| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANTS - AUDIT/TAX | 19,432 | 3,886 | 15,546 | |
| ACCOUNTANTS - BOOKKEEPING | 6,325 | 3,163 | 3,162 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 2016-12-30 | 7,795 | 2,079 | SL | 15.000000000000 | 520 | 0 | ||
| COMPUTER W/PRINTER | 2009-02-18 | 1,117 | 1,117 | SL | 10.000000000000 | 0 | 0 | ||
| HP OFFICE COMPUTER | 2012-01-17 | 1,136 | 1,014 | SL | 10.000000000000 | 114 | 0 | ||
| COMPUTER (AMAZON) | 2016-01-22 | 1,039 | 1,022 | SL | 5.000000000000 | 17 | 0 | ||
| OPTOMA HD 141X 1080P | 2016-06-30 | 600 | 386 | SL | 7.000000000000 | 86 | 0 | ||
| 2 ORIENTAL RUGS | 1992-03-31 | 2,500 | 2,500 | SL | 7.000000000000 | 0 | 0 | ||
| DESK | 1985-02-21 | 88 | 78 | SL | 10.000000000000 | 0 | 0 | ||
| (12) DINING ROOM CHAIRS | 1989-04-30 | 4,452 | 4,452 | SL | 10.000000000000 | 0 | 0 | ||
| 2 CHAIRS - REUPHOLSTERED | 1989-12-01 | 1,260 | 1,260 | SL | 10.000000000000 | 0 | 0 | ||
| 4 PICTURES | 1991-05-31 | 125 | 125 | SL | 7.000000000000 | 0 | 0 | ||
| TABLE | 2007-12-07 | 4,078 | 4,078 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE CREDENZA | 2011-07-14 | 525 | 499 | SL | 10.000000000000 | 26 | 0 | ||
| (2) HERMAN MILLER OFFICE CHAIRS | 2012-01-10 | 655 | 590 | SL | 10.000000000000 | 65 | 0 | ||
| ANTIQUE WALNUT 30" ROUND TABLE | 2012-01-10 | 337 | 337 | SL | 7.000000000000 | 0 | 0 | ||
| MILANO2 72WX24D LH SINGLE PEDESTAL | 2016-01-13 | 679 | 485 | SL | 7.000000000000 | 97 | 0 | ||
| MILANO2 72WX30D UNIVERSAL | 2016-01-13 | 698 | 499 | SL | 7.000000000000 | 100 | 0 | ||
| ONE TOUCH TABLE W/ELECTRICAL | 2016-08-24 | 532 | 329 | SL | 7.000000000000 | 76 | 0 | ||
| BUFFET HT CREDENZA #ALIMO | 2016-08-24 | 1,026 | 635 | SL | 7.000000000000 | 147 | 0 | ||
| (2) TAYCO GO TABLE W ELEC, DATA | 2016-11-24 | 1,208 | 719 | SL | 7.000000000000 | 173 | 0 | ||
| FRONT OFFICE RUG | 2016-12-30 | 747 | 428 | SL | 7.000000000000 | 107 | 0 | ||
| J&J FLOORING (KITCHEN & BOARD) | 2020-08-31 | 4,940 | 366 | SL | 5.000000000000 | 1,098 | 0 | ||
| LOWES & BCA (KITCHEN & BOARD) | 2020-08-31 | 20,505 | 1,519 | SL | 5.000000000000 | 4,556 | 0 | ||
| VISUAL CONCEPTS - AV EQUIPMENT | 2020-08-31 | 5,559 | 412 | SL | 5.000000000000 | 1,235 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY FUND INVESTMENTS | AT COST | 3,952,260 | 3,952,260 |
| COMMON COLLECTIVE TRUST FUNDS | AT COST | 45,899,421 | 45,899,421 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 7,795 | 2,599 | 5,196 | |
| COMPUTER W/PRINTER | 1,117 | 1,117 | 0 | |
| HP OFFICE COMPUTER | 1,136 | 1,128 | 8 | |
| COMPUTER (AMAZON) | 1,039 | 1,039 | 0 | |
