| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 37,246 | 37,246 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 6X30 L-SHAPED DESK | 2013-09-03 | 1,514 | 1,514 | S/L | 5.0000 | ||||
| ARROWOOD COLLECTION SINGLE PEDESTAL | 2013-07-25 | 1,220 | 1,220 | S/L | 5.0000 | ||||
| OFS 72X24 TABLE | 2013-07-25 | 1,957 | 1,957 | S/L | 5.0000 | ||||
| OFC 36X72 DESK | 2013-07-25 | 1,957 | 1,957 | S/L | 5.0000 | ||||
| OFS HUTCH W/GLASS DOORS | 2013-07-25 | 1,957 | 1,957 | S/L | 5.0000 | ||||
| RIGHT RETURN W/FULL PEDESTAL | 2013-07-25 | 1,220 | 1,220 | S/L | 5.0000 | ||||
| TELEVISION FOR CONFERENCE ROOM | 2013-09-16 | 1,685 | 1,685 | S/L | 5.0000 | ||||
| APPLE COMPUTER | 2013-08-01 | 1,683 | 1,683 | S/L | 5.0000 | ||||
| MACBOOK AIR | 2014-01-14 | 1,299 | 1,225 | S/L | 5.0000 | 74 | |||
| 6X30" L-SHAPED LEFT RETURN DESK | 2014-01-07 | 1,439 | 1,361 | S/L | 5.0000 | 78 | |||
| COPIER | 2015-01-29 | 7,695 | 5,643 | S/L | 5.0000 | 1,539 | |||
| APPLE SERVER & BACKUP | 2014-11-05 | 2,787 | 2,183 | S/L | 5.0000 | 558 | |||
| CAPITAL MAC | 2016-04-06 | 3,312 | 1,656 | S/L | 5.0000 | 662 | |||
| CODING | 2016-05-05 | 5,567 | 2,691 | S/L | 5.0000 | 1,113 | |||
| CAPITAL MAC - IPAD | 2016-06-05 | 527 | 246 | S/L | 5.0000 | 105 | |||
| 2017 HONDA RIDGELINE VIN8384 | 2016-09-06 | 36,768 | 15,320 | S/L | 5.0000 | 4,289 | |||
| 2019 HONDA PILOT | 2019-04-18 | 36,817 | S/L | 5.0000 | 3,068 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2017 HONDA RIDGELINE VIN8384 | 2016-09 | PURCHASE | 2019-04 | 18,817 | 36,768 | 1,658 | 19,609 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 162,765.047 VANGUARD TOTAL STOCK | |||
| MARKET INDEX FUND (VITSX) | FMV | 11,964,859 | 11,964,859 |
| 20,266.902 VANGUARD REIT INDEX FUND | |||
| ADMIRAL (VGSLX) | FMV | 2,678,676 | 2,678,676 |
| 222,150.175 VANGUARD SHORT-TERM INV | |||
| GRADE ADMIRAL (VFSUX) | FMV | 2,385,893 | 2,385,893 |
| 157,793.418 VANGUARD INTERMEDIATE | |||
| TERM INV GRADE ADMIRAL (VFIDX) | FMV | 1,587,402 | 1,587,402 |
| 71,967.602 VANGUARD TOTAL INT'L | |||
| STOCK INDEX INST (VTSNX) | FMV | 7,974,010 | 7,974,010 |
| 475,348.730 VANGUARD TOTAL BOND MKT | |||
| INDEX I (VBTIX) | FMV | 5,285,878 | 5,285,878 |
| 114,798.364 VANGUARD LONG-TERM GRADE | |||
| ADMIRAL (VWETX) | FMV | 1,291,207 | 1,291,207 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 72,636 | 35,395 | 37,241 | 37,241 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,564 | 1,564 | ||
| LEGAL FEES | 3,686 | 3,686 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXCISE TAX | 23,477 | 23,477 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MEALS | 392 | 392 | ||
| OFFICE EXPENSE | 6,784 | 6,784 | ||
| PROGRAM EXPENSE | 578 | 578 | ||
| MEALS | 718 | 718 | ||
| PROGRAM EXPENSE | 6,157 | 6,157 | ||
| BANK FEES | 418 | 418 | ||
| DUES & SUBSCRIPTIONS | 310 | 310 | ||
| INSURANCE | 13,143 | 2,482 | ||
| MARKETING | 259 | 259 | ||
| MEALS | 546 | 546 | ||
| OFFICE EXPENSE | 18,073 | 18,073 | ||
| MISCELLANEOUS EXPENSE | 8,229 | 8,229 | ||
| VEHICLE EXPENSE | 4,108 | 4,108 | ||
| MISC EXP | 50 | 50 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GRANT REFUNDS | 11,430 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 355,705 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAXES | 34,403 | 40,307 |
| PAYROLL WITHHOLDINGS | 23,311 | 20,113 |
| ACCRUED PAYROLL | 92,964 | 129,209 |
| EXCISE TAX PAYABLE | 5,208 | 14,760 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 37,026 | 37,026 | ||
| IT CONSULTING | 4,531 | 4,531 | ||
| FOUNDATION MANAGEMENT | 1,750 | 1,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 3,183 | 3,183 | ||
| EXCISE TAX | 22,260 |