| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 37,210 | 37,210 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2021 ACURA RDX | 2021-05-12 | 50,414 | 4,201 | S/L | 5.0000 | 5,042 | |||
| APPLE COMPUTER | 2021-07-28 | 2,447 | 82 | S/L | 5.0000 | 489 | |||
| APPLE COMPUTER | 2021-08-21 | 2,415 | 40 | S/L | 5.0000 | 483 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 ACURA RDX | 2021-05 | PURCHASE | 2022-04 | 34,828 | 50,414 | -6,343 | 9,243 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 136,877.238 VANGUARD TOTAL STOCK | |||
| MARKET INDEX FUND (VITSX) | FMV | 11,952,120 | 11,952,120 |
| 225,789.385 VANGUARD SHORT-TERM INV | |||
| GRADE ADMIRAL (VFSUX) | FMV | 2,221,768 | 2,221,768 |
| 179,013.577 VANGUARD INTERMEDIATE | |||
| TERM INV GRADE ADMIRAL (VFIDX) | FMV | 1,451,800 | 1,451,800 |
| 77,038.137 VANGUARD TOTAL INT'L | |||
| STOCK INDEX INST (VTSNX) | FMV | 7,573,619 | 7,573,619 |
| 519,624.736 VANGUARD TOTAL BOND MKT | |||
| INDEX I (VBTIX) | FMV | 4,879,276 | 4,879,276 |
| 147,879.529 VANGUARD LONG-TERM GRADE | |||
| ADMIRAL (VWETX) | FMV | 1,122,406 | 1,122,406 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,862 | 1,094 | 3,768 | 3,768 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 20,842 | 20,842 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 8,552,094 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE EXPENSE | 40,247 | 40,247 | ||
| PROGRAM EXPENSE-DCA | 41,014 | 41,014 | ||
| PROGRAM EXPENSE-OTHER | 2,582 | 2,582 | ||
| DUES & SUBSCRIPTIONS | 50,388 | 50,388 | ||
| INSURANCE | 79,958 | 56,172 | ||
| MISCELLANEOUS EXPENSE | 843 | 843 | ||
| VEHICLE EXPENSE | 11,214 | 11,214 | ||
| MARKETING | 299 | 299 | ||
| WEBSITE | 3,232 | 3,232 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRI INCOME | 19,250 | ||
| PUBLISHING EXP REIMBURSEMENT | 3,750 | ||
| CASH REWARDS | 4,077 | ||
| OTHER INCOME | 5,090 | ||
| DEFERRED EXCISE TAX BENEFIT | 33,471 |
| Description | Amount |
|---|---|
| ROUNDING | 9 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX LIABILITY | 57,425 | 36,583 |
| PAYROLL WITHHOLDINGS | 1,942 | 1,827 |
| ACCRUED PAYROLL | 100,081 | 103,248 |
| EXCISE TAX PAYABLE | 12,629 | 19,374 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 65,953 | 65,953 | ||
| WEBSITE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 19,374 |