| OPTOMA HD 141X 1080P | 600 | 472 | 128 | |
| 2 ORIENTAL RUGS | 2,500 | 2,500 | 0 | |
| DESK | 88 | 78 | 10 | |
| (12) DINING ROOM CHAIRS | 4,452 | 4,452 | 0 | |
| 2 CHAIRS - REUPHOLSTERED | 1,260 | 1,260 | 0 | |
| 4 PICTURES | 125 | 125 | 0 | |
| TABLE | 4,078 | 4,078 | 0 | |
| OFFICE CREDENZA | 525 | 525 | 0 | |
| (2) HERMAN MILLER OFFICE CHAIRS | 655 | 655 | 0 | |
| ANTIQUE WALNUT 30" ROUND TABLE | 337 | 337 | 0 | |
| MILANO2 72WX24D LH SINGLE PEDESTAL | 679 | 582 | 97 | |
| MILANO2 72WX30D UNIVERSAL | 698 | 599 | 99 | |
| ONE TOUCH TABLE W/ELECTRICAL | 532 | 405 | 127 | |
| BUFFET HT CREDENZA #ALIMO | 1,026 | 782 | 244 | |
| (2) TAYCO GO TABLE W ELEC, DATA | 1,208 | 892 | 316 | |
| FRONT OFFICE RUG | 747 | 535 | 212 | |
| J&J FLOORING (KITCHEN & BOARD) | 4,940 | 1,464 | 3,476 | |
| LOWES & BCA (KITCHEN & BOARD) | 20,505 | 6,075 | 14,430 | |
| VISUAL CONCEPTS - AV EQUIPMENT | 5,559 | 1,647 | 3,912 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,200 | 0 | 1,760 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXCISE TAX | 14,686 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 5,210,906 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADP | 4,660 | 0 | 3,728 | |
| ADMIN - DUES/SUBS/MEMBERSHIPS | 11,870 | 0 | 11,610 | |
| ADMIN - GIFTS AND ACKNOWLEDGEMENTS | 1,527 | 0 | 1,222 | |
| ADMIN - MISCELLANEOUS OFFICE | 711 | 0 | 567 | |
| FOOD, TABLE, SUPPLIES | 722 | 0 | 578 | |
| ADMIN - OFFICE SUPPLIES & PRINT | 9,196 | 0 | 7,356 | |
| MAINTENANCE AND REPAIRS | 7,411 | 0 | 5,929 | |
| COMMITTEE EXPENSE | 48,654 | 0 | 27,390 | |
| INSURANCE | 6,102 | 0 | 4,882 | |
| ADMIN - BOARD RETREAT | 3,823 | 0 | 3,058 | |
| CONTINUING EDUCATION | 3,547 | 0 | 2,838 | |
| WEBSITE | 3,520 | 0 | 2,816 | |
| MARKETING & COMMUNICATIONS TECHNOLOGY | 4,632 | 0 | 3,706 | |
| GRANT SOFTWARE | 7,975 | 0 | 7,975 | |
| TELEPHONE & INTERNET | 3,532 | 0 | 2,826 | |
| JANITORIAL SERVICE | 410 | 0 | 328 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 11,966 | 11,966 | 11,966 |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 133 | 133 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 1,652 | 2,393 |
| ACCRUED VACATION | 2,985 | 2,985 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VANGUARD INVESTMENT MANAGEMENT FEES | 35,089 | 35,089 | 0 | |
| FINANCIAL REVIEW EXPENSE | 825 | 0 | 825 | |
| HC - INVESTMENT EXPENSES | 21,567 | 21,567 | 0 | |
| CONSULTING | 8,760 | 0 | 8,760 | |
| COMMON FUND INVESTMENT MANAGEMENT FEES | 55,350 | 55,350 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 7,227 | 7,227 | 0 | |
| PAYROLL TAX | 18,137 | 0 | 14,510 | |
| EXCISE TAX | 164,461 | 0 | 0 |