| |
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 |
$ 20,438,270 |
$ |
$ 20,438,270 |
$ |
$ |
$ |
$ |
$ 20,438,270 |
| Contributions and bequests |
1,164,913 |
976,963 |
2,141,876 |
5,000 |
|
5,000 |
|
2,146,876 |
| Interest and dividends |
105,481 |
1,058,858 |
1,164,339 |
|
|
|
|
1,164,339 |
| Gain on investments |
188,386 |
4,296,761 |
4,485,147 |
|
|
|
138,433 |
4,623,580 |
| Miscellaneous income |
474,743 |
2,227 |
476,970 |
|
|
|
|
476,970 |
| Net assets released from restrictions |
7,598 |
19,265 |
26,863 |
(7,598) |
(19,265) |
(26,863) |
|
|
| Total Support, Revenues, and Gains |
22,379,391 |
6,354,074 |
28,733,465 |
(2,598) |
(19,265) |
(21,863) |
138,433 |
28,850,035 |
| |
Expenses and Losses |
| Costs of products distributed and sold |
15,989,147 |
|
15,989,147 |
|
|
|
|
15,989,147 |
| General and administrative |
4,153,655 |
914 |
4,154,569 |
|
|
|
|
4,154,569 |
| Program support |
1,264,071 |
161,159 |
1,425,230 |
|
|
|
|
1,425,230 |
| Fundraising and development |
861,604 |
|
861,604 |
|
|
|
|
861,604 |
| Miscellaneous expense |
217,095 |
|
217,095 |
|
|
|
|
217,095 |
| Loss on investments |
|
|
|
|
|
|
|
|
| Investment fees |
|
216,294 |
216,294 |
|
|
|
|
216,294 |
| Total Expenses and Losses |
22,485,572 |
378,367 |
22,863,939 |
0 |
0 |
0 |
0 |
22,863,939 |
| |
Change in Net Assets |
(106,181) |
5,975,707 |
5,869,526 |
(2,598) |
(19,265) |
(21,863) |
138,433 |
5,986,096 |
| |
Net Assets, Beginning of Year |
24,200,373 |
56,144,903 |
80,345,276 |
101,360 |
277,150 |
378,510 |
2,625,788 |
83,349,574 |
| |
Net Assets, End of Year |
$ 24,094,192 |
$ 62,120,610 |
$ 86,214,802 |
$ 98,762 |
$ 257,885 |
$ 356,647 |
$ 2,764,221 |
$ 89,335,670 |
| |
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 |
| Net assets released from restrictions |
|
|
|
|
|
|
|
|
| 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 |