| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 48,466 | 24,233 | 0 | 24,233 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Website Development | 2013-12-31 | 19,757 | 19,757 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Website Development | 2014-01-31 | 17,610 | 17,610 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Website Development | 2014-04-15 | 1,125 | 1,125 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Website Development | 2014-04-03 | 2,130 | 2,130 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Website Development | 2014-08-01 | 4,250 | 4,250 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Website Development | 2015-02-06 | 7,500 | 7,500 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Laptop - Lars | 2016-03-28 | 2,026 | 1,519 | SL | 5.000000000000 | 405 | 0 | 405 | |
| Laptop - Chile | 2016-03-31 | 2,322 | 1,740 | SL | 5.000000000000 | 464 | 0 | 464 | |
| Website Development | 2016-11-15 | 3,500 | 3,500 | SL | 3.000000000000 | 0 | 0 | 0 | |
| Website Development | 2016-06-30 | 8,288 | 8,288 | SL | 3.000000000000 | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate Obligation - Anheuser-Busch Inbev Wor | 38,226 | 38,226 |
| Corporate Obligation - Apple Inc | 37,201 | 37,201 |
| Corporate Obligation - Bank of America Corp | 67,145 | 67,145 |
| Corporate Obligation - CVS Caremark Corp | 62,374 | 62,374 |
| Corporate Obligation - Duke Energy Corp | 38,050 | 38,050 |
| Corporate Obligation - Enterprise Products Oper | 50,385 | 50,385 |
| Corporate Obligation - Gilead Sciences Inc | 49,710 | 49,710 |
| Corporate Obligation - Target Corp | 55,258 | 55,258 |
| Corporate Obligation - Toronto-Dominion Bank | 36,924 | 36,924 |
| Corporate Obligation - US Bancorp | 56,321 | 56,321 |
| Corporate Obligation - Verizon Communications | 38,352 | 38,352 |
| Corporate Obligation - Visa Inc | 53,476 | 53,476 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Domestic Mutual Funds - Cohen & Steers Preferred Securities and Income Fund | 305,139 | 305,139 |
| Domestic Mutual Funds - Pimco Total Return Fund | 618,503 | 618,503 |
| Domestic Mutual Funds - TIAA-CREF Social Choice | 490,942 | 490,942 |
| International Mutual Funds - TCW Emerging Markets | 622,683 | 622,683 |
| Equities - Home Depot Inc | 37,984 | 37,984 |
| Equities - O'Reilly Automotice Inc | 37,111 | 37,111 |
| Equities - Target Corp | 23,125 | 23,125 |
| Equities - TJX Companies Inc. | 35,374 | 35,374 |
| Equities - Walt Disney Co | 37,142 | 37,142 |
| Equities - Colgate Palmolive Co | 18,043 | 18,043 |
| Equities - Costco Wholesale Corp | 44,837 | 44,837 |
| Equities - Procter & Gamble Co | 34,785 | 34,785 |
| Equities - Financial - American Express Co | 31,920 | 31,920 |
| Equities - Financial - CME Group Ince | 17,295 | 17,295 |
| Equities - Financial - Northern Trust Corp | 36,231 | 36,231 |
| Equities - Financial - Schwab Charles Corp New | 40,098 | 40,098 |
| Equities - Financial - US Bancorp | 27,861 | 27,861 |
| Equities - Health Care - Abbott Labs | 21,679 | 21,679 |
| Equities - Health Care - Becton Dickinson & Co | 16,264 | 16,264 |
| Equities - Health Care - Cooper Cos Inc Com New | 17,076 | 17,076 |
| Equities - Health Care - Laboratory CRP of Amer Holdgs | 27,276 | 27,276 |
| Equities - Health Care - Merck & Co Inc New | 27,567 | 27,567 |
| Equities - Health Care - Thermo Fisher Scientific Inc | 33,070 | 33,070 |
| Equities - Health Care - UnitedHealth Group Inc | 45,238 | 45,238 |
| Equities - Industrial - Fortive Corp | 27,195 | 27,195 |
| Equities - Industrial - Masco Corp | 14,776 | 14,776 |
