| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| L. Wilson Prep 990PF | 4,000 | 4,000 | ||
| Considine & Considine Audit | 10,000 | 10,000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| RBC Account # 231 | Purchased | 26,477 | 26,015 | 462 | ||||||
| RBC Accout # 014 | Purchased | 904,619 | 954,971 | -50,352 | ||||||
| RBC Acount #231 Return of Principle | Purchased | 50,826 | 50,826 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Investments-Fixed Incomech A-1 | 506,917 | 427,783 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Investments-Stocks-Sch A-2 | 6,425,554 | 6,967,477 |
| Investments-real Assets Sch A-3 | 1,010,552 | 1,014,440 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Parcel 585-090-45-00 | 40,000 | 0 | 40,000 | |
| Parcel 585-090-44-00 | 41,600 | 0 | 41,600 | |
| Value of leased-fee estate,585-090-45-00 | 384,000 | 0 | 384,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Fox Rothschild LLP Legal Advise | 6,370 | 6,370 |
| Description | Amount |
|---|---|
| Adjustment to book value | 122,471 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 2,161 | 2,161 | ||
| Postage/Delivery | 164 | 164 | ||
| Supplies | 1,302 | 316 | 986 | |
| Misc | 296 | 48 | 248 | |
| Investment Exp | 37 | 37 | ||
| Maintence Mt. Miguel | 13,757 | 13,757 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Lease income | 358,006 | 358,006 | |
| Misc Income: Heber Acct | 562 | 562 | |
| Misc Income | 85 | 85 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RBC Dain Rauscher Investment Svcs | 71,876 | 71,876 | ||
| Summit Realty Interests, LLC Real Estate Consulting | 2,000 | 2,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax Paid | 1,265 | 1,265 | ||
| Tax withheld | 523 | 523 | ||
| Excise Tax | 8,500 | |||
| RRF-1: Tax Filing Fee | 200 | 200 | ||
| Excise Tax Due 2022 | 2,758 | |||
| SOS Filing FEe | 20 | 20 |