| |
|
Unrestricted |
|
Temporarily Restricted |
Permanently Restricted |
|
|
|
|
| |
General Fund |
Endowment Fund |
Total Unrestricted |
Endowment Fund |
Endowment Fund |
Total |
|
Support, Revenues, and Gains |
| Products distributed and sold |
$20,114,035 |
$ |
$20,114,035 |
$ |
$ |
20,114,035 |
| Contributions and bequests |
1,152,232 |
5,448,582 |
6,600,814 |
17,091 |
|
6,617,905 |
| Interest and dividends |
208,421 |
1,256,449 |
1,464,870 |
|
|
1,464,870 |
| Gain on investments |
|
5,518,539 |
5,518,539 |
|
337,771 |
5,856,310 |
| Miscellaneous income |
882,793 |
3,516 |
886,309 |
|
|
886,309 |
| Total Support, Revenues, and Gains |
22,357,481 |
12,227,086 |
34,584,567 |
17,091 |
337,771 |
34,939,429 |
| |
Expenses and Losses |
| Costs of products distributed and sold |
15,840,203 |
|
15,840,203 |
|
|
15,840,203 |
| General and administrative |
4,163,807 |
(309,390) |
3,854,417 |
|
|
3,854,417 |
| Program support |
5,550 |
1,348,224 |
1,353,774 |
|
|
1,353,774 |
| Fundraising and development |
810,895 |
|
810,895 |
|
|
810,895 |
| Miscellaneous expense |
393,742 |
|
393,742 |
|
|
393,742 |
| Loss on investments |
2,512 |
|
2,512 |
|
|
2,512 |
| Investment fees |
|
137,445 |
137,445 |
|
|
137,445 |
| Total Expenses and Losses |
21,216,709 |
1,176,279 |
22,392,988 |
0 |
0 |
22,392,988 |
| |
Change in Net Assets |
1,140,772 |
11,050,807 |
12,191,579 |
17,091 |
337,771 |
12,546,441 |
| |
Net Assets, Beginning of Year |
22,209,355 |
37,907,389 |
60,116,744 |
207,424 |
2,108,717 |
62,432,885 |
| |
Transfers and Capital Additions |
129,383 |
(129,383) |
|
|
|
|
| |
Net Assets, End of Year |
$23,479,510 |
$48,828,813 |
$72,308,323 |
$ 224,515 |
$ 2,446,488 |
$74,979,326 |
| |
|
Unrestricted |
|
Temporarily Restricted |
Permanently Restricted |
|
|
|
|
| |
General Fund |
Endowment Fund |
Total Unrestricted |
Endowment Fund |
Endowment Fund |
Total |
|
Support, Revenues, and Gains |
| Products distributed and sold |
$18,926,081 |
$ |
$18,926,081 |
$ |
$ |
18,926,081 |
| Contributions and bequests |
1,019,187 |
757,382 |
1,776,569 |
(23,740) |
|
1,752,829 |
| Interest and dividends |
188,782 |
1,307,012 |
1,495,794 |
|
|
1,495,794 |
| Gain on investments |
|
|
|
|
|
|
| Miscellaneous income |
923,342 |
|
923,342 |
|
|
923,342 |
| Total Support, Revenues, and Gains |
21,057,392 |
2,064,394 |
23,121,786 |
(23,740) |
0 |
23,098,046 |
| |
Expenses and Losses |
| Costs of products distributed and sold |
14,920,046 |
|
14,920,046 |
|
|
14,920,046 |
| General and administrative |
4,036,440 |
413,551 |
4,449,991 |
|
|
4,449,991 |
| Program support |
|
1,487,224 |
1,487,224 |
|
|
1,487,224 |
| Fundraising and development |
795,446 |
|
795,446 |
|
|
795,446 |
| Miscellaneous expense |
132,768 |
|
132,768 |
|
|
132,768 |
| Loss on investments |
71,847 |
5,938,278 |
6,010,125 |
|
323,704 |
6,333,829 |
| Investment fees |
|
148,986 |
148,986 |
|
|
148,986 |
| Total Expenses and Losses |
19,956,547 |
7,988,039 |
27,944,586 |
0 |
323,704 |
28,268,290 |
| |
Change in Net Assets |
1,100,845 |
(5,923,645) |
(4,822,800) |
(23,740) |
(323,704) |
(5,170,244) |
| |
Net Assets, Beginning of Year |
20,685,831 |
44,253,713 |
64,939,544 |
231,164 |
2,432,421 |
67,603,129 |
Transfers and Capital Additions |
422,679 |
(422,679) |
|
|
|
|
Net Assets, End of Year |
$22,209,355 |
$37,907,389 |
$60,116,744 |
$ 207,424 |
$ 2,108,717 |
$62,432,885 |