| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND BOOKKEEPING | 0 | 0 | 788 |
| Contractor | Explanation |
|---|---|
| ANTHEM BLUE CROSS BLUE SHIELD | Health Insurance Premiums |
| ASHFORD CAPITAL MANAGEMENT INC | INVESTMENT MGT |
| CREWCIAL PARTNERS | INVESTMENT CONSULTING |
| MILL CREEK CREATIVE LLC | GRANT WRITING |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MONUMENT SIGN | 2019-09-24 | 48,600 | 14,584 | SL | 6.67 % | 3,242 | |||
| 2 HARVEST LOGOS ON TURF FIELDS | 2020-02-25 | 15,750 | 3,677 | SL | 6.67 % | 1,051 | |||
| LEASEHOLD IMPROVEMENTS | 2018-07-06 | 936,617 | 343,488 | SL | 6.67 % | 62,472 | |||
| LEASEHOLD IMPORVEMENTS | 2019-01-01 | 43,585 | 15,564 | SL | 7.14 % | 3,112 | |||
| BLAIR CONSTRUCTION | 2019-09-24 | 12,269 | 3,681 | SL | 6.67 % | 818 | |||
| 8 CHANNEL VIDEO RECORDER,6 CAMERAS | 2018-07-06 | 3,640 | 2,860 | SL | 14.29 % | 520 | |||
| GEORGIA'S OFFICE | 2018-07-06 | 8,881 | 6,977 | SL | 14.29 % | 1,269 | |||
| INDIA'S OFFICE | 2018-07-06 | 11,973 | 9,407 | SL | 14.29 % | 1,711 | |||
| LATALA'S OFFICE | 2018-07-06 | 10,597 | 8,325 | SL | 14.29 % | 1,514 | |||
| SHERYL'S OFFICE | 2018-07-06 | 7,440 | 5,845 | SL | 14.29 % | 1,063 | |||
| KIM'S OFFICE | 2018-07-06 | 10,305 | 8,097 | SL | 14.29 % | 1,473 | |||
| ALLYSON'S OFFICE | 2018-07-06 | 11,422 | 8,974 | SL | 14.29 % | 1,632 | |||
| DEWITT'S OFFICE | 2018-07-06 | 10,319 | 8,109 | SL | 14.29 % | 1,475 | |||
| YOUTH OFFICE | 2018-07-06 | 6,924 | 5,440 | SL | 14.29 % | 989 | |||
| ELLSWORTH VESTUBLE | 2018-07-06 | 3,986 | 3,132 | SL | 14.29 % | 570 | |||
| COPY ROOM | 2018-07-06 | 1,082 | 851 | SL | 14.29 % | 155 | |||
| STORAGE ROOM | 2018-07-06 | 5,738 | 4,508 | SL | 14.29 % | 820 | |||
| BREAK ROOM | 2018-07-06 | 4,623 | 3,632 | SL | 14.29 % | 661 | |||
| COLLABORATION 1 | 2018-07-06 | 8,181 | 6,428 | SL | 14.29 % | 1,169 | |||
| COLLABORATION 2 | 2018-07-06 | 7,333 | 5,762 | SL | 14.29 % | 1,048 | |||
| COLLABORATION 3 | 2018-07-06 | 5,239 | 4,117 | SL | 14.29 % | 749 | |||
| CONFERENCE ROOM | 2018-07-06 | 18,379 | 14,440 | SL | 14.29 % | 2,626 | |||
| OUTDOOR FURNITURE | 2018-07-06 | 6,157 | 4,837 | SL | 14.29 % | 880 | |||
| LOBBY | 2018-07-06 | 6,213 | 4,882 | SL | 14.29 % | 888 | |||
| OUTSIDE FURNITURE | 2018-07-06 | 2,134 | 1,677 | SL | 14.29 % | 305 | |||
| COLLAB 3 FURNITURE | 2018-07-06 | 4,890 | 3,842 | SL | 14.29 % | 699 | |||
