| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 21,549 | 2,400 | 2,400 | 17,705 |
| 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, COMPUTERS, AND EQUIPMENT | 29,656 | 20,537 | SL | 5.000000000000 | 4,921 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD INTER-TERM INVEST-GR ADM VFIDX | FMV | 448,026 | 448,026 |
| VANGUARD LONG-TERM INVEST-GR ADM VWETX | FMV | 496,242 | 496,242 |
| VANGUARD SHORT-TERM INVEST-GR ADM VFSUX | FMV | 1,066,594 | 1,066,594 |
| VANGUARD TOTAL INT'L BOND IX ADM VTABX | FMV | 1,462,227 | 1,462,227 |
| VANGUARD TOTAL INT'L STOCK IX ADM VTIAX | FMV | 4,224,333 | 4,224,333 |
| VANGUARD TOTAL BOND MKT INDEX ADM VBTLX | FMV | 2,009,020 | 2,009,020 |
| VANGUARD TOTAL STOCK MKT IDX INST VITSX | FMV | 5,924,482 | 5,924,482 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE, COMPUTERS, AND EQUIPMENT | 29,656 | 25,458 | 4,198 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,167 | 241 | 241 | 1,926 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST IN CHARITABLE REMAINDER TRUST | 6,220,600 | 6,632,605 | 6,632,605 |
| SECURITY DEPOSITS | 6,213 | 6,213 | 6,213 |
| OPERATING LEASE RIGHT-OF-USE ASSET | 32,803 | 180,556 | 180,556 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 31,827 | 968 | 968 | 30,353 |
| SUPPLIES | 8,500 | 258 | 258 | 8,337 |
| OUTREACH | 21,770 | 0 | 0 | 21,805 |
| OFFICE EXPENSES | 6,075 | 185 | 185 | 5,890 |
| INSURANCE | 8,739 | 266 | 266 | 8,804 |
| POSTAGE & DELIVERY | 1,816 | 55 | 55 | 1,686 |
| MISCELLANEOUS EXPENSES | 15,487 | 1,802 | 1,802 | 10,827 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS REVENUE | 15 | 15 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 1,097,118 |
| CHANGE IN VALUE OF INTEREST IN CHARITABLE REMAINDER TRUST | 412,005 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OPERATING LEASE LIABILITY | 33,690 | 180,827 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 37,735 | 37,735 | 37,735 | 0 |
| PENSION CONSULTANT | 8,125 | 905 | 905 | 7,220 |
| OTHER PROFESSIONAL FEES | 24,175 | 0 | 0 | 24,175 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 9,515 | 0 | 0 | 0 |