| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 8,669 | 1,300 | 7,369 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2005-03-23 | 945,000 | 454,331 | SL | 39.000000000000 | 24,231 | 24,231 | ||
| LAND | 2005-03-23 | 105,000 | L | 0 | 0 | ||||
| NEW ROOF | 2010-04-25 | 38,245 | 13,448 | SL | 39.000000000000 | 981 | 981 | ||
| KITCHEN REMODEL | 2010-04-25 | 4,424 | 2,212 | SL | 7.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2014-07-01 | 145 | 145 | SL | 7.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2015-07-01 | 290 | 145 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE | 2005-07-01 | 2,491 | 2,491 | SL | 5.000000000000 | 0 | 0 | ||
| OFFICE EQUIPMENT | 2020-10-01 | 4,572 | 200DB | 5.000000000000 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EATON VANCE | 3,350,821 | 3,350,821 |
| RAUB BROCK DIVIDEND GROWTH | 3,951,634 | 3,951,634 |
| EARNEST SMID CORE | 2,444,191 | 2,444,191 |
| CAPITAL GROUP INTL FOREIGN ORD | 925,083 | 925,083 |
| WINSLOW LCG | 2,549,610 | 2,549,610 |
| THOMAS WHITE INTL ADR | 973,957 | 973,957 |
| SPECTRUM | 362,813 | 362,813 |
| PIMCO MULTI STAT | 1,122,566 | 1,122,566 |
| WESTERN ASSET MULTI CORE TAX | 1,197,039 | 1,197,039 |
| ALTERNATIVES | 5,005,410 | 5,005,410 |
| WCMA/INTI EMERGING | 396,001 | 396,001 |
| WCMA/INVESTMENT ADVISORY PROGRAM | 2,638,215 | 2,638,215 |
| MARKETABLE SECURITIES HELD IN OFFICE | 42,405 | 42,405 |
| ACCUMULATED UNREALIZED GAIN | 51,308 | 51,308 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 945,000 | 478,562 | 466,438 | 466,438 |
| LAND | 105,000 | 0 | 105,000 | 105,000 |
| NEW ROOF | 38,245 | 14,429 | 23,816 | 23,816 |
| KITCHEN REMODEL | 4,424 | 4,424 | 0 | 0 |
| IMPROVEMENTS | 145 | 145 | 0 | 0 |
| IMPROVEMENTS | 290 | 290 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL WELLS | AT COST | 150 | 150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND ACCOUNTING | 420 | 420 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 1,570 | 236 | 1,334 | |
| OFFICE | 2,074 | 311 | 1,763 | |
| POSTAGE | 850 | 128 | 722 | |
| PROMOTIONAL | 2,794 | 419 | 2,375 | |
| MEMBERSHIP AND DUES | 4,222 | 633 | 3,589 | |
| TELEPHONE | 6,536 | 980 | 5,556 | |
| OFFICE EQUIP AND SOFTWARE | 2,649 | 397 | 2,252 | |
| CLEANING, MANINTENANCE, AND REPAIRS | 2,139 | 321 | 1,818 | |
| FEES | 314 | 47 | 267 | |
| INSURANCE | 4,850 | 4,850 | 0 | |
| PROPERTY SUPPLIES | 15 | 15 | 0 | |
| REPAIRS AND MAINTENANCE | 29,099 | 29,099 | 0 | |
| LANDSCAPING | 26,227 | 26,227 | 0 | |
| BANK FEES | 725 | 725 | 0 | |
| JANITORIAL AND CLEANING | 2,275 | 2,275 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL INCOME | 195 | 195 | 195 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 684,869 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 168,604 | 168,604 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 9,260 | 0 | 9,260 | |
| ESTIMATED TAXES | 22,684 | 22,684 | 0 | |
| REAL ESTATE TAXES | 37,475 | 37,475 | 0 |