| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,614 | 3,076 | 1,538 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER - SARAH | 2011-10-31 | 1,708 | 200DB | 5.000000000000 | 0 | 0 | |||
| APPLE COMPUTER | 2013-05-21 | 1,392 | 696 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLE MACBOOK PRO | 2014-12-30 | 1,805 | 902 | 200DB | 5.000000000000 | 0 | 0 | ||
| MACBOOK AIR | 2016-12-31 | 1,499 | 706 | 200DB | 5.000000000000 | 43 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AGRIUM INC 3.15% DUE 10/01/22 | 9,816 | 9,949 |
| PROMEDICA TOLED 5.325% DUE 11/15/28 | 17,815 | 14,070 |
| HF SINCLAIR COR | 20,139 | 19,209 |
| ENTERGY TEXAS | 10,901 | 9,670 |
| NETFLIX INC | 11,540 | 9,925 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GRANDEUR PEAK INTL OPPTY | 123,709 | 131,848 |
| ISHARES CORE MSCI - IEMG | 30,034 | 26,836 |
| ISHARES MSCI EMERGING - EEM | 60,674 | 72,187 |
| ISHARES CORE S&P MID 500 - IVV | 387,383 | 697,841 |
| ISHARES CORE S&P MID CAP - IJH | 58,340 | 99,905 |
| ISHARES RUSSELL 2000 - IWM | 56,726 | 91,112 |
| ISHARE MSCIEAFE ETF - EFA | 190,478 | 228,886 |
| ISHARES CORE MSCI - IEFA | 23,768 | 24,448 |
| BNY MELLON INTERNATIONAL | 153,479 | 137,684 |
| SUNBRIDGE EMERGING MARKE | 187,170 | 102,922 |
| AVANTIS US LARGE CAP | 163,013 | 156,996 |
| VANGUARD ITM TERN | 118,784 | 121,139 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 3,638 | 3,638 | 0 | 0 |
| COMPUTER - SARAH | 1,708 | 1,708 | 0 | 0 |
| APPLE COMPUTER | 1,392 | 1,392 | 0 | 0 |
| APPLE MACBOOK PRO | 1,805 | 1,805 | 0 | 0 |
| MACBOOK AIR | 1,499 | 1,499 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| POSTAGE/DELIVERY/STAMPS | 5 | 0 | 5 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED INCOME | -4,983 | -4,342 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL MANAGEMENT FEES | 29,659 | 29,659 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 1,276 | 0 | 0 |