| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND BOOKKEEPING | 2,625 | 1,313 | 0 | 525 |
| Contractor | Explanation |
|---|---|
| ANTHEM BLUE CROSS BLUE SHIELD | Health Insurance Premiums |
| CREWCIAL PARTNERS | INVESTMENT CONSULTING |
| MILL CREEK CREATIVE LLC | GRANT WRITING |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MONUMENT SIGN | 2019-09-24 | 48,600 | 11,342 | SL | 6.67 % | 3,242 | |||
| 2 HARVEST LOGOS ON TURF FIELDS | 2020-02-25 | 15,750 | 2,626 | SL | 6.67 % | 1,051 | |||
| LEASEHOLD IMPROVEMENTS | 2018-07-06 | 936,617 | 281,016 | SL | 6.67 % | 62,472 | |||
| LEASEHOLD IMPORVEMENTS | 2019-01-01 | 43,585 | 12,452 | SL | 7.14 % | 3,112 | |||
| BLAIR CONSTRUCTION | 2019-09-24 | 12,269 | 2,863 | SL | 6.67 % | 818 | |||
| 8 CHANNEL VIDEO RECORDER,6 CAMERAS | 2018-07-06 | 3,640 | 2,340 | SL | 14.28 % | 520 | |||
| GEORGIA'S OFFICE | 2018-07-06 | 8,881 | 5,709 | SL | 14.28 % | 1,268 | |||
| INDIA'S OFFICE | 2018-07-06 | 11,973 | 7,697 | SL | 14.28 % | 1,710 | |||
| LATALA'S OFFICE | 2018-07-06 | 10,597 | 6,812 | SL | 14.28 % | 1,513 | |||
| SHERYL'S OFFICE | 2018-07-06 | 7,440 | 4,783 | SL | 14.28 % | 1,062 | |||
| KIM'S OFFICE | 2018-07-06 | 10,305 | 6,625 | SL | 14.28 % | 1,472 | |||
| ALLYSON'S OFFICE | 2018-07-06 | 11,422 | 7,343 | SL | 14.28 % | 1,631 | |||
| DEWITT'S OFFICE | 2018-07-06 | 10,319 | 6,635 | SL | 14.28 % | 1,474 | |||
| YOUTH OFFICE | 2018-07-06 | 6,924 | 4,451 | SL | 14.28 % | 989 | |||
| ELLSWORTH VESTUBLE | 2018-07-06 | 3,986 | 2,563 | SL | 14.28 % | 569 | |||
| COPY ROOM | 2018-07-06 | 1,082 | 696 | SL | 14.28 % | 155 | |||
| STORAGE ROOM | 2018-07-06 | 5,738 | 3,689 | SL | 14.28 % | 819 | |||
| BREAK ROOM | 2018-07-06 | 4,623 | 2,972 | SL | 14.28 % | 660 | |||
| COLLABORATION 1 | 2018-07-06 | 8,181 | 5,260 | SL | 14.28 % | 1,168 | |||
| COLLABORATION 2 | 2018-07-06 | 7,333 | 4,715 | SL | 14.28 % | 1,047 | |||
| COLLABORATION 3 | 2018-07-06 | 5,239 | 3,369 | SL | 14.28 % | 748 | |||
| CONFERENCE ROOM | 2018-07-06 | 18,379 | 11,815 | SL | 14.28 % | 2,625 | |||
| OUTDOOR FURNITURE | 2018-07-06 | 6,157 | 3,958 | SL | 14.28 % | 879 | |||
| LOBBY | 2018-07-06 | 6,213 | 3,995 | SL | 14.28 % | 887 | |||
| OUTSIDE FURNITURE | 2018-07-06 | 2,134 | 1,372 | SL | 14.28 % | 305 | |||
| COLLAB 3 FURNITURE | 2018-07-06 | 4,890 | 3,144 | SL | 14.28 % | 698 | |||
| INDIA'S OFFICE | 2019-11-01 | 3,956 | 1,790 | SL | 14.29 % | 565 | |||
| NIKON D750SX DIGITAL SSLR CAMERA | 2020-03-04 | 1,742 | 705 | SL | 14.28 % | 249 | |||
| TEMPERATURE SCANNING KIOSK | 2020-06-19 | 2,875 | 1,027 | SL | 14.28 % | 411 | |||
| CELL PHONE (KATE) | 2020-06-19 | 1,074 | 333 | SL | 14.28 % | 153 | |||
| ACCESS CONTROL KIT | 2021-06-30 | 1,151 | 246 | SL | 14.29 % | 164 | |||
| RECEPTION DESK | 2021-09-01 | 10,494 | 2,000 | SL | 14.29 % | 1,500 | |||
| DELL COMPUTERS FOR INDIA | 2018-07-06 | 1,136 | 1,022 | SL | 10.00 % | 114 | |||
| LOCKNCHARGE IQ30 CHARGING CART | 2018-07-06 | 2,300 | 2,070 | SL | 10.00 % | 230 | |||
| 7 MICROSOFT SURFACE COMPUTERS | 2019-12-06 | 11,009 | 6,789 | SL | 20.00 % | 2,202 | |||
| DELL XPS LAPTOP | 2020-01-07 | 1,450 | 870 | SL | 20.00 % | 290 | |||
| MICROSOFT SURFACE BOOK | 2020-06-23 | 1,685 | 842 | SL | 20.00 % | 337 | |||
| MICROSOFT SURFACE BOOK 213 | 2021-05-18 | 1,685 | 534 | SL | 20.00 % | 337 | |||
| DELL XPS LAPTOP (DEWITT) | 2021-06-07 | 1,199 | 380 | SL | 20.00 % | 240 | |||
| DELL DESKTOP (LATALA0 | 2021-06-07 | 1,341 | 424 | SL | 20.00 % | 268 | |||
| SOFTWARE MODULE GRANTS SYSTEM | 2021-08-10 | 9,818 | 4,636 | SL | 33.33 % | 3,272 | |||
