| 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 |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| REAL ESTATE SELECT SECTOR SPDR | 38,728 | 36,545 |
| SCHWAB STRATEGIC TREMERGING MK | 13,434 | 19,132 |
| SCHWAB U.S. SMALL-CA | 12,463 | 19,374 |
| SPDR PORTFOLIO SHORT TERM CORP | 43,343 | 44,117 |
| VANGUARD FTSE DEVELOPED MARKET | 5,653 | 6,711 |
| VANGUARD FTSE EMERGING MARKETS | 119,095 | 137,502 |
| VANGUARD GOVT BOND ETF INTERME | 29,324 | 30,170 |
| VANGUARD INTERMEDIATE TERM COR | 29,704 | 31,199 |
| VANGUARD MID-CAP ETF | 71,599 | 102,166 |
| VANGUARD S&P 500 ETF | 181,934 | 329,580 |
| VANGUARD SM-CAP ETF | 61,610 | 74,162 |
| VANGUARD TOTAL BOND MARKET ETF | 199,483 | 205,271 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 30,620 | 30,620 | ||
| Postage/Delivery Service | 236 | 236 | ||
| State or Local Filing Fees | 100 | 100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administration of Foundation | 24,000 | 24,000 | ||
| Investment Management Services | 2,033 | 2,033 | ||
| Philanthropic Consulting Srvcs | 2,926 | 2,926 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2025 | 4,100 | |||
| 990-PF Excise Tax for 2024 | 1,733 |