| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Kevin W. Keithley, CPA, PC | 2,330 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Office Furniture | 2014-04-16 | 2,000 | 1,733 | 200DB | 8.93 % | 179 | |||
| Office Furniture | 2014-04-22 | 450 | 389 | 200DB | 8.93 % | 40 | |||
| Office Furniture | 2014-04-23 | 1,909 | 1,653 | 200DB | 8.93 % | 170 | |||
| Office Furniture | 2014-06-04 | 1,800 | 1,560 | 200DB | 8.93 % | 161 | |||
| Office Furniture | 2014-06-10 | 604 | 523 | 200DB | 8.93 % | 54 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard Intermediate Corp Bond Fund | 160,005 | 181,599 |
| Wells Fargo & Co. | 46,651 | 48,834 |
| JP Morgan Chase & Co. | 25,912 | 32,982 |
| American Tower Corp | 15,871 | 16,960 |
| Conocophillips | 16,328 | 17,608 |
| Fedex Corp | 15,624 | 16,568 |
| General Mills | 15,274 | 16,271 |
| Intel | 17,218 | 20,407 |
| Morgan Stanley | 15,179 | 17,097 |
| Southern Power | 15,568 | 17,193 |
| Verizon Communication | 15,004 | 17,686 |
| Starbucks Corp 2.55% | 10,469 | 10,794 |
| Home Depot 3.3% | 17,014 | 17,649 |
| Blackrock Inc 2.4% | 15,823 | 16,350 |
| Amgen Inc 2.3% | 15,878 | 15,919 |
| Abbvie Inc 4.5% | 18,123 | 18,841 |
| Goldman Sachs 2.6% | 15,903 | 16,115 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Abbvie Inc | 19,252 | 26,788 |
| Ameriprise Financial | 6,178 | 7,773 |
| Apple | 14,089 | 30,253 |
| AT&T Corp | 12,508 | 11,504 |
| Blackrock Inc | 5,679 | 10,823 |
| Chevron | 19,802 | 17,312 |
| Cisco Systems | 8,200 | 7,831 |
| Eaton Corp | 7,690 | 12,014 |
| Honeywell Int'l | 15,257 | 28,715 |
| JP Morgan Chase & Co | 24,040 | 33,038 |
| Merck & Co Inc | 19,325 | 22,495 |
| Met Life Inc | 3,539 | 3,756 |
| iShares MSCI EAFE Index Fund | 174,190 | 185,964 |
| iShares Russell 3000 Fund | 18,805 | 49,641 |
| Blackrock Build America Trust | 89,035 | 114,973 |
| Federated Adjustable Rate Security Fund | 26,647 | 26,440 |
| Wisdomtree Europe | 37,402 | 38,995 |
| Alphabet Inc Cl A | 10,958 | 22,784 |
| Amgen | 9,214 | 12,646 |
| Home Depot | 21,170 | 27,890 |
| Microsoft | 12,641 | 45,596 |
| TJX Companies Inc | 6,712 | 6,829 |
| United Health Group Inc | 3,801 | 7,014 |
| Visa Inc | 8,371 | 13,124 |
| Vanguard Mid Cap Fund | 16,450 | 26,110 |
| Allstate Corp | 4,252 | 5,497 |
| Analog Device Inc | 18,245 | 26,591 |
| Avery Dennison Corp | 11,767 | 17,062 |
| Entergy Corp New | 12,735 | 15,974 |
| Gallagher Arthur J & Co | 4,138 | 8,660 |
| Johnson & Johnson | 16,987 | 19,673 |
| Mondelez Intl | 1,700 | 2,339 |
| Thermo Fisher Scientific | 6,642 | 13,973 |
| Vanguard S&P 500 Value Index Fund | 31,176 | 44,685 |
| C A C I Inc | 1,436 | 2,493 |
| Digital Realty Trust | 7,276 | 9,068 |
| 6,400 | 9,561 | |
| Amazon.com Inc | 5,634 | 9,771 |
| Electronic Arts Inc | 3,478 | 5,744 |
| Emerson Electric Co | 4,262 | 4,822 |
| Procter & Gamble | 16,768 | 22,262 |
| Progressive Co Ohio | 4,074 | 5,933 |
| S & P Global | 3,611 | 4,931 |
| Union Pacific Corp | 13,460 | 16,658 |
| Verizon Communication | 17,242 | 17,625 |
| Zoetis Inc | 2,530 | 4,965 |
| McCormick & Co Inc | 2,913 | 3,824 |
| Morgan Stanley Corp | 16,539 | 24,671 |
| Broadcom Inc | 13,901 | 21,893 |
| Celanese Corp | 5,452 | 6,497 |
| McDonalds | 5,923 | 6,437 |
| Medtronic PLC | 9,407 | 11,714 |
| Motorola Sol MSI | 3,310 | 3,401 |
| Nextera Energy Co | 7,182 | 10,801 |
| Nike | 3,226 | 5,659 |
| Phillip Morris Intl | 16,141 | 16,144 |
| Stryker Corp | 3,726 | 4,901 |
| Truist Finl Corp | 19,929 | 19,747 |
| Voya Financial Inc | 6,980 | 7,057 |
| Walt Disney | 5,226 | 7,247 |
| Walmart Inc | 3,922 | 4,325 |
| Rockwell Automation | 4,964 | 5,016 |
| Qualcomm Inc | 8,415 | 10,664 |
| Nuance Communications | 2,919 | 5,732 |
| Mastercard Inc | 3,645 | 3,569 |
| Masco | 7,832 | 7,690 |
| Lockheed Martin | 3,510 | 3,550 |
| Leggett & Platt Inc | 10,365 | 11,518 |
| Kinder Morgan | 8,244 | 5,331 |
| Fortive Corp Disc FTV | 3,108 | 3,541 |
| East West Bancorp Inc | 3,611 | 5,071 |
| Dell Techologies | 2,737 | 3,665 |
| Dana Holding Corp | 4,087 | 4,099 |
| Carrier Global Corp | 2,670 | 6,412 |
| Boston Properties | 8,362 | 7,562 |
| Ametek Inc | 5,953 | 7,256 |
| Best Buy Inc | 11,075 | 9,979 |
| Johnson Controls Inter | 9,661 | 12,113 |
| Schlumberger Ltd | 5,835 | 5,458 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 11,397 | 11,096 | 301 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Account Fees | 554 | |||
| Accounting Service Fees | 1,345 | |||
| Employee Benefits | 42,666 | |||
| Insurance | 5,580 | |||
| Marketing Expenses | 6,123 | |||
| Office Supplies | 221 | |||
| Outside Services | 4,008 | |||
| Payroll Processing Fees | 165 | |||
| Postage and Delivery | 253 | |||
| Scholarship Award Dinner | 1,308 | |||
| Software Fees | 1,945 | |||
| Special Event Expenses | 99,634 | |||
| Telephone / Internet | 6,125 | |||
| Website Expenses | 3,729 | |||
| Workers Comp Insurance | 412 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income From Special Events | 376,279 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Tax Liabilities | 5,980 | 3,343 |
| PPP Loan Payable | 36,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Mgmt Expenses | 10,315 | 10,315 | 0 | 0 |
| Professional Fees | 16,656 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Internal Revenue Service | 500 | 500 | ||
| Oregon Department of Justice | 500 | 500 | ||
| Oregon Secretary of State | 50 | |||
| Payroll Taxes | 12,130 |