| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,355 | 5,678 | 5,677 |
| 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 | 1999-09-09 | 7,302 | 7,302 | S/L | 5.0000 | ||||
| OFFICE FURNITURE | 1997-10-13 | 3,251 | 3,251 | S/L | 5.0000 | ||||
| COPIER | 1998-08-21 | 3,564 | 3,564 | S/L | 5.0000 | ||||
| VIDEO EQUIPMENT | 2002-07-31 | 5,924 | 5,924 | S/L | 5.0000 | ||||
| EQUIPMENT | 2008-06-15 | 1,027 | |||||||
| TWO COMPUTERS | 2009-09-30 | 4,513 | 4,513 | S/L | 5.0000 | ||||
| FIA VIDEO EQUIPMENT | 2010-02-28 | 4,233 | 4,233 | S/L | 5.0000 | ||||
| FIA VIDEO EQUIPMENT | 2010-03-31 | 4,757 | 4,757 | S/L | 5.0000 | ||||
| BOOKCASE | 2013-03-12 | 900 | 435 | S/L | 10.0000 | 90 | 90 | ||
| SONY CAMERA | 2013-06-11 | 1,306 | 856 | S/L | 7.0000 | 186 | 186 | ||
| MAC BOOK AIR | 2013-09-13 | 2,472 | 2,142 | S/L | 5.0000 | 330 | 330 | ||
| COMPUTER | 2014-01-17 | 1,524 | 1,193 | S/L | 5.0000 | 305 | 305 | ||
| 27 INCH IMAC | 2014-06-13 | 2,945 | 2,111 | S/L | 5.0000 | 589 | 589 | ||
| JENNIFER | 2015-03-31 | 2,481 | 1,365 | S/L | 5.0000 | 496 | 496 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| OPPENHEIMER STEELPATH | PURCHASE | 2018-09 | 13,000 | 12,869 | 131 | |||||
| TORTOISE MLP & PIPELINE | PURCHASE | 2018-09 | 22,000 | 21,277 | 723 | |||||
| XTRACKERS MSCI | PURCHASE | 2018-02 | 13,071 | 13,092 | -21 | |||||
| XTRACKERS MSCI | PURCHASE | 2018-03 | 490,464 | 503,416 | -12,952 | |||||
| COHEN & STEERS REALTY | PURCHASE | 2018-09 | 18,100 | 17,912 | 188 | |||||
| DRIEHAUS EMRG MKTS GWTH | PURCHASE | 2018-02 | 15,400 | 12,385 | 3,015 | |||||
| ISHARES RUSSELL 1000 GRO | PURCHASE | 2018-02 | 67,510 | 26,780 | 40,730 | |||||
| ISHARES RUSSELL 1000 GRO | PURCHASE | 2018-09 | 47,775 | 17,297 | 30,478 | |||||
| ISHARES RUSSELL 1000 VAL | PURCHASE | 2018-02 | 13,618 | 7,346 | 6,272 | |||||
| ISHARES RUSSELL 2000 GRO | PURCHASE | 2018-02 | 13,342 | 5,683 | 7,659 | |||||
| ISHARES RUSSELL MID CAP | PURCHASE | 2018-02 | 18,648 | 8,108 | 10,540 | |||||
| VIRTUS VONTOBEL EMRG MKT | PURCHASE | 2018-02 | 12,900 | 10,315 | 2,585 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB INVESTMENT | 4,553,564 | 4,553,564 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 46,199 | 43,642 | 2,557 | 2,557 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MINERAL INTEREST | 13,265 | 13,265 | 13,265 |
| SECURITY DEPOSIT | 1,342 | 1,342 | 1,342 |
| EMPLOYEE RECEIVABLES | 269 | 269 | 269 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN OR LOSS | 655,274 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 2,412 | 241 | 2,171 | |
| BANK SERVICE CHARGES | 7 | 2 | 5 | |
| CHALLENGE OF PAUL PRODUCT | 5,843 | 5,843 | ||
| COMPUTER EXPENSE | ||||
| CONSULTING AND CONTRACT FEES | 19,200 | 19,200 | ||
| FUND MANAGEMENT FEES | 21,120 | 21,120 | ||
| INSURANCE | 2,094 | 2,094 | ||
| MISCELLANEOUS | 173 | 173 | ||
| OFFICE SUPPLIES | 5,605 | 2,803 | 2,802 | |
| OFFICE EQUIPMENT | 647 | 65 | 582 | |
| POSTAGE | 2,789 | 139 | 2,650 | |
| PRODUCTION EXPENSE | 25,169 | 25,169 | ||
| REPAIRS & MAINTENANCE | 1,760 | 1,408 | 352 | |
| ROYALTIES | 3,872 | 3,872 | ||
| TELEPHONE | 6,244 | 3,122 | 3,122 | |
| WEBSITE | 505 | 505 | ||
| FREIGHT | 5,832 | 5,832 | ||
| AD CAMPAIGN | 8,694 | 8,694 | ||
| HOSPITALITY & MEALS D, M&P | 462 | 462 | ||
| HOSPITALITY & MEALS VIDEO PR | 915 | 915 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALES-EDUCATIONAL RESOURCES | 23,022 | 23,022 | |
| OIL & GAS ROYALTY INCOME | 8,934 | 8,934 | 8,934 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 9,908 | 694 | 1,288 | 7,926 |
| SALES TAX | ||||
| TAXES - O&G PROPERTY | 48 | 48 | ||
| 2018 990PF EXCISE TAX ESTIMATE | 2,073 | 2,073 |