| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 81,398 | 40,699 | 40,699 | 40,699 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| DEPRECIATION EXPENSE | 990-PF, PART I, LINE 19 | THE SCHEDULE BELOW LISTS FOR EACH TYPE OF ASSET THE DESCRIPTION OF THE PROPERTY, THE DATE ACQUIRED, THE COST OR OTHER BASIS, THE PRIOR-YEAR ACCUMULATED DEPRECIATION, THE METHOD OF COMPUTATION, THE LIFE, AND THE DEPRECIATION THIS YEAR IN THIS RESPECTIVE ORDER. OTTLEY BUILDING 2009 2,167,262 717,790 SL 39YRS 55,571OTTLEY IMPROVEMENTS VARIOUS 969,908 281,999 SL 39YRS 11,502OTTLEY BLDG. IMPROV. VARIOUS 341,405 116,121 SL 39YRS 26,156MAGNOLIA EQUIP. VARIOUS 435,999 420,297 SL VARIOUS 4,403OTTLEY EQUIP. VARIOUS 179,673 131,787 SL VARIOUS 5,785CYPRESS BUILDING 2020 1,436,937 89,041 SL 39YRS 36,845CYPRESS IMPROVMENTS VARIOUS 462,524 39,908 SL VARIOUS 20,436WEBSITE DEVELOPMENT 2019 40,000 36,666 SL 3YRS 3,333 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH | 1,182,808 | 1,182,808 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WELLS FARGO ADVISORS | 2,044,370 | 2,044,370 |
| MERRILL LYNCH | 10,532,798 | 10,532,798 |
| PAX SCIENTIFIC, INC | 1,402 | 1,402 |
| ITHERAPY DOCS | 81,486 | 81,486 |
| LOTUS LEAF COATINGS, INC | 25,000 | 25,000 |
| T-NEURO PHARMA, INC | 30,000 | 30,000 |
| NATURES TOOLBOX (NXTBIO, LLC) | 92,685 | 92,685 |
| K&K BIOTECH, INC | 25,000 | 25,000 |
| BUILD WITH ROBOTS, INC. | 50,000 | 50,000 |
| UBS | 2,344,856 | 2,344,856 |
| MINED THERAPEUTICS INC | 41,009 | 41,009 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OTTLEY BUILDING - RENTAL PORTION | 1,419,557 | 506,551 | 913,006 | 913,006 |
| OTTLEY IMPROVEMENTS - RENTAL PORTION | 635,290 | 201,842 | 433,448 | 433,448 |
| OTTLEY BUILDING IMPROVEMENTS - RENTAL PORTION | 223,620 | 83,594 | 140,026 | 140,026 |
| LAND - OTTLEY - RENTAL PORTION | 458,500 | 0 | 458,500 | 458,500 |
| RIGHT OF WAY - OTTLEY - RENTAL PORTION | 66,999 | 0 | 66,999 | 66,999 |
| BUILDING - 4915 W. CYPRESS - RENTAL PORTION | 718,469 | 62,943 | 655,526 | 655,526 |
| IMPROVEMENTS - 4915 W. CYPRESS - RENTAL PORTION | 59,916 | 18,474 | 41,442 | 41,442 |
| LAND - 4915 W. CYPRESS - RENTAL PORTION | 619,399 | 0 | 619,399 | 619,399 |
| IMPROVEMENTS - 4915 W. CYPRESS 39YR - RENTAL PORTION | 171,346 | 11,698 | 159,648 | 159,648 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SJF VENTURES II, LP | AT COST | 38,839 | 38,839 |
| FLASHPOINT INVESTORS 1 LLC | AT COST | 8,300 | 8,300 |
| SJF VENTURES IIIA, LP | AT COST | 54,443 | 54,443 |
| SALEM INVESTMENT PARTNERS III FUNDING, LLC | AT COST | 95,661 | 95,661 |
| FLASHPOINT INVESTORS 2, LLC | AT COST | 10,286 | 10,286 |
| ABQID FUND 1, LP | AT COST | 18,659 | 18,659 |
| PRECISION OCULAR METROLOGY, LLC | AT COST | 10,480 | 10,480 |
| SEVENCE, LLC | AT COST | 6,385 | 6,385 |
| OSAZDA ENERGY, LLC | AT COST | 13,254 | 13,254 |
| NUEVO MEXICO BANYAN ANGELS, LLC | AT COST | 25,000 | 25,000 |
| CTW SWA 2018 CONVERTIBLE, LLC | AT COST | 78,485 | 78,485 |
| SUN MOUNTAIN PRIVATE CREDIT FUND | AT COST | 175,866 | 175,866 |
| RO2 CENTRAL ROOSEVELT, LLC | AT COST | 144,907 | 144,907 |
| T&U FREEMOREWEST LLC | AT COST | 107,376 | 107,376 |
| SJF VENTURES V | AT COST | 44,829 | 44,829 |
