|
|
|
|
|
|
|
|
|
Financial
Statement
 |
| |
| |
WCIC Balance
Sheet
|
|
|
Assets
 |
12/31/2009
|
12/31/2008
|
12/31/2007
|
|
Invested Assets |
|
|
|
|
Bonds |
15,779,967 |
14,923,278 |
14,052,986 |
|
Stocks |
1,733,301 |
579,088 |
1,217,809 |
|
Real
Estate |
385,814 |
396,904 |
386,763 |
|
Cash
& Short Term |
1,624,842 |
1,513,218 |
1,823,217 |
|
Sub-Total Cash & Invested Assets |
19,523,924 |
17,412,488 |
17,480,775 |
|
Other Assets |
|
|
|
|
Agent's Balances |
1,375,636 |
1,258,821 |
1,209,663 |
|
Interest & Dividends Due |
209,019 |
189,190 |
182,023 |
|
Federal Income Tax Recoverable |
41,206 |
223,300 |
360,240 |
|
Net
Deferred Tax Asset |
204,000 |
306,000 |
313,281 |
|
Other Assets |
201,934 |
48,552 |
51,445 |
|
Sub-Total Other Assets |
2,031,795 |
2,025,863 |
2,116,652 |
|
|
|
|
|
|
Total Assets |
21,555,719
|
19,438,351
|
19,597,427
|
|
|
|
|
|
|
Liabilities & Policyholder
Surplus
|
12/31/2009
|
12/31/2008
|
12/31/2007
|
|
Net
Loss Reserves |
4,654,965 |
4,103,803 |
4,098,029 |
|
Net
Loss Adjusting Expense Reserves |
878,269 |
571,774 |
532,384 |
|
Commissions Payable |
384,208 |
281,085 |
402,897 |
|
Net
Unearned Premium Reserves |
6,382,719 |
6,193,966 |
5,963,920 |
|
Reinsurance Premiums Payable |
(13,876) |
(24,550) |
(39,764) |
|
Other Expenses Payable |
228,757 |
90,420 |
96,033 |
|
Current Federal Income Taxes |
0 |
0 |
0 |
|
Other Liabilities |
248,131 |
262,612 |
274,639 |
|
|
|
|
|
|
Total Liabilities |
12,763,173 |
11,479,138 |
11,328,138 |
|
Policyholder Surplus |
8,792,546 |
7,959,241 |
8,269,289 |
|
Total Liabilities & Policyholder
Surplus |
21,555,719
|
19,438,351
|
19,597,427
|
|
WCIC
Income Statement
|
|
Underwriting
|
12/31/2009
|
12/31/2008
|
12/31/2007
|
|
Direct Premiums Written |
12,121,843 |
11,887,628 |
11,454,668 |
|
Reinsurance Premiums Ceded |
(1,146,709) |
(1,302,890) |
(1,502,085) |
|
Change Unearned Premiums |
(188,753) |
(230,046) |
(282,798) |
|
Net
Premiums Earned |
10,786,381 |
10,354,692 |
9,669,785 |
| |
|
|
|
|
Net
Losses Incurred |
6,906,989 |
6,982,139 |
6,106,828 |
|
Net
Loss Adjusting Expenses |
870,999 |
717,693 |
769,468 |
|
Net
Agency Commission Expenses |
1,993,377 |
1,880,265 |
1,945,598 |
|
Net
Operating Expenses |
1,218,760 |
1,203,658 |
1,150,260 |
|
Net
Insurance Department Fees &
Taxes |
160,477 |
61,576 |
57,557 |
|
Total Underwriting Deductions |
11,150,602 |
10,845,331 |
10,029,711 |
|
Net Underwriting Gain (Loss) |
(364,221) |
(490,639) |
(359,926) |
|
|
|
|
|
|
Investment
|
12/31/2009
|
12/31/2008
|
12/31/2007
|
|
Bond
Interest |
742,866 |
703,841 |
683,718 |
|
Stock Dividends |
42,376 |
49,148 |
68,355 |
|
Real
Estate |
100,200 |
100,200 |
97,612 |
|
Cash
& Short Term Interest |
16,335 |
39,234 |
70,732 |
|
Sub-Total Investment Income |
901,777 |
892,423 |
920,417 |
|
|
|
|
|
|
Investment Expenses |
(183,521) |
(181,569) |
(163,505) |
|
Net
Realized Capital Gain (Loss) |
190,137 |
(406,517) |
9,269 |
|
|
|
|
|
|
Net Investment Income |
908,393 |
304,337 |
766,181 |
|
|
|
|
|
|
Other Income
|
12/31/2009
|
12/31/2008
|
12/31/2007
|
|
Finance & Service Charges |
191,099 |
182,572 |
184,273 |
|
Miscellaneous |
263 |
297 |
678 |
|
|
|
|
|
|
Total Other Income |
191,362 |
182,869 |
184,951 |
|
Net
Income Before Federal Tax |
735,534 |
(3,433) |
591,206 |
|
Federal Corporate Income Tax |
182,106 |
136,940 |
137,494 |
|
Net Income |
553,428
|
(140,373)
|
453,712
|
|
|
|
|
|
|
|
|
|
|
