| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX | 60,188 | 0 | 0 | 60,188 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MUTUAL FUNDS - FIXED INCOME | 11,264,077 | 11,264,077 |
| MUTUAL FUNDS - EQUITIES | 14,018,348 | 14,018,348 |
| MUTUAL FUNDS - REAL ESTATE | 1,958,824 | 1,958,824 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN ORTHOEVIDENCE, INC. | FMV | 782,407 | 782,407 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 23,345 | 0 | 0 | 23,345 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZED PROGRAM COSTS | 371,843 | 294,891 | 294,891 |
| GOODWILL | 558,750 | 484,250 | 484,250 |
| CONVENANT NOT TO COMPETE | 10,000 | 6,000 | 6,000 |
| 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 |
|---|---|---|---|---|
| ROYALTIES PAID | 38,702 | 0 | 38,702 | 0 |
| OFFICE COSTS AND SUPPLIES | 82,330 | 0 | 347 | 81,982 |
| MARKETING | 241,912 | 99,000 | 0 | 142,912 |
| INSURANCE | 44,143 | 0 | 0 | 44,143 |
| TELEPHONE AND INTERNET | 27,473 | 0 | 0 | 27,473 |
| BANK FEES | 58,584 | 0 | 0 | 58,584 |
| INFORMATION TECHNOLOGY | 307,858 | 0 | 3,444 | 304,414 |
| EXCESS COLUMN(C) EXPENSES | 0 | 0 | -46,420 | 46,420 |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | 465,749 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY FROM PUBLISHER | 7,630,923 | 7,630,923 | |
| EDUCATION/LEARNING PROGRAMS | 1,646,483 | 1,646,483 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 727,587 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION | 398,431 | 0 |
| EXCISE TAX ON NET INVESTMENT INCOME PAYABLE | 1,383 | 4,163 |
| DEFERRED RENT AND OTHER | 101,556 | 124,955 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 31,753 | 31,753 | 0 | 0 |
| OUTSIDE SERVICES | 655,143 | 46,107 | 13,454 | 595,582 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 112,780 | 0 | 0 | 0 |