| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 11,908 | 5,954 | 5,954 | 5,954 |
| Tax compliance | 9,756 | 4,878 | 4,878 | 4,878 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| 2 Computers - MacBook | 2017-08-25 | 2,531 | 169 | SL | 5.0000 | 506 | |||
| Office phone & conference | 2017-11-28 | 2,980 | 50 | SL | 5.0000 | 596 | |||
| Computer | 2017-12-02 | 1,636 | 27 | SL | 5.0000 | 327 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Tot Intl Bond Ix Admiral (VTABX) | 386,860 | 382,807 |
| Tot Bond Mkt Index Adm (VBTLX) | 518,719 | 504,669 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Inter-Term Invest Gr Adm (VFIDX) | 274,772 | 264,140 |
| Short-Term Invest Gr Adm (VFSUX) | 245,479 | 240,534 |
| Tot Intl Stock Ix Admiral (VTIAX) | 1,317,900 | 1,122,837 |
| Tot Stock Mkt Idx Adm (VTSAX) | 868,108 | 1,884,480 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 2,916 | |||
| Machinery and Equipment | 7,147 | 1,675 | 5,472 | 5,718 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal services | 3,070 | 0 | 0 | 3,070 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rent Deposit | 1,600 | 1,600 | 1,600 |
| Description | Amount |
|---|---|
| Prior period adjustment to tax basis of donated securities | 516,999 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 235 | 235 | 235 | |
| Insurance | 2,333 | 2,333 | ||
| Licenses and fees | 600 | 600 | ||
| Marketing | 2,905 | 2,905 | ||
| Membership dues | 2,236 | 2,236 | ||
| Office expenses | 303 | 303 | ||
| Program expenses | 16,738 | 16,738 | ||
| Website | 2,935 | 2,935 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 37,763 |