| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX | 85,150 | 0 | 0 | 85,150 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MUTUAL FUNDS - FIXED INCOME | 9,772,092 | 9,772,092 |
| MUTUAL FUNDS - EQUITIES | 14,884,011 | 14,884,011 |
| MUTUAL FUNDS - REAL ESTATE | 1,556,412 | 1,556,412 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN ORTHOEVIDENCE, INC. | FMV | 782,281 | 782,281 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 35,109 | 0 | 0 | 35,109 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZED PROGRAM COSTS | 576,784 | 371,843 | 371,843 |
| GOODWILL | 633,250 | 558,750 | 558,750 |
| CONVENANT NOT TO COMPETE | 14,000 | 10,000 | 10,000 |
| OFFICE LEASE DEPOSIT | 52,332 | 52,332 | 52,332 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRAINING COSTS | 10,175 | 0 | 654 | 9,521 |
| ROYALTIES PAID | 52,899 | 0 | 52,899 | 0 |
| OFFICE COSTS AND SUPPLIES | 69,673 | 0 | 0 | 69,673 |
| MARKETING | 193,378 | 75,000 | -101 | 118,479 |
| INSURANCE | 43,892 | 0 | 0 | 43,892 |
| TELEPHONE AND INTERNET | 31,454 | 0 | 355 | 31,099 |
| BANK FEES | 55,029 | 0 | 0 | 55,029 |
| INFORMATION TECHNOLOGY | 293,310 | 0 | 23,148 | 270,162 |
| EXCESS COLUMN(C) EXPENSES | 0 | 0 | -178,387 | 178,387 |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | 128,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY FROM PUBLISHER | 7,195,020 | 7,195,020 | |
| EDUCATION/LEARNING PROGRAMS | 1,588,132 | 1,588,132 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 2,363,432 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION | 338,514 | 398,431 |
| EXCISE TAX ON NET INVESTMENT INCOME PAYABLE | 8,545 | 1,383 |
| DEFERRED RENT AND OTHER | 121,180 | 101,556 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 605,044 | 0 | 31,103 | 573,941 |
| INVESTMENT MANAGEMENT FEES | 29,660 | 29,660 | 0 | 0 |
| PUBLISHING COSTS | 51,240 | 51,240 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 97,838 | 0 | 0 | 0 |