| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,446 | 3,723 | 0 | 3,723 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATION COSTS | 2008-01-01 | 1,178 | 948 | 180.000000000000 | 79 | 0 | 0 | 1,027 |
| LOGO DESIGN | 2010-11-02 | 5,000 | 3,053 | 180.000000000000 | 333 | 0 | 0 | 3,386 |
| ORGANIZATION COSTS | 2011-08-20 | 3,400 | 1,892 | 180.000000000000 | 227 | 0 | 0 | 2,119 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 2006-12-01 | 4,978 | 4,978 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ART | 2007-09-07 | 680 | 680 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PAINTINGS | 2008-01-21 | 2,500 | NC | 0 % | 0 | 0 | 0 | ||
| PAINTINGS | 2008-01-23 | 3,200 | NC | 0 % | 0 | 0 | 0 | ||
| FURNITURE-BINAS | 2011-09-30 | 2,205 | 2,205 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE-STAPLES | 2011-06-17 | 1,890 | 1,890 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE LIGHTING | 2011-08-02 | 2,677 | 2,677 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE-BINAS | 2015-07-20 | 833 | 647 | 200DB | 7.000000000000 | 74 | 0 | 0 | |
| OFFICE EQUIPMENT | 2007-10-11 | 507 | 480 | SL | 5.000000000000 | 0 | 0 | 0 | |
| APPLE COMPUTER | 2008-07-14 | 2,058 | 2,058 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| APPLE COMPUTER | 2008-03-17 | 1,792 | 1,792 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MACMEDIA SOFTWARE | 2008-03-17 | 1,191 | 1,191 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| ROUTER | 2009-03-04 | 672 | 672 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| APPLE COMPUTER | 2009-04-21 | 2,934 | 2,934 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| PHONE EQUIPMENT | 2012-03-13 | 282 | 282 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2013-04-30 | 1,646 | 1,646 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| APPLE COMPUTER | 2011-08-13 | 2,930 | 2,930 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2016-11-17 | 1,600 | 1,272 | 200DB | 5.000000000000 | 219 | 0 | 0 | |
| COMPUTER | 2016-12-28 | 2,020 | 1,606 | 200DB | 5.000000000000 | 276 | 0 | 0 | |
| COMPUTER | 2017-11-01 | 1,947 | 1,281 | 200DB | 5.000000000000 | 266 | 0 | 0 | |
| COMPUTER | 2018-10-10 | 2,838 | 2,838 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2019-07-31 | 2,933 | 244 | SL | 5.000000000000 | 587 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD EXPLORER FD ADM | AT COST | 113,814 | 210,181 |
| VANGUARD INTERMED TERM INVEST GR ADM | AT COST | 914,918 | 954,528 |
| VANGUARD ST INVESTMENT GR ADM | AT COST | 396,273 | 405,035 |
| VANGUARD STRATEGIC EQUITY INVESTOR | AT COST | 85,447 | 172,405 |
| VANGUARD INTL STOCK INDEX ADM | AT COST | 1,436,711 | 1,906,326 |
| VANGUARD TOTAL BOND MKT IND ADM | AT COST | 1,170,617 | 1,263,073 |
| VANGUARD TOTAL STOCK MARKET INDEX ADM | AT COST | 578,165 | 1,925,083 |
| VANGUARD US GROWTH ADM | AT COST | 167,389 | 528,147 |
| VANGUARD WINDSOR II ADM | AT COST | 226,157 | 347,691 |
| VANGUARD TOTAL INTL BOND INDEX ADM | AT COST | 980,369 | 1,136,325 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 4,978 | 4,978 | 0 | |
| ART | 680 | 680 | 0 | |
| PAINTINGS | 2,500 | 0 | 2,500 | |
| PAINTINGS | 3,200 | 0 | 3,200 | |
| FURNITURE-BINAS | 2,205 | 2,205 | 0 | |
| FURNITURE-STAPLES | 1,890 | 1,890 | 0 | |
| OFFICE LIGHTING | 2,677 | 2,677 | 0 | |
| FURNITURE-BINAS | 833 | 721 | 112 | |
| OFFICE EQUIPMENT | 507 | 480 | 27 | |
| APPLE COMPUTER | 2,058 | 2,058 | 0 | |
| APPLE COMPUTER | 1,792 | 1,792 | 0 | |
| MACMEDIA SOFTWARE | 1,191 | 1,191 | 0 | |
| ROUTER | 672 | 672 | 0 | |
| APPLE COMPUTER | 2,934 | 2,934 | 0 | |
| PHONE EQUIPMENT | 282 | 282 | 0 | |
| COMPUTER | 1,646 | 1,646 | 0 | |
| APPLE COMPUTER | 2,930 | 2,930 | 0 | |
| COMPUTER | 1,600 | 1,491 | 109 | |
| COMPUTER | 2,020 | 1,882 | 138 | |
| COMPUTER | 1,947 | 1,547 | 400 | |
| COMPUTER | 2,838 | 2,838 | 0 | |
| ORGANIZATION COSTS | 1,178 | 1,027 | 151 | |
| LOGO DESIGN | 5,000 | 3,386 | 1,614 | |
| ORGANIZATION COSTS | 3,400 | 2,119 | 1,281 | |
| COMPUTER | 2,933 | 831 | 2,102 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,314 | 2,657 | 0 | 2,657 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATION EXPENSE | 9,578 | 9,578 | 9,578 |
| ACCUMULATED AMORTIZATION | -5,893 | -6,532 | -6,532 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 1,539 | 769 | 0 | 770 |
| OFFICE STORAGE | 3,194 | 1,597 | 0 | 1,597 |
| MEALS | 163 | 81 | 0 | 82 |
| INVESTMENT EXPENSES | 17,974 | 8,987 | 0 | 8,987 |
| LICENSES AND PERMITS | 198 | 99 | 0 | 99 |
| PAYROLL PROCESSING FEES | 2,027 | 304 | 0 | 1,723 |
| TELEPHONE | 5,043 | 756 | 0 | 4,287 |
| POSTAGE AND SHIPPING | 9,382 | 4,691 | 0 | 4,691 |
| 401K ADMINISTRATION | 1,656 | 248 | 0 | 1,408 |
| COMPUTER SUPPLIES AND SERVICES | 1,502 | 751 | 0 | 751 |
| MEMBERSHIP | 1,606 | 1,606 | 0 | 0 |
| BANK FEES | 554 | 277 | 0 | 277 |
| OFFICE SUPPLIES | 45 | 22 | 0 | 23 |
| SUBSCRIPTIONS AND REFERENCE MATERIALS | 380 | 190 | 0 | 190 |
| FOREIGN TAX PAID | 3,893 | 1,946 | 0 | 1,947 |
| AMORTIZATION | 639 | 639 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 1,025 | 857 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 13,064 | 1,960 | 0 | 11,104 |
| FEDERAL EXCISE TAX | 2,782 | 417 | 0 | 2,365 |