| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,575 | 394 | 1,181 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CABINETS | 2002-03-01 | 420 | 420 | SL | 7.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2001-07-01 | 33,523 | 30,171 | SL | 15.000000000000 | 2,235 | 0 | ||
| BRONZE | 2002-04-02 | 6,180 | 0 % | 0 | 0 | ||||
| COMPUTER | 2001-09-01 | 4,314 | 4,314 | SL | 5.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE | 2001-08-01 | 20,460 | 20,460 | SL | 7.000000000000 | 0 | 0 | ||
| STAND UP DESK | 2003-09-15 | 2,337 | 2,337 | SL | 7.000000000000 | 0 | 0 | ||
| THERMOTER | 2004-06-14 | 3,012 | 0 % | 0 | 0 | ||||
| DELL LAPTOP | 2004-08-30 | 1,700 | 1,700 | SL | 5.000000000000 | 0 | 0 | ||
| THERMOTER | 2006-08-17 | 1,822 | 0 % | 0 | 0 | ||||
| DESK | 2001-08-01 | 3,225 | 3,225 | SL | 7.000000000000 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PRIETO BATTERY | 140,858 | 140,858 |
| ROCKY SOFT | 100,000 | 100,000 |
| THERMOTEK | 915,672 | 915,672 |
| ULTRA PETROLEUM | 11,572 | 343 |
| VISIBLE PRODUCTIONS PREFERRED | 50,000 | 50,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| KIMBRO ROAD LLC | AT COST | 239,985 | 239,985 |
| LAKES AT MONACO LLC | AT COST | 0 | 0 |
| OGDEN RIVER LLC | AT COST | 112,922 | 112,922 |
| OPTIBRAND LLC | AT COST | 33,133 | 33,133 |
| TRAILRIDGE LLC | AT COST | 151,740 | 151,740 |
| VP LLC | AT COST | 128,011 | 128,011 |
| COPPER CHASE LLC | AT COST | 79,743 | 79,743 |
| PARC AT BRIARGATE LLC | AT COST | 89,765 | 89,765 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CABINETS | 420 | 420 | 0 | |
| LEASEHOLD IMPROVEMENTS | 33,523 | 32,406 | 1,117 | |
| BRONZE | 6,180 | 0 | 6,180 | |
| COMPUTER | 4,314 | 4,314 | 0 | |
| OFFICE FURNITURE | 20,460 | 20,460 | 0 | |
| STAND UP DESK | 2,337 | 2,337 | 0 | |
| THERMOTER | 3,012 | 0 | 3,012 | |
| DELL LAPTOP | 1,700 | 1,700 | 0 | |
| THERMOTER | 1,822 | 0 | 1,822 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 7,942 | 1,986 | 5,956 | |
| NON-DEDUCTIBLE EXPENSE K-1 | 1 | 0 | 0 | |
| PORTFOLIO EXPENSE K-1 | 7,485 | 7,485 | 0 | |
| PAYROLL TAX PENALTY | 690 | 0 | 0 | |
| FORM 990 PF TAXES | 2,174 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER K-1 INCOME | 7,130 | 7,130 | 7,130 |
| OPTIBRAND LLC | -2,444 | -2,444 | |
| TRAILRIDGE FUND LP | -37,528 | -37,528 | |
| LAKES AT MONACO LLC | 2,914 | 2,914 | |
| KIMBRO ROAD LLC | 529 | 529 | |
| COPPER CHASE LLC | -4,681 | -4,681 | |
| PARC AT BRAIRGATE | -6,147 | -6,147 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EMPLOYEE TAX W/H | 1,250 | 75 |
| LAKES AT MONACO LLC | 0 | 34,092 |