| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CSV OF LIFE INSURANCE | AT COST | 71,249 | 71,249 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NELSON & SCHMELING | 1,605 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATIONAL/START UP EXPENSES | 12,366 | 9,275 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM PROMOTION | 428 | 0 | 0 | 428 |
| PROGRAM COORDINATION & ORGANIZATION | 7,862 | 0 | 0 | 7,862 |
| DIRECT PROGRAM COSTS | 75 | 0 | 0 | 75 |
| STATE FILING FEES | 10 | 0 | 0 | 0 |
| AMORTIZATION OF ORG./START UP COSTS | 3,091 | 0 | 0 | 3,091 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCREASE IN CSV OF LIFE INS. | 2,873 | 2,873 | 2,873 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LIFE INSURANCE POLICY LOAN | 3,962 | 3,962 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 12 | 6 | 0 | 0 |