| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 71,594 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 35,020,625 | 23,466,579 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 11,759,426 | 9,759,634 | 1,999,792 | 10,935,000 |
| LAND | 2,019,400 | 2,019,400 | 1,498,830 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TTN PARTNERSHIP | 1,777,918 | 1,771,694 | 1,600,000 |
| ORCHID PARTNERSHIP | 71,680 | 3,274 | 3,274 |
| ESCROW | 68,000 | ||
| PRIVATE EQUITY | 2,363,552 | 2,351,943 | 330,967 |
| ICELAND BOND | 5,416,823 | 5,416,823 | 7,462,279 |
| NOTE RECEIVABLE | 6,149,439 | 6,149,439 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL REAL ESTATE | ||||
| BANK CHARGES | 22,992 | 22,992 | 22,992 | |
| POSTAGE | 199 | 199 | 199 | |
| MAINTENANCE | 83,832 | 83,832 | 83,832 | |
| INSURANCE | 63,136 | 63,136 | 63,136 | |
| UTILITIES | 48,264 | 48,264 | 48,264 | |
| REAL ESTATE TAX | 591,626 | 591,626 | 591,626 | |
| CREDIT CHECKS | 102 | 102 | 102 | |
| LATE FEES | 3,984 | 3,984 | 3,984 | |
| LANDSCAPING | 41,555 | 41,555 | 41,555 | |
| DUES & SUBSCRIPTIONS | 41,172 | 41,172 | 41,172 | |
| MISCELLANEOUS | 879 | 879 | 879 | |
| FIRE PROTECTION | 15,481 | 15,481 | 15,481 | |
| REPAIRS | 575,024 | 575,024 | 575,024 | |
| MARKETING | 476 | 476 | 476 | |
| OFFICE SUPPLIES | 20 | 20 | 20 | |
| SECURITY | 15,654 | 15,654 | 15,654 | |
| LICENSES, FEES AND PERMITS | 35 | 35 | 35 | |
| CONSULTANTS & CONTRACT LABOR | 5,291 | 5,291 | 5,291 | |
| EXPENSES | ||||
| POSTAGE | 3,515 | 3,515 | ||
| OFFICE SUPPLIES | 138,757 | 138,757 | ||
| MISCELLANEOUS | 2,594 | 2,594 | ||
| CONSULTANTS | 1,803,162 | 1,803,162 | ||
| RECRUITING | 84,973 | 84,973 | ||
| GIFTS | 6,910 | 6,910 | ||
| COMPUTER | 370,887 | 370,887 | ||
| TELEPHONE | 112,148 | 112,148 | ||
| PROJECT FUNDING | 329,159 | 329,159 | ||
| DUES AND SUBSCRIPTIONS | 54,611 | 54,611 | ||
| INSURANCE | 71,716 | 71,716 | ||
| HOA DUES | 22,359 | 22,359 | ||
| MEALS | 65,697 | 65,697 | ||
| RENT EXPENSE | 63,714 | 63,714 | ||
| UTILITIES | 26,718 | 26,718 | ||
| TRAINING/PROF DEVELOPMENT | 74,619 | 74,619 | ||
| MARKETING | 11,274 | 11,274 | ||
| OFFICE EQUIPMENT | 49,703 | 49,703 | ||
| BANK CHARGES | 25,960 | 25,960 | ||
| MAINTENANCE | 55,377 | 55,377 | ||
| EDITING/TRANSLATION | 19,239 | 19,239 | ||
| LICENSES AND FEES | 11,750 | 11,750 | ||
| OFFICE EQUIPMENT | 243 | 243 | ||
| SECURITY | 84,800 | 84,800 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORCHID GROVE INCOME | -5,406 | -5,406 | -5,406 |
| JPMORGAN INCOME | -134 | -134 | -134 |
| PLATINUM INCOME | -7,043 | -7,043 | -7,043 |
| TURQUOISE TRAILS INCOME | -6,224 | -6,224 | -6,224 |
| EXCHANGE RATE G/L | -11,788 | -11,788 | -11,788 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL REAL ESTATE | 34,823 | 34,823 | 34,823 | |
| INDIRECT OTHER PROFESSIONAL FEES | 284,001 | 284,001 |