| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit | 7,500 | 0 | 0 | 7,500 |
| Tax Preparation | 6,570 | 0 | 0 | 6,570 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
| Frank Foundation |
PO Box 7 Clear Lake,WA98235 |
2018-12-17 | 6,000 | General Support | 6,000 | No | Various | 2017-01-01 | No portion of the funds were diverted from the purpose of the grant(s) to the knowledge of the grantor. |
| Frank Foundation |
PO Box 7 Clear Lake,WA98235 |
2017-10-23 | 110,000 | Women's Reproductive Health | 55,489 | No | Various | 2017-01-01 | No portion of the funds were diverted from the purpose of the grant(s) to the knowledge of the grantor. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Accrued Interest | 216,009 | 216,009 |
| Cisco Sys 2.125% 3/1/2019 | 399,436 | 399,436 |
| Johnson & Johnson 1.650% 12/5/2018 | 974,480 | 974,480 |
| Exxon Mobile 1.708% 3/1/2019 | 499,110 | 499,110 |
| Walt Disney 1.850% 5/30/2019 | 498,035 | 498,035 |
| Home Depot 2.000% 6/15/2019 | 398,860 | 398,860 |
| Oracle Co 2.250% 10/8/2019 | 995,280 | 995,280 |
| UnitedHlth 2.300% 12/15/2019 | 496,710 | 496,710 |
| Pepsico Inc 4.500% 1/15/2020 | 509,080 | 509,080 |
| JP Morgan 2.250% 1/23/2020 | 495,020 | 495,020 |
| Merck & Co 1.850% 2/10/2020 | 1,486,575 | 1,486,575 |
| Apple Inc 2.000% 5/6/2020 | 891,486 | 891,486 |
| Walmart 3.625% 7/8/2020 | 707,049 | 707,049 |
| GE Cap Co 4.625% 1/7/2021 | 501,290 | 501,290 |
| Berksh Hath 4.250% 1/15/2021 | 512,855 | 512,855 |
| Open Library of San Francisco Bonds | 814,145 | 814,145 |
| Bank of NY Mellon 2.1% 1/15/2019 | 599,826 | 599,826 |
| Cisco Sys 4.95% 2/15/2019 | 601,272 | 601,272 |
| Wells Fargo 1.75% 5/24/2019 | 497,460 | 497,460 |
| United Technologies 1.5% 11/1/2019 | 592,734 | 592,734 |
| GE Cap Co 2.342% 11/15/2020 | 482,300 | 482,300 |
| Apple Inc 2.100% 5/6/2019 | 997,820 | 997,820 |
| Chevron 1.561% 5/16/2019 | 696,220 | 696,220 |
| Amgen Inc 2.200% 5/22/2019 | 996,140 | 996,140 |
| Toyota Motor Credit 2.125% 7/18/2019 | 994,620 | 994,620 |
| Wells Fargo 2.150% 12/6/2019 | 495,465 | 495,465 |
| Wells Fargo 2.400% 1/15/2020 | 694,043 | 694,043 |
| Bank of NY Mellon 2.150% 2/24/2020 | 991,240 | 991,240 |
| Walt Disney 1.950% 3/4/2020 | 990,320 | 990,320 |
| Medtronic Inc 2.500% 3/15/2020 | 497,440 | 497,440 |
| General Motors Fin 2.650% 4/13/2020 | 491,650 | 491,650 |
| IBM 1.625% 5/15/2020 | 980,250 | 980,250 |
| American Express Credit 2.375% 5/26/2020 | 692,657 | 692,657 |
| Citibank 2.100% 6/12/2020 | 491,725 | 491,725 |
| JP Morgan 2.750% 6/23/2020 | 497,135 | 497,135 |
| JP Morgan 4.250% 10/15/2020 | 1,018,020 | 1,018,020 |
| Procter & Gamble Co 1.900% 10/23/2020 | 985,480 | 985,480 |
| Coca-Cola Co 1.875% 10/27/2020 | 491,435 | 491,435 |
| American Express 2.200% 10/30/2020 | 785,560 | 785,560 |
| Cisco Sys 4.25% 1/15/2021 | 690,725 | 690,725 |
