| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL ACCOUNTING | 18,360 | 5,508 | 12,852 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FILING CABINETS | 2008-02-25 | 470 | 470 | 200DB | 7.0000 | ||||
| SERVER | 2012-10-22 | 918 | 918 | 200DB | 5.0000 | ||||
| RICOH COPIER | 2013-07-18 | 4,306 | 4,306 | 200DB | 5.0000 | ||||
| GRANT SOFTWARE | 2018-05-02 | 11,000 | 11,000 | S/L | 3.0000 | ||||
| EXECUTIVE CHAIR | 2019-09-24 | 2,831 | 2,199 | 200DB | 7.0000 | 253 | 76 | ||
| DALE IPAD | 2022-03-29 | 757 | 265 | S/L | 5.0000 | 151 | 45 | ||
| MONITOR & EXT HARD DRIVE | 2022-12-02 | 456 | 99 | S/L | 5.0000 | 91 | 27 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH | 396,886 | 382,199 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK HELD @ CHARLES SCHWA | 188,529 | 258,710 |
| MERRILL LYNCH | 14,507,310 | 18,048,245 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 70% INTEREST NW BLVD | 195,303 | 195,303 | 580,004 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL & GAS ROYALTY INTEREST | AT COST | 3,842 | 3,842 |
| INCEPTION EXPLORATION LTD | AT COST | 83,650 | 1,564 |
| MERRILL LYNCH ALTERNATIVE INVESTMENT | AT COST | 3,215,157 | 3,100,297 |
| MERRILL LYNCH MUTUAL FUNDS | AT COST | 5,145,001 | 5,921,756 |
| CHARLES SCHWAB MUTUAL FUNDS | AT COST | 10,873,326 | 12,471,773 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GRANT SOFTWARE | 11,000 | 11,000 | ||
| OFFICE EQUIPMENT | 9,738 | 8,752 | 986 | 986 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 5,496 | ||
| DUE FROM OTHERS | 66 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK FEES | 245 | 73 | 172 | |
| CHARITABLE DUES & SUBSCRIPTIO | 13,625 | 13,625 | ||
| INSURANCE | 656 | 656 | ||
| INVESTMENT SUBSCRIPTIONS | 1,104 | 1,104 | ||
| OTHER INVESTMENT EXPENSE | 2,084 | 2,084 | ||
| INVESTMENT MAINTENANCE | 2,655 | 2,655 | ||
| WEBSITE DESIGN | 1,300 | 1,300 | ||
| ALLOCABLE BUSINESS MEALS | 863 | 259 | 604 | |
| CHARITABLE BUSINESS MEALS | 1,379 | 1,379 | ||
| HISTORICAL PRESERVATION | 8,550 | 8,550 | ||
| LEASE OPERATING EXPENSE | 5,889 | 5,889 | ||
| OFFICE SUPPLIES & EXP | 14,426 | 4,328 | 10,098 | |
| PORTFOLIO MANAGEMENT | 287,587 | 287,587 | ||
| NON-DEDUCTCIBLE EXPENSE | 2,241 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ENERGY PRO | 3,012 | 3,012 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 12,125 | |
| EXCISE TAX PAYABLE | 5,243 | |
| LEASE OPERATING EXPENSE PAYABLE | 4,045 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 8,444 | 8,444 | ||
| PROPERTY TAX | 37,112 | 37,112 | ||
| EXCISE TAX | 20,743 |