| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 29,464 | 2,946 | 0 | 26,518 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2015-10-30 | 2,775 | 416 | 180.000000000000 | 185 | 0 | 0 | 601 |
| ORGANIZATIONAL COSTS | 2016-11-10 | 27,141 | 2,111 | 180.000000000000 | 1,809 | 0 | 0 | 3,920 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER | 2016-08-30 | 1,809 | 470 | 200DB | 5.000000000000 | 174 | 0 | 0 | |
| MACBOOK PRO AND IMAC PRO | 2018-01-29 | 8,661 | 200DB | 5.000000000000 | 8,661 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS - ORACLE CORP | 1,206,769 | 1,206,769 |
| SCHWAB - APPLE INC | 1,362,085 | 1,362,085 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2,775 | 601 | 2,174 | |
| COMPUTER | 1,809 | 1,549 | 260 | |
| ORGANIZATIONAL COSTS | 27,141 | 3,920 | 23,221 | |
| MACBOOK PRO AND IMAC PRO | 8,661 | 8,661 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,665 | 467 | 0 | 4,199 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 244 | 64 | 64 |
| DIVIDENDS RECEIVABLE | 0 | 1,141 | 1,141 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 415,847 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONTRACT SERVICES | 1,700 | 0 | 0 | 1,700 |
| PRINTING AND PROCESSING | 26,505 | 0 | 0 | 26,505 |
| SUPPLIES | 345 | 0 | 0 | 345 |
| PAYROLL PROCESSING FEES | 1,214 | 0 | 0 | 1,214 |
| DOCUMENTARY PRODUCTION | 8,700 | 0 | 0 | 8,700 |
| BANK AND SERVICE FEES | 25 | 0 | 0 | 25 |
| WEBSITE DEVELOPMENT | 761 | 0 | 0 | 761 |
| INSURANCE | 12,468 | 0 | 0 | 12,468 |
| AMORTIZATION | 1,994 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER PAYABLE | 0 | 252 |
| Name | Address |
|---|---|
| ZACHARY NELSON ELIZABETH HORN |
1550 EL CAMINO REAL STE 250 MENLO PARK,CA94025 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYER TAXES | 15,254 | 0 | 0 | 15,254 |
| STATE TAXES | 10 | 0 | 0 | 0 |
| OTHER TAXES AND FEES | 150 | 0 | 0 | 0 |