31
BRANDON UNIVERSITY FOUNDATION FINANCIAL STATEMENTS For the year ended December 31, 2014

BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

  • Upload
    others

  • View
    4

  • Download
    0

Embed Size (px)

Citation preview

Page 1: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

FINANCIAL STATEMENTS

For the year ended December 31, 2014

Page 2: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

1

Page 3: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Statement of Financial Position

December 31, 2014 December 31, 2013ASSETS

Current Assets

Cash $ 204,910 $ 492,283Accounts receivable 94,560 225,794Other assets (note 8) 70,103 70,965

369,573 789,042

Investments (note 6) 60,475,284 53,395,441

$ 60,844,857 $ 54,184,483

LIABILITIES AND NET ASSETS

Current Liabilities

Accounts payable $ 986,740 $ 1,334,407

Deferred Contributions (note 9) 4,374,130 3,842,521

5,360,870 5,176,928

Net Assets

Unallocated gains pool 13,882,206 13,985,990Unrestricted net assets 169,131 110,318Internally restricted net assets (note 5) 3,388 25,627General Endowment Trust Reserve (note 5) 3,573,082 3,023,335Endowment Funds (note 4) 37,856,180 31,862,285

55,483,987 49,007,555

$ 60,844,857 $ 54,184,483

Approved on behalf of the Board

__________________________________President

__________________________________Treasurer

The accompanying notes are an integral part of these financial statements.2

Page 4: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Statement of Changes in Net Assets

For the Year Ended December 31, 2014

Internally General

Unallocated Unrestricted Restricted Endowment Endowment

Gains Pool Net Assets Net Assets Trust Reserve Funds 2014 2013

BALANCE, beginning of year $ 13,985,990 $ 110,318 $ 25,627 $ 3,023,335 $ 31,862,285 $ 49,007,555 $ 39,310,408

Net income/(loss) for the year (103,784) 48,359 (279,858) (335,283) 7,254,339

Transfers from deferred contributions 10,454 257,619 384,347 652,420 480,123

Capitalized investment earnings 549,747 3,813,131 4,362,878 1,205,262

Direct increases to net assets

endowment contributions 1,796,417 1,796,417 757,423

BALANCE, end of year $ 13,882,206 $ 169,131 $ 3,388 $ 3,573,082 $ 37,856,180 $ 55,483,987 $ 49,007,555

The accompanying notes are an integral part of these financial statements.3

Page 5: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Statement of Operations

For the Year Ended December 31, 2014

2014 2013

REVENUE

Realized income $ 1,007,273 $ 1,721,149Unrealized income/(loss) (103,784) 7,545,312Total investment income (note 10) 903,489 9,266,461Donations 1,027,060 780,037Gifts in kind 1,683,465 7,847Increase in value of life insurance policies 1,079 3,714Other contributions 100,513 96,675

3,715,606 10,154,734

EXPENSE

Grants to Brandon University 2,891,403 1,685,070Scholarships and bursaries 872,165 943,702Campaign expenses 257,619 246,277Other grants 2,522 1,310Annual report 3,660 3,054Awards & gifts 119 511Life insurance premiums 4,941 6,926Professional fees 5,995 5,229Supplies and other expenses 10,545 7,061Travel 1,920 1,255

4,050,889 2,900,395

NET INCOME/(LOSS) FOR THE YEAR $ (335,283) $ 7,254,339

The accompanying notes are an integral part of these financial statements.4

Page 6: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Statement of Changes in Financial Position

For the Year Ended December 31, 2014

2014 2013

CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES:

Net income/(loss) for the year $ (335,283) $ 7,254,339Items not affecting cash flow

Increase/(decrease) in deferred contributions 531,609 (305,643)Increase/(decrease) in non-cash operating capital (215,571) 253,476

(19,245) 7,202,172

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES:

Increase in investments (7,079,843) (9,464,264)

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES:

Trust Fund contributions received/(used) 10,454 (450)General Endowment Trust Reserve contributions received 807,366 483,644Endowment Fund contributions received 5,993,895 1,959,614

6,811,715 2,442,808

INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS (287,373) 180,716

CASH AND CASH EQUIVALENTS, beginning of year 492,283 311,567

CASH AND CASH EQUIVALENTS, end of year $ 204,910 $ 492,283

The accompanying notes are an integral part of these financial statements.5

Page 7: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Notes to the Financial Statementfor the year ended December 31, 2014

1. Summary of Significant Accounting Policies and Reporting Practises

A. Authority and Purpose

The Brandon University Foundation operates under the authority of the Brandon UniversityFoundation Incorporation Act. The Foundation is dedicated to promoting the advancement of highereducation at Brandon University and improving the quality of its facilities and activities by raisingfunds for future operating and capital expenditures, research and student awards.

The fund raising and fund management activities have been consolidated under an agreementbetween the Brandon University Foundation, Brandon University and Brandon University AlumniAssociation which defines the responsibilities of each party. The parties to the agreement recognizeand agree that the University has exclusive and ultimate control over the assets and the eventualdisposition of all funds collected on its behalf.

The Brandon University Foundation is a registered charity, registration number 88953 5449 RR 0001,and is therefore exempt from payment of income taxes under section 149 of the Income Tax Act.

B. General

The Brandon University Foundation financial statements have been prepared in accordance withCanadian accounting standards for not-for-profit organizations.

C. Revenue Recognition

Externally restricted contributions are deferred and recognized as revenue in the period in which therelated expenses are incurred. Externally restricted amounts can only be used for the purposesdesignated by the external parties.

Unrestricted revenues are recognized as revenue when they are received.

Endowment Fund contributions are recognized as direct increases in net assets in the period in whichthey are received.

Unrealized income/(losses) are recognized in the Unallocated Gains Pool.

D. Pledges

Pledges are recognized as revenue when the funds are received.

E. Financial Instruments

The financial instruments of the Foundation consist of cash, accounts receivable, investments,accounts payable and deferred contributions. Unless otherwise noted, it is management's opinionthat the University is not exposed to significant interest, currency or credit risks arising from thesefinancial instruments.

Initial and subsequent measurement of financial assets and liabilities is fair value based onAccounting Standards for Private Enterprises (ASPE 3856).

6

Page 8: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Notes to the Financial Statementfor the year ended December 31, 2014

Investments are recorded at fair value when acquired. In subsequent periods, investments traded inan active market are reported at fair value. All bonds and guaranteed investment certificates havebeen designated to be in the fair value category. Fair value of investments is as reported in the RBC

Dexia Investor Services statement as of December 31, 2014.

Unrealized gains/(losses) on investments are included in investment income. Externally restrictedinvestment income, other than that designated for endowments, is recognized as revenue when therelated expenses are incurred. Externally restricted investment income designated for endowmentsis recognized as direct increases in net assets. Unrestricted investment income is recognized asrevenue in the year it is earned.

Accounts receivable, accounts payable and deferred contributions are recorded at amortized cost.

F. Use of Estimates

The preparation of financial statements in accordance with Canadian accounting standards for not-for-profit organizations requires management to make estimates and assumptions that affect thereported amounts of assets and liabilities at the date of the financial statements, and the reportedamounts of revenues and expenses during the reporting period. Actual results could differ frommanagement's best estimate as additional information becomes available in the future.

G. Gifts in Kind

A gift in kind is a non-cash gift of capital property, which includes publicly traded securities, realestate, works of art, special collections, rare books, cultural property, musical instruments and othertangible property. Revenue is typically recognized in the year that the fair value is determined.

2. Financial Risk Management

The Foundation has a tolerance for risk because of its long investment horizon and its requirement for ahigh rate of return. The Foundation accepts the fact that regardless of quality and degree of investigationthere is a potential for a permanent decline in asset value.

There have been no substantive changes in the Foundation’s exposure to financial instrument risks, itsobjectives, policies and processes for managing those risks or the methods used to measure them fromprevious periods unless otherwise stated in this note.

The principal financial instruments used by the Foundation, from which financial risk arises, are as follows:cash, accounts receivable, investments, accounts payable.

Management of investments is governed by the articles of the Brandon University Foundation IncorporationAct. The Board of Directors of the Foundation sets additional guidelines from time to time in the InvestmentPolicy Statement of the Foundation.

