| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CAPITAL PRESERVATION POOL | FMV | 425,990 | 425,990 |
| ENDOWMENT POOL | FMV | 8,061,164 | 8,061,164 |
| SOCIAL IMPACT ENDOWMENT POOL | FMV | 5,317,652 | 5,317,652 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 87,255 | 87,255 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICE | 60,535 | 47,217 | 0 | 13,318 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 108,127 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 430 | 335 | 95 | |
| COMPUTER/ PRINTERS | 4,345 | 3,389 | 956 | |
| EDUCATION | 6,136 | 4,786 | 1,350 | |
| INSURANCE | 7,783 | 6,071 | 1,712 | |
| INTERFAITH PROGRAMS | 4,101 | 3,199 | 902 | |
| LLC PROGRAM | 179 | 140 | 39 | |
| MEALS | 1,099 | 857 | 242 | |
| MEDICAL BENEFITS | 5,614 | 4,379 | 1,235 | |
| MEDICAL INSURANCE | 5,606 | 4,373 | 1,233 | |
| MEETINGS EXPENSE | 1,324 | 1,033 | 291 | |
| MEETINGS EXPENSE | 68 | 53 | 15 | |
| OFFICE EXPENSES | 6,651 | 5,188 | 1,463 | |
| PARKING AND TOLLS | 3,080 | 2,402 | 678 | |
| POSTAGE | 234 | 183 | 51 | |
| RELOCATION EXPENSE | 20,000 | 15,600 | 4,400 | |
| SOFTWARE | 8,359 | 6,520 | 1,839 | |
| SUPPLIES | 1,861 | 1,452 | 409 | |
| TELEPHONE/INTERNET | 779 | 608 | 171 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STAFF REIMBURSEMENT | 2,380 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 3,480 | 119,698 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & PAYROLL SERVICES | 8,854 | 6,906 | 0 | 1,948 |
| ADMIN AND BOOKKEEPER | 36,077 | 28,140 | 0 | 7,937 |
| CCF MANAGEMENT FEES | 40,136 | 31,306 | 0 | 8,830 |
| COUNCIL OF CHAPLAINS | 720 | 562 | 0 | 158 |
| INVESTMENT FEES | 22,670 | 17,683 | 0 | 4,987 |
| OFFICE SUPPORT | 113 | 88 | 0 | 25 |
| TAX PREPARATION | 558 | 435 | 0 | 123 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 66,534 | 66,534 | 14,637 | |
| PAYROLL TAXES | 11,961 | 9,330 | 2,631 | |
| PROPERTY TAXES | 4,138 | 3,228 | 910 |