| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,107 | 6,396 | 711 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOP | 2017-05-10 | 743 | 743 | S/L | 5.0000 | ||||
| CELL PHONE | 2023-01-03 | 680 | 680 | 200DB | 7.0000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DODGE & COX INCOME FUND | 1,259,710 | 1,259,710 |
| T. ROWE PRICE HIGH YIELD | 270,642 | 270,642 |
| VANGUARD INFLATION | 179,906 | 179,906 |
| VANGUARD TOTAL BOND | 1,262,278 | 1,262,278 |
| AMERICAN FD EUROPACIFIC | 799,424 | 799,424 |
| HARBOR CAP APPRECIATION | 613,997 | 613,997 |
| VANGUARD EQUITY INCOME | 980,316 | 980,316 |
| VANGUARD EXTENDED | 620,635 | 620,635 |
| VANGUARD TOTAL INTL STK | 802,512 | 802,512 |
| VANGUARD 500 INDEX FD | 1,589,875 | 1,589,875 |
| DELAWARE SMALL CAP CORE | ||
| MACQUARIE SMALL CAP CORE | 357,583 | 357,583 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,423 | 1,423 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MISCELLANEOUS RECEIVABLE | 397 | 397 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 604 | 483 | 121 | |
| PAYROLL SERVICE FEE | 1,983 | 992 | 991 | |
| OFFICE EXPENSE & SUPPLIES | 26 | 13 | 13 | |
| POSTAGE & MAILBOX | 442 | 221 | 221 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON FAIR MARKET VALUE | 328,598 |
| ROUNDING ADJUSTMENT | 4 |
| CAPITAL CONTRIBUTIONS | 20,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 1,921 | |
| ACCRUED SEP PENSION PLAN | 20,000 | 20,000 |
| FEDERAL EXCISE TAX PAYABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEE | 25,433 | 25,433 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 6,887 | |||
| TAXES & LICENSES | 161 | 81 | 80 |