| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 50,460 | 25,230 | 0 | 25,230 |
| Category | Amount |
|---|---|
| NONE |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD STOCK MRKT INDEX FUND | FMV | 31,917,584 | 31,917,584 |
| PIMCO TOTAL RETURN FUND | FMV | 12,215,354 | 12,215,354 |
| INTL STOCK INDEX INSTITUTIONAL | FMV | 21,000,984 | 21,000,984 |
| FIDELITY FUND #57-GOVT PORT | FMV | 2,993,091 | 2,993,091 |
| VANGUARD TOTAL BOND MRK INDEX | FMV | 11,674,386 | 11,674,386 |
| STATE STREET US GOVT BOND | FMV | 12,094,617 | 12,094,617 |
| EATON VANCE FLOATING RATE | FMV | 12,315,481 | 12,315,481 |
| BLACKROCK TOTAL RETURN FUND | FMV | 12,154,417 | 12,154,417 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL LEGAL COUNSEL | 87,793 | 0 | 0 | 87,793 |
| Description | Amount |
|---|---|
| NET UNREALIZED LOSS ON INVESTMENT | 16,321,889 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 102,936 | 0 | 102,756 | |
| COMMUNITY OUTREACH PROGRAMS | 22,651 | 12,178 | ||
| INSURANCE | 20,134 | 20,134 | ||
| PROFESSIONAL MEMBERSHIPS | 8,100 | 8,100 | ||
| BOARD EXPENSE | 3,538 | 3,492 | ||
| K-1 INVESTMENT EXPENSES | 1,534 |
| Description | Amount |
|---|---|
| CHANGE IN DEFERRED EXCISE TAX | 326,526 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL TAX LIABILITY | 508,115 | 181,589 |
| DEFERRED RENT EXPENSE | 64,025 | 62,732 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM CONSULTING FEES | 237,992 | 254,674 | ||
| INVESTMENT MANAGEMENT FEES | 80,545 | 80,545 | 0 | |
| OTHER PROFESSIONAL FEES | 23,625 | 23,625 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CURRENT FEDERAL EXCISE TAX | 175,000 |