| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES, TAX PREP | 14,025 | 1,403 | 1,552 | |
| ATTEST SERVICES | 4,100 | 410 | 454 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LENOVO - 2 DSKTP 1 LPTP | 2019-01-23 | 5,468 | 1,002 | STRAIGHT LINE | 5.0000 | 1,094 | |||
| LEASEHOLD IMPROVEMENTS | 2019-01-05 | 11,999 | 308 | S/L | 39.0000 | 308 | |||
| OFFICE FURNITURE | 2019-09-24 | 11,693 | 418 | STRAIGHT LINE | 7.0000 | 1,670 | |||
| LENOVO THINKPAD & ACCESS. | 2019-07-29 | 2,594 | 216 | STRAIGHT LINE | 5.0000 | 519 | |||
| HP PRINTER | 2020-01-27 | 2,200 | STRAIGHT LINE | 5.0000 | 403 | ||||
| CHAIRS | 2020-08-11 | 6,503 | STRAIGHT LINE | 7.0000 | 387 | ||||
| LENOVO THINKPAD NOTEBOOK | 2020-08-18 | 1,941 | STRAIGHT LINE | 5.0000 | 129 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOND FUND | 5,017,231 | 5,017,231 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICY TRADED SECURITIES | 40,355,983 | 40,355,983 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE AND EQUIPMENT | 30,399 | 5,839 | 24,560 | 15,000 |
| LEASEHOLD IMPROVEMENTS | 11,999 | 615 | 11,384 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES SHAMBAUGH KAST | 47,648 | 45,656 | 294 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXPENSES | 16,447 | 13,188 | 13,188 |
| UBIT TAX RECEIVABLE | 2,815,200 | 2,815,200 | |
| PREPAID EXCISE TAX | 7,819 | 7,819 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK FEES | -169 | |||
| EQUIPMENT RENTAL/MAINTENTANCE | 485 | 54 | ||
| INSURANCE | 5,083 | 871 | ||
| INTERNET | 2,259 | 278 | ||
| MARKETING | 13,360 | 1,643 | ||
| MISC EXPENSES | 349 | |||
| POSTAGE | 232 | 28 | ||
| SOFTWARE | 1,869 | 241 | ||
| SUBSCRIPTIONS | 4,046 | 498 | ||
| SUPPLIES | 2,869 | 394 | ||
| TELEPHONE | 4,776 | 606 | ||
| GRANT TRACKING SOFTWARE | 7,500 | 500 | ||
| SCHOLARSHIP ADMIN FEE | 517 | 517 | ||
| COMPUTER AND SMALL EQUIPMENT | 1,222 | 150 | ||
| EVENTS AND SPONSORSHIPS | 200 | 25 | ||
| PAYROLL PROCESSING | 5,101 | 535 | ||
| FRAUD EXPENSE | 50,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 4,636,134 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PHILANTHROPY CONSULTING | 70,675 | 9,651 | ||
| OFFICE SERVICES | 24,487 | 3,345 | ||
| INVESTMENT MANAGEMENT FEES | 120,135 | 120,135 | ||
| IT SERVICES | 17,105 | 2,104 | ||
| LEADERSHIP TRAINING | 3,812 | 469 | ||
| ADVISORS - 80/20 TRANSACTIION | 44,045 | 44,045 | ||
| ACCOUNTING CONSULTING 80/20 TRAN | 19,325 | 19,325 | ||
| HR CONSULTING SERVICE | 6,075 | 1,110 | ||
| CLEANING SERVICES | 2,240 | 276 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 7,451 |