| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,183 | 0 | 2,183 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| WEBSITE | 2017-05-30 | 3,414 | 3,414 | 36.000000000000 | 0 | 3,414 | ||
| VIDEO PRODUCTION (1/3 OF COST SHARED) | 2020-09-03 | 16,250 | 9,028 | 36.000000000000 | 5,417 | 0 | 14,445 | |
| VIDEO PRODUCTIONS | 2022-01-21 | 28,148 | 2,346 | 36.000000000000 | 9,383 | 0 | 11,729 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DELSYS INC. - STOCK INVESTMENT | 1,185,961 | 1,185,961 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MARKETABLE SECURITIES TIAA | FMV | 829,022 | 829,022 |
| MARKETABLE SECURITIES NUTTER INVESTMENTS | FMV | 1,312,540 | 1,312,540 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UNAMORTIZED INTANGIBLE ASSETS - WEBSITE & VIDEO | 49,014 | 18,224 | 18,224 |
| DEPOSIT ON ASSET PURCHASE | 9,000 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON MARKETABLE SECURITIES | 17,949 |
| UNREALIZED LOSS ON SECURITIES | 1,464,367 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 12 | 0 | 12 | |
| ADVERTISING & MARKETING | 10,707 | 0 | 10,707 | |
| OFFICE EXPENSES | 1,560 | 0 | 1,560 | |
| OFFICE EXPENSE | 75 | 75 | 0 | |
| INSURANCE | 12,229 | 12,229 | 0 | |
| BANK CHARGES | 84 | 84 | 0 | |
| AMORTIZATION | 14,800 | 0 | 0 |
| Description | Amount |
|---|---|
| UNRELATED BUSINESS INCOME | 114,675 |
| TAX REFUNDS | 2,293 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 25,578 | 25,578 | 0 | |
| PROFESSIONAL FEES | 17,370 | 0 | 17,370 | |
| SPEAKER HONORARIUMS | 2,540 | 0 | 2,540 | |
| PROFESSIONAL FEES | 20 | 20 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 3,000 | 3,000 | 0 | |
| TAXES | 39,634 | 39,634 | 0 |