| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL | 154,297 | 10,847 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 1,761 | 1,761 | |||||||
| EQUIPMENT 4 | 1993-07-01 | 4,628 | 4,628 | S/L | 7.0000 | ||||
| EQUIPMENT - 95 5 | 1995-07-01 | 1,616 | 1,616 | S/L | 7.0000 | ||||
| EQUIPMENT - 96 6 | 1996-07-01 | 2,653 | 2,653 | S/L | 7.0000 | ||||
| COMPUTER 7 | 1999-07-01 | 2,668 | 2,668 | S/L | 3.0000 | ||||
| COMPUTER EQUIPMENT | 2004-01-14 | 3,624 | 3,624 | S/L | 5.0000 | ||||
| G&A DEPRECIATION | 18,052 | 1,760 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES SHORT-TERM CORPORATE BOND | 548,158 | 559,667 |
| BAIRD INTERMEDIATE BD-INSTL | 420,735 | 427,782 |
| VOYA SECURITIZED CREDIT FUND I | 152,425 | 155,812 |
| PASSIVE BOND MARKET - CMNP | ||
| BLACKROCK HIGH YIELD | ||
| TREASURY INFLATION PROTECTED SEC |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE S&P 500 ETF | 763,705 | 840,151 |
| ISHARES CORE MSCI EAFE ETF | 569,237 | 604,307 |
| INVESCO S&P 500 EQUAL WEIGHT | 240,047 | 259,897 |
| SCHWAB US DVD EQUITY ETF | 239,671 | 256,482 |
| FT ENERGY INC PARTNERS STRATEGY ETF | 156,339 | 166,410 |
| NEUBERGER BERMAN INTL EQUITY | 152,100 | 157,673 |
| SEAFARER OVERSEAS GROWTH & INC FD | 133,375 | 138,850 |
| ISHARES CORE S&P MID-CAP ETF | 113,211 | 123,886 |
| APPLIED FINANCE EXPLORER-INS | 77,086 | 89,780 |
| GOLDMAN SACHS SMALL CAP EQ | 77,086 | 85,931 |
| FIDELITY ADVISOR EMERGING MKTS | 63,113 | 64,495 |
| SSGA INTERNATIONAL STOCK SELECTION | ||
| S&P 500 COMMON TRUST | ||
| ABERDEEN EMERGING MARKETS | ||
| STATE STREET INSTL FUNDS | ||
| IPATH BLOOMBERG COMMODITY INDEX | ||
| SPDR S&P INTL SMALL CAP ETF FUND | ||
| SPDR DOW JONES REIT ETF | ||
| SPDR PORTFOLIO INTERMEDIATE ETF | ||
| SPDR S&P MIDCAP 400 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 296,575 | 296,575 | 296,575 | |
| BUILDING IMPROVEMENTS | 203,900 | 125,525 | 78,375 | 203,900 |
| LAND IMPROVEMENTS | 21,666 | 10,954 | 10,712 | 21,666 |
| FURNITURE & FIXTURES | 11,565 | 11,565 | 11,565 | |
| COMPUTER EQUIPMENT | 3,624 | 3,624 | 3,624 | |
| LAND | 95,992 | 95,992 | 95,992 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLES | 1,100 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION DIFFERENCE | 4,345 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL | ||||
| CLEANING & MAINTENANCE | 2,965 | 2,965 | ||
| UTILITIES | 3,362 | 3,362 | ||
| ALARM MONITORING | 288 | 288 | ||
| EXPENSES | ||||
| EXPENSE OF MEETINGS | 35,087 | 5,263 | 25,263 | |
| INSURANCE | 5,424 | 814 | 3,905 | |
| TELEPHONE | 3,450 | 518 | 2,484 | |
| OFFICE SUPPLIES | 1,356 | 203 | 976 | |
| DUES AND SUBSCRIPTIONS | 775 | 116 | 558 | |
| MISCELLANEOUS | 55 | 8 | 40 | |
| MA ANNUAL FILING FEE | 19 | 3 | 14 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES | 500 |
| Description | Amount |
|---|---|
| TRANSFER OF INVESTMENTS | 108,744 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED TAXES | 5,243 | 5,490 |
| SECURITY DEPOSIT PAYABLE | 2,200 | 2,200 |
| ACCRUED EXPENSES | 1,673 | 3,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INV MANAGEMENT FEES | 24,482 | 24,482 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CORPORATE TAXES | 7,247 | 7,247 |