| 40% PAYMENT FOR CABLING AND RACKS | 2018-07-06 | 4,138 | 3,722 | SL | 10.00 % | 416 | |||
| FINAL PAYMENT ON VIDEO WALL AND CON | 2018-07-06 | 15,290 | 13,761 | SL | 10.00 % | 1,529 | |||
| AUDIO VISUAL TECHNOOGY | 2018-07-06 | 108,066 | 97,259 | SL | 10.00 % | 10,807 | |||
| 2 PRESENTATION SYSTEMS | 2019-05-09 | 4,843 | 3,552 | SL | 20.00 % | 969 | |||
| 65" INTERACTIVE DISPLAY | 2019-05-09 | 7,149 | 5,243 | SL | 20.00 % | 1,430 | |||
| COLLABORATING 2 AUDIO + VIDEO | 2021-07-26 | 2,452 | 694 | SL | 20.00 % | 490 | |||
| PURCH + INSTALLATION OF ESI 50 TELE | 2018-07-06 | 4,932 | 4,438 | SL | 10.00 % | 494 | |||
| LEASEHOLD IMPR (MOTORIZED SHADES) | 2022-05-13 | 6,544 | 218 | SL | 6.67 % | 436 | |||
| LEASEHOLD IMPR (MOTORIZED SHADES 2) | 2022-08-18 | 3,272 | 109 | SL | 6.67 % | 218 | |||
| OFFICE FURNITURE-NEW PROGRAM OFFIC | 2022-09-01 | 12,337 | 1,763 | 200DB | 24.49 % | 3,021 | |||
| CANON XA40 PROFESSIONAL CAMCORDER | 2022-10-13 | 2,039 | 291 | 200DB | 24.49 % | 499 | |||
| CAMLINK 4K STREAMING SYSTEM | 2022-10-13 | 105 | 15 | 200DB | 24.49 % | 26 | |||
| DJI MIC FOR STREAMING SYSTEM | 2022-10-13 | 328 | 47 | 200DB | 24.49 % | 80 | |||
| DELL DESKTOP FOR KATE | 2022-02-07 | 1,635 | 164 | SL | 20.00 % | 327 | |||
| HP NETWORK SERVER | 2022-05-17 | 3,867 | 387 | SL | 20.00 % | 773 | |||
| DELL OPTIFLEX 3000 16GB DESKTOP | 2022-07-07 | 1,109 | 111 | SL | 20.00 % | 222 | |||
| CONFERENCE CENTER SIGNAGE | 2023-06-13 | 3,400 | 200DB | 14.29 % | 486 | ||||
| Dell XPS 13" 2-in-1 i5 16 GC | 2023-03-01 | 1,259 | 200DB | 20.00 % | 252 | ||||
| COMPUTER EQUIPMENT FOR JAY MITCHELL | 2023-03-12 | 2,598 | 200DB | 20.00 % | 520 | ||||
| Dell Optiplex7000 i7 512GB | 2023-06-07 | 1,329 | 200DB | 20.00 % | 266 | ||||
| HYB Laptop-Dell Latitude 3540 16 GB | 2023-10-07 | 1,051 | 200DB | 20.00 % | 210 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS | 8,067,215 | 8,067,215 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN LIMITED PARTNERSHIP | FMV | 204,155,037 | 204,155,037 |
| MUTUAL FUNDS | FMV | 51,830,790 | 51,830,790 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 194,955 | 137,513 | 57,442 | 57,442 |
| Improvements | 1,066,637 | 381,975 | 684,662 | 684,662 |
| Miscellaneous | 245,431 | 226,835 | 18,596 | 18,596 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RIGHT OF USE ASSET | 483,247 | 458,181 | 458,181 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX - CURRENT | 334,778 |
| FEDERAL EXCISE TAX - DEFERRED | 190,561 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 1,735 | 116 | 1,619 | |
| EQUIPMENT RENTAL AND MAINTENANCE | 19,031 | 1,903 | 16,999 | |
| INFORMATION TECHNOLOGY | 52,089 | 5,209 | 46,426 | |
| INSURANCE | 33,185 | 3,255 | 29,930 | |
| MISCELLANEOUS | 104,477 | 117 | 96,274 | |
| POSTAGE AND SHIPPING | 551 | 55 | 496 | |
| PUBLIC RELATIONS | 21,096 | 2,110 | 18,833 | |
| SUPPLIES | 9,573 | 957 | 9,383 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY K-1 INCOME(LOSS) | -196,912 | -196,912 | |
| TAX EXEMPT K-1 INCOME | 611 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 499,622 | 690,183 |
| OPERATING LEASE LIABILITIES | 691,285 | 657,821 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING FEES | 34,220 | 17,110 | 0 | 12,610 |
| CONSULTING | 46,561 | 3,871 | 0 | 46,190 |
| INVESTMENT ADVISORY SERVICES | 187,452 | 187,452 | 0 | 0 |
| INVESTMENT MGT FEES | 1,806,751 | 1,806,751 | 0 | 0 |
| PROGRAM RELATED CONSULTING | 134,680 | 0 | 0 | 135,001 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND LICENSES | 178,443 | 173,823 | 4,595 |