| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 6,250 | 3,125 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTERS | 2010-06-01 | 2,796 | 2,796 | 200DB | 5.0000 | ||||
| LAND/BUILDING | 2000-12-31 | 7,980 | 15.0000 | ||||||
| COMPUTER | 2015-12-15 | 5,520 | 4,991 | 200DB | 5.0000 | 529 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| EDGEWOOD GROWTH | 2019-10 | PURCHASE | 2020-08 | 280,067 | 200,000 | 80,067 | ||||
| ISHARES MSCI | 2019-12 | PURCHASE | 2020-03 | 62,563 | 88,282 | -25,719 | ||||
| ISHARES SHORT TREAS BOND | 2020-03 | PURCHASE | 2020-08 | 110,688 | 111,120 | -432 | ||||
| ISHARES CORE MSCI | 2019-12 | PURCHASE | 2020-03 | 87,875 | 129,380 | -41,505 | ||||
| ISHARES CORE MSCI | 2019-12 | PURCHASE | 2020-03 | 87,875 | 130,410 | -42,535 | ||||
| ISHARES CORE MSCI | 2019-12 | PURCHASE | 2020-08 | 12,361 | 12,938 | -577 | ||||
| SPDR S&P 500 | 2019-10 | PURCHASE | 2020-03 | 230,312 | 280,294 | -49,982 | ||||
| SPDR S&P 500 | 2019-12 | PURCHASE | 2020-03 | 115,156 | 157,728 | -42,572 | ||||
| VANGUARD VALUE | 2019-10 | PURCHASE | 2020-03 | 135,567 | 200,000 | -64,433 | ||||
| VANGUARD VALUE | 2019-12 | PURCHASE | 2020-03 | 64,221 | 100,000 | -35,779 | ||||
| EDGEWOOD GROWTH | 2018-06 | PURCHASE | 2020-08 | 106,537 | 72,177 | 34,360 | ||||
| EDGEWOOD GROWTH | 2018-10 | PURCHASE | 2020-08 | 113,396 | 81,159 | 32,237 | ||||
| BLACKROCK DEV | 2018-10 | PURCHASE | 2020-02 | 25,000 | 22,878 | 2,122 | ||||
| BLACKROCK DEV | 2003-10 | PURCHASE | 2020-03 | 51,343 | 80,514 | -29,171 | ||||
| BLACKROCK GL | 2014-12 | PURCHASE | 2020-08 | 22,729 | 24,970 | -2,241 | ||||
| BLACKROCK GL | 2015-01 | PURCHASE | 2020-08 | 23,724 | 25,000 | -1,276 | ||||
| EATON VANCE | 2018-10 | PURCHASE | 2020-02 | 50,000 | 51,356 | -1,356 | ||||
| EATON VANCE | 2018-10 | PURCHASE | 2020-03 | 72,302 | 78,055 | -5,753 | ||||
| ISHARES RUSSELL | 2018-06 | PURCHASE | 2020-03 | 122,087 | 173,009 | -50,922 | ||||
| ISHARES CORE MSCI | 2017-01 | PURCHASE | 2020-08 | 111,253 | 99,554 | 11,699 | ||||
| ISHARES CORE MSCI | 2017-01 | PURCHASE | 2020-11 | 65,959 | 55,308 | 10,651 | ||||
| BOSTON P LNG/SHRT | 2014-10 | PURCHASE | 2020-03 | 49,067 | 62,263 | -13,196 | ||||
| BOSTON P LNG/SHRT | 2014-10 | PURCHASE | 2020-03 | 19,852 | 25,000 | -5,148 | ||||
| VANGUARD VALUE INDEX | 2018-10 | PURCHASE | 2020-03 | 100,212 | 137,632 | -37,420 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 5,656,706 | 9,695,926 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN BRYN COED FARMS | AT COST | 174,385 | 174,385 |
| INVESTMENT IN BYRN COED MANAGEMENT | AT COST | 51,777 | 51,777 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 8,316 | 8,316 | |||
| 7,980 | 7,980 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 17,497 | 8,749 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| HISTORIC ARTIFACTS | 22,549,695 | 22,549,695 | 22,549,695 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BOARD EXPENSES | 4,100 | 2,050 | ||
| DUES AND SUBSCRIPTIONS | 50 | 25 | ||
| INSURANCE | 7,594 | 3,797 | ||
| LICENSE | 215 | 108 | ||
| OFFICE | 1,439 | 720 | ||
| PAYROLL FEES | 1,581 | 791 | ||
| RENTAL | 1,350 | 675 | ||
| ACCT MANAGEMENT FEES | 36,154 | 36,154 | ||
| OTHER EXPENSE | 1,747 | 872 | ||
| PRINTING & COPYING | 3,021 | 1,511 | ||
| DATABASE & WEB | 1,998 | 999 | ||
| SHIPPING | 114 | 57 | ||
| SUPPLIES | 291 | 146 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALES OF BOOKS | 330 | 330 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONTRACT SERVICES | 63,207 | 50,566 | ||
| IT SUPPORT | 3,966 | 3,173 | ||
| OTHER CONSULTING | 3,000 | 2,400 | ||
| PHOTOGRAPHS | 4,605 | 3,684 | ||
| BOOK PUBLISHING COSTS | 25,028 | 20,022 | ||
| OTHER PROFESSIONAL FEES | 12,517 | 10,010 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 3,249 | 3,185 | 64 |