| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,500 | 0 | 0 | 2,250 |
| PAYROLL PROCESSING | 1,669 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1600 PRINCE ST, #506 | 2020-01-15 | 350,000 | 26,922 | SL | 39.000000000000 | 8,976 | 8,976 | 8,976 | |
| WINDOWS | 2022-08-23 | 34,960 | 362 | SL | 36.250000000000 | 961 | 961 | 961 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BERKSHIRE HATHAWAY DEL CL B 350 SHS | 89,165 | 89,165 |
| GLOBAL X FDS US INFRASTRUCTURE DEV ETF | 44,798 | 44,798 |
| ISHARES TR IBOXX USD INVT GRADE CORP BD ETF | 19,736 | 19,736 |
| J P MORGAN EXCHANGE-TRADED FD TR EQUITY PREMIUM INCOME | 177,141 | 177,141 |
| JP MORGAN EXCHANGE-TRADED FD TR EQUITY PREMIUM | 45,354 | 45,354 |
| NORTHROP GRUMMAN CORP COM | 35,206 | 35,206 |
| PACER FDS TR US CASH COWS 100 ETF | 52,183 | 52,183 |
| PFIZER INC COM | 51,822 | 51,822 |
| PIMCO ETF TR ENHANCED SHORT MAT ACTIVE ETF | 50,335 | 50,335 |
| SPDR SER TR SPDR BLOOMBERG 1-3 MNTH T BILL ETF | 226,979 | 226,979 |
| T ROWE PRICE CAPITAL APPRECIATION FUND | 1,887,722 | 1,887,722 |
| TARGET CORP COM | 22,787 | 22,787 |
| VANGUARD SPECIALIZED FUNDS DIVID APPRECIATION ETF SHS | 55,826 | 55,826 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1600 PRINCE ST, #506 | 350,000 | 35,898 | 314,102 | |
| WINDOWS | 34,960 | 1,323 | 33,637 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 5,633 | 0 | 0 | 4,810 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED DIVIDEND INCOME RECEIVABLE | 2,471 | 2,471 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 1,300 | 0 | 0 | 884 |
| WEBSITE DESIGN AND MAINTENANCE | 4,637 | 0 | 0 | 3,980 |
| MISC. EXPENSES | 4,847 | 0 | 0 | 2,414 |
| MARKETING | 1,364 | 0 | 0 | 1,221 |
| EVENT EXPENSE | 22,604 | 0 | 0 | 15,791 |
| DUES & SUBSCRIPTIONS | 1,601 | 0 | 0 | 1,374 |
| PRIZE MONEY | 2,500 | 0 | 0 | 2,500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 708 | 708 | 708 |
| UBI FROM ENERGY TRANSFER PARTNERS | -393 | -393 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 292,834 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,900 | 1,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACTED SERVICES | 23,049 | 0 | 0 | 22,539 |
| INVESTMENT MANAGEMENT FEES | 18,123 | 18,123 | 18,123 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAX EXPENSE | 1,655 | 0 | 0 | 0 |
| PAYROLL TAX EXPENSE | 24,942 | 0 | 0 | 21,603 |
| REAL ESTATE TAX | 4,479 | 4,479 | 4,479 | 0 |
| FOREIGN TAXES | 43 | 43 | 43 | 0 |