| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,580 | 395 | 1,185 |
| 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 841 SW GAINES ST #516 | 2015-04-08 | 335,486 | 66,307 | SL | 39.000000000000 | 8,602 | 0 | ||
| OFFICE EQUIPMENT | 2015-04-14 | 1,869 | 934 | SL | 7.000000000000 | 0 | 0 | ||
| FILE CABINETS | 2015-05-18 | 918 | 459 | SL | 7.000000000000 | 0 | 0 | ||
| GUY CHADDOCK 5 DESK DRAWER | 2016-11-17 | 4,136 | 1,807 | SL | 7.000000000000 | 261 | 0 | ||
| MAC COMPUTER | 2016-02-10 | 1,967 | 983 | SL | 5.000000000000 | 0 | 0 | ||
| HANOCK & MOORE DESK CHAIR | 2016-11-17 | 1,331 | 582 | SL | 7.000000000000 | 83 | 0 | ||
| SAMSUNG 46" TV | 2016-11-17 | 1,049 | 459 | SL | 7.000000000000 | 65 | 0 | ||
| LOVESEAT & OTTOMAN | 2016-11-17 | 1,200 | 527 | SL | 7.000000000000 | 73 | 0 | ||
| CAPITALIZED ASSET - APEX REPAIR AND REMODEL - REPLACE A/C UNIT | 2023-09-07 | 17,682 | SL | 15.000000000000 | 14,264 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | 2,630,024 | 2,630,024 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LLC INVESTMENTS, K-1'S | FMV | 976,870 | 976,870 |
| INVESTMENT CAPITAL | FMV | 26,048 | 26,048 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE 841 SW GAINES ST #516 | 335,486 | 74,909 | 260,577 | |
| OFFICE EQUIPMENT | 1,869 | 1,869 | 0 | |
| FILE CABINETS | 918 | 918 | 0 | |
| GUY CHADDOCK 5 DESK DRAWER | 4,136 | 4,136 | 0 | |
| MAC COMPUTER | 1,967 | 1,967 | 0 | |
| HANOCK & MOORE DESK CHAIR | 1,331 | 1,331 | 0 | |
| SAMSUNG 46" TV | 1,049 | 1,049 | 0 | |
| LOVESEAT & OTTOMAN | 1,200 | 1,200 | 0 | |
| CAPITALIZED ASSET - APEX REPAIR AND REMODEL - REPLACE A/C UNIT | 17,682 | 14,264 | 3,418 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UNCATEGORIZED ASSET | -5,286 | ||
| DUNCAN CAMPBELL RECEIVABLE | -99,753 | -101,154 | -101,154 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASS-THROUGH EXPENSES (K-1'S) | 25,300 | 25,300 | 0 | |
| PASS-THROUGH NONDEDUCTIBLE EXPENSES - K-1S | 16,476 | 16,476 | 0 | |
| OFFICE | 14,897 | 2,979 | 11,918 | |
| FUNDRAISING SUPPORT | 37,680 | 0 | 37,680 | |
| MEALS/MEETINGS/ENTERTAINMENT | 3,528 | 0 | 3,528 | |
| STORAGE | 5,744 | 2,872 | 2,872 | |
| SUPPLIES/PHONE/POSTAGE | 3,882 | 0 | 3,882 | |
| CONTRACT LABOR/SUMMER INTERNS | 45 | 0 | 0 | |
| BANK FEES | 96 | 96 | 0 | |
| LICENSES AND MEMBERSHIPS | 234 | 0 | 234 | |
| REIMBURSEMENTS | 35,945 | 0 | 35,945 | |
| PUBLICATIONS | 358 | 0 | 358 | |
| WORKERS COMP | 467 | 0 | 467 | |
| GIFTS | 702 | 0 | 702 | |
| BUSINESS LICENSE TAX | 130 | 130 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASS-THROUGH ORDINARY INCOME -NET UBTI | 46,787 | 46,787 | |
| PASS-THROUGH ORDINARY INCOME | -12,663 | -12,663 | -12,663 |
| PASS-THROUGH OTHER INCOME | 2,613 | 2,613 | 2,613 |
| PASS-THROUGH ROYALTIES | 2,372 | 2,372 | 2,372 |
| PASS-THROUGH RENTAL INCOME | -28,423 | -28,423 | -28,423 |
| PASS-THROUGH RENTAL INCOME - UBTI | -16 | -16 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN - NET | 237,853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 18,498 | 18,498 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 18,824 | 0 | 18,824 | |
| STATE TAXES | 1,220 | 1,220 | 0 | |
| PASS-THROUGH FOREIGN TAXES | 361 | 361 | 0 | |
| FEDERAL TAXES | 945 | 945 | 0 | |
| FOREIGN TAXES | 1,618 | 1,618 | 0 |