| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 41,908 | 20,954 | 20,954 | |
| PROF FEES-AUDIT | 18,250 | 0 | 18,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB ONE (SEE EXHIBIT 2) | 3,651,032 | 3,651,032 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB ONE (SEE EXHIBIT 2) | 14,351,406 | 14,351,406 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB ONE (SEE EXHIBIT 2) | FMV | 8,604,953 | 8,604,953 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED DIVIDENDS | 7,089 | 6,311 | 6,311 |
| ACCRUED INTEREST | 45,949 | 53,161 | 53,161 |
| PREPAID EXCISE TAX | 9,895 | 18,587 | 18,587 |
| PREPAID EXPENSES | 34,625 | 50,250 | 50,250 |
| ACCOUNTS RECEIVABLE | 68,150 | 22,984 | 22,984 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 10,990 | 0 | 10,990 | |
| INSURANCE | 7,287 | 0 | 7,287 | |
| WEBSITE/VIDEO DEVELOPMENT | 1,896 | 0 | 1,896 | |
| FELLOW CAREER DEVELOPMENT | 17,208 | 0 | 17,208 | |
| COMMUNICATION TRAINING PROGRAM | 46,500 | 0 | 46,500 | |
| LEADERSHIP RETREAT | 6,883 | 0 | 6,883 | |
| FILING FEE | 20 | 0 | 20 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RECOVERIES | 80,954 | 80,954 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 1,911,746 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| GRANTS PAYABLE | 1,294,000 | 1,260,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 240,161 | 0 | 240,161 | |
| CERITY PARTNERS INVESTMENT FEES | 158,661 | 158,661 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 21,308 | 0 | 0 | |
| CHARITABLE TRUST REGISTRY | 200 | 0 | 200 | |
| FOREIGN TAX PAID | 1,046 | 1,046 | 0 |