The long-term objective is to achieve a positive real rate of return (net of all expenses and fees) in excess ofdistributions and to protect, in real terms, the capital of the Foundation. No single investment, except for theobligations of and debt guaranteed by the Government of Canada or its Provinces, may exceed 5% of thebook cost of the total portfolio.

The Foundation’s investments are publicly traded.

7

Page 9: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Notes to the Financial Statementfor the year ended December 31, 2014

A. Market RiskMarket risk is the risk the fair value or future cash flows of a financial instrument will fluctuatebecause of changes in market prices. Market risk comprises three types of risk: interest rate risk,foreign exchange risk and other price risk.

i) Interest rate risk is the risk that fair value or future cash flows of a financial instrument will fluctuatedue to changes in market interest rates.

ii) Foreign exchange risk is the risk that the value of a financial instrument will fluctuate due tochanges in foreign exchange rates. The Foundation’s exposure to foreign exchange risk is minimalin that foreign equities comprise 20% of the total benchmark portfolio.

The Foundation's exposure, in cash and investments, to foreign currencies reported in Canadiandollars as at December 31 was:

2014 2013

Canadian cash & short term investments 8,077,705 %13.4 3,298,317 %6.2Canadian bonds 13,578,230 %22.5 13,566,646 %25.4Canadian equities 21,913,863 %36.1 21,615,705 %40.4

43,569,798 %72.0 38,480,668 %72.0

US equities 14,072,182 %23.3 12,001,067 %22.5Non-North American equities 2,833,304 %4.7 2,913,706 %5.5

60,475,284 %100.0 53,395,441 %100.0

iii) Other price risk is the risk that the fair value or future cash flows of a financial instrument willfluctuate because of changes in market prices, other than those arising from interest rate risk orcurrency risk. To manage its price risk arising from investments in equity securities, by policy, theportfolio is diversified. The investment policy sets out the limits of investments in any one security. Italso states that securities will be differentiated as to industry and share price influences to thegreatest extent possible in order to maximize diversification.

The Foundation's target benchmark, relative to indices, is the four-year rate of return for a benchmarkconstructed as follows:

Cash 5%Bonds 30%Canadian equities 40%Foreign equities 25%

100%

B. Liquidity RiskLiquidity risk is the risk that the Foundation will encounter difficulty in having available sufficient fundsto meet its commitments. Liquidity is needed primarily to reimburse Brandon University for theendowment fund disbursements, which are made on an ongoing basis, and for any specific-purposetrust fund amounts when due. It is the Foundation’s policy to ensure that it will have sufficient cashand short term investments to allow it to meet its liabilities when they come due.

The Foundation has no contractual liabilities other than disbursements to Brandon University.

8

Page 10: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Notes to the Financial Statementfor the year ended December 31, 2014

The term to maturity and the related market values of bonds and debentures as at December 31 areas follows:

2014 2013Term to maturityLess than one year $ 4,508,035 $ 7,033,291One to five years 9,070,195 6,533,355

Total bonds and debentures $ 13,578,230 $ 13,566,646

C. Credit RiskCredit risk arises from the possibility a loss may occur from the failure of another party to performaccording to the terms of a contract. The carrying amount of financial assets represents themaximum credit exposure.

The maximum exposure to credit risk as at December 31 was:2014 2013

Bonds and debentures $ 13,578,230 $ 13,566,646Accounts receivable 94,560 225,794

$ 13,672,790 $ 13,792,440

The Foundation limits risk by only acquiring high quality bonds and debentures, the majority being "A"rated or better. Accounts receivable are primarily with Brandon University. The Foundation’s creditrisk is minimal.

3. Government Remittances Payable

As at December 31, 2014 the Brandon University Foundation had no amounts payable in respect ofgovernment remittances (2013 - $ - ).

4. Endowment Funds

Endowment funds consist of restricted contributions to the Foundation, subject to externally initiatedstipulations. The investment income generated from these funds must be used in accordance with thepurposes specified by the donors. The Foundation has established policies which are intended to protectthe real value of the Endowment principal by limiting the amount of income expended and reinvestingunexpended income.

9

Page 11: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Notes to the Financial Statementfor the year ended December 31, 2014

5. General Endowment Trust Reserve

The General Endowment Trust Reserve is an internally-created endowment fund. Under the terms ofreference for this Reserve, the investment income generated from it is used to fund the administrativeoperations of the Foundation and to support specified operations at Brandon University. The Reserve isreported as follows:

2014 2013

Internally restricted net assets $ 3,388 $ 25,627Endowment principal 3,573,082 3,023,335

Total General Endowment Trust Reserve $ 3,576,470 $ 3,048,962

6. Investments

2014 2013

Cash and short term notes $ 8,077,705 $ 3,298,317Bonds 13,578,230 13,566,646Equity investments 38,819,349 36,530,478

$ 60,475,284 $ 53,395,441

The bonds have interest rates ranging from 1.33% to 2.43% with maturity dates from March 15, 2015 toDecember 11, 2017. The annual cash flow from bonds ranges from $9,089 to $39,554 each.

As at December 31, 2014, the cost of the investments was $ 46,593,077 (2013 - $39,409,450).

7. Pledges

As a result of the fund raising campaigns undertaken, there are approximately $699,886 in outstandingpledges to the Brandon University Foundation as at December 31, 2014 (2013 - $750,400).

8. Other assets

Other assets consist of the following:

2014 2013

Cash value of life insurance policies $ 58,672 $ 57,592Annuity contracts 11,431 13,373

$ 70,103 $ 70,965

Policies donated to the Foundation have total death benefits of $ 220,000 (2013 - $ 220,000).

10

Page 12: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Notes to the Financial Statementfor the year ended December 31, 2014

9. Deferred Contributions

Deferred contributions represent contributions received for special purposes and unspent funds forrestricted purposes. Restrictions placed may be for purposes of research, scholarships, bursaries,programming, capital projects, equipment or library aquisitions. Changes in the deferred contributionsbalance are as follows:

2014 2013

Beginning balance $ 3,842,521 $ 4,148,164

Contributions received 4,544,532 2,410,331

Transfers from/(to)

Revenue (3,360,503) (2,235,851)General Endowment Trust Reserve (257,619) (246,277)Trust Funds (45,176) (49,771)Endowment Funds (349,625) (184,075)

Balance, end of year $ 4,374,130 $ 3,842,521

Balance consists of:

Trust Funds 1,287,855 1,260,127Endowment Funds (expendable) 3,086,275 2,582,394

$ 4,374,130 $ 3,842,521

10. Investment Income

Investment income earned is reported as follows:

2014 2013

Income earned on investments held for endowmentsExternally restricted $ 5,595,099 $ 2,528,704Internally restricted 920,249 553,847

Income on Trust Funds 38,832 18,340Unrealized income (103,784) 7,545,312

Total investment income earned in period 6,450,396 10,646,203

Income capitalized to endowment principal (4,362,878) (1,205,262)Amounts from/(to) deferred in period (1,184,029) (174,480)

Total investment income recognized as revenue $ 903,489 $ 9,266,461

11

Page 13: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Notes to the Financial Statementfor the year ended December 31, 2014

11. Related Party Transactions

Brandon University Foundation is not a controlled entity of Brandon University however, in the event of thedissolution of the Foundation, after the payment of all debts and liabilities, any remaining rights, propertyand assets of the Foundation shall be transferred to Brandon University as long as it is at that time acharitable, non-profit corporation.

During the year the Foundation paid grants, scholarships and campaign expenses to Brandon University.Transactions are recorded at the exchange amount, which approximates fair market value.

Transfers from Brandon University Foundation to Brandon University:

2014 2013

Grants to Brandon University $ 2,891,403 $ 1,685,070Scholarships and bursaries 872,165 943,702Campaign expenses 257,619 246,277

$ 4,021,187 $ 2,875,049

The amounts due to/from Brandon University are non-interest bearing and there are no specific terms ofrepayment. As at December 31, 2014, there was $930,846 (2013 - $1,284,801) due to Brandon Universityfrom Brandon University Foundation and $ 41,943 (2013 - $ 21,300) due from Brandon University toBrandon University Foundation.

12. Restatement of Accounts

Comparative figures for the year ended December 31, 2013 have been restated where necessary toconform with the presentation adopted for the year ended December 31, 2014.

