| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,225 | 6,890 | 10,335 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CAPITAL ONE BANK (USA) NAT CD 2.10000% | 24,537 | 24,537 |
| CELTIC BK SALT LAKE CITY UTAH CD | 23,805 | 23,805 |
| DISCOVER BK CD | 94,892 | 94,892 |
| GOLDMAN SACHS BK USA CD | 98,799 | 98,799 |
| HOTCHKIS AND WILEY HIGH YIELD FUND CL I | 279,057 | 279,057 |
| INDUSTRIAL & COML BK CHINA USA CD | 49,070 | 49,070 |
| MORGAN STANLEY BK N A CD 2.0000% | 45,827 | 45,827 |
| NEUBERGER BERMAN CORE BOND INSTL CL | 45,666 | 45,666 |
| VANGUARD SHORT TERM FEDERAL ADMIRAL | 236,786 | 236,786 |
| VANGUARD SHORT TERM INVMT GRAD ADMIRAL | 357,874 | 357,874 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN BEACON SMALL CAP VAL R5 | 438,537 | 438,537 |
| AMERICAN EUROPACIFIC GROWTH FUND F3 | 165,901 | 165,901 |
| BARON GROWTH FUND INSTL CLASS | 231,267 | 231,267 |
| COHEN & STEERS INSTL REALTY SHARES | 577,256 | 577,256 |
| DELAWARE IVY MID CAP GROWTH CL I | 109,429 | 109,429 |
| DODGE & COX INTERNATL STOCK CL I | 396,948 | 396,948 |
| DODGE & COX STOCK CL I | 530,177 | 530,177 |
| FIDELITY GOVT MMKT PREMIUM CLASS | 423,943 | 423,943 |
| GOLDMAN SACHS EMRG MKTS EQTY INSIGHTS I | 174,573 | 174,573 |
| HARDING LOEVNER INST EMERGING MRKTS CL I | 154,076 | 154,076 |
| NORTHERN MULTIMANAGR GL LSTD INFRASTRUCTR | 367,259 | 367,259 |
| OAKMARK INTL SMALL CAP FD INSTL | 104,161 | 104,161 |
| T ROWE PRICE LARGE CAP GROWTH CL I | 338,905 | 338,905 |
| T ROWE PRICE QM SM CAP GROWTH EQ FD | 418,592 | 418,592 |
| THE GROWTH FUND OF AMERICA F3 | 244,284 | 244,284 |
| VANGUARD GROWTH INDEX ADMIRAL | 667,278 | 667,278 |
| VANGUARD MID-CAP GROWTH INDEX FUND | 34,648 | 34,648 |
| VANGUARD MID-CAP VALUE INDEX FUND | 368,177 | 368,177 |
| VANGUARD SMALL-CAP GROWTH INDEX FUND | 22,453 | 22,453 |
| VANGUARD VALUE INDEX ADMIRAL | 546,702 | 546,702 |
| WCM FOCUSED INTL GROWTH FUND INSTL | 481,174 | 481,174 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,950 | 3,160 | 790 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 1,388 | 854 | 854 |
| ACCRUED INTEREST | 7,321 | 8,063 | 8,063 |
| FCC LICENSE | 2,862,128 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TECHNICAL SUPPORT | 1,946 | 0 | 1,946 | |
| INSURANCE | 3,123 | 0 | 3,123 | |
| LOSS ON DISPOSAL OF ASSETS | 57 | 0 | 57 | |
| MARKETING | 224 | 0 | 224 | |
| MEMBERSHIP | 99 | 0 | 99 | |
| OFFICE SUPPLIES | 765 | 0 | 765 | |
| PARKING | 225 | 0 | 225 | |
| PAYROLL SERVICES | 1,059 | 0 | 1,059 | |
| POSTAGE | 17 | 0 | 17 | |
| PROFESSIONAL ASSOCIATIONS | 1,749 | 0 | 1,749 | |
| PROGRAM CONSULTATION | 12,250 | 0 | 12,250 | |
| PROGRAM-RELATED EVENT EXPENSES | 144,297 | 0 | 144,297 | |
| SOFTWARE LEASE & SOFTWARE PURCHASE | 7,347 | 0 | 1,154 | |
| TECH/EDU TRAINING | 1,557 | 0 | 1,557 | |
| WEBSITE | 5,564 | 0 | 5,564 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LEASE INCOME | 1,088,728 | 1,088,728 | 1,088,728 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN - CURRENT YEAR | 805,489 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD BALANCE | 4,568 | 3,606 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES | 47,667 | 47,667 | 0 | |
| CONSULTING FEES | 45,464 | 0 | 45,464 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 18,988 | 0 | 0 | |
| FOREIGN TAXES | 0 | 3,043 | 0 |