| 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 |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TOTAL INTL BOND IX ADMIRAL | 1,263,425 | 1,263,425 |
| TOTAL BOND MARKET INDEX ADMIR. | 1,553,837 | 1,553,837 |
| SHORT-TERM INVEST-GR ADM | 558,191 | 558,191 |
| INTER-TERM INVEST-GR ADM | 864,478 | 864,478 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| REAL ESTATE INDEX ADMIRAL | 1,229,197 | 1,229,197 |
| TOTAL STOCK MKT IDX ADM | 0 | 0 |
| TOT INTL STOCK IX ADMIRAL | 4,366,084 | 4,366,084 |
| TOTAL STOCK MKT IDX INST | 6,399,906 | 6,399,906 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DORSEY & WHITNEY LLP | 798 | 200 | 0 | 598 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSES | 2,630 | 658 | 0 | 1,972 |
| OFFICE EXPENSES -GSUITE | 466 | 117 | 0 | 349 |
| LICENSES EXPENSES | 25 | 25 | ||
| BANK CHARGES | 50 | 13 | 0 | 37 |
| OTHER EXPENSES | 101 | 25 | 76 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 1,636,387 |
| GRANTS PAYABLE BOOK/TAX DIF. | 400,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CY EXCISE TAX DUE | 0 | 1,554 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES: FMG LLC | 24,000 | 6,000 | 0 | 18,000 |
| VANGUARD MGM. FEES | 26,471 | 26,471 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 8,593 | 8,593 | 0 | 0 |
| CY FEDERAL EXCISE TAX | 4,234 |