12

Page 14: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

13

Page 15: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Principal

For the Year Ended December 31, 2014 (Unaudited)

General Endowment Endowment

Trust Reserve Funds 2014 2013

Contributions received

Donations and gifts $ $ 1,663,262 $ 1,663,262 $ 401,710 Other contributions 133,155 133,155 355,713

Capitalized investment income 549,747 3,813,131 4,362,878 1,205,262

549,747 5,609,548 6,159,295 1,962,685

Transfers from (to)

Trust funds 148,379 148,379 47,526 Endowment funds (expendable) 235,968 235,968 186,770

384,347 384,347 234,296

INCREASE, for the year 549,747 5,993,895 6,543,642 2,196,981

BALANCE,beginning of year 3,023,335 31,862,285 34,885,620 32,688,639

BALANCE, end of year $ 3,573,082 $ 37,856,180 $ 41,429,262 $ 34,885,620

14

Page 16: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Operations - Unrestricted For the Year Ended December 31, 2014 (Unaudited)

GeneralUnallocated Trust EndowmentGains Pool Funds Trust Reserve 2014 2013

REVENUE Realized income $ $ $ 370,502 $ 370,502 $ 316,480 Unrealized income/(loss) (103,784) (103,784) 7,545,312 Donations 8,750 8,750 8,844 Increased value of life insurance policies 2,584 2,584 2,397 Other contributions 77,051 77,051 45,850

(103,784) 88,385 370,502 355,103 7,918,883

EXPENSE Grants to Brandon University 370,502 370,502 345,921 Scholarships and bursaries 35,085 35,085 50,310 Campaign expenses 257,619 257,619 246,277 Annual report 3,660 3,660 3,054 Awards and gifts 119 119 511 Life insurance premiums 4,941 4,941 4,926 Professional fees 5,995 5,995 5,229 Supplies and other expenses 10,545 10,545 7,061 Travel 1,920 1,920 1,255

40,026 650,360 690,386 664,544

NET INCOME/(LOSS) FOR THE YEAR $ (103,784) $ 48,359 $ (279,858) $ (335,283) $ 7,254,339

15

Page 17: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Operations - Restricted

For the Year Ended December 31, 2014(Unaudited)

Endowments Deferred Contributions Transfer To Operations

Trust Funds (Expendable) 2014 2013 2014 2013 2014 2013

REVENUE

Realized income $ 38,832 $ 1,781,968 $ 1,820,800 $ 1,579,149 $ (1,184,029) $ (174,480) $ 636,771 $ 1,404,669

Donations 981,121 37,189 1,018,310 771,193 1,018,310 771,193

Gifts in kind 1,683,465 1,683,465 7,847 1,683,465 7,847

Increase(decrease) in value

of life insurance policies (1,505) (1,505) 1,317 (1,505) 1,317

Other contributions 23,462 23,462 50,825 23,462 50,825

2,725,375 1,819,157 4,544,532 2,410,331 (1,184,029) (174,480) 3,360,503 2,235,851

EXPENSE

Grants to Brandon University 2,134,871 386,030 2,520,901 1,339,149 2,520,901 1,339,149

Scholarships and bursaries 182,207 654,873 837,080 893,392 837,080 893,392

Life insurance premiums 2,000 2,000

Other grants 339 2,183 2,522 1,310 2,522 1,310

2,317,417 1,043,086 3,360,503 2,235,851 3,360,503 2,235,851

NET INCOME

FOR THE YEAR $ 407,958 $ 776,071 $ 1,184,029 $ 174,480 $ (1,184,029) $ (174,480) $ - $ -

16

Page 18: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Schedule of Deferred Contributions For the Year Ended December 31, 2014 (Unaudited)

Endowments

Trust Funds (Expendable) 2014 2013

Contributions received

Investment income $ 38,832 $ 1,781,968 $ 1,820,800 $ 1,579,149

Donations and gifts 2,664,586 37,189 2,701,775 779,040

Increase/(decrease) in value of life insurance policies (1,505) (1,505) 1,317

Other contributions 23,462 23,462 50,825

Expense (2,317,417) (1,043,086) (3,360,503) (2,235,851)

Transfers from (to)

Trust Funds (10,454) (34,722) (45,176) (49,771)

Endowment Funds (113,657) (235,968) (349,625) (184,075)

General Endowment Trust Reserve (256,119) (1,500) (257,619) (246,277)

27,728 503,881 531,609 (305,643)

DEFERRED BALANCE, beginning of year 1,260,127 2,582,394 3,842,521 4,148,164

DEFERRED BALANCE, end of year $ 1,287,855 $ 3,086,275 $ 4,374,130 $ 3,842,521

17

Page 19: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014(Unaudited) Total Total

Capital Expendable 2014 2013

ACT Brandon Club Scholarship Fund $ 40,072 $ 2,148 $ 42,220 $ 37,826 Adamo/Fazio/Rodrigues Geology Award Fund 14,868 1,216 16,084 11,002 Adams, Norman and Norah Scholarship Fund 42,641 2,205 44,846 39,547 Agrium Inc. Bursary Fund 94,799 7,062 101,861 89,367 Aidun, Gol Memorial Scholarship Fund 17,879 954 18,833 16,886 Alumni Endowment Fund 98,285 4,886 103,171 92,834 Anderson, Dr. Clifford Memorial Scholarship in Psychology 13,717 686 14,403 12,958 Andres-Fullerton Scholarship Fund 15,598 1,379 16,977 14,649 Annual Campaign Library Endowment Fund 53,709 14,106 67,815 59,713 Arnason, Irene Scholarship Fund 13,287 713 14,000 12,540 Athletics Department Endowment Fund 10,967 1,046 12,013 10,359 Athletics Scholarship & Bursary Fund 1,142,104 59,434 1,201,538 1,004,597 Bachelor of Education Scholarship-Bursary for Aboriginal Students 22,765 715 23,480 20,119 Bachelor of Science in Psychiatric Nursing Award Fund 15,564 950 16,514 14,716 Bailey, Barbara Scholarship in Voice 37,455 2,477 39,932 35,305 Bailey, Raymond R. Bursary Fund 41,503 3,233 44,736 39,122 Bain, Lillian Memorial Scholarship Fund 7,437 371 7,808 7,026 Baker, Garth Davis Academic Achievement Scholarships in Geology 77,720 4,191 81,911 73,341 Baker, Garth Davis Geosciences Professional Development Scholarships 81,289 5,823 87,112 76,579 Baker, Garth Davis Memorial Bursaries in Geology 25,337 1,497 26,834 23,919 Baker, Garth Davis Memorial Equipment Endowment in Geology 12,564 2,226 14,790 12,895 Baker, Garth Davis Undergraduate Geoscience Research Scholarship 82,818 7,635 90,453 77,973 Ballance, Dave Memorial Fund 33,959 1,691 35,650 32,073 Balu, Ananda Memorial Fund 15,273 858 16,131 14,381 Bank of Montreal Scholarship Fund 32,490 3,095 35,585 30,685 Bass, W.K. Bequest 12,826 638 13,464 12,115 Bateman, Ellen Memorial Fund 16,497 1,495 17,992 15,531 Bateman, J. I. & B. S. Memorial Scholarship Fund 21,652 1,695 23,347 20,383 Baynton, Nancy Bursary Fund 275,635 15,162 290,797 259,938 BDO Dunwoody Bursary Fund 26,843 1,334 28,177 25,354 Bergner, Dr. Harvey and Mrs. Irene Scholarship Fund 84,432 6,112 90,544 79,579 BGS Scholarship Fund 27,081 2,394 29,475 25,434 Bigelow-McKinnon Endowment Fund 3,639 347 3,986 3,437 Bilous, Procop and Dora Memorial Fund 4,310 398 4,708 4,059 Bjarnason, Edna & Carl Award in "History of the America" 33,736 1,687 35,423 26,874 Black, Errol Award in Labour Studies 3,454 213 3,667 3,298 Blaikie, John Bursary in English and Creative Writing Fund 11,499 592 12,091 "Blue Sky" Bursary Fund 17,094 1,513 18,607 16,056 Bolley, Merv Scholarship Fund 38,590 2,875 41,465 36,445 Bollman, E.A. Award Fund 42,759 1,430 44,189 Bowen, Marion E. Library Fund 96,819 4,813 101,632 91,452 Bowen, Marion Memorial Fund 366,872 18,238 385,110 346,527 Brain, J. Foundation Bursary Fund 29,319 1,454 30,773 27,653 Brandon Chamber of Commerce Scholarship Fund 15,675 782 16,457 14,804 Brandon College Class of 1950 Millennium Scholarship Fund 42,605 3,209 45,814 40,032

