| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 16,638 | 16,638 |
| 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 & EQUIPMENT | 2016-12-15 | 3,150 | 3,150 | 200DB | 5.0000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES 20+ TREASURY ETF - 2017 SHS | AT COST | ||
| ISHARES 20+ TREASURY ETF - 1584 SHS | AT COST | 164,244 | 138,331 |
| LOAN RECEIVABLE | AT COST | 530,465 | 530,465 |
| ISHARES INC CORE MSCI EMRG-24037 SHS | AT COST | ||
| ISHARES INC CORE MSCI EMERG-23506 SH | AT COST | 1,329,532 | 1,227,483 |
| ISHARES MBS ETF - 1424 SHS | AT COST | ||
| ISHARES TR CORE MSCI EAF - 26730 SHS | AT COST | ||
| ISHARES TR CORE MSCI EAF - 27571 SHS | AT COST | 2,033,171 | 1,937,690 |
| SCHWAB SHORT-TERM US TREAS-7740 SHS | AT COST | 188,143 | 186,224 |
| SCHWAB SHORT-TERM US TREAS-3463 SHS | AT COST | ||
| VANGUARD GROWTH ETF - 11602 SHS | AT COST | ||
| VANGUARD GROWTH ETF - 9840 | AT COST | 3,045,485 | 4,038,730 |
| VANGUARD INTRMD-TERM CORP - 6954 SHS | AT COST | 401,458 | 403,332 |
| VANGUARD INTRMD-TERM - 7344 SHS | AT COST | ||
| VANGUARD SHORT-TERM CORP - 868 SHS | AT COST | ||
| VANGUARD SMALL CAP - 2819 SHS | AT COST | 693,568 | 789,489 |
| VANGUARD SMALL CAP - 2184 SHS | AT COST | ||
| VANGUARD SMALL CAP VALUE - 4566 SHS | AT COST | 809,761 | 904,890 |
| VANGUARD SMALL CAP VALUE ETF-2948 SH | AT COST | ||
| VANGUARD VALUE ETF - 28128 SHS | AT COST | 4,167,103 | 4,762,070 |
| VANGUARD VALUE ETF - 29594 SHS | AT COST | ||
| VANGUARD SCOTTSDALE INTERM - 825 SHS | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 3,150 | 3,150 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL TAX | 5,044 | 5,044 |
| Description | Amount |
|---|---|
| PRIOR YEAR BASIS ADJUSTMENTS | 93,354 |
| NONDEDUCTIBLE INTEREST | 15,302 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE SUPPLIES & EXPENSE | 14,924 | 14,924 | ||
| TELEPHONE/INTERNET/UTILITIES | 2,349 | 2,349 | ||
| AUTO EXPENSES | 2,604 | 2,604 | ||
| INVESTMENT CUSTODY FEES | 71,821 | 71,821 | ||
| OUTSIDE SERVICES | 5,000 | 5,000 | ||
| BANK SERVICE CHARGES | 280 | 280 | ||
| DONATIONS | 750 | 750 | ||
| TRAVEL & OTHER OPERATING COST | 9,328 | 9,328 | ||
| INSURANCE COSTS | 39,733 | 39,733 | ||
| OTHER OPERATING COSTS | 465 | 465 | ||
| POSTAGE | 474 | 474 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OHTER INCOME | 15 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 38,796 | 1,562 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES/FILING FEES | 215 | 215 | ||
| FOREIGN TAXES-DIVIDENDS | 7,636 | 7,636 |