| Wells Fargo 2.500% 3/4/2021 | 295,071 | 295,071 |
| UnitedHlth 2.125% 3/15/2021 | 979,110 | 979,110 |
| Tor.-Dom. Bank 1.800% 7/13/2021 | 290,307 | 290,307 |
| Microsoft 1.550% 8/8/2021 | 971,470 | 971,470 |
| Boeing Co 8.750% 8/15/2021 | 688,572 | 688,572 |
| 3M Co 1.625% 9/19/21 | 485,140 | 485,140 |
| Intel Corp 3.300% 10/1/2021 | 404,236 | 404,236 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Pfizer Incorporated, 52,000 Sh | 2,269,800 | 2,269,800 |
| Berkshire Hathaway CL B, 15,400 Sh | 3,144,372 | 3,144,372 |
| Citigroup Inc, 31,000 Sh | 1,613,860 | 1,613,860 |
| Visa Inc, 19,000 Sh | 2,506,860 | 2,506,860 |
| Alphabet Inc CL C, 1,500 Sh | 1,553,415 | 1,553,415 |
| Open Library of San Francisco Stocks | 966,634 | 966,634 |
| Blackstone Group, 85,000 Sh | 2,533,850 | 2,533,850 |
| Bristol Myers Squibb, 35,400 Sh | 1,840,092 | 1,840,092 |
| Eli Lilly & Co, 22,600 Sh | 2,615,272 | 2,615,272 |
| Invesco Ltd, 110,500 Sh | 1,849,770 | 1,849,770 |
| Kraft Heinz Co, 31,000 Sh | 1,334,240 | 1,334,240 |
| Merck & Co, 31,700 Sh | 2,422,197 | 2,422,197 |
| Oracle Co, 52,200 Sh | 2,356,830 | 2,356,830 |
| Starbucks Corp, 28,000 Sh | 1,803,200 | 1,803,200 |
| Cit Group Inc, 36,700 Sh | 1,404,509 | 1,404,509 |
| Roku Inc, 43,600 Sh | 1,335,904 | 1,335,904 |
| Square Inc, 20,100 Sh | 1,127,409 | 1,127,409 |
| Walt Disney Co, 23,200 Sh | 2,543,880 | 2,543,880 |
| Workday Inc, 16,200 Sh | 2,586,816 | 2,586,816 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Open Library of San Francisco | FMV | 7,353,206 | 7,353,206 |
| Private Equity Investment | FMV | 100,000 | 100,000 |
| iShares MSCI ACWI ETF, 77,300 Sh | FMV | 4,959,568 | 4,959,568 |
| iShares MSCI Emerg Mkts ETF, 86,500 Sh | FMV | 3,378,690 | 3,378,690 |
| iShares MSCI Japan, 57,000 Sh | FMV | 2,889,330 | 2,889,330 |
| Vanguard Europe ETF, 39,600 Sh | FMV | 1,925,352 | 1,925,352 |
| Vanguard Intl Equity, 37,000 Sh | FMV | 1,686,460 | 1,686,460 |
| MS Alternative Investments | FMV | 1,521,881 | 1,521,881 |
| Altaba Inc, 24,000 Sh | FMV | 1,390,560 | 1,390,560 |
| Kraneshares CSI China, 61,500 Sh | FMV | 2,306,250 | 2,306,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 6,075 | 0 | 0 | 6,075 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI - RVLLC | 51,974 | 51,974 | |
| PRI - SFCFB | 8,334 | 8,334 | 8,334 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 9,144 | 9,144 | ||
| Licenses | 649 | 649 | ||
| Miscellaneous Expenses | 1,916 | 1,916 | ||
| Other Investment Expenses | 132,045 | 132,045 | ||
| Payroll Fees | 1,055 | 1,055 | ||
| Rental Expenses | 99,142 | 99,198 | ||
| Software | 104 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 340,008 | ||
| Return of Capital | 36,731 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 491,199 | 491,199 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 34,380 | |||
| Other Taxes | 641 | 641 |