Carried Forward $ 3,215,437 $ 196,978 $ 3,412,415 $ 2,909,38318

Page 20: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014 (page 2)(Unaudited) Total Total

Capital Expendable 2014 2013

Brought Forward $ 3,215,437 $ 196,978 $ 3,412,415 $ 2,909,383

Brandon College Class of 1951 Scholarship Fund 27,413 2,484 29,897 25,777 Brandon College Class of 1955 Award 19,710 1,238 20,948 18,099 Brandon Elks Lodge #14 Scholarship and Bursary Fund 13,799 1,286 15,085 13,007 Brandon Firefighters Scholarship Fund 10,883 519 11,402 10,222 Brandon, Mable Memorial Fund 22,520 1,223 23,743 21,522 Brandon Mental Health Centre Nurses' Alumni Bursary 13,497 766 14,263 12,729 Brandon Regional Health Centre Auxiliary Bursary Fund 78,847 4,473 83,320 74,441 Brandon Sun Centennial Chair in Journalism 43,629 3,054 46,683 57,217 Brandon University African Student Scholarship Fund 15,204 1,147 16,351 14,313 Brandon University Association Fund 15,239 757 15,996 14,395 Brandon University Commonwealth Scholarship Fund 18,048 970 19,018 17,046 Brandon University Development Fund 32,824 1,731 34,555 30,994 Brandon University Faculty Association Scholarship Fund 93,471 8,313 101,784 88,095 Brandon University Hutterian Education Program Scholarship Fund 655,390 56,151 711,541 618,763 Brandon University Psychology Club Students Helping Students Bursary Fund 8,836 19 8,855 Brandon University Students Union Bursary Fund 497,879 48,348 546,227 469,975 Bremner, Elizabeth Ann Award 16,453 779 17,232 15,453 Breneman Family Scholarship/Bursary 34,601 1,847 36,448 32,680 Brinkworth, Bruce BUPEC Award Fund 7,331 369 7,700 Brockway, Robert Memorial Scholarship Fund 11,186 589 11,775 Brodie, J. M. Memorial Scholarship Fund 66,192 3,913 70,105 62,466 Brown, A. Memorial Scholarship Fund 3,027 184 3,211 2,857 Brown, Dr. James & Mrs. Lucille Bursary Fund in Health Studies 20,866 1,175 22,041 19,671 Brown, Dr. James and Mrs. Lucille Bursary in Music 18,103 974 19,077 17,098 Brown, Ian & Shirley Fund 6,461 321 6,782 6,098 Brownridge, Florence and Bob Bursary Fund 80,903 3,249 84,152 74,450 Bruce, Margaret B. Scholarship Fund 8,538 496 9,034 8,048 Burch, Barrie and May Award in Geology 12,836 867 13,703 12,022 Burns, C. W. Endowment Fund 475,175 34,478 509,653 448,169 Burns, Donald & Berlin, Louise Family Award in the Geosciences 269,919 21,588 291,507 252,739 Bush, Dr. Al Memorial Scholarship 15,236 439 15,675 13,423 Business Administration Department Endowment Fund 37,743 33,449 71,192 65,499 Caldwell, A. Boyd Memorial Scholarship Fund 4,992 247 5,239 4,710 Cameron, Una B. Memorial Fund 37,204 1,971 39,175 35,138 Campbell Bursary Fund in Geology 26,605 1,480 28,085 25,077 Canada Life Assurance Co. Scholarship Fund 30,017 2,187 32,204 28,302 Canadian Federation of University Women Bursary Fund 43,586 3,934 47,520 41,446 Canexus Chemicals Scholarship in Environmental Science Fund 42,535 2,279 44,814 40,055 Carrabre Conservatory Award Fund 11,588 241 11,829 4,089 Cederstrom, Lorelei Scholarship in Gender and Women's Studies 6,280 539 6,819 5,873 Centennial Bursary Fund 59,785 5,614 65,399 56,421 Centennial Scholarship Fund 235,335 21,850 257,185 221,719

Carried Forward $ 6,365,123 $ 474,516 $ 6,839,639 $ 5,889,48119

Page 21: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014 (page 3)(Unaudited) Total Total

Capital Expendable 2014 2013

Brought Forward $ 6,365,123 $ 474,516 $ 6,839,639 $ 5,889,481

Cham Paine Trio Jazz Scholarship in Memory of Andrew Inglis and Les Paine 19,194 856 20,050 17,023 Chaplin, F. Memorial Fund 18,389 918 19,307 18,143 Chase, Darwin Memorial Fund 10,795 1,028 11,823 10,420 Chase, Jean Memorial Bursary Fund 13,819 1,004 14,823 13,054 Chaudhari, Dr. D.K. Memorial Bursary Fund 24,015 2,177 26,192 22,609 Chemistry Department Endowment Fund 12,278 3,780 16,058 14,205 Chernoff Family Award Fund 1,296,212 84,118 1,380,330 1,222,995 Christie, E.L. Memorial Fund 131,770 24,372 156,142 136,266 Christie, James Memorial Scholarship Fund 84,134 4,629 88,763 79,153 Chubak, Nathan Memorial Scholarship in Environmental Science 25,475 1,890 27,365 22,398 CIBC Business Administration Scholarship and Bursary Fund 90,097 7,962 98,059 84,614 CIBC Rural Development Bursary Fund 80,752 6,312 87,064 76,434 Clark, A. Memorial Book Prize 4,160 206 4,366 3,924 Clark, Carrie B. Estate of 19,225 1,009 20,234 18,126 Clark, Dr. C.W. Memorial Fund 48,035 2,768 50,803 45,630 Clark, Lee Memorial Scholarship 14,873 884 15,757 14,018 Class of 1930 Gift 6,409 319 6,728 6,054 Class of 1931 Gift 3,816 189 4,005 3,605 Class of 1934 Gift 1,547 77 1,624 1,463 Clotilde Bursary Fund in Statistics 13,925 774 14,699 13,150 Coleman, P.A. Scholarship Fund 22,571 1,406 23,977 21,703 Community Health and Communitas Scholarship/Bursary 11,907 633 12,540 11,244 Connor, Clark & Lunn Financial Group Bursary in Music 76,745 3,811 80,556 72,461 Connor, Clark & Lunn Financial Group Scholarship-Bursary

Fund in Business Administration 42,989 986 43,975 20,917 Conservatory Teachers' Scholarship Fund 10,375 668 11,043 9,785 Corbett Cibinel Architects Endowment 13,388 662 14,050 12,627 Corporate Challenge Business Communications Fund 103,199 33,031 136,230 120,663 Corrigan Fund in Native Literature 26,574 2,535 29,109 25,101 Corrigan, Sam Memorial Scholarship 13,528 671 14,199 12,764 Cowan, J.W. "Bill" Endowment Fund 273,238 13,729 286,967 258,098 Craig, S. Scholarship Fund For Saskatchewan Students 131,441 11,425 142,866 124,063 Craig, Shirley Memorial Scholarship Fund 335,223 16,385 351,608 316,121 Crescam Serviendo Award 2,106 188 2,294 1,981 Cristall, Boom and Ellie Memorial Bursary Fund 164,575 9,583 174,158 155,367 Cristall, Daniel "Dood" Memorial Fund 6,738 597 7,335 6,329 Cristall, Gary and Fanny Memorial Fund 36,401 1,924 38,325 34,384 Cumming, William Purdon Memorial Fund 43,458 2,113 45,571 40,894 Cunningham, Mary (Babiuk) Memorial Scholarship 125,096 6,195 131,291 118,036 Daniels, R. & V. Scholarship Fund 73,501 2,533 76,034 48,578 Demchuk, Dr. N. Memorial Scholarship Fund 68,585 3,621 72,206 64,629 Desrosiers Family Bursary Fund 10,007 727 10,734 9,452

Carried Forward $ 9,875,688 $ 733,211 $ 10,608,899 $ 9,197,96220

Page 22: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014 (page 4)(Unaudited) Total Total

