| |
Unrestricted |
Temporarily Restricted |
Permanently Restricted |
| |
General Fund |
Endowment Fund |
Total |
General Fund |
Endowment Fund |
Total |
Endowment Fund |
Total |
|
SUPPORT, REVENUES, AND GAINS |
| Products distributed and sold |
$ 21,199,643 |
$ |
$ 21,199,643 |
$ |
$ |
$ |
$ |
$ 21,199,643 |
| Contributions and bequests |
909,636 |
67,684 |
977,320 |
|
4,978 |
4,978 |
|
982,298 |
| Interest and dividends |
231,528 |
1,062,087 |
1,293,615 |
|
|
|
|
1,293,615 |
| Grants |
436,848 |
|
436,848 |
|
|
|
|
436,848 |
| Gain on investments |
715,495 |
|
715,495 |
|
|
|
101,663 |
817,158 |
| Miscellaneous income |
1,488,794 |
(1,363) |
1,487,431 |
|
|
|
|
1,487,431 |
| Net assets released from restrictions |
19,803 |
|
19,803 |
(19,803) |
|
(19,803) |
|
|
| Total Support, Revenues, and Gains |
25,001,747 |
1,128,408 |
26,130,155 |
(19,803) |
4,978 |
(14,825) |
101,663 |
26,216,993 |
| |
EXPENSES AND LOSSES |
| Costs of products distributed and sold |
16,231,104 |
|
16,231,104 |
|
|
|
|
16,231,104 |
| General and administrative |
4,830,996 |
220,917 |
5,051,913 |
|
|
|
|
5,051,913 |
| Program support |
796,521 |
1,989,915 |
2,786,436 |
|
|
|
|
2,786,436 |
| Fundraising and development |
581,521 |
|
581,521 |
|
|
|
|
581,521 |
| Loss on investments |
|
1,670,998 |
1,670,998 |
|
|
|
|
1,670,998 |
| Miscellaneous expense |
179,944 |
|
179,944 |
|
|
|
|
179,944 |
| Investment fees |
|
175,760 |
175,760 |
|
|
|
|
175,760 |
| Total Expenses and Losses |
22,620,086 |
4,057,590 |
26,677,676 |
0 |
0 |
0 |
0 |
26,677,676 |
| |
| NET EXPENSE FOR THE RETIREMENT PLAN |
1,469,980 |
0 |
1,469,980 |
0 |
0 |
0 |
0 |
1,469,980 |
| |
CHANGE IN NET ASSETS |
911,681 |
(2,929,182) |
(2,017,501) |
(19,803) |
4,978 |
(14,825) |
101,663 |
(1,930,663) |
| |
NET ASSETS, BEGINNING OF YEAR |
23,005,531 |
60,770,750 |
83,776,281 |
56,090 |
82,673 |
138,763 |
2,614,638 |
86,529,682 |
| |
NET ASSETS, END OF YEAR |
$ 23,917,212 |
$ 57,841,568 |
$ 81,758,780 |
$ 36,287 |
$ 87,651 |
$ 123,938 |
$ 2,716,301 |
$ 84,599,019 |
| |
Unrestricted |
Temporarily Restricted |
Permanently Restricted |
| |
General Fund |
Endowment Fund |
Total |
General Fund |
Endowment Fund |
Total |
Endowment Fund |
Total |
|
SUPPORT, REVENUES, AND GAINS |
| Products distributed and sold |
$ 20,851,812 |
$ |
$ 20,851,812 |
$ |
$ |
$ |
$ |
$ 20,851,812 |
| Contributions and bequests |
1,134,238 |
378,392 |
1,512,630 |
|
23,199 |
23,199 |
|
1,535,829 |
| Interest and dividends |
537,096 |
1,287,038 |
1,824,134 |
|
|
|
|
1,824,134 |
| Grants |
435,446 |
|
435,446 |
|
|
|
|
435,446 |
| Miscellaneous income |
1,477,687 |
(826) |
1,476,861 |
|
|
|
|
1,476,861 |
| Net assets released from restrictions |
23,592 |
|
23,592 |
(23,592) |
|
(23,592) |
|
|
| Total Support, Revenues, and Gains |
24,459,871 |
1,664,604 |
26,124,475 |
(23,592) |
23,199 |
(393) |
0 |
26,124,082 |
| |
EXPENSES AND LOSSES |
| Costs of products distributed and sold |
15,970,131 |
|
15,970,131 |
|
|
|
|
15,970,131 |
| General and administrative |
4,559,743 |
862,696 |
5,422,439 |
|
|
|
|
5,422,439 |
| Program support |
978,077 |
2,806,233 |
3,784,310 |
|
|
|
|
3,784,310 |
| Fundraising and development |
779,253 |
|
779,253 |
|
|
|
|
779,253 |
| Loss on investments |
87,369 |
12,627,096 |
12,714,465 |
|
|
|
434,673 |
13,149,138 |
| Miscellaneous expense |
167,266 |
|
167,266 |
|
|
|
|
167,266 |
| Investment fees |
|
260,930 |
260,930 |
|
|
|
|
260,930 |
| Total Expenses and Losses |
22,541,839 |
16,556,955 |
39,098,794 |
0 |
0 |
0 |
434,673 |
39,533,467 |
| |
| NET EXPENSE FOR THE RETIREMENT PLAN |
3,721,604 |
0 |
3,721,604 |
0 |
0 |
0 |
0 |
3,721,604 |
| |
CHANGE IN NET ASSETS |
(1,803,572) |
(14,892,351) |
(16,695,923) |
(23,592) |
23,199 |
(393) |
(434,673) |
(17,130,989) |
| |
NET ASSETS, BEGINNING OF YEAR |
24,809,103 |
75,663,101 |
100,472,204 |
79,682 |
59,474 |
139,156 |
3,049,311 |
103,660,671 |
| |
NET ASSETS, END OF YEAR |
$ 23,005,531 |
$ 60,770,750 |
$ 83,776,281 |
$ 56,090 |
$ 82,673 |
$ 138,763 |
$ 2,614,638 |
$ 86,529,682 |