| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 15,250 | 0 | 15,250 | 15,250 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AV Computer | 2013-06-18 | 1,158 | 1,044 | SL | 5.0000 | 114 | |||
| HP LaserJet Pro 200 M251N | 2013-09-30 | 358 | 306 | SL | 5.0000 | 52 | |||
| Dell Inspiron 660 | 2014-01-28 | 488 | 383 | SL | 5.0000 | 98 | |||
| HP OfficeJet Pro 8600 | 2014-01-28 | 217 | 169 | SL | 5.0000 | 43 | |||
| HP DeskJet 2540 | 2014-01-28 | 80 | 63 | SL | 5.0000 | 16 | |||
| Dell PowerEdge Server | 2015-10-20 | 1,797 | 778 | SL | 5.0000 | 359 | |||
| VoIP Telephone Equipment | 2015-12-01 | 1,449 | 604 | SL | 5.0000 | 290 | |||
| Office Furniture | 2017-08-15 | 4,000 | 167 | SL | 10.0000 | 400 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Wells Nelson & Assoc. - managed account | FMV | 5,230,036 | 5,230,036 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 4,000 | 567 | 3,433 | |
| Machinery and Equipment | 7,226 | 5,998 | 1,228 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Beneficial Interest in CRT's | 1,053,619 | 1,007,840 | |
| Cash Surrender Value of Life Insurance | 115,177 | 118,413 | 118,413 |
| Investment in Royalty-Producing Assets | 13,032 | 8,043 | 8,043 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 659 | 659 | 659 | |
| Dues | 6,378 | 6,378 | 5,958 | |
| Information Technology | 3,463 | 3,463 | 3,355 | |
| Insurance | 3,799 | 3,799 | 3,799 | |
| Office Expenses | 8,452 | 8,452 | 7,720 | |
| Parking | 34 | 34 | 34 | |
| Postage & Shipping | 323 | 323 | 323 | |
| Public Relations & Development | 12,838 | 12,838 | 12,495 | |
| Telephone | 7,947 | 7,947 | 7,947 | |
| Utilities | 3,294 | 3,294 | 3,025 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Royalties | 9,990 | 9,990 | 9,990 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 30,098 | 30,098 | 30,098 | 31,215 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 6,164 | 6,164 | 6,164 | 32,000 |
| Foreign Tax | 852 | 852 | 852 | 852 |
| Payroll Tax | 24,300 | 24,300 | 26,699 | |
| Property Tax | 6,332 | 6,332 | 6,332 |