Cash and cash equivalents |
$ |
998,188 |
$ |
2,170,884 |
Investments |
9,139,429 |
7,045,298 |
||
Prepaid expenses and other assets |
49,041 |
54,079 |
Land |
147,200 |
147,200 |
Buildings and improvements |
490,054 |
490,054 |
Equipment |
43,361 |
43,361 |
680,615 |
680,615 |
|
Less : Accumulated depreciation |
( 191,062 ) |
( 168,832 ) |
Accounts payable and accrued liabilities |
$ |
91,886 |
$ |
80,471 |
Grants payable |
- |
28,510 |
||
Refundable advances |
53,220 |
50,000 |
Without donor restrictions |
||
Undesignated |
8,731,139 |
8,020,821 |
Board designated for Pioneer Fund |
445,000 |
445,000 |
With Donor |
||
Restrictions |
Total |
Total |
Contributions |
$ |
1,725,175 |
$ |
824,791 |
$ |
2,549,966 |
$ |
2,251,690 |
Investment income |
1,018,430 |
- |
1,018,430 |
526,658 |
||||
In-kind contributions |
1,680 |
- |
1,680 |
8,742 |
||||
Other revenue |
609 |
- |
609 |
11,899 |
||||
Net assets released from donor restrictions |
627,067 |
( 627,067 ) |
- |
- |
Total support and |
||||
revenue |
3,372,961 |
197,724 |
3,570,685 |
2,798,989 |
Program Services : |
||||
Global Outreach Program |
234,879 |
- |
234,879 |
233,342 |
Overseas Education and Projects |
1,696,413 |
- |
1,696,413 |
2,195,118 |
Total program |
||||
services |
1,931,292 |
- |
1,931,292 |
2,428,460 |
Supporting Services : |
||||
General and Administration |
380,152 |
- |
380,152 |
446,377 |
Fundraising |
351,199 |
- |
351,199 |
308,349 |
Total supporting |
||||
services |
731,351 |
- |
731,351 |
754,726 |
Total without donor restrictions |
9,176,139 |
8,465,821 |
|
With donor restrictions |
1,354,966 |
1,157,242 |
|
Total net assets |
10,531,105 |
9,623,063 |
|
TOTAL LIABILITIES AND NET ASSETS |
$ 10,676,211 |
$ |
9,782,044 |