| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and Tax Services | 6,686 | 6,017 | 0 | 67 |
| Payroll Service | 1,346 | 0 | 0 | 872 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Laptop Computer | 2013-09-20 | 2,350 | 1,958 | SL | 5.0000 | 392 | |||
| Chair | 2016-05-12 | 124 | 28 | SL | 7.0000 | 18 | |||
| Desk | 2016-05-24 | 735 | 158 | SL | 7.0000 | 105 | |||
| 4 Drawer Lateral File | 2016-06-13 | 702 | 150 | SL | 7.0000 | 100 | |||
| Office Rug | 2016-06-16 | 682 | 138 | SL | 7.0000 | 97 | |||
| Conference Table | 2016-08-20 | 535 | 95 | SL | 7.0000 | 76 | |||
| Office Chairs (4) | 2016-08-22 | 1,191 | 213 | SL | 7.0000 | 170 | |||
| Apple Laptop Computer | 2018-10-15 | 2,830 | SL | 5.0000 | 94 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Fixed Income Securities - See Schedule | 912,443 | 912,443 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Domestic Equities - See Schedule | 3,110,633 | 3,110,633 |
| International Equities - See Schedule | 1,594,170 | 1,594,170 |
| Intel Corp Stock | 4,252,544 | 4,252,544 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| KPCB Green Growth Fund | FMV | 332,484 | 332,484 |
| Real Estate (REITs) - See Schedule | FMV | 3,454,641 | 3,454,641 |
| Tactical Assets - See Schedule | FMV | 2,733,693 | 2,733,693 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 2,648 | |||
| Furniture and Fixtures | 7,656 | 5,008 | 2,648 | |
| Machinery and Equipment | 13,019 | 10,184 | 2,835 | 2,835 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposit | 800 | 800 | 800 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Charitable Expenses | 1,092 | 1,092 | ||
| Fees | 375 | 25 | ||
| Office Expenses | 2,597 | 1,299 | ||
| Passthrough from KPCB Green Growth Fund | 7,370 | 7,370 | ||
| Postage | 277 | 138 | ||
| Telecommunications | 1,653 | 1,322 | ||
| Worker's Comp Insurance | 808 | 524 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Card Payable | 43 | 251 |
| SIMPLE IRA Payable | 400 | |
| Federal Excise Tax Payable | 338 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 8,666 | 8,666 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Tax | 18,382 | |||
| Payroll Taxes | 9,370 | 6,071 |