Capital Expendable 2014 2013

Brought Forward $ 9,875,688 $ 733,211 $ 10,608,899 $ 9,197,962

Dewar, Felix Memorial Scholarship Fund 49,765 3,646 53,411 46,853 Diefenbaker, John G. Estate of 4,058 391 4,449 3,837 Dinsdale, W. Memorial Lecture Series 1,727 977 2,704 2,444 Disaster Management Conference Bursary Fund 62,392 3,698 66,090 58,895 Dobson, Peter Memorial Scholarship Fund 3,924 248 4,172 3,706 Douglas, Isabelle Estate of 31,930 1,695 33,625 30,158 Downing, Jean Crawford Scholarship Fund 85,720 4,265 89,985 80,917 Dulmage, Dr. A.L. Fund 29,410 1,466 30,876 27,784 Duprat, Dr. Scholarship Fund 173,383 15,347 188,730 162,864 Eckhardt-Gramatté Competition Endowment Fund 123,585 6,695 130,280 116,642 Eckhardt-Gramatté Conservatory of Music Classical Guitar Scholarship 5,953 434 6,387 5,325 Eckhardt-Gramatté, S.C. Music Development Fund 1,150,630 57,196 1,207,826 1,086,827 Edmison, Dr. Jack N. Memorial Fund 22,071 1,696 23,767 20,763 Ehnes, James Scholarship Fund 15,597 780 16,377 14,734 Enhanced Business Administration Program Endowment Fund 2,831,645 163,930 2,995,575 2,698,944 Esuke Toke Memorial Scholarship Fund 60,835 3,024 63,859 60,009 Evans, J.R.C. and Adeline Memorial Scholarship Fund 8,546 797 9,343 8,055 Evans, J.R.C. Loan Fund 645,416 101,503 746,919 669,565 Evans, J.R.C. Masonic Memorial Fund 10,363 517 10,880 9,792 Everitt, John Award Fund 23,583 896 24,479 17,318 Exempt Staff Scholarship Fund 30,081 2,837 32,918 28,391 Faculty of Education Endowment Fund 12,530 13,213 25,743 23,853 Faculty of Science Endowment Fund 27,212 21,769 48,981 44,876 Fedoruk-Sym, A.D. Memorial Scholarship Fund 8,153 751 8,904 7,675 Fenwick, Thomas F. Estate of 18,366 913 19,279 17,348 Ferguson, William and Elizabeth Memorial Fund 49,431 4,173 53,604 43,917 Finlay, Joy & Cam Bursary Fund 45,500 3,237 48,737 42,892 Fiorella Memorial Scholarship Fund 22,949 1,755 24,704 21,568 Fisher, Walter Scott Memorial Fund 29,326 2,792 32,118 27,696 Ford, A. James Memorial Scholarship-Bursary Fund 5,547 292 5,839 Forrest, Dr. Bruce and Mrs. Jane Scholarship for Physical Chemistry 43,345 2,086 45,431 Forrest, Dr. Bruce and Mrs. Jane Scholarships

for Honours/Majors Chemistry Fund 1,368,244 27,620 1,395,864 1,008 Foundation for Registered Nurses of Manitoba Bursary Fund 52,868 2,997 55,865 49,900 Fraser, Blair Memorial Fund 2,181 206 2,387 2,059 Fraser, Merle (Lund) Memorial Bursary Fund 5,462 275 5,737 5,159 Friends in Winnipeg Endowment Fund 104,401 41,919 146,320 130,572 Friends of the Conservatory Scholarship Fund 16,694 879 17,573 15,507 Fung-Stepanek Family Award Fund 28,792 2,086 30,878 27,112 Gainer, Pearl Edith Estate of 38,488 1,914 40,402 36,354 Gartry, Robert and Luella Memorial Bursary Fund 6,900 356 7,256 6,517 Geiger, Sharlene 'Missing Women' Memorial Essay Award Fund 9,206 362 9,568 7,994 Geography Department Endowment Fund 8,219 3,339 11,558 10,318

Carried Forward $ 17,150,116 $ 1,238,183 $ 18,388,299 $ 14,874,11021

Page 23: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014 (page 5)(Unaudited) Total Total

Capital Expendable 2014 2013

Brought Forward $ 17,150,116 $ 1,238,183 $ 18,388,299 $ 14,874,110

Geography Scholarship Fund 13,891 688 14,579 13,115 Geology Department Endowment Fund 32,186 15,015 47,201 42,346 Grandhi, Dr. Raja Scholarship Fund 32,192 1,897 34,089 30,341 Grateful Alumni Scholarship Fund 21,751 1,378 23,129 20,368 Green Acres Lodge 1967 - 2011 Community Service Bursary Fund 25,769 901 26,670 23,240 Green Acres Lodge 1967 - 2011 Military Bursary 72,790 4,427 77,217 67,429 Guild, Murray Memorial Award Fund 11,818 629 12,447 11,164 Hall, Sarah Harriet Memorial Scholarship Fund 637,926 46,593 684,519 599,224 Hannah, Jean L. Memorial Bursary Fund 42,617 3,396 46,013 39,976 Hannah, M. C. Memorial Bursary Fund 12,081 651 12,732 11,411 Hannah, R. H. Scholarship Fund 9,101 445 9,546 8,579 Hargreaves - Mawdsley, Josefina Estate of 161,665 13,522 175,187 152,185 Hargreaves - Mawdsley, N. Memorial Fund 5,928 (705) 5,223 4,428 Harris, Paul Henry Memorial Scholarship 11,405 854 12,259 10,765 Harvey, Ian J. Memorial Scholarship Fund 7,198 360 7,558 6,803 Harvey, W. I. Scholarship Fund 72,097 1,508 73,605 65,229 Health Studies Department Endowment Fund 9,037 7,612 16,649 14,861 Heathbridge Capital Management Ltd. Scholarship in Jazz Studies 64,951 1,867 66,818 43,845 Helping Professions Bursary for Aboriginal Students 157,754 9,500 167,254 147,871 Hemmings, Jerry and Marnie Award Fund 23,413 771 24,184 10,910 Hendzel, Gus Memorial Fund 8,149 754 8,903 7,432 Hill, Helen Memorial Scholarship Fund 16,808 1,540 18,348 15,840 Hobbs, Atsede Memorial Special Awards Fund 8,127 326 8,453 7,514 Hockley, Glenn D. Scholarship Fund 128,100 8,870 136,970 120,744 Holm, Michael H. Scholarship Fund 10,063 771 10,834 8,331 Hunter, David Keith Memorial Science-Education Award Fund 31,457 778 32,235 Hunter, L. B. Memorial Scholarship Fund 39,152 2,281 41,433 36,746 Hurlburt, Graham Scholarship Fund 31,027 1,509 32,536 29,195 IBEW Local 2034 Scholarship Fund 15,949 1,444 17,393 15,013 Inch, Elizabeth and R.B. United Nations Fund 20,300 1,852 22,152 19,933 IUOE (A) Scholarship Fund 14,253 2,748 17,001 14,851 IUOE (D) Scholarship Fund 24,564 1,871 26,435 23,230 Jacobson Family Business Scholarship Fund 37,733 2,210 39,943 35,324 James of Goodlands Bursary Fund 54,634 2,658 57,292 51,514 Jones Scholarship in Music History and Literature 27,447 1,283 28,730 25,733 Joubert, Drs. Noel and Doreen Memorial Scholarship Fund 42,650 2,356 45,006 40,277 Jukpor, Dr. Bernard K. Scholarship Fund 94,931 5,890 100,821 89,538 Kavanagh, Dr. K. & Mrs. E. Bursary Fund 56,056 4,981 61,037 51,737 Kayes, Brian & Hannah-Kayes, Jill Scholarship 31,364 2,043 33,407 29,014 Keg (Brandon) Bursary Fund 13,194 705 13,899 12,460 Kidd, H. Vincent Memorial Scholarship Fund 48,646 13,670 62,316 56,021 King, Dr. R.F.B. Graduate Scholarship Fund 62,371 3,271 65,642 58,768 Kingham, Sheila Memorial Scholarship 15,232 716 15,948 14,151

Carried Forward $ 19,407,893 $ 1,414,019 $ 20,821,912 $ 16,961,56622

Page 24: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014 (page 6)(Unaudited) Total Total

