| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 9,294 | 0 | 9,294 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2019-11-19 | 13,000 | 10,725 | SL | 5.000000000000 | 2,275 | 0 | ||
| IMPROVEMENTS | 2020-12-31 | 147,385 | 11,337 | SL | 39.000000000000 | 3,779 | 0 | ||
| LAND | 2019-10-18 | 1,000,000 | L | 0 | 0 | ||||
| DESIGN AND CARRYING COSTS | 2022-12-31 | 131,293 | NC | 0 % | 0 | 0 | |||
| DESIGN AND CARRYING COSTS | 2023-12-31 | 31,587 | NC | 0 % | 0 | 0 | |||
| DESIGN AND CARRYING COSTS | 2024-12-31 | 16,764 | NC | 0 % | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY MANAGERS LP, 100,000 SH | FMV | 81,118 | 81,118 |
| PRIVATE EQUITY MGR OFFSHR LP, 100,000 SH | FMV | 118,477 | 118,477 |
| MARKETABLE SERCURITIES | FMV | 4,988,624 | 4,988,624 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 13,000 | 13,000 | 0 | |
| IMPROVEMENTS | 147,385 | 15,116 | 132,269 | |
| LAND | 1,000,000 | 0 | 1,000,000 | |
| DESIGN AND CARRYING COSTS | 131,293 | 0 | 131,293 | |
| DESIGN AND CARRYING COSTS | 31,587 | 0 | 31,587 | |
| DESIGN AND CARRYING COSTS | 16,764 | 0 | 16,764 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 120 | 0 | 120 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DIRECT EXPENSES:SCHOLARS MEETING & CATERING | 105 | 0 | 0 | |
| DIRECT EXPENSES:TRAINING | 843 | 0 | 0 | |
| DIRECT EXPENSES:TRAVEL | 2,120 | 0 | 0 | |
| DIRECT EXPENSES:CURRICULUM & MATERIALS | 653 | 0 | 0 | |
| MISCELLANEOUS | 916 | 0 | 0 | |
| DIRECT EXPENSES:OTHER | 368 | 0 | 0 | |
| MEALS | 1,876 | 0 | 0 | |
| POSTAGE | 312 | 0 | 0 | |
| TELECOMMUICATIONS | 160 | 0 | 0 | |
| IT AND SMALL EQUIPMENT | 718 | 0 | 0 | |
| WEBSITE | 216 | 0 | 0 | |
| ADVERTISING AND MARKETING | 14 | 0 | 0 | |
| INVESTMENT FEES | 23,346 | 23,346 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CALMO | 2,000 | 2,000 | 2,000 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAINS OR LOSSES ON INVESTMENTS | 350,070 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 0 | 191 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 25,548 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES AND FEES | 343 | 343 | 0 | |
| FOREIGN TAX | 614 | 614 | 0 | |
| EXCISE TAX | 2,352 | 0 | 0 |