| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 9,670 | 0 | 9,670 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2019-11-19 | 13,000 | 8,125 | SL | 5.000000000000 | 2,600 | 0 | ||
| IMPROVEMENTS | 2020-12-31 | 147,385 | 7,558 | SL | 39.000000000000 | 3,779 | 0 | ||
| LAND | 2019-10-18 | 1,000,000 | L | 0 | 0 | ||||
| DESIGN AND CARRYING COSTS | 2022-12-31 | 131,293 | NC | 0 % | 0 | 0 | |||
| DESIGN AND CARRYING COSTS | 2023-12-31 | 31,587 | NC | 0 % | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY MANAGERS LP, 100,000 SH | FMV | 97,823 | 97,823 |
| PRIVATE EQUITY MGR OFFSHR LP, 100,000 SH | FMV | 123,948 | 123,948 |
| MARKETABLE SERCURITIES | FMV | 4,789,960 | 4,789,960 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 13,000 | 10,725 | 2,275 | |
| IMPROVEMENTS | 147,385 | 11,337 | 136,048 | |
| LAND | 1,000,000 | 0 | 1,000,000 | |
| DESIGN AND CARRYING COSTS | 131,293 | 0 | 131,293 | |
| DESIGN AND CARRYING COSTS | 31,587 | 0 | 31,587 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,091 | 0 | 1,091 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORK LUNCHEON & ENTERTAINMENT | 211 | 0 | 0 | |
| POSTAGE AND DELIVERY | 303 | 0 | 0 | |
| IT | 208 | 0 | 0 | |
| WEBSITE | 637 | 0 | 0 | |
| TAX & LICENSE | 328 | 0 | 0 | |
| BANK CHARGE | 0 | 0 | 0 | |
| DIRECT EXPENSES:TRAINING | 240 | 0 | 0 | |
| DIRECT EXPENSES:SCHOLARS MEETING & CATERING | 3,367 | 0 | 0 | |
| INVESTMENT ADVISOR FEE | 21,044 | 21,044 | 0 | |
| CURRICULUM & MATERIALS | 1,252 | 0 | 0 | |
| OTHER PROFESSIONALS FEES | 477 | 0 | 0 | |
| OTHER MISCELLANEOUS EXPENSES | 1,337 | 0 | 0 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAINS OR LOSSES ON INVESTMENTS | 468,391 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 1,976 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 23,419 | 0 | 23,419 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 1,559 | 0 | 0 |