Capital Expendable 2014 2013

Brought Forward $ 19,407,893 $ 1,414,019 $ 20,821,912 $ 16,961,566

Kitchen, Dorothy Hope Estate of 115,725 10,619 126,344 108,985 Kitchen, Roland Memorial Scholarship Fund 539,312 27,049 566,361 508,912 Knowles, S. Distinguished Visiting Professorship 1,305,929 371,112 1,677,041 1,527,362 Koop & Thiessen Families Scholarship Fund 19,812 987 20,799 18,712 Kossak, Andrew Bursary Fund 18,382 548 18,930 17,258 Kossak, Dr. S. Memorial Scholarship Fund 13,928 767 14,695 13,145 Kozakiewicz Memorial Scholarship Fund 34,153 3,163 37,316 32,175 Kullberg Family Endowment Fund 22,805 1,133 23,938 21,538 Kyte, Delia Memorial Scholarship Fund 29,761 2,423 32,184 26,847 Lang, R.J. Memorial Fund 26,279 1,309 27,588 24,810 Laurence, Margaret Scholarship in Gender and Women's Studies 6,280 369 6,649 5,873 Lee, Philip and Anita Bursary Fund 13,698 373 14,071 Leech Family Bursary Fund 25,294 1,899 27,193 23,939 Leech, Cecil E. Scholarship Fund 30,800 2,937 33,737 29,092 Letkeman, Dr. P. Scholarship Fund 71,467 5,659 77,126 61,302 Library Development Fund 7,851 390 8,241 7,416 Lightbody, Dr. C.W. Memorial Scholarship in History Fund 24,598 1,223 25,821 23,232 Lobodowsky, Viola Trust Fund 475,864 85,560 561,424 489,645 Long & McQuade Scholarship in Music 12,703 615 13,318 11,865 Lussier, Napoleon Memorial Fund 6,788 640 7,428 6,405 MacDowell, G.F. Economics Library Fund 59,254 2,945 62,199 55,969 MacDowell, G.F. Economics Scholarship Fund 4,091 202 4,293 3,861 MacDowell, G.F. General Library Fund 124,958 15,244 140,202 121,354 MacDowell, G.F. Gift 260,503 11,694 272,197 241,999 MacDowell, G.F. Memorial Scholarship Fund 167,142 9,336 176,478 157,390 Mackalski, Dr. Barbara Scholarship in Pre-Medicine 82,630 7,518 90,148 77,818 MacNeill, Dr. G. Estate of 24,776 1,236 26,012 23,405 Mallea, John and Paula Presidential Award 36,446 3,219 39,665 34,228 Manitoba Blue Cross George J. Strang Scholarship Fund 75,128 4,093 79,221 70,894 Manitoba Chamber Orchestra Scholarship in Music 16,617 896 17,513 15,687 Manitoba Hydro Bursday Fund 40,386 2,582 42,968 38,122 Manitoba Rural Initiatives Endowment 323,389 19,617 343,006 304,492 Manitoba Women's Enterprise Centre Scholarship Fund 18,927 1,415 20,342 17,840 Mann, Jean Memorial Fund 8,495 422 8,917 8,022 Marshall, Dr. Henry H. Scholarship Fund 14,289 931 15,220 13,271 Masters in Psychiatric Nursing Award Endowment 19,082 1,258 20,340 17,824 Mathematics/Computer Science Endowment Fund 10,636 12,509 23,145 21,541 Mayoh, Doris Scholarship in Voice 16,602 918 17,520 15,100 MBNA Canada Scholarship Fund 15,323 1,353 16,676 14,390 McCarthy, R. J. Memorial Scholarship Fund 10,654 518 11,172 9,835 McCutcheon, W. W. Memorial Education Library Fund 223,273 10,862 234,135 210,291 McCutcheon, W. W. Scholarship Fund 224,601 18,530 243,131 210,880 McDiarmid, Hon. J. S. Student Research Fund 43,656 2,099 45,755 41,101

Carried Forward $ 24,030,180 $ 2,062,191 $ 26,092,371 $ 21,645,39323

Page 25: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014 (page 7)(Unaudited) Total Total

Capital Expendable 2014 2013

Brought Forward $ 24,030,180 $ 2,062,191 $ 26,092,371 $ 21,645,393

McDonald, R. & V. Bursaries in Mens' & Ladies Basketball & Volleyball 222,844 18,824 241,668 208,057

McFadden, Eileen Endowment for the S.J. McKee Archives 69,874 3,679 73,553 McGinn, J.A. Fellowship 77,731 6,566 84,297 72,338 McGregor, W. Memorial Fund 9,485 472 9,957 8,961 McGuinness, Fred Endowment for Archives and Scholarship in Rural Canada 16,838 796 17,634 15,977 McGuinness, Fred Endowment for Rural Archives Fund 15,477 1,514 16,991 15,955 McIntyre, Alexander Prize in Education 17,191 842 18,033 16,197 McKenzie, A.E. Foundation 1,034,614 9,502 1,044,116 935,318 McKenzie, A.E. Scholarship Fund 20,716 1,629 22,345 19,493 McLeod, Dr. J.A. Scholarship Fund 9,142 453 9,595 8,623 McLeod, Tom & Beryl Scholarship 130,023 9,832 139,855 121,872 McMillan, Neil F. Scholarship Fund 38,568 1,917 40,485 36,428 McMillan, Neil J. Distinguished World Speakers Fund 57,421 18,534 75,955 67,294 McMillan, Neil J. Geology Department Library Fund 66,778 11,460 78,238 68,166 McNeely, T. Memorial Scholarship Fund 35,530 1,630 37,160 33,216 McNeill, Dan Memorial Scholarship Fund 28,683 1,675 30,358 26,508 Medieval Studies Scholarship Fund 11,667 1,071 12,738 10,981 Meighen Haddad & Company Scholarship Fund 74,480 6,926 81,406 70,181 MGEU Scholarship Fund 42,414 4,046 46,460 40,063 Milton, A.J.D. Memorial Scholarship Fund 25,777 1,261 27,038 23,821 Mitchell, Betty Memorial Scholarship Fund 13,022 1,236 14,258 12,294 MNP Endowment for Entrepreneurship and Small Business 105,937 13,634 119,571 103,608 MNP Scholarships Fund 51,744 2,577 54,321 48,875 Moffat Communications Scholarship Fund 42,664 2,268 44,932 40,297 Monsanto Scholarship Fund in Pre-Agriculture 88,578 7,826 96,404 83,187 Moore, R.S. Economics Department Endowment Fund 5,059 2,592 7,651 6,887 MTS Awards Fund for Aboriginal Students 143,272 8,311 151,583 135,018 Muir Memorial Bursary Fund 11,301 577 11,878 10,673 Music Conservatory Development Fund 58,532 21,708 80,240 73,467 Music Conservatory Special Awards Fund 11,876 825 12,701 11,211 Music Outstanding Artists Fund 32,505 14,927 47,432 42,528 Myers, C. V. Memorial Scholarship Fund 11,365 553 11,918 10,697 Nadler-Voullaire, Pat Memorial Fund 52,706 2,621 55,327 49,731 Naidu, M. V. Award Fund in Political Science 12,267 1,168 13,435 11,586 Native Studies Department Endowment Fund 43,012 4,918 47,930 42,442 NEWorks Award Fund 13,797 851 14,648 13,019 Nichols, Marilyn Memorial Fund 49,167 5,788 54,955 47,539 Noonan, Nancy N. Memorial Fund 3,407 173 3,580 3,221 O.E.S. Queen Mary Chapter Scholarship Fund 29,986 2,833 32,819 28,297 Odin, J. P. Memorial Scholarship Fund 56,704 3,329 60,033 53,455 Orchard Memorial Scholarship Fund 18,073 902 18,975 17,070

Carried Forward $ 26,890,407 $ 2,264,437 $ 29,154,844 $ 24,289,94424

Page 26: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014 (page 8)(Unaudited) Total Total

