| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,175 | 0 | 0 | 2,175 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE BUILDING | 2006-12-28 | 475,276 | 202,010 | SL | 39.0000 | 12,187 | |||
| CARPET | 2016-06-09 | 5,000 | 2,331 | SL | 15.0000 | 333 | |||
| OFFICE REMODEL | 2016-07-20 | 14,784 | 6,819 | SL | 15.0000 | 986 | |||
| CHROME NOTEBOOKS | 2019-09-11 | 478 | 368 | SL | 5.0000 | 96 | |||
| OFFICE FURNITURE | 2021-02-16 | 135 | 44 | SL | 7.0000 | 19 | |||
| MONITOR & DOCKING STATION | 2021-08-17 | 242 | 88 | SL | 5.0000 | 48 | |||
| SIT-STAND WORKSTATION | 2022-03-03 | 628 | 120 | SL | 7.0000 | 90 | |||
| ED LAPTOP | 2022-09-07 | 1,109 | 185 | SL | 5.0000 | 222 | |||
| ED DESK | 2022-09-19 | 297 | 32 | SL | 7.0000 | 42 | |||
| PA LAPTOP | 2023-05-17 | 1,149 | 19 | SL | 5.0000 | 230 | |||
| MEETING OWL | 2024-05-24 | 1,019 | SL | 5.0000 | 17 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 2,252 | 483 | 1,769 | 3,000 |
| Machinery and Equipment | 14,428 | 11,530 | 2,898 | |
| Buildings | 475,276 | 214,197 | 261,079 | 400,000 |
| Improvements | 41,029 | 31,714 | 9,315 | 10,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | DA DAVIDSON MARGIN LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 309,369 |
| Balance Due | |
| Date of Note | 2018-02 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | BROKERAGE ACCOUNT |
| Purpose of Loan | SHORT TERM BORROWING |
| Description of Lender Consideration | BROKERAGE ACCOUNT |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD MEETING EXPENSE | 6,600 | 6,600 | ||
| COMMUNITY DEVELOPMENT | 5,145 | 5,145 | ||
| DUES & SUBSCRIPTIONS | 3,660 | 3,660 | ||
| EMPLOYEE BENEFITS | 56,746 | 56,746 | ||
| IN-KIND EXPENSES | 37,557 | 37,557 | ||
| INSURANCE | 3,228 | 3,228 | ||
| MISCELLANEOUS | 1,603 | 1,603 | ||
| OFFICE SUPPLIES | 1,938 | 1,938 | ||
| POSTAGE | 66 | 66 | ||
| PROFESSIONAL DEVELOPMENT | 9,281 | 9,281 | ||
| TECHNOLOGY | 15,804 | 15,804 | ||
| TELECOMMUNICATIONS | 4,212 | 4,212 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS & LOSSES | 421,906 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 8,643 | 0 | 0 | 8,643 |
| INVESTMENT MANAGEMENT | 70,313 | 70,313 | 0 | 0 |
| PROPERTY MANAGEMENT FEES | 17,859 | 0 | 0 | 17,853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CORPORATE FEE | 50 | 50 | ||
| FEDERAL TAXES | 7,803 | 7,803 | ||
| FOREIGN TAXES | 3,387 | 3,387 | ||
| PAYROLL TAXES | 19,117 | 19,117 | ||
| STATE TAXES | 1,160 | 1,160 |