| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 42,271 | 21,135 | 21,136 | |
| PROF FEES-AUDIT | 18,050 | 0 | 18,050 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB ONE (SEE EXHIBIT 2) | 4,060,291 | 4,060,291 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB ONE (SEE EXHIBIT 2) | 14,122,817 | 14,122,817 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB ONE (SEE EXHIBIT 2) | FMV | 7,397,190 | 7,397,190 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED DIVIDENDS | 20,171 | 7,089 | 7,089 |
| ACCRUED INTEREST | 39,790 | 45,949 | 45,949 |
| PREPAID EXCISE TAX | 13,442 | 9,895 | 9,895 |
| PREPAID EXPENSES | 34,750 | 34,625 | 34,625 |
| ACCOUNTS RECEIVABLE | 51,466 | 68,150 | 68,150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 7,787 | 0 | 7,787 | |
| INSURANCE | 6,409 | 0 | 6,409 | |
| WEBSITE/VIDEO DEVELOPMENT | 7,223 | 0 | 7,223 | |
| FELLOW CAREER DEVELOPMENT | 23,930 | 0 | 23,930 | |
| COMMUNICATION TRAINING PROGRAM | 20,000 | 0 | 20,000 | |
| LEADERSHIP RETREAT | 3,983 | 0 | 3,983 | |
| FELLOWSHIP RECOGNITION | 1,125 | 0 | 1,125 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RECOVERIES | 59,289 | 59,289 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 1,959,582 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| GRANTS PAYABLE | 1,250,000 | 1,294,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 227,922 | 0 | 227,922 | |
| CERITY PARTNERS INVESTMENT FEES | 91,736 | 91,736 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 13,547 | 0 | 0 | |
| CHARITABLE TRUST REGISTRY | 200 | 0 | 200 | |
| FOREIGN TAX PAID | 879 | 879 | 0 |