| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,332 | 0 | 5,332 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GARY ROAD BUILDING | 2018-04-25 | 225,431 | 15,264 | ADS | 40.000000000000 | 5,636 | 0 | ||
| GARY ROAD LAND | 2018-04-25 | 229,200 | L | 0 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| AMENDED RETURN | FORM 990-PF PART I LINE 3 COLUMNS A AND B, LINE 6A, LINE 27 COLUMNS A AND B | AMENDED RETURN EXPLANATION - CORRECTIONS TO INTEREST INCOME AND BOOK INCOME. PART I LINE 3 COLUMNS A AND B - INTEREST INCOME INCREASED FROM $1,290,659 TO $1,658,612, AN INCREASE OF $367,953. PART I LINE 6A - BOOK GAIN REDUCED FROM $410,840 TO $225,854 TO REFLECT BOOK BASIS FOR STOCK FMV ON DATE OF CONTRIBUTION. LINE 7 NET GAIN FOR NET INVESTMENT INCOME REMAINDED $410,840 SINCE TAX BASIS, WHICH WAS LOWER THAN BOOK BASIS DID NOT CHANGE. PART I LINE 27 COLUMN A EXCESS OF REVENUE OVER EXPENSES INCREASED FROM $329,743 TO $512,710 AS A RESULT OF THE ADJUSTMENTS TO INTEREST INCOME AND BOOK GAIN. PART I LINE 27 COLUMN B NET INVESTMENT INCOME INCREASED FORM $1,740,716 TO $2,108,669 AS A RESULT OF THE INCREASE IN INTERST INCOME. |
| PART II END OF YEAR LINES 2,13,15; PART III LINE 5, LINE 6 | AMENDED RETURN EXPLANATION - CORRECTION TO THE BALANCE SHEETEND OF YEAR - RECLASSIFICATION OF $227,797 OF CASH OUT OF PART II LINE 13 INVESTMENTS - OTHER TO PART II LINE 2 SAVINGS AND TEMPORARY CASH INVESTMENTS. THIS INCREASED CASH FROM $27,538 TO $255,335 AND REDUCED THE INVESTMENTS - OTHER FROM $30,114,187 TO $29,886,390. AN ADJUSTMENT IN LINE 15 INCREASED OTHER ASSETS FROM $200,135 TO $200,140. TOTAL ASSETS AT THE END OF THE YEAR INCREASED BY $5 TO $31,045,596. PART III LINE 5 IS A CORRECTION TO ELIMINATE THE UNREALIZED GAIN (LOSS) FROM THE INVESTMENT ACCOUNT AT THE BEGINNING OF THE YEAR. LINE 3 OF $18,108 IS THE END OF THE YEAR BALANCE OF UNREALIZED GAIN IN THE INVESTMENT ACCOUNT AND DID NOT CHANGE. LINE 5 IS A REDUCTION IN THE UNREALIZED GAIN IN THE INVESTMENT ACCOUNT OF $182,962 AT THE BEGINNING OF THE YEAR IN ORDER TO RECONCILE TO THE CORRECT END OF YEAR BALANCE OF $18,108. LINE 6 TOTAL NET ASSET OR FUND BALANCES AT END OF YEAR WAS INCREAED BY $5 FROM $31,045,591 TO $31,045,596. | |
| PART IV CAPITAL GAINS AND LOSSES; PART V EXCISE TAX ON NET INVESTMENT INCOME | AMENDED RETURN EXPLANATION - ADJUSTMENT TO CAPITAL GAINS AND LOSSES AND EXCISE TAX ON NET INVESTMENT INCOME. PART IV CAPITAL GAINS AND LOSSES LINES 1B AND 1C - ISHARE TR RUSSELL 1000 GROWTH FUND WAS CONTRIBUTED TO THE FOUNDATION AND SOLD. THE TAX GAIN ON THE SALE OF THE ISHARES TR RUSSELL FUND WAS SEPARATED FROM THE OTHER ITEMS OF LTCG. NO CHANGE TO THE TAX GAIN. PART V EXCISE TAX ON INVESTMENT INCOME LINE 1 - WITH THE INCREASE IN INTEREST INCOME IN THE AMOUNT OF $367,953, THE EXCISE TAX ON NET INVESTMENT INCOME INCREASED FROM $24,196 AS ORIGINALLY FILED TO $29,310, AN INCREASE OF $5,114. AS A RESULT THE OVERPAYMENT SHOWING ON LINE 10 WAS REDUCED TO $51,064 AND THE AMOUNT CREDITED TO 2022 SHOWING ON LINE 11 IS $51,064. | |
