518223 | 491571.75 | 0 | 0 | 0
13537 | FRB FCU | Washington | DC | 00 | [NAME] | 0.0829 | 65904658 | 4109 | 0 | 0 | 8073320.5 | 0 | 18123780 | 659046.56 | 329523.28 | 263618.62 | 2.86542
13542 | Government Printing Office FCU | Washington | DC | 00 | [NAME] | 0.1504 | 37256263 | 3639 | 0 | 0 | 4563892 | 0 | 10245472 | 372562.62 | 0 | 0 | 0
13545 | GSA Federal Credit Union | Washington | DC | 00 | [NAME] | 0.0864 | 37699580 | 5949 | 0 | 0 | 4618198.5 | 0 | 10367384 | 376995.8 | 188497.9 | 150798.31 | 1.639112
13546 | Hoya Federal Credit Union | Washington | DC | 00 | [NAME] | 0.0964 | 19763464 | 3929 | 0 | 0 | 2421024.2 | 0 | 5434952.5 | 197634.64 | 0 | 0 | 0
13550 | Holy Comforter St Cyprians FCU | Washington | DC | 00 | [NAME] | 0.1071 | 121868 | 409 | 0 | 0 | 14928.83 | 0 | 33513.7 | 1218.68 | 609.34 | 487.472 | 0.005299
13553 | Howard University EFCU | Washington | DC | 00 | [NAME] | 0.2401 | 10953404 | 2203 | 0 | 0 | 1341792 | 0 | 3012186 | 109534.04 | 54767.02 | 43813.617 | 0.476235
13554 | HUD FCU | Washington | DC | 00 | [NAME] | 0.0913 | 51708089 | 5621 | 0 | 0 | 6334241 | 0 | 14219724 | 517080.88 | 258540.44 | 206832.36 | 2.248178
13574 | Mount Gilead Baptist Church FCU | Washington | DC | 00 | [NAME] | 0.1164 | 53428 | 61 | 0 | 0 | 6544.93 | 0 | 14692.7 | 534.28 | 0 | 0 | 0
13586 | Education Associations FCU | Washington | DC | 00 | [NAME] | 0.0726 | 2981187 | 612 | 0 | 0 | 365195.4 | 0 | 819826.44 | 29811.87 | 14905.935 | 11924.748 | 0.129617
13587 | NLRB FCU | Washington | DC | 00 | Y [NAME] | 0.0933 | 20147993 | 3196 | 0 | 0 | 2468129.2 | 0 | 5540698 | 201479.94 | 100739.97 | 80591.97 | 0.876
13597 | Pepco FCU | Washington | DC | 00 | [NAME] | 0.1011 | 32454302 | 3233 | 0 | 0 | 3975652 | 0 | 8924933 | 324543.03 | 162271.52 | 129817.21 | 1.411057
13598 | PMI EFCU | Washington | DC | 00 | [NAME] | 0.1635 | 867898 | 246 | 0 | 0 | 106317.51 | 0 | 238671.95 | 8678.98 | 4339.49 | 3471.592 | 0.037735
13616 | St Gabriels FCU | Washington | DC | 00 | [NAME] | 0.1267 | 375369 | 159 | 0 | 0 | 45982.703 | 0 | 103226.48 | 3753.69 | 1876.845 | 1501.476 | 0.01632
13619 | Sargent FCU | Washington | DC | 00 | [NAME] | 0.0767 | 308554 | 400 | 0 | 0 | 37797.863 | 0 | 84852.35 | 3085.54 | 1542.77 | 1234.216 | 0.013415
13630 | Tacomis FCU | Washington | DC | 00 | [NAME] | 0.1009 | 2034764 | 267 | 0 | 0 | 249258.6 | 0 | 559560.1 | 20347.64 | 10173.82 | 8139.056 | 0.088468
13637 | Treasury Dept FCU | Washington | DC | 00 | [NAME] | 0.059 | 171328672 | 20133 | 0 | 0 | 20987762 | 0 | 47115384 | 0 | 0 | 0 | 0
13641 | DVA FCU | Washington | DC | 00 | Oma George | 0.1069 | 109222433 | 11476 | 0 | 0 | 13379748 | 0 | 30036170 | 1092224.4 | 546112.2 | 436889.72 | 4.748801
13650 | Washington Typographic FCU | Washington | DC | 00 | [NAME] | 0.1304 | 3576345 | 403 | 0 | 0 | 438102.25 | 0 | 983494.9 | 35763.45 | 17881.725 | 14305.38 | 0.155493
13654 | White House FCU | Washington | DC | 00 | [NAME] | 0.0618 | 63472762 | 6569 | 0 | 0 | 7775413.5 | 0 | 17455010 | 634727.6 | 317363.8 | 253891.05 | 2.759685
19054 | Geico FCU | Washington | DC | 00 | [NAME] | 0.077 | 128682509 | 18256 | 0 | 0 | 15763607 | 0 | 35387688 | 1286825.1 | 643412.56 | 514730.03 | 5.594892
33455 | Peoples Neighborhood FCU | Washington | DC | 00 | [NAME] | 0.0687 | 190453 | 278 | 0 | 0 | 23330.492 | 0 | 52374.574 | 1904.53 | 0 | 0 | 0
36610 | [NAME] Church FCU | Washington | DC | 00 | [NAME] | 0.0821 | 95504 | 212 | 0 | 0 | 11699.24 | 0 | 26263.6 | 955.04 | 477.52 | 382.016 | 0.004152
37049 | Napfe FCU | Washington | DC | 00 | [NAME] | 0.389 | 3578641 | 1761 | 0 | 0 | 438383.53 | 0 | 984126.25 | 35786.41 | 17893.205 | 14314.564 | 0.155593
38456 | National Geographic FCU | Washington | DC | 00 | [NAME] | 0.1501 | 14623274 | 1893 | 0 | 0 | 1791351.1 | 0 | 4021400.2 | 146232.73 | 73116.37 | 58493.098 | 0.635795
39108 | Georgetown Univ Alumni & Stdnt FCU | Washington | DC | 00 | [NAME] | 0.0786 | 15747253 | 7780 | 0 | 0 | 1929038.5 | 0 | 4330494.5 | 157472.53 | 0 | 0 | 0
39269 | Paramount Baptist Church FCU | Washington | DC | 00 | [NAME] | 0.2545 | 85827 | 502 | 0 | 0 | 10513.808 | 0 | 23602.426 | 858.27 | 429.135 | 343.308 | 0.003732
39516 | Mt Airy Baptist Church FCU | Washington | DC | 00 | [NAME] | 0.1936 | 1245987 | 537 | 0 | 0 | 152633.4 | 0 | 342646.44 | 12459.87 | 0 | 0 | 0
39581 | Phi Beta Sigma FCU | Washington | DC | 00 | [NAME] | 0.1235 | 585351 | 1686 | 0 | 0 | 71705.5 | 0 | 160971.53 | 5853.51 | 2926.755 | 2341.404 | 0.02545
District Totals |  |  |  |  |  |  | 6575619404 | 324719 | 21112611 | 0.003210741027249393 | 805513361.706 | 0.02621013133200611 | 1808295360.34 | 63168656.50999998 | 19679172.634 | 15743337.957 | 171.1232370000001
State Totals |  |  |  |  |  |  | 6575619404 | 324719 | 21112611 | 0.003210741027249393 | 805513361.706 | 0.02621013133200611 | 1808295360.34 | 63168656.50999998 | 19679172.634 | 15743337.957 | 171.1232370000001