| Equities - Industrial - Rockwell Automation Inc | 32,856 | 32,856 |
| Equities - Industrial - Xylem Inc/NY | 28,908 | 28,908 |
| Equities - IT - Alphabet Inc CL A | 73,611 | 73,611 |
| Equities - IT - Apple Inc | 104,560 | 104,560 |
| Equities - IT - Cisco Systems Inc | 25,463 | 25,463 |
| Equities - IT - Electronic Arts Inc | 19,242 | 19,242 |
| Equities - IT - Intel Corp | 12,206 | 12,206 |
| Equities - IT - Mastercard Inc | 27,484 | 27,484 |
| Equities - IT - Microsoft Corp | 110,765 | 110,765 |
| Equities - IT - Visa Inc - Class A Shrs | 52,714 | 52,714 |
| Equities - IT - Vontier Corp | 5,110 | 5,110 |
| Equities - Material - Ecolab Inc | 27,261 | 27,261 |
| Equities - Telecommunication - Verizon Communications | 16,097 | 16,097 |
| Equities - International - Accenture PLC | 41,271 | 41,271 |
| Equities - International - Eaton Corp PLC | 24,629 | 24,629 |
| Equities - International - Medtronic, PLC | 20,851 | 20,851 |
| Equities - International - Taiwan Semiconductor Manufactu-ADR | 37,074 | 37,074 |
| Equities - International - Trane Technologies Public Limited | 38,032 | 38,032 |
| Equities - International - Unilever NV - ADR | 19,798 | 19,798 |
| Equities - Domestic Mutual Funds - IShares Russell 2000ETF | 257,035 | 257,035 |
| Equities - Domestic Mutual Funds - IShares S&P Mid-Cap 400 Growth | 617,914 | 617,914 |
| Equities - Domestic Mutual Funds - Vanguard Midcap Viper | 817,982 | 817,982 |
| Equities - Domestic Mutual Funds - Vanguard 500 Index Fund | 1,891,039 | 1,891,039 |
| Equities - International Mutual Funds - Johcm International Select Fund | 786,102 | 786,102 |
| Equities - International Mutual Funds - T Rowe Price Institutional Emerging | 834,694 | 834,694 |
| Real Estate Investment Trusts - American Tower Corp | 23,793 | 23,793 |
| Real Estate Investment Trusts - Prologics, Inc | 30,994 | 30,994 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Secured market deposit account | FMV | 306,285 | 306,285 |
| Real Asset Funds - SPDR Gold Shares | FMV | 292,689 | 292,689 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Website Development | 19,757 | 19,757 | 0 | |
| Website Development | 17,610 | 17,610 | 0 | |
| Website Development | 1,125 | 1,125 | 0 | |
| Website Development | 2,130 | 2,130 | 0 | |
| Website Development | 4,250 | 4,250 | 0 | |
| Website Development | 7,500 | 7,500 | 0 | |
| Laptop - Lars | 2,026 | 1,924 | 102 | |
| Laptop - Chile | 2,322 | 2,204 | 118 | |
| Website Development | 3,500 | 3,500 | 0 | |
| Website Development | 8,288 | 8,288 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 11,219 | 0 | 0 | 11,219 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deposit - Ernst-Abbe Stiftung | 13,664 | 13,664 | 13,664 |
| Investment distribution receivable | 0 | 67,109 | 67,109 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 4,417 | 0 | 0 | 4,417 |
| Outreach | 1,506 | 0 | 0 | 1,506 |
| Bank and processing fees | 3,213 | 0 | 0 | 3,213 |
| Information technology | 12,568 | 0 | 0 | 12,568 |
| Projects and activities | 6,171 | 0 | 0 | 6,171 |
| Operations | 5,911 | 0 | 0 | 5,911 |
| Postage and shipping | 25 | 0 | 0 | 25 |
| Grant related expenses | 1,537 | 0 | 0 | 1,537 |
| Description | Amount |
|---|---|
| Unrealized gains from investments | 678,442 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Excise tax payable | 4,878 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment fees | 65,441 | 65,441 | 0 | 0 |
| IT support | 3,506 | 0 | 0 | 3,506 |
| Consulting fees | 541 | 0 | 0 | 541 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 14,881 | 0 | 0 | 14,881 |
| Excise tax | 5,926 | 0 | 0 | 0 |