| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 51,302 | 13,351 | 0 | 40,051 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 2008-10-01 | 16,599 | 16,599 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2008-11-01 | 1,330 | 1,330 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2008-12-01 | 2,765 | 2,765 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SHADES (7) | 2009-02-04 | 1,083 | 1,083 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| TECHMATIC CLUTCH SHADE WITH FASCIA | 2009-02-25 | 323 | 323 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 13352-A | 2009-09-11 | 1,019 | 1,019 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FILE CABINETS | 2012-04-27 | 2,776 | 2,776 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FILE CABINETS | 2012-08-30 | 5,560 | 5,560 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURES | 2015-05-31 | 20,059 | 20,059 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| KATE - MAC COMPUTER & ACESSORIES | 2013-10-04 | 2,368 | 2,368 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| SYSTEM SOLUTIONS | 2013-10-04 | 1,275 | 1,275 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| APPLE COMPUTER | 2014-12-31 | 1,785 | 1,785 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| GRAVOC, COMPUTER, NETWORK EQUIPMENT, SOFTWARE & SETUP | 2014-12-31 | 7,690 | 7,690 | 200DB | 3.000000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS | 2015-05-31 | 59,650 | 45,290 | 200DB | 10.000000000000 | 5,744 | 0 | 5,965 | |
| APPLE COMPUTER | 2020-06-30 | 4,651 | 4,206 | 200DB | 3.000000000000 | 445 | 0 | 445 | |
| APPLE COMPUTER | 2022-10-12 | 1,380 | 115 | 200DB | 3.000000000000 | 843 | 0 | 460 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALTERNATIVE INVESTMENTS - KINETA, INC. | 27,875 | 27,875 |
| FIDELITY GROWTH DISCOVERY FUND | 4,495,911 | 4,495,911 |
| FIDELITY SMALL CAP GROWTH | 2,279,988 | 2,279,988 |
| FIDELITY SMALL CAP VALUE | 3,390,992 | 3,390,992 |
| VANGUARD EQUITY INCOME INVESTOR | 8,306,898 | 8,306,898 |
| VANGUARD DEVELOPED MARKETS INDEX ADMIRAL | 5,350,470 | 5,350,470 |
| VANGUARD TOTAL STOCK MARKET INSTL | 13,704,004 | 13,704,004 |
| PRINCIPAL FINANCIAL GROUP | 21,162 | 21,162 |
| FIDELITY SHORT-TERM TREASUR BOND INDEX | 14,425,941 | 14,425,941 |
| PIMCO 1-5 YEAR U.S. TIPS INDEX | 1,203,381 | 1,203,381 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 16,599 | 16,599 | 0 | |
| FURNITURE | 1,330 | 1,330 | 0 | |
| FURNITURE | 2,765 | 2,765 | 0 | |
| SHADES (7) | 1,083 | 1,083 | 0 | |
| TECHMATIC CLUTCH SHADE WITH FASCIA | 323 | 323 | 0 | |
| 13352-A | 1,019 | 1,019 | 0 | |
| FILE CABINETS | 2,776 | 2,776 | 0 | |
| FILE CABINETS | 5,560 | 5,560 | 0 | |
| FURNITURE & FIXTURES | 20,059 | 20,059 | 0 | |
| KATE - MAC COMPUTER & ACESSORIES | 2,368 | 2,368 | 0 | |
| SYSTEM SOLUTIONS | 1,275 | 1,275 | 0 | |
| APPLE COMPUTER | 1,785 | 1,785 | 0 | |
| GRAVOC, COMPUTER, NETWORK EQUIPMENT, SOFTWARE & SETUP | 7,690 | 7,690 | 0 | |
| LEASEHOLD IMPROVEMENTS | 59,650 | 51,034 | 8,616 | |
| APPLE COMPUTER | 4,651 | 4,651 | 0 | |
| APPLE COMPUTER | 1,380 | 958 | 422 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,056 | 306 | 0 | 2,750 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 0 | 8,644 | 8,644 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 12,362 | 1,236 | 0 | 11,126 |
| TELEPHONE | 6,492 | 649 | 0 | 5,843 |
| POSTAGE, SHIPPING & DELIVERY | 1,642 | 164 | 0 | 1,594 |
| INSURANCE | 10,186 | 1,019 | 0 | 8,961 |
| OUTSIDE COMPUTER SERVICES | 6,528 | 653 | 0 | 5,943 |
| PAYROLL PROCESSING SERVICES | 3,809 | 381 | 0 | 3,428 |
| REPAIRS | 483 | 48 | 0 | 435 |
| FILING FEES | 925 | 65 | 0 | 860 |
| MEMBERSHIP DUES - ORGANIZATION | 7,795 | 780 | 0 | 7,083 |
| UTILITIES | 1,814 | 181 | 0 | 1,633 |
| BANK CHARGES AND INTEREST | 786 | 55 | 0 | 731 |
| RENT | 56,529 | 5,653 | 0 | 50,876 |
| Description | Amount |
|---|---|
| UNREALIZED | 3,689,784 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 9,964 | 9,964 | 0 | 0 |
| EXCISE TAXES | 41,255 | 0 | 0 | 0 |