| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 17,685 | 0 | 0 | 17,685 |
| 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 Printer | 2011-08-03 | 1,200 | 1,200 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Apple Laptop | 2011-09-13 | 1,653 | 1,653 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Printer | 2013-04-19 | 1,251 | 1,251 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Dell Computer & HP Printer | 2013-09-04 | 500 | 500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Rug, Futon, Kitchen goods, side Table | 2013-09-04 | 235 | 235 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Grill & Wheelbarrow | 2013-09-04 | 300 | 272 | SL | 7.000000000000 | 28 | 0 | 28 | |
| Office Chairs | 2013-12-03 | 347 | 304 | SL | 7.000000000000 | 43 | 0 | 43 | |
| Kitchen hard goods | 2013-12-19 | 285 | 246 | SL | 7.000000000000 | 39 | 0 | 39 | |
| Computer | 2013-12-28 | 500 | 500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| (2) 96" Poly Spreader | 2013-12-29 | 6,059 | 6,059 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Kitchen tile work | 2013-10-21 | 2,253 | 925 | SL | 15.000000000000 | 150 | 0 | 150 | |
| Chair Form | 2014-03-20 | 622 | 512 | SL | 7.000000000000 | 89 | 0 | 89 | |
| Shelving | 2014-10-25 | 2,197 | 1,622 | SL | 7.000000000000 | 314 | 0 | 314 | |
| Defilbrillator | 2014-01-29 | 1,100 | 1,100 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Custom artwork | 2014-02-06 | 1,200 | 1,012 | SL | 7.000000000000 | 171 | 0 | 171 | |
| New PC & Laptop | 2014-10-25 | 2,727 | 2,727 | SL | 5.000000000000 | 0 | 0 | 0 | |
| New Door | 2014-02-06 | 4,944 | 1,952 | SL | 15.000000000000 | 330 | 0 | 330 | |
| Computer & Printer | 2014-12-04 | 1,140 | 1,140 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Golf Cart (used) | 2015-08-11 | 3,000 | 2,650 | SL | 5.000000000000 | 350 | 0 | 350 | |
| 2017 Chevy Van | 2018-08-09 | 31,497 | 8,924 | SL | 5.000000000000 | 6,299 | 0 | 6,299 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Endowment Fund | 4,985,547 | 4,985,547 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Office Printer | 1,200 | 1,200 | 0 | |
| Apple Laptop | 1,653 | 1,653 | 0 | |
| Printer | 1,251 | 1,251 | 0 | |
| Dell Computer & HP Printer | 500 | 500 | 0 | |
| Rug, Futon, Kitchen goods, side Table | 235 | 235 | 0 | |
| Grill & Wheelbarrow | 300 | 300 | 0 | |
| Office Chairs | 347 | 347 | 0 | |
| Kitchen hard goods | 285 | 285 | 0 | |
| Computer | 500 | 500 | 0 | |
| (2) 96" Poly Spreader | 6,059 | 6,059 | 0 | |
| Kitchen tile work | 2,253 | 1,075 | 1,178 | |
| Chair Form | 622 | 601 | 21 | |
| Shelving | 2,197 | 1,936 | 261 | |
| Defilbrillator | 1,100 | 1,100 | 0 | |
| Custom artwork | 1,200 | 1,183 | 17 | |
| New PC & Laptop | 2,727 | 2,727 | 0 | |
| New Door | 4,944 | 2,282 | 2,662 | |
| Computer & Printer | 1,140 | 1,140 | 0 | |
| Golf Cart (used) | 3,000 | 3,000 | 0 | |
| 2017 Chevy Van | 31,497 | 15,223 | 16,274 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Employee Retention Credit Receivable | 0 | 45,772 | 45,772 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising/Marketing | 1,657 | 0 | 0 | 1,657 |
| Bank Charges | 517 | 0 | 0 | 517 |
| Continuing Education | 11,866 | 0 | 0 | 11,866 |
| Office Expenses | 7,588 | 0 | 0 | 7,588 |
| Program Expenses | 43,062 | 0 | 0 | 43,500 |
| Repairs & Maintenance | 125 | 0 | 0 | 125 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program revenue | 327,132 | 327,132 |
| Description | Amount |
|---|---|
| Unrealized gain on investments | 1,023,037 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | 2,823 | 5,473 |
| Cashmere Valley Bank VISA | 535 | 1,127 |
| Resident Loan | 50 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 23,200 | 23,200 | 0 | 0 |
| Other Professional Fees | 7,060 | 0 | 0 | 7,060 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll | 46,160 | 0 | 0 | 46,160 |
| Foreign taxes paid on dividends | 508 | 508 | 0 | 0 |
| Federal income taxes | 1,854 | 0 | 0 | 1,854 |