| PART X LINE 2A AND 7; PART XII LINES 1, 4D,6A 9; PART XV-A | AMENDED RETURN EXPANATION - DISTRIBUTABLE AMOUNT, UNDISTRIBUTED INCOME, ANALYSIS OF INCOME-PRODUCING ACTIVITIESPART X DISTRIBUTABLE AMOUNT LINE 2A TAX ON INVESTMENT INCOME INCREASED FROM $24,196 TO $29,310, AN INCREASE OF $5,114 WHICH REDUCED THE DISTRIBUTABLE AMOUNT ON LINE 7 FROM $1,489,834 TO $1,484,720. PART XII UNDISTRIBUTED INCOME LINES 1 AND 4D DECREASED BY $5,114 FROM $1,489,834 TO $1,484,720. LINE 6A AND EXCESS DISTRIBUTIONS CARRYOVER TO 2022 LINE 9 INCREASED FROM $1,273,699 TO $1,278,813, AN INCREASE OF $5,114.PART XV-A ANALYSIS OF INCOME-PRODUCING ACTIVITIES LINE 3 INTEREST ON SAVINGS AND TEMPORARY CASH INVESTMENTS INCREASED FROM $1,290,659 TO $1,658,612, AN INCREASE OF $367,953. LINES 12(D) AND 13 INCREASED BY $367,953 FROM $1,748,842 TO $1,931,809. | |
| SCHEDULE B PART I LINE 2 | AMENDED RETURN EXPLANATION CONTRIBUTORSSCHEDULE B CONTRIBUTORS PART I LINE 2 - CORRECTED CONTRIBUTOR OF $499 TO TRIPOLI MANAGEMENT INC. |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PUBLICALLY TRADED SECURITIES | FMV | 1,476,675 | 1,476,675 |
| CONVERTIBLE NOTES | FMV | 28,409,715 | 28,409,715 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GARY ROAD BUILDING | 225,431 | 20,900 | 204,531 | |
| GARY ROAD LAND | 229,200 | 0 | 229,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 9,224 | 0 | 9,224 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 2,417 | ||
| RELATED PARTY RECEIVABLE | 200,140 | 200,140 |
| Description | Amount |
|---|---|
| REVERSAL OF UNREALIZED GAIN/LOSS ON INVESTMENT ACCOUNT BEGINNING OF YEAR | 182,962 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING EXPENSE | 499 | 0 | 0 | |
| SOFTWARE AND MAINTENANCE EXPENSE | 1,667 | 0 | 0 | |
| BUSINESS LICENSES AND PERMITS EXPENSE | 1,694 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REAL ESTATE TAX REFUND AND DEPR ADJ | 16,337 | 16,337 | 16,337 |
| Description | Amount |
|---|---|
| ADJUSTMENT FOR UNREALIZED GAIN/LOSS ON INVESTMENT ACCOUNT END OF YEAR | 18,108 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 8,126 | 8,126 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES (ON INVESTMENT DIVIDENDS) | 499 | 0 | 0 | |
| FEDERAL TAX | 30,000 | 0 | 0 | |
| OTHER TAXES | 100 | 0 | 0 | |
| PROPERTY TAXES | 522 | 522 | 0 |