| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 267,743 | 133,872 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SECURITY SYSTEM | 2010-06-09 | 9,383 | 2,999 | SL | 15.000000000000 | 313 | 0 | ||
| CAMERA/FOB ENTRY | 2010-07-20 | 2,532 | 791 | SL | 15.000000000000 | 84 | 0 | ||
| COMPUTER NETWORKING | 2010-09-01 | 2,546 | 1,273 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTERS WITH MONITORS | 2013-04-09 | 2,960 | 1,480 | 200DB | 5.000000000000 | 0 | 0 | ||
| FLOORING | 2010-05-14 | 3,861 | 1,247 | SL | 15.000000000000 | 129 | 0 | ||
| FLOORING | 2010-05-20 | 3,861 | 1,236 | SL | 15.000000000000 | 129 | 0 | ||
| PHONES FOR OFFICE | 2015-02-16 | 2,050 | 966 | 200DB | 5.000000000000 | 59 | 0 | ||
| XEROX WC5855 COPY MACHINE | 2015-06-23 | 10,697 | 5,040 | 200DB | 5.000000000000 | 308 | 0 | ||
| COMPUTER | 2016-07-28 | 1,621 | 670 | 200DB | 5.000000000000 | 93 | 0 | ||
| FURNITURE | 2017-04-21 | 63,326 | 17,816 | 200DB | 7.000000000000 | 3,956 | 0 | ||
| OFFICE EQUIPMENT | 2018-11-16 | 1,671 | 200DB | 5.000000000000 | 0 | 0 | |||
| LAND - OFFICE | 2018-11-15 | 2,564,883 | L | 0 | 0 | ||||
| BUILDING WIP | 2020-12-31 | 3,059,534 | NC | 0 % | 0 | 0 | |||
| ARTWORK | 2019-06-21 | 7,422 | 200DB | 7.000000000000 | 0 | 0 | |||
| ARTWORK (2) | 2020-03-20 | 23,500 | 200DB | 7.000000000000 | 23,500 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WELLS FARGO INVESTMENTS | 108,529,305 | 136,839,261 |
| NORTHERN TRUST INVESTMENTS | 117,930,829 | 153,868,564 |
| FIDELITY INVESTMENTS | 34,351,713 | 38,626,800 |
| CALLAN INVESTMENTS | 453,762,704 | 501,521,556 |
| GOLDMAN SACHS INVESTMENTS | 1,536,148 | 1,768,274 |
| MORGAN STANLEY INVESTMENTS | 2,313,284 | 2,302,039 |
| CITY NATIONAL BANK | 5,001 | 5,001 |
| BANK OF AMERICA | 2,404,109 | 2,478,550 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS IN PASSTHROUGH ENTITIES | AT COST | 13,196,491 | 10,250,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SECURITY SYSTEM | 9,383 | 8,004 | 1,379 | |
| CAMERA/FOB ENTRY | 2,532 | 2,141 | 391 | |
| COMPUTER NETWORKING | 2,546 | 2,546 | 0 | |
| COMPUTERS WITH MONITORS | 2,960 | 2,960 | 0 | |
| FLOORING | 3,861 | 3,307 | 554 | |
| FLOORING | 3,861 | 3,296 | 565 | |
| PHONES FOR OFFICE | 2,050 | 2,050 | 0 | |
| XEROX WC5855 COPY MACHINE | 10,697 | 10,697 | 0 | |
| COMPUTER | 1,621 | 1,574 | 47 | |
| FURNITURE | 63,326 | 53,435 | 9,891 | |
| OFFICE EQUIPMENT | 1,671 | 1,671 | 0 | |
| LAND - OFFICE | 2,564,883 | 0 | 2,564,883 | |
| BUILDING WIP | 3,059,534 | 0 | 3,059,534 | |
| ARTWORK | 7,422 | 7,422 | 0 | |
| ARTWORK (2) | 23,500 | 23,500 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 130,225 | 130,225 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 29,618 | 100,924 | 100,924 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX | 620,085 |
| PASSTHROUGH NONDEDUCTIBLE EXPENSE | 55,910 |
| ROUNDING/OTHER | 5 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 31,491 | 0 | 0 | |
| DUES & MEMBERSHIPS | 6,787 | 0 | 0 | |
| REPAIRS & MAINTENANCE | 5,190 | 0 | 0 | |
| SECURITY | 649 | 0 | 0 | |
| UTILITIES | 2,204 | 0 | 0 | |
| INSURANCE | 60,549 | 0 | 0 | |
| EMPLOYEE MEALS | 492 | 0 | 0 | |
| BANK CHARGES | 2,633 | 2,633 | 0 | |
| OTHER DEDUCTIONS | 973 | 973 | 0 | |
| INSURANCE | 3,736 | 3,736 | 0 | |
| OTHER EXPENSES | 107,101 | 107,101 | 0 | |
| PASSTHOUGH RENTAL INCOME FROM INVESTMENTS | 43,422 | 43,422 | 0 | |
| INSURANCE | 1,498 | 1,498 | 0 | |
| OTHER EXPENSES | 18,438 | 18,438 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 671,280 | 671,280 | 671,280 |
| PASSTHOUGH NET ROYALTY INCOME FROM INVESTMENTS | 23,512 | 23,512 | 23,512 |
| PASSTHOUGH PORTFOLIO INCOME FROM INVESTMENTS | -496,874 | -496,874 | -496,874 |
| COD INCOME FROM INVESTMENTS IN LLCS | 36,344 | 36,344 | 36,344 |
| PASSTHOUGH ORDINARY INCOME FROM INVESTMENTS | 1,139,274 | 1,139,274 | 1,139,274 |
| Description | Amount |
|---|---|
| NON-DIVIDEND DISTRIBUTIONS | 1,156,756 |
| PASSTHROUGH BOOK/TAX DIFFERENCES | 24,644 |
| OTHER BOOK/TAX TIMING DIFFERENCES | 509,858 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 18,000,000 | 14,736,226 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 101,750 | 0 | 0 | |
| BROKERAGE/ADVISORY FEES | 3,532,701 | 3,532,701 | 0 | |
| PASSTHROUGH OTHER DEDUCTIONS ON INVESTMENTS | 3,873,962 | 3,873,962 | 0 | |
| MANAGEMENT FEES | 145,248 | 145,248 | 0 | |
| MANAGEMENT FEES | 39,331 | 39,331 | 0 | |
| PROFESSIONAL FEES | 7,532 | 7,532 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 64,133 | 0 | 0 | |
| FOREIGN TAXES PAID | 369,133 | 369,133 | 0 | |
| TAXES & LICENSES | 10,851 | 10,131 | 0 | |
| TAXES | 39,970 | 39,970 | 0 | |
| TAXES | 7,913 | 7,913 | 0 |