| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 30,500 | 5,778 | 0 | 17,332 |
| 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 | 2008-10-01 | 16,599 | 16,599 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2008-11-01 | 1,330 | 1,330 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2008-12-01 | 2,765 | 2,765 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SHADES (7) | 2009-02-04 | 1,083 | 1,083 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| TECHMATIC CLUTCH SHADE WITH FASCIA | 2009-02-25 | 323 | 323 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 13352-A | 2009-09-11 | 1,019 | 1,019 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FILE CABINETS | 2012-04-27 | 2,776 | 2,776 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FILE CABINETS | 2012-08-30 | 5,560 | 5,560 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURES | 2015-05-31 | 20,059 | 13,373 | 200DB | 7.000000000000 | 2,866 | 0 | 2,866 | |
| KATE - MAC COMPUTER & ACESSORIES | 2013-10-04 | 2,368 | 2,368 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| SYSTEM SOLUTIONS | 2013-10-04 | 1,275 | 1,275 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| APPLE COMPUTER | 2014-12-31 | 1,785 | 1,785 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| GRAVOC, COMPUTER, NETWORK EQUIPMENT, SOFTWARE & SETUP | 2014-12-31 | 7,690 | 7,690 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS | 2015-05-31 | 59,650 | 27,837 | 200DB | 10.000000000000 | 5,965 | 0 | 5,965 | |
| APPLE COMPUTER | 2020-06-30 | 4,651 | 200DB | 3.000000000000 | 646 | 0 | 646 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALTERNATIVE INVESTMENTS - KINETA, INC. | 250,000 | 250,000 |
| FIDELITY GROWTH DISCOVERY FUND | 4,507,986 | 4,507,986 |
| FIDELITY SMALL CAP GROWTH | 2,663,078 | 2,663,078 |
| VANGUARD TOTAL STOCK MARKET INSTL. | 20,156,481 | 20,156,481 |
| FIDELITY SMALL CAP VALUE | 2,634,602 | 2,634,602 |
| DFA INTERNATIONAL SMALL COMPANY PORT. | 1,545,270 | 1,545,270 |
| VANGUARD EQUITY INCOME INVESTOR | 6,537,314 | 6,537,314 |
| VANGUARD DEVELOPED MARKETS INDEX | 5,116,201 | 5,116,201 |
| PIMCO 1-5 YEAR U.S. TIPS INDEX | 1,274,666 | 1,274,666 |
| PRINCIPAL FINANCIAL GROUP | 13,356 | 13,356 |
| FIDELITY SHORT-TERM TREASUR BOND INDEX | 7,994,932 | 7,994,932 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 16,599 | 16,599 | 0 | 0 |
| FURNITURE | 1,330 | 1,330 | 0 | 0 |
| FURNITURE | 2,765 | 2,765 | 0 | 0 |
| SHADES (7) | 1,083 | 1,083 | 0 | 0 |
| TECHMATIC CLUTCH SHADE WITH FASCIA | 323 | 323 | 0 | 0 |
| 13352-A | 1,019 | 1,019 | 0 | 0 |
| FILE CABINETS | 2,776 | 2,776 | 0 | 0 |
| FILE CABINETS | 5,560 | 5,560 | 0 | 0 |
| FURNITURE & FIXTURES | 20,059 | 16,239 | 3,820 | 3,820 |
| KATE - MAC COMPUTER & ACESSORIES | 2,368 | 2,368 | 0 | 0 |
| SYSTEM SOLUTIONS | 1,275 | 1,275 | 0 | 0 |
| APPLE COMPUTER | 1,785 | 1,785 | 0 | 0 |
| GRAVOC, COMPUTER, NETWORK EQUIPMENT, SOFTWARE & SETUP | 7,690 | 7,690 | 0 | 0 |
| LEASEHOLD IMPROVEMENTS | 59,650 | 33,802 | 25,848 | 25,848 |
| APPLE COMPUTER | 4,651 | 646 | 4,005 | 4,005 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 88 | 9 | 0 | 79 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 3,832 | 383 | 0 | 3,449 |
| TELEPHONE | 5,675 | 568 | 0 | 5,107 |
| POSTAGE, SHIPPING & DELIVERY | 1,115 | 112 | 0 | 1,003 |
| INSURANCE | 11,750 | 1,175 | 0 | 10,575 |
| OUTSIDE COMPUTER SERVICES | 1,974 | 197 | 0 | 1,777 |
| PAYROLL PROCESSING SERVICES | 3,273 | 327 | 0 | 2,946 |
| MISCELLANEOUS | 444 | 31 | 0 | 413 |
| FILING FEES | 630 | 44 | 0 | 586 |
| MEMBERSHIP DUES - ORGANIZATION | 7,724 | 772 | 0 | 6,952 |
| UTILITIES | 3,268 | 327 | 0 | 2,941 |
| BANK CHARGES AND INTEREST | 88 | 6 | 0 | 82 |
| MEALS | 184 | 13 | 0 | 171 |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | 1,810 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 1,335,421 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 174 | 17 | 0 | 157 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 29,650 | 2,965 | 0 | 26,685 |
| PROPERTY TAXES | 5,700 | 570 | 0 | 5,130 |
| TAXES - OTHER | 174 | 17 | 0 | 157 |
| FOREIGN TAXES PAID | 10,622 | 10,622 | 0 | 0 |