| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL ACCOUNTING | 7,385 | 2,216 | 5,170 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GRANT SOFTWARE | 1999-10-01 | 5,750 | 5,750 | 3.0000 | |||||
| STORAGE CONTAINER | 2002-11-07 | 2,309 | 2,277 | S/L | 7.0000 | ||||
| 1/2 OFFICE EQUIPMENT | 2006-09-27 | 1,453 | 1,453 | 200DB | 5.0000 | ||||
| OFFICE EQUIPMENT | 2007-12-27 | 165 | 165 | 200DB | 5.0000 | ||||
| FILING CABINETS | 2008-02-25 | 470 | 470 | 200DB | 7.0000 | ||||
| CAMERA | 2008-05-27 | 173 | 173 | 200DB | 7.0000 | ||||
| JCC MONITOR | 2008-07-24 | 173 | 173 | 200DB | 5.0000 | ||||
| COPIER | 2010-01-28 | 1,624 | 1,624 | 200DB | 5.0000 | ||||
| COMPUTER | 2010-07-29 | 1,471 | 1,471 | 200DB | 5.0000 | ||||
| COMPUTER | 2011-01-26 | 1,545 | 1,545 | 200DB | 5.0000 | ||||
| SERVER | 2012-10-22 | 918 | 918 | 200DB | 5.0000 | ||||
| AUTOSTORAGE | 2013-06-11 | 1,302 | 1,227 | 200DB | 5.0000 | 75 | 23 | ||
| RICOH COPIER | 2013-07-18 | 4,306 | 4,058 | 200DB | 5.0000 | 248 | 74 | ||
| COMPUTERS | 2013-12-23 | 1,838 | 1,733 | 200DB | 5.0000 | 105 | 32 | ||
| CARL'S COMPUTER | 2015-08-19 | 501 | 429 | 200DB | 5.0000 | 29 | 8 | ||
| GRANT SOFTWARE | 2018-05-02 | 11,000 | S/L | 3.0000 | 2,444 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK HELD @ CHARLES SCHWA | 329,415 | 244,857 |
| DIVIDENDS RECEIVABLE | 7 | 7 |
| MANAGED MUTUAL FUNDS | 5,362,429 | 4,986,103 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IH 35 COMMERCIAL REAL ESTATE | 996,953 | 996,953 | 2,242,575 | |
| IH 35 COMMERCIAL REAL ESTATE | 456,584 | 456,584 | 1,712,435 | |
| 4 A SCYPINSKI COMMERCIAL REAL EST | 666,087 | 666,087 | 615,939 | |
| 70% INTEREST 8.46 A NW BLVD | 195,303 | 195,303 | 442,309 | |
| WAHL 6.01 A IH 35 | 280,343 | 280,343 | 195,296 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL & GAS ROYALTY INTEREST | AT COST | 3,842 | 3,842 |
| INCEPTION EXPLORATION LTD | AT COST | 83,650 | 1,676 |
| MONEY MARKET 5755 | AT COST | 18,783 | 18,783 |
| EXCHANGE TRADED FUNDS | AT COST | 7,776 | 1,440 |
| MONEY MARKET 4868 | AT COST | 45,865 | 45,865 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GRANT SOFTWARE | 11,000 | 2,444 | 8,556 | 8,556 |
| OFFICE EQUIPMENT | 9,508 | 9,465 | 43 | 43 |
| STORAGE CONTAINER | 2,309 | 2,277 | 32 | 32 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT SERVICES | 2,036 | 2,036 | ||
| ALLOCABLE BUSINESS MEALS | 1,612 | 484 | 1,128 | |
| NON DEDUCTIBLE MEALS | 1,610 | |||
| OFFICE SUPPLIES & EXP | 11,361 | 3,408 | 7,954 | |
| PORTFOLIO MANAGEMENT | 27,344 | 27,344 | ||
| OTHER CHARITABLE EXPENSES | 455 | 455 | ||
| BANK FEES | 120 | 36 | 84 | |
| INVESTMENT SUBSCRIPTIONS | 1,990 | 1,990 | ||
| CHARITABLE MEMBERSHIPS | 850 | 850 | ||
| INSURANCE | 720 | 720 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SAN JUAN ROYALTY TR | 116 | 116 | |
| ENERGY PRO | 1,912 | 1,912 | |
| LESS LEASE OPERATING EXPENSE | -1,703 | -1,703 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 3,142 | 3,085 |
| LEASE OP EXPENSE DUE TO OPERATOR | 297 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD MINUTES | 500 | 150 | 350 | |
| STRATEGIC PLANNING | 5,000 | 1,500 | 3,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 2,744 | 2,744 | ||
| PROPERTY TAX | 25,271 | 25,271 | ||
| EXCISE TAX | 11,607 |