| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax Prep Fees | 15,775 | 9,465 | 6,310 |
| 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 | 2005-12-31 | 48,634 | 48,634 | SL | 7.000000000000 | 0 | 0 | ||
| Cabinets | 2014-12-03 | 23,419 | 14,052 | SL | 15.000000000000 | 1,561 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Dodge & Cox Intl Stock Fund | AT COST | 3,341,444 | 4,175,303 |
| T Rowe Price Instl Large-Cap | AT COST | 3,265,505 | 10,405,790 |
| T Rowe Price Mid Cap Value Fund | AT COST | 6,057,016 | 7,694,757 |
| Vanguard Primecap Core Fund | AT COST | 5,477,686 | 10,291,401 |
| Pimco Real Return Instl Fd | AT COST | 7,631,775 | 7,095,044 |
| Pimco All Asset Institutional | AT COST | 8,123,880 | 7,235,667 |
| Columbia Dividend Opportunity | AT COST | 6,972,064 | 6,986,215 |
| Vanguard Developed Market Index | AT COST | 3,149,014 | 4,155,945 |
| Doubleline Total Return Bond | AT COST | 8,194,950 | 6,964,238 |
| Metropolitan West Total Return | AT COST | 8,048,327 | 7,022,834 |
| Vanguard Small Cap Index Fund | AT COST | 3,525,000 | 4,183,832 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Office Equipment | 48,634 | 48,634 | 0 | |
| Cabinets | 23,419 | 15,613 | 7,806 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 2,151 | 1,291 | 860 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued Dividends | 299,774 | 189,251 | 189,251 |
| Traffic Credits | 0 | 0 | 508,005 |
| Water RIghts | 0 | 0 | 256,760 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 8,556 | 0 | 0 | |
| Postage, Shipping, Delivery | 2,346 | 1,408 | 938 | |
| Telephone | 3,999 | 2,399 | 1,600 | |
| Office Expenses | 75,879 | 45,527 | 30,352 | |
| Dues & Subscriptions | 2,190 | 1,314 | 876 | |
| Miscellaneous Expense | 3,827 | 2,296 | 1,531 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Royalties | 69,585 | 69,585 | 69,585 |
| Miscellaneous | 912 | 912 | 912 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Chilkur LLC | None | 3,700,000 | 0 | 2017-05 | 2025-05 | Quarterly | 400.0000000000 % | LAND | PURCHASE OF LAND | LAND | 0 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
Other Loan Receivable |
0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 259,693 | 259,693 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 5,356 | 5,356 | 0 | |
| Excise Tax | 154,184 | 0 | 0 | |
| Payroll Taxes | 17,348 | 10,409 | 6,939 |