| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FRAZEE FOX & DODGE | 1,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 2004-12-01 | 1,500 | 1,500 | 200DB | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VTRIX | PURCHASE | 2022-10 | 50,000 | 49,227 | 773 | |||||
| VWO | PURCHASE | 2022-10 | 34,999 | 29,423 | 5,576 | |||||
| VGK | PURCHASE | 2022-10 | 24,999 | 30,454 | -5,455 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD BROKERAGE-GENERAL MILLS | 28,905 | 85,300 |
| VANGUARD BROKERAGE (OGE) | 42,595 | 121,380 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD 500 INDEX ADMIRAL-VFIAX | AT COST | 82,263 | 288,549 |
| VANGUARD EUROPEAN ETF-VGK | AT COST | 29,546 | 27,966 |
| VANGUARD INTERNATIONAL-VTRIX | AT COST | 57,209 | 64,025 |
| VANGUARD-EMERGING MARKETS-VEMAX | AT COST | 62,153 | 58,341 |
| VNGAURD-WORLD FDS ETF-VFH | AT COST | 41,940 | 88,600 |
| VNGRD-ST INV GRADE-VFSUX | AT COST | 268,642 | 244,952 |
| VNGUARD EMERGING MARKETS ETF-VWO | AT COST | 18,576 | 23,523 |
| VNGUARD INDEX FDS REIT ETF-VNQ | AT COST | 54,093 | 88,080 |
| VNGUARD INDEX FDS TOTAL STK-VTI | AT COST | 76,553 | 249,565 |
| VNGUARD INTL EQUITY INDEX ETF-VPL | AT COST | 49,440 | 66,640 |
| VNGUARD-SMALL CAP ADM | AT COST | 97,622 | 300,621 |
| VGIAX | AT COST | 44,007 | 77,722 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,500 | 1,500 | |||
| LAND - BRISTOW 38.5 A | 302,250 | 302,250 | 302,250 | |
| TIMBER - BRISTOW | 87,750 | 87,750 | 87,750 | |
| LAND - SAUGEY 47.4 A | 23,700 | 23,700 | 23,700 | |
| TIMBER - SAUGEY | 49,633 | 49,633 | 49,633 | |
| LAND - TUGGLE 44.90 A | 22,450 | 22,450 | 22,450 | |
| TIMBER - TUGGLE | 10,506 | 10,506 | 10,506 | |
| IP LAND | 2,000 | 2,000 | 2,000 | |
| IP TIMBER | 2,000 | 2,000 | 2,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGE | 24 | |||
| CLEANING AND MAINTENANCE | ||||
| INSURANCE | 676 | |||
| PROFESSIONAL FEES | 5,000 | |||
| STORAGE/RENT | ||||
| MISC | -48 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SALINE CO TAXES | 267 | |||
| INCOME TAX | 602 | |||
| PROP TAXES PRORATA SALE |