Capital Expendable 2014 2013

Brought Forward $ 26,890,407 $ 2,264,437 $ 29,154,844 $ 24,289,944

Pachal, Dr. Doreen Bursary Fund 15,822 899 16,721 14,944 Pallister Entrance Scholarship Fund 43,453 3,078 46,531 41,000 Pallister Women's Athletic Award Fund 22,814 598 23,412 20,014 Pappas, Fotina Memorial Award 13,505 1,245 14,750 13,207 Parents Campaign Library Endowment Fund 12,445 1,718 14,163 12,286 Parobec, Lorne & Trish Bursary Fund 39,953 3,655 43,608 37,623 Parrish, Donna & Bill Scholarship Fund 47,795 4,222 52,017 44,976 Patmore, R. H. Memorial Fund 60,803 9,279 70,082 61,914 Pearce Bursary 65,235 4,039 69,274 61,537 Penny, Dr. Donald and Mrs. Sandra Bursary Fund 21,102 1,033 22,135 19,887 Penton, Terry Memorial Scholarship Fund 54,339 2,159 56,498 38,641 Perdue, Dr. H. S. Memorial Scholarship Fund 9,080 827 9,907 8,547 Perkins, M.L. & H.J. Scholarship Fund 75,727 4,195 79,922 71,509 Pickard, Eva Emeline Memorial Scholarship Fund 17,982 878 18,860 17,000 Poff, Dr. Deborah Aboriginal Student Scholarship-Bursary Fund 18,475 948 19,423 Popper, Karl Scholarship Fund 37,361 3,283 40,644 34,118 Portage Mutual Insurance Scholarship and Bursary Fund 37,893 3,048 40,941 35,750 Portage Mutual Insurance Scholarship-Bursary in Business Administration 12,256 609 12,865 11,492 Potter, Ruth Hughes Bursary Fund 8,085 400 8,485 7,626 Project Hero Endowment Fund 22,629 1,898 24,527 21,148 Provincial Exhibition of Manitoba Bursary Fund 26,069 1,473 27,542 24,614 Purdie, Dr. and Mrs. F. K. and Family Scholarship Fund 73,316 3,624 76,940 69,090 Purdie, Dr. Jack and Mrs. Margaret Memorial Scholarship Fund 16,646 836 17,482 15,722 Raleigh, Don Bursary Fund 45,383 2,298 47,681 42,838 Red Ray Scholarship Fund 56,139 4,136 60,275 50,302 Registered Psychiatric Nurses' Foundation Bursary Fund 12,244 610 12,854 11,568 Research Endowment Fund 11,077 550 11,627 10,464 Rice, Shahna Bronwen Memorial Scholarship Fund 68,080 3,176 71,256 63,802 Richert, Dr. R.A. Scholarship Fund 19,993 1,008 21,001 18,885 Ricoine, Margaret Scholarship Fund 22,771 1,547 24,318 21,450 Riel, Louis Bursary Fund 3,048,385 206,466 3,254,851 2,872,239 Riesberry, H. History Scholarship Fund 30,100 1,822 31,922 28,392 Riesberry, H. Music Scholarship Fund 38,032 2,546 40,578 35,865 Riley, Christopher Estate of 195,673 11,498 207,171 184,611 Robbins, John and Catherine Scholarship Fund 207,920 10,347 218,267 196,385 Robinson, B.A. Bursary Fund 17,711 1,069 18,780 16,715 Robinson, Lyall & Evelyn (Syncopators) Scholarship in Music 64,062 3,563 67,625 60,469 Rosenman Memorial Bursary Fund 22,558 1,020 23,578 20,910 Ross, Maria Scholarship Fund 14,869 786 15,655 14,314 Rotary Club of Brandon Bursary Fund 15,727 753 16,480 12,948 Rowe, G. R. Memorial Fund 185,442 44,714 230,156 203,361 Rowe, Kaye & G.R. Scholarship Fund 37,553 1,865 39,418 35,465

Carried Forward $ 31,756,911 $ 2,618,155 $ 34,375,066 $ 28,873,57225

Page 27: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014 (page 9)(Unaudited) Total Total

Capital Expendable 2014 2013

Brought Forward $ 31,756,911 $ 2,618,155 $ 34,375,066 $ 28,873,572

Royal Oak Inn Scholarship and Bursary Fund 13,330 1,209 14,539 12,550 Ryles, Alison Memorial Scholarship Fund 12,586 699 13,285 11,887 Samuels, Dr. Michael J. Memorial Nursing Scholarship 6,466 313 6,779 6,031 Sanders, C. J. Estate of 1,120,140 61,496 1,181,636 1,058,029 Saul, Philippa K. Estate of 119,121 4,591 123,712 112,511 Sawatzky, E. Memorial Scholarship Fund 18,227 985 19,212 17,214 Scholars in Residence Program Endowment Fund 11,114 7,784 18,898 17,222 School of Music Endowment Fund 137,452 7,050 144,502 131,173 Scotiabank Scholarship Fund 13,609 727 14,336 12,858 Scott, Dora & Russell Scholarship Fund 68,754 6,510 75,264 64,896 Selley, A. & Truesdell, A. Bursary Fund 185,410 11,437 196,847 175,694 Selwood, Mae Memorial Scholarship Fund 13,016 813 13,829 12,268 Serfaty, León and Rachel Scholarship in Political Science Fund 17,503 579 18,082 15,895 Sharpe, Peggy Piano Scholarship Fund 42,060 2,138 44,198 39,691 Shur-Gro Scholarship Fund 52,049 3,823 55,872 48,971 Simmons, R. Murray Memorial Fund 23,696 1,245 24,941 22,102 Simplot Canada Ltd. Scholarship Fund 58,168 3,357 61,525 54,897 Slimmon, Don & Glenora Endowment Fund 22,901 1,188 24,089 21,635 Smart, John Gregson Memorial Fund 63,554 5,060 68,614 59,865 Smart, Mary Development Fund 87,916 5,100 93,016 82,797 Smart, Mary Memorial Scholarship Fund 185,944 12,021 197,965 175,569 Spalding, Elva Memorial Fund 39,438 1,862 41,300 36,967 Spalding, J. Family Bursary Fund 21,248 1,387 22,635 20,042 Speers, Margaret Hawley Bursary in Psychiatric Nursing 143,424 12,766 156,190 134,793 St. Andrews Presbyterian Church Centennial Piano Bursary 11,748 395 12,143 10,407 Steinkopf, Maitland Humanities Endowment Fund 64,663 29,692 94,355 84,602 Stewart, Dorothy E. Memorial Bursary Fund 250,818 18,843 269,661 236,853 Stewart, Dr. D.B. Scholarship Fund 2,809 141 2,950 2,657 Stoll, Edith B. Memorial Fund 67,171 3,343 70,514 63,452 Stott, Frank Memorial Scholarship Fund 5,131 257 5,388 4,845 Stott-McMillan, M. Scholarship Fund 18,650 292 18,942 16,628 Sus, Adam Bursary Fund 59,786 4,338 64,124 56,468 Suzuki Talent Education Program (STEP) Bursary Fund 9,421 562 9,983 8,095 Taylor, B.H. Memorial Bursary Fund 14,370 1,336 15,706 13,541 Taylor, Laura Grace Scholarship Fund 55,369 4,180 59,549 52,298 TD Canada Trust Environmental Science Bursary 29,601 2,626 32,227 27,810 Teachers Applying Whole Language Inc. Scholarship Fund 3,496 309 3,805 3,283 Tennant/Wiggins Family Bursary Fund 3,240 183 3,423 3,059 Thomas, Craig Memorial Scholarship-Bursary Fund 59,476 1,938 61,414 54,564 Thomas, Garth Scholarship in Mathematics 12,096 652 12,748 11,424 Thompson, Anne & Angela 64,078 4,411 68,489 60,476 Thompson, Norma A. B. Memorial Bursary Fund 21,814 1,087 22,901 20,606 Thorman, G. Archeology Endowment Fund 46,349 3,810 50,159 43,689

Carried Forward $ 35,034,123 $ 2,850,690 $ 37,884,813 $ 31,993,88626

Page 28: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014 (page 10)(Unaudited) Total Total

