| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 10,888 | 5,444 | 5,444 | 5,444 |
| Tax compliance | 9,909 | 4,954 | 4,954 | 4,955 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2 Computers - MacBook | 2017-08-25 | 2,531 | 1,181 | SL | 5.0000 | 506 | |||
| Office phone & conference | 2017-11-28 | 2,980 | 1,242 | SL | 5.0000 | 596 | |||
| Computer | 2017-12-02 | 1,636 | 681 | SL | 5.0000 | 327 | |||
| Conference table | 2020-02-19 | 4,549 | SL | 7.0000 | 542 | ||||
| File drawers and desk | 2020-04-13 | 3,036 | SL | 7.0000 | 325 | ||||
| Computer | 2020-05-05 | 3,234 | SL | 5.0000 | 431 | ||||
| Video conference devices | 2020-08-01 | 5,278 | SL | 5.0000 | 440 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Tot Intl Bond Ix Admiral (VTABX) | 733,090 | 765,299 |
| Tot Bond Mkt Index Adm (VBTLX) | 984,821 | 1,042,413 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Inter-Term Invest Gr Adm (VFIDX) | 299,428 | 314,416 |
| Short-Term Invest Gr Adm (VFSUX) | 456,343 | 470,067 |
| Tot Intl Stock Ix Admiral (VTIAX) | 1,931,148 | 2,205,879 |
| Tot Stock Mkt Idx Adm (VTSAX) | 1,333,100 | 2,980,746 |
| Long-Term Invest-Gr Adm (VWETX) | 246,021 | 268,476 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 7,585 | 867 | 6,718 | 6,718 |
| Machinery and Equipment | 15,659 | 5,404 | 10,255 | 10,255 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rent Deposit | 1,600 | 6,000 | 6,000 |
| Rounding | 1 |
| Description | Amount |
|---|---|
| Funds released for scholarship commitments | 1,612,897 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 56 | 56 | 56 | |
| Information technology | 805 | 805 | ||
| Insurance | 2,239 | 2,239 | ||
| Licenses and fees | 458 | 458 | ||
| Marketing | 1,000 | 1,000 | ||
| Membership dues | 565 | 565 | ||
| Office expenses | 13,101 | 13,101 | ||
| Scholarship support expense | 10,819 | 10,819 |
| Description | Amount |
|---|---|
| Restricted for WSF Scholarship Awards | 4,004,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Scholarship awards transferred from MCF | 2,390,000 | 37,398 |
| Payroll Protection Program Loan |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 23,159 | 23,159 | 23,159 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 9,059 |