| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IDEAL NETWORK SOLUTIONS | 2019-06-05 | 27,500 | 27,500 | 200DB | 5.0000 | ||||
| VOLOGY INC | 2019-06-21 | 116,720 | 116,720 | 200DB | 5.0000 | ||||
| HERTZ FURNITURE - FF | 2019-05-03 | 31,903 | 31,903 | 200DB | 7.0000 | ||||
| COMPUTERS | 2019-07-15 | 132,756 | 132,756 | 200DB | 5.0000 | ||||
| VOLLEYBALL EQUIPMENT | 2019-08-06 | 84,085 | 84,085 | 200DB | 7.0000 | ||||
| INTELIGY TAMPA BAY | 2019-07-05 | 5,961 | 5,961 | 200DB | 7.0000 | ||||
| COLWILL ENGINEERING | 2019-07-23 | 11,170 | 11,170 | 200DB | 7.0000 | ||||
| KYOCERA | 2019-09-03 | 4,700 | 4,700 | 200DB | 7.0000 | ||||
| HERTZ FURNITURE | 2019-09-10 | 99,210 | 99,210 | 200DB | 5.0000 | ||||
| BUILDING | 2020-03-31 | 17,179,337 | 568,974 | S/L | 39.0000 | 55,062 | |||
| LAND | 2020-03-31 | 2,938,249 | |||||||
| MIDDLE SCHOOL WIP | 2021-06-30 | 15,481,332 | S/L | 39.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| TRANSFER TO 2017 GFU | PURCHASE | 2021-08 | 51,760,000 | 36,112,923 | 16,785,119 | 1,138,042 | ||||
| 900099 | 73,123 | 73,123 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DFN MANAGEMENT LLC | AT COST | 11,803,113 | 11,803,113 |
| TIE TAMPA ANGEL FUND | AT COST | 902,201 | 902,201 |
| ACE INVESTMENTS | AT COST | 235,225 | 235,225 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | ||||
| LAND |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 1,262,496 | 1,262,496 | 1,262,496 |
| OTHER RECEIVABLES | 54,972 | ||
| CONSRTUCTION IN PROGRESS | 11,528,144 | ||
| OTHER LONG TERM ASSETS | 6,560,911 | 36,787,178 | 36,787,178 |
| Description | Amount |
|---|---|
| BOOK -> TAX GAIN | 359,763 |
| PY FEDERAL TAX | 7,261 |
| BOOK->TAX DEPRECIATION | 29,702 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 956 | 956 | ||
| BANK CHARGES | 605 | 605 | ||
| MEALS | 195 | 195 | ||
| POSTAGE | 1,179 | 1,179 | ||
| SECURITY | 1,372 | 1,372 | ||
| OTHER ADMINISTRATIVE EXPENSE | 10,205 | 10,205 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHARTER SCHOOL | 483,561 | 483,561 | |
| OTHER REVENUE | 848,611 | 848,611 | |
| TIE TAMPA BAY ANGEL FUND | 47,946 | 47,946 | |
| DFN ALPHA 90-10 FUND | -88,362 | -88,362 |
| Description | Amount |
|---|---|
| ACE UNREALIZED GAINS - CY | 27,458 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 18,233,610 | |
| DUE TO K&P COM MANAGEMENT LLC | 900,000 | |
| DFN ALPHA 90-10 LOAN | 1,400,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 58,319 | 58,319 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TOTAL TAXES | 8,569 | 8,569 |