Capital Expendable 2014 2013

Brought Forward $ 35,034,123 $ 2,850,690 $ 37,884,813 $ 31,993,886

Thorman, G. Geography Endowment Fund 48,319 4,381 52,700 45,479 Tiller, Marvin & Barbara Scholarship Fund 4,189 225 4,414 3,957 Tolton, J.H. Memorial Scholarship Fund 16,928 1,575 18,503 15,951 Total Eye Care Bursary Fund 29,426 2,806 32,232 27,793 Tsukamoto, J. Y. Scholarship in Plant Biology 6,843 526 7,369 6,463 Turnbull, Mel and Ruth Endowment Fund 272,096 5,609 277,705 Vasconceles Psychiatric Nursing Scholarship 96,153 4,760 100,913 90,742 Vasey, Jane Memorial Scholarship 104,497 5,195 109,692 96,530 Verhoef, C. Memorial Scholarship Fund 15,365 763 16,128 14,496 Victoria Inn Hotel Scholarship and Bursary Fund 12,602 723 13,325 11,922 Vining, Abbie and Arthur Memorial Fund 163,476 15,484 178,960 156,422 Wagner, Al & Bee Bursary in Music 50,891 2,510 53,401 47,992 Wallace, Lila Endowment Fund 32,101 1,734 33,835 30,199 Warkentin, John Award for Academic Excellence in Geography 89,600 5,933 95,533 78,539 Watson, Dr. Lorne Music Scholarship Fund 62,728 3,087 65,815 60,081 Watson, Dr. Lorne Scholarship-Bursary in New Music 12,563 1,189 13,752 11,858 Watson, E. Jay Memorial Bursaries in Men's & Women's Basketball and Volleyball 83,553 7,567 91,120 78,117 Watson, E. Jay Memorial Bursary 124,866 11,577 136,443 117,755 Watson, E. Jay Memorial Scholarship Fund 358,058 20,216 378,274 337,087 Watson, Lorne Recital Hall Seat Sale Endowment 154,765 26,209 180,974 155,312 Weiss, David S. Family Bursary Fund 27,535 793 28,328 24,925 Western Manitoba Bar Association Scholarship Fund 27,872 1,906 29,778 26,245 Western Manitoba Visiting Lecture Fund 42,855 19,677 62,532 56,068 Westman Communications Group Scholarship Fund 33,630 1,811 35,441 31,744 West-Man Dental Group Scholarship Fund 13,995 1,308 15,303 13,400 Westoba Credit Union Scholarship Fund 37,579 2,623 40,202 35,495 Weston, G. Foundation Gift 97,493 5,166 102,659 92,054 Whitehead, Lewis D. Memorial Fund 51,817 2,635 54,452 48,936 Whiteside, Ernestine R. Bursary Fund 39,784 2,997 42,781 37,537 Whyte, Alex Memorial Fund 25,097 1,250 26,347 23,321 Wickman, B.&G. Bursary Fund 13,515 687 14,202 12,764 Wiebe, Henry F. Endowment Fund 52,843 2,532 55,375 50,189 Wightman, W.E. Memorial Scholarship Fund 4,151 210 4,361 3,921 Williams, Howard Memorial Bursary Fund 15,565 1,451 17,016 14,671 Winburn, Jay Te Scholarship Fund 136,793 11,422 148,215 130,639 Women's Studies Scholarship Fund 28,329 2,694 31,023 26,751 Wong, W.G. Scholarship Fund 24,937 1,697 26,634 23,558 Woodhull, Lillian K. Estate of 1,284 64 1,348 1,214 Woodmass, F. Memorial Scholarship Fund 22,597 1,121 23,718 21,338 Wright, Don Scholarship Fund 141,462 4,760 146,222 128,881 Wright, W. L. and A. E. Memorial Fund 8,542 418 8,960 8,059 Xerox Canada Incorporated Bursary Fund 71,069 3,782 74,851 67,033

Carried Forward $ 37,691,886 $ 3,043,763 $ 40,735,649 $ 34,259,32427

Page 29: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Endowment Fundsas at December 31, 2014 (page 11)(Unaudited) Total Total

Capital Expendable 2014 2013

Brought Forward $ 37,691,886 $ 3,043,763 $ 40,735,649 $ 34,259,324

Yang, Huijun Yu-Zihui (Grandma) Scholarship in Applied Disaster and Emergency Studies 12,552 1,029 13,581 11,687 Yeomans, Frances M. Scholarship Fund 11,132 554 11,686 10,516 Young, Ivy Robins Scholarship Fund 77,365 3,644 81,009 71,653 Zonta Club Scholarship Fund 11,227 562 11,789 10,605 Zoology Department Endowment Fund 52,018 36,723 88,741 80,894

TOTAL ENDOWMENT FUNDS $ 37,856,180 $ 3,086,275 $ 40,942,455 $ 34,444,679

28

Page 30: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Trust Fundsas at December 31, 2014(Unaudited) 2014 2013

Restricted Trust Funds

Advanced Anatomy Class Trust Fund $ 3,378 $ 3,378Annual Donor Scholarship Fund 114,068 121,871Annual Fund Drive Campaign 98,815 77,632APEGM Geosciences Gallery Fund 1,498 1,498Arts Faculty Fund 1,962 1,962Athletic Awards Fund 16,280 Brandon College Fund 200 200Brandon University Physical Education Club Bruce Brinkworth Scholarship Fund 4,000Brockway, R. Memorial Scholarship Fund 8,100Brown, Verne & Marie Jazz Scholarship Fund 7,120 7,120BUILD Campaign 55,974 31,860Building From Strength Campaign 2,643 2,643Butler Family Scholarship Fund 1,000 1,000BU & YOU Campaign Fund 66,650 66,650Campus Concert Series Fund 35,464 30,368Chevron Standard Ltd. Geology Fund 36,512 31,265Costa Rican Exchange Program Fund 1,000Delamater-Wood Scholarship Fund 7,480 7,580Departmental Trust Fund 339,476 353,796Doak, Margaret Memorial Scholarship Fund 2,250 2,250Education Faculty Fund 300 300English Bursary Fund 150 6,120Faculty of Arts Incentive Scholarships 1,000Faculty & Friends of School of Music Fund 48Ford, A. James Memorial Scholarship Fund 3,400Forrest, Dr. Bruce and Mrs. Jane Scholarship for Physical Chemistry 1,800Gray, J. Gold Medal Fund 950 950Hasiuk, J. Memorial Conservatory Development Fund 4,855 4,157Hobbs, Stewart Geology Fund 102,294 102,294International Students Benevolent Fund 14,054Investors' Group Distinguished Speaker Series 2,364 4,664MacLeod, Norman and Gordon Scholarship Fund 5,500 5,500MacPherson, Gordon Award Fund 431 431Manitoba Law Foundation Fund for Justice Studies Certificate 22,006 33,416Marshall, Daphne Memorial Fund 13,225 13,225McKinney, Dr. G.A. Scholarship Fund 1,521 1,521Medical Education General Fund 96 96New Biology Greenhouse Fund 5,279 5,279Norris, D. & L. Memorial Bursary Fund 77,983 66,777PENT i-Pad Initiative 15,600 Pernal, N. Life Insurance Fund 443 1,948Planet Earth CD Fund 1,553 1,553Poff/Michalos Award Fund 15,700President's Circle Campaign 18,160 18,160RBC/BU Distinguished Visiting Scholar in Rural Development 1,386 2,886

Carried Forward $ 1,064,866 $ 1,059,45229

Page 31: BRANDON UNIVERSITY FOUNDATION · BRANDON UNIVERSITY FOUNDATION Statement of Financial Position December 31, 2014 December 31, 2013 ASSETS Current Assets Cash $ 204,910 $ 492,283 Accounts

BRANDON UNIVERSITY FOUNDATION

Detailed Schedule of Trust Fundsas at December 31, 2014 (page 2)(Unaudited) 2014 2013

Brought Forward $ 1,064,866 $ 1,059,452

SIFE Brandon Trust Fund 6,200 3,200Sorensen, Tina Memorial Fund 33,169 28,403Special Initiatives Trust Fund 8,073 1,409Standing Ovation Campaign Fund 80,040 81,289Storie, Betty Memorial Fund 1,876 1,876SUSA Trust Fund 82,172 70,364Suzuki Talent Education Program Bursary Fund 748Westman Communications Group Music Scholarship Fund 11,459 13,386

Total Restricted Trust Funds $ 1,287,855 $ 1,260,127

Unrestricted Trust Funds

Coltart, C. Life Insurance Fund $ 17,717 $ 16,477Hendrickson, C. Life Insurance Fund 27,441 26,678International Students Scholarship Fund 79,757 49,777Richert, R. Life Insurance Fund 13,070 12,488Undesignated General Fund 31,146 4,898

Total Unrestricted Trust Funds $ 169,131 $ 110,318

TOTAL TRUST FUNDS $ 1,456,986 $ 1,370,445

30