| |
Unrestricted |
Temporarily Restricted |
Permanently Restricted Endowment Fund |
|
| |
General Fund |
Endowment Fund |
Total Unrestricted |
General Fund |
Endowment Fund |
Total Temporarily Restricted |
Total |
|
Support, Revenues, and Gains |
| Products distributed and sold |
$20,552,316 |
$ |
$20,552,316 |
$ |
$ |
$ |
$ |
$20,552,316 |
| Contributions and bequests |
1,105,471 |
3,385,214 |
4,490,685 |
101,360 |
52,635 |
153,995 |
|
4,644,680 |
| Interest and dividends |
420,095 |
1,159,895 |
1,579,990 |
|
|
|
|
1,579,990 |
| Gain on investments |
|
3,263,377 |
3,263,377 |
|
|
|
179,300 |
3,442,677 |
| Miscellaneous income |
1,589,589 |
652 |
1,590,241 |
|
|
|
|
1,590,241 |
| Total Support, Revenues, and Gains |
23,667,471 |
7,809,138 |
31,476,609 |
101,360 |
52,635 |
153,995 |
179,300 |
31,809,904 |
| |
Expenses and Losses |
| Costs of products distributed and sold |
16,491,895 |
|
16,491,895 |
|
|
|
|
16,491,895 |
| General and administrative |
4,186,378 |
(4,213) |
4,182,165 |
|
|
|
|
4,182,165 |
| Program support |
1,051,282 |
347,620 |
1,398,902 |
|
|
|
|
1,398,902 |
| Fundraising and development |
873,806 |
|
873,806 |
|
|
|
|
873,806 |
| Miscellaneous expense |
186,710 |
|
186,710 |
|
|
|
|
186,710 |
| Loss on investments |
156,537 |
|
156,537 |
|
|
|
|
156,537 |
| Investment fees |
|
149,641 |
149,641 |
|
|
|
|
149,641 |
| Total Expenses and Losses |
22,946,608 |
493,048 |
23,439,656 |
0 |
0 |
0 |
0 |
23,439,656 |
| |
Change in Net Assets |
720,863 |
7,316,090 |
8,036,953 |
101,360 |
52,635 |
153,995 |
179,300 |
8,370,248 |
| |
Net Assets, Beginning of Year |
23,479,510 |
48,828,813 |
72,308,323 |
|
224,515 |
224,515 |
2,446,488 |
74,979,326 |
| |
Net Assets, End of Year |
$24,200,373 |
$56,144,903 |
$80,345,276 |
$101,360 |
$277,150 |
$378,510 |
$2,625,788 |
$83,349,574 |
| |
|
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 |