| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 40,475 | 0 | 40,475 | 40,475 |
| Audit Fees | 27,280 | 0 | 27,280 | 27,280 |
| 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 Furniture | 2017-08-15 | 4,000 | 2,567 | SL | 10.0000 | 400 | 400 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Charles Schwab - managed account | FMV | 6,549,738 | 6,549,738 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 4,000 | 2,967 | 1,033 | |
| Machinery and Equipment | 7,226 | 7,226 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Advance to Impact Accelerator | 25,000 | 48,521 | 48,521 |
| Beneficial Interest in CRT's | 1,352,354 | 1,507,045 | |
| Cash Surrender Value of Life Insurance | 136,865 | 141,333 | 141,333 |
| Dividends Receivable | 1,154 | 1,154 | |
| Investment in Royalty-Producing Assets | 3,152 | 5,482 | 5,482 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 1,636 | 71 | 1,636 | 1,636 |
| Dues | 22,323 | 22,323 | 21,292 | |
| Employee Benefits | 2,588 | 2,588 | 15,090 | |
| Information Technology | 22,227 | 22,227 | 18,591 | |
| Insurance | 6,623 | 6,623 | 6,623 | |
| Office Expenses | 1,998 | 1,998 | 1,998 | |
| Outside Services | 100,486 | 100,486 | 90,000 | |
| Overhead Reimbursed - Grant Programs | 74,222 | 74,222 | 74,222 | |
| Postage & Shipping | 545 | 545 | 596 | |
| Public Relations & Development | 61,704 | 61,704 | 55,372 | |
| Training & Development | 11,530 | 11,530 | 11,530 | |
| Utilities | 3,455 | 3,455 | 3,592 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Royalties | 2,330 | 2,330 | 2,330 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 380,582 | 0 | 380,582 | 397,074 |
| Investment Management Fees | 27,690 | 27,690 | 27,690 | 25,452 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 17,057 | 17,057 | 17,057 | |
| Payroll Tax | 39,211 | 39,211 | 38,466 | |
| Property Tax | 5,346 | 5,346 | 5,346 |