| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL ACCOUNTING | 6,295 | 1,889 | 4,406 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STORAGE CONTAINER | 2002-11-07 | 2,309 | 2,277 | S/L | 7.0000 | ||||
| FILING CABINETS | 2008-02-25 | 470 | 470 | 200DB | 7.0000 | ||||
| CAMERA | 2008-05-27 | 173 | 173 | 200DB | 7.0000 | ||||
| SERVER | 2012-10-22 | 918 | 918 | 200DB | 5.0000 | ||||
| AUTOSTORAGE | 2013-06-11 | 1,302 | 1,302 | 200DB | 5.0000 | ||||
| RICOH COPIER | 2013-07-18 | 4,306 | 4,306 | 200DB | 5.0000 | ||||
| CARL'S COMPUTER | 2015-08-19 | 501 | 487 | 200DB | 5.0000 | 14 | 4 | ||
| GRANT SOFTWARE | 2018-05-02 | 11,000 | 6,111 | S/L | 3.0000 | 3,667 | 1,100 | ||
| EXECUTIVE CHAIR | 2019-09-24 | 2,831 | 404 | 200DB | 7.0000 | 694 | 208 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK HELD @ CHARLES SCHWA | 184,779 | 107,838 |
| DIVIDENDS RECEIVABLE | ||
| MANAGED MUTUAL FUNDS | 4,735,719 | 5,346,185 |
| 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 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 | 1,565 |
| MONEY MARKET 5755 | AT COST | 60,491 | 60,491 |
| EXCHANGE TRADED FUNDS | AT COST | ||
| MONEY MARKET 4868 | AT COST | 44,477 | 44,477 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GRANT SOFTWARE | 11,000 | 9,778 | 1,222 | 1,222 |
| OFFICE EQUIPMENT | 10,501 | 8,768 | 1,733 | 1,733 |
| 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 | ||||
| ALLOCABLE BUSINESS MEALS | 1,248 | 374 | 874 | |
| NON DEDUCTIBLE MEALS | 1,248 | |||
| OFFICE SUPPLIES & EXP | 5,526 | 1,658 | 3,868 | |
| PORTFOLIO MANAGEMENT | 31,774 | 31,774 | ||
| OTHER CHARITABLE EXPENSES | 162 | 162 | ||
| BANK FEES | 194 | 58 | 136 | |
| INVESTMENT SUBSCRIPTIONS | 2,098 | 2,098 | ||
| OTHER INVESTMENT EXPENSE | 580 | 580 | ||
| INSURANCE | 734 | 734 | ||
| WILDLIFE MANAGEMENT | 1,127 | 1,127 | ||
| CHARITABLE DUIES & SUBSCRIPTI | 6,057 | 6,057 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EASEMENT | 55,000 | 55,000 | |
| SAN JUAN ROYALTY TR | 46 | 46 | |
| ENERGY PRO | 532 | 532 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD MINUTES | 500 | 150 | 350 | |
| STRATEGIC PLANNING |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 2,075 | 2,075 | ||
| PROPERTY TAX | 31,547 | 31,547 | ||
| EXCISE TAX | 1,454 |