Viewing page 40 of 100

This transcription has been completed. Contact us with corrections.

-33-

[[underlined]] TRUST FUNDS COMPARATIVE BALANCE SHEET [[/underlined]]   
[[underlined]] CURRENT FUNDS [[/underlined]]

Schedule I
($1,000's)   

[[5 column table]]

[[underlined]] Assets: | 9/30/77 | 9/30/78 | 9/30/79 | 2/29/80 [[/underlined]]

Cash | $1,223 | $2,273 | $1,067 | 3,624
Investments (Book Values)* | 11,689 | 17,572 | 21,193 | 23,558
Receivables | 7,650 | 8,822 | 11,697 | 7,096
Inventories | 2,456 | 3,951 | 4,505 | 5,114
Prepaid & Deferred Expense | 1,332 | 1,699 | 1,831 | 1,209
capital Improvements/Equipment | [[underlined]] 1,284 | 1,276 | 1,284 | 1,234 [[/underlined]]
Total Assets | [[double-underlined]] $28,900 | $39,598 | $46,161 | $45,154 [[/double-underlined]]

[[underlined]] Liabilities and Fund Balances: [[/underlined]]
Due to other Funds | $ 1,934 | $ 2,135 | $ 4,250 | $ 4,301
Deferred Magazine Subscr. Income | 9,972 | 12,102 | 11,895 | 13,464
Other current liabilities | 5,059 | 6,285 | 8,584 | 4,603
Fund Balances:
Unrestricted Funds:
General Purpose | 4,082 | 4,932 | 4,965 | 5,672
Special Purpose | 4,292 | 9,604 | 11,567 | 11,703
Restricted Funds: | [[underlined]] 3,561 | 4,540 | 4,900 | 5,411 [[/underlined]]
Total Liabilities & Fund Bal. | [[double-underlined]] $28,900 | $39,598 | $46,161 | $45,154 [[/double-underlined]]
*Market Values | $11,600 | $17,301 | $21,271 | $23,571
[[dashed line]]
[[underlined]] EMPLOYMENT FUNDS
Assets: [[/underlined]]
Cash & Notes Receivable | $  264 | $  200 | $  103 | $   32
Due from current funds | 374 | 199 | 442 | 501
Investments (Book Values)* | 46,340 | 52,404 | 56,935 | 57,368
Loan to U.S. Treasury | [[underlined]] 1,000 | 1,000 | 1,000 | 1,000 [[/underlined]]
Total Assets | [[double-underlined]] $47,978 | $53,804 | $58,480 | $58,901 [[/double-underlined]]

[[underlined]] Endowment Fund Balances: [[/underlined]]
Endowment | $32,879 | $33,833 | $35,303 | $35,560
Quasi-endowment | [[underlined]] 15,099 | 19,970 | 23,177 | 23,341 [[/underlined]]
Total Endow. Fund Balances | [[double-underlined]] $47,978 | $53,803 | $58,480 | $58,901 [[/double--underlined]]
*Market Values | $46,308 | $56,698 | $65,052 | $66,251
[[dashed line]]

[[underlined]] PLANT FUNDS
Assets: [[/underlined]]
Due from Current Funds | $38 | $543 | $2,003 | $1,976
Real Est.-Cost or Appraised Value | [[underlined]] 10,343 | 10,701 | 11,920 | 11,920 [[/underlined]]
Total Assets | [[double-underlined]] $10,381 | $11,244 | $13,923 | $13,896 [[/double-underlined]]

[[underlined]] Liabilities and Fund Balances [[/underlined]]
Liabilities | $135 | $85 | $230 | $199
Acquisition Fund Balance | 33 | 541 | 1,998 | 2,076
Acquisition Fund Balance | [[underlined]] 10,213 | 10,618 | 11,695 | 11,621 [[/underlined]]
Total Liabil. & Fund Balances | [[double-underlined]] $10,381 | $11,244 | $13,923 | $13,896 [[/double-underlined]]
[[dashed line]]

[[underlined]] AGENCY FUNDS
Assets: [[/underlined]]
Due from Current Funds | $1,521 | $1,393 | $1,805 | $1,825
Investment at Cost | [[underlined]] 10 | 10 | 10 | 10 [[/underlined]]
Total Assets | [[double-underlined]] $1,531 | $1,403 | $1,815 | $1,835 [[/double-underlined]]
[[underlined]] Fund Balance: [[/underlined]]
Due to Current Funds | $123 | $219 | $59 | $222
Deposits Held in Custody | [[underlined]] 1,408 | 1,184 | 1,756 | 1,613 [[/underlined]]
Total Funds | [[double-underlined]] $1,531 | $1,403 | $1,815 | $1,835 [[/double-underlined]] [[/table]]