| DXD ALBUQUERQUE PARTERS, LLC | AT COST | 75,000 | 75,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OTTLEY BUILDING | 747,705 | 266,809 | 480,896 | 480,896 |
| OTTLEY IMPROVEMENTS | 334,618 | 106,313 | 228,305 | 228,305 |
| OTTLEY BUILDING IMPROVEMENTS | 117,785 | 44,030 | 73,755 | 73,755 |
| MAGNOLIA FURNITURE, FIXTURES & COMPUTERS | 435,999 | 424,700 | 11,299 | 11,299 |
| OTTLEY FURNITURE, FIXTURES & COMPUTERS | 179,673 | 137,572 | 42,101 | 42,101 |
| LAND - OTTLEY | 241,500 | 0 | 241,500 | 241,500 |
| RIGHT OF WAY - OTTLEY | 35,289 | 0 | 35,289 | 35,289 |
| CEMVEST, LLC - SKYPOINT FURNITURE | 4,866 | 4,866 | 0 | |
| BUILDING - 4915 W. CYPRESS | 718,469 | 62,943 | 655,526 | 655,526 |
| IMPROVEMENTS - 4915 W. CYPRESS | 59,916 | 18,474 | 41,442 | 41,442 |
| WEBSITE DEVELOPMENT | 40,000 | 40,000 | 0 | |
| LAND - 4915 W. CYPRESS | 326,249 | 0 | 326,249 | 326,249 |
| IMPROVEMENTS - 4915 W. CYPRESS 39YR | 171,346 | 11,698 | 159,648 | 159,648 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 24,037 | 0 | 0 | 24,037 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 26,209 | 0 | 0 | 26,209 |
| PUBLIC & COMMUNITY RELATIONS | 35,354 | 0 | 0 | 35,354 |
| DUES & SUBSCRIPTIONS | 27,439 | 0 | 0 | 27,439 |
| EQUIPMENT EXPENSE | 6,069 | 0 | 0 | 6,069 |
| INSURANCE | 15,733 | 0 | 0 | 15,733 |
| INVESTMENT FEES | 105,087 | 105,087 | 105,087 | 0 |
| MISCELLANEOUS | 53,886 | 49 | 49 | 52,837 |
| OFFICE SUPPLIES | 11,613 | 0 | 0 | 11,613 |
| PARK EXPENSE | 6,486 | 0 | 0 | 6,486 |
| POSTAGE | 534 | 0 | 0 | 534 |
| TRAINING & TEACHING MATERIALS | 46,760 | 0 | 0 | 46,760 |
| COMPUTER SOFTWARE SUPPORT | 21,379 | 0 | 0 | 21,379 |
| WEBSITE DEVELOPMENT | 19,972 | 0 | 0 | 19,972 |
| INVESTMENT EXPENSES | 9,823 | 9,823 | 9,823 | 0 |
| BAD DEBT EXPENSE | 1,402 | 0 | 0 | 1,402 |
| BUILDING MAINTENANCE - 200 OTTLEY | 73,358 | 73,358 | 73,358 | 0 |
| INSURANCE - 200 OTTLEY | 6,083 | 6,083 | 6,083 | 0 |
| BUILDING MAINTENANCE - 4915 W. CYPRESS | 40,055 | 40,055 | 40,055 | 0 |
| INSURANCE - 4915 W. CYPRESS | 10,435 | 10,435 | 10,435 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TEACHING SEMINARS | 308,951 | 308,951 | |
| ENTERPRISE PRODUCTS PARTNERS, LP | -3,842 | -3,842 | |
| FLASHPOINT INVESTORS 1 LLC | 529 | 529 | |
| SALEM INVESTMENT PARTNERS III FUNDING, LLC | -1,291 | -1,291 | |
| FLASHPOINT INVESTORS 2, LLC | -52 | -52 | |
| PRECISION OCULAR METROLOGY | -93 | -93 | |
| OSAZDA ENERGY, LLC | -2,311 | -2,311 | |
| SEVENCE, LLC | -2,153 | -2,153 | |
| RO2 CENTRAL ROOSEVELT, LLC | -108,244 | -108,244 | |
| T&U FREEMOREWEST LLC | -4,996 | -4,996 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES | 1,737,583 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| POST-RETIREMENT BENEFITS | 123,007 | 101,617 |
| DERIVATIVE SHORT POSITIONS | 0 | 29,067 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 83 | 0 | 0 | 83 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & FEES | 45,506 | 0 | 0 | 45,506 |
| FOREIGN TAXES PAID | 1,977 | 1,977 | 1,977 | 0 |
| FEDERAL EXCISE TAX | 34,000 | 0 | 0 | 34,000 |
| STATE TAXES | 700 | 0 | 0 | 700 |
| REAL ESTATE TAXES - 200 OTTLEY | 62,711 | 62,711 | 62,711 | 0 |
| LICENSES & FEES - 200 OTTLEY | 56 | 56 | 56 | 0 |
| LICENSES & FEES - 4915 W. CYPRESS | 414 | 414 | 414 | 0 |
| REAL ESTATE TAXES - 4915 W. CYPRESS | 20,380 | 20,380 | 20,380 | 0 |