| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| QUARTERLY ACCOUNTING | 6,000 | 3,000 | 3,000 | |
| PREPARATION OF FINANCIAL STMTS | 5,000 | 2,500 | 2,500 | |
| TAX REPORT SERVICES | 4,500 | 2,250 | 2,250 |
| 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 | 2004-09-01 | 3,177 | 3,177 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE | 2005-03-03 | 1,122 | 1,122 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTURES | 2007-07-01 | 8,049 | 8,049 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE EQUIPMENT | 2007-07-01 | 1,091 | 1,091 | SL | 5.000000000000 | 0 | 0 | ||
| DRIVEWAY | 2008-11-17 | 9,300 | 6,872 | SL | 15.000000000000 | 620 | 0 | ||
| FILING CABINET | 2009-03-27 | 1,102 | 1,099 | SL | 7.000000000000 | 0 | 0 | ||
| COMPUTERS | 2012-09-25 | 760 | 760 | SL | 5.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTURES | 2008-02-06 | 1,470 | 1,470 | SL | 7.000000000000 | 0 | 0 | ||
| COMPUTERS & PERIPHERALS | 2017-07-01 | 12,009 | 6,006 | SL | 5.000000000000 | 2,402 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 28199 VANGUARD INST IDX FD (VINIX) | 7,340,835 | 9,347,089 |
| 319034 VANGUARD LT BD IDX FD (VBLLX) | 4,348,768 | 5,311,915 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 3,177 | 3,177 | 0 | |
| FURNITURE | 1,122 | 1,122 | 0 | |
| FURNITURE & FIXTURES | 8,049 | 8,049 | 0 | |
| OFFICE EQUIPMENT | 1,091 | 1,091 | 0 | |
| DRIVEWAY | 9,300 | 7,492 | 1,808 | |
| FILING CABINET | 1,102 | 1,099 | 3 | |
| COMPUTERS | 760 | 760 | 0 | |
| FURNITURE & FIXTURES | 1,470 | 1,470 | 0 | |
| COMPUTERS & PERIPHERALS | 12,009 | 8,408 | 3,601 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT - RENT | 960 | 960 | 960 |
| ACCRUED INVESTMENT INCOME | 23,832 | 12,668 | 12,668 |
| EMPLOYEE LOAN | 350 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TEL, COMPUTER & INTERNET | 10,156 | 2,539 | 4,966 | |
| INSURANCE | 2,967 | 492 | 2,475 | |
| OFFICE & POSTAGE | 5,374 | 1,344 | 4,642 | |
| DUES,FEES & PERMITS | 4,461 | 1,115 | 3,346 |
| Description | Amount |
|---|---|
| ACCRUED GRANTS PAID | 215,000 |
| TO REVERSE PROGRAM EXPENSE PAYABLE | 10,468 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROGRAM RELATED EXPENSES | 10,468 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE | 7,298 | 0 | 0 | |
| PAYROLL | 13,717 | 3,429 | 10,288 |