| INDIA'S OFFICE | 2019-11-01 | 3,956 | 2,355 | SL | 14.28 % | 565 | |||
| NIKON D750SX DIGITAL SSLR CAMERA | 2020-03-04 | 1,742 | 954 | SL | 14.29 % | 249 | |||
| TEMPERATURE SCANNING KIOSK | 2020-06-19 | 2,875 | 1,438 | SL | 14.29 % | 411 | |||
| CELL PHONE (KATE) | 2020-06-19 | 1,074 | 486 | SL | 14.29 % | 153 | |||
| ACCESS CONTROL KIT | 2021-06-30 | 1,151 | 410 | SL | 14.28 % | 164 | |||
| RECEPTION DESK | 2021-09-01 | 10,494 | 3,500 | SL | 14.28 % | 1,499 | |||
| 7 MICROSOFT SURFACE COMPUTERS | 2019-12-06 | 11,009 | 8,991 | SL | 10.00 % | 1,101 | |||
| DELL XPS LAPTOP | 2020-01-07 | 1,450 | 1,160 | SL | 20.00 % | 290 | |||
| MICROSOFT SURFACE BOOK | 2020-06-23 | 1,685 | 1,179 | SL | 20.00 % | 337 | |||
| MICROSOFT SURFACE BOOK 213 | 2021-05-18 | 1,685 | 871 | SL | 20.00 % | 337 | |||
| DELL XPS LAPTOP (DEWITT) | 2021-06-07 | 1,199 | 620 | SL | 20.00 % | 240 | |||
| DELL DESKTOP (LATALA0 | 2021-06-07 | 1,341 | 692 | SL | 20.00 % | 268 | |||
| SOFTWARE MODULE GRANTS SYSTEM | 2021-08-10 | 9,818 | 7,908 | SL | 16.67 % | 1,637 | |||
| 2 PRESENTATION SYSTEMS | 2019-05-09 | 4,843 | 4,521 | SL | 10.00 % | 322 | |||
| 65" INTERACTIVE DISPLAY | 2019-05-09 | 7,149 | 6,673 | SL | 10.00 % | 476 | |||
| COLLABORATING 2 AUDIO + VIDEO | 2021-07-26 | 2,452 | 1,184 | SL | 20.00 % | 490 | |||
| LEASEHOLD IMPR (MOTORIZED SHADES) | 2022-05-13 | 6,544 | 654 | SL | 6.67 % | 436 | |||
| LEASEHOLD IMPR (MOTORIZED SHADES 2) | 2022-08-18 | 3,272 | 327 | SL | 6.67 % | 218 | |||
| OFFICE FURNITURE-NEW PROGRAM OFFIC | 2022-09-01 | 12,337 | 4,784 | 200DB | 17.49 % | 2,158 | |||
| CANON XA40 PROFESSIONAL CAMCORDER | 2022-10-13 | 2,039 | 790 | 200DB | 17.49 % | 357 | |||
| CAMLINK 4K STREAMING SYSTEM | 2022-10-13 | 105 | 41 | 200DB | 17.49 % | 18 | |||
| DJI MIC FOR STREAMING SYSTEM | 2022-10-13 | 328 | 127 | 200DB | 17.49 % | 57 | |||
| DELL DESKTOP FOR KATE | 2022-02-07 | 1,635 | 491 | SL | 20.00 % | 327 | |||
| HP NETWORK SERVER | 2022-05-17 | 3,867 | 1,160 | SL | 20.00 % | 773 | |||
| DELL OPTIFLEX 3000 16GB DESKTOP | 2022-07-07 | 1,109 | 333 | SL | 20.00 % | 222 | |||
| CONFERENCE CENTER SIGNAGE | 2023-06-13 | 3,400 | 486 | SL | 20.00 % | 680 | |||
| Dell XPS 13" 2-in-1 i5 16 GC | 2023-03-01 | 1,259 | 252 | SL | 20.00 % | 252 | |||
| COMPUTER EQUIPMENT FOR JAY MITCHELL | 2023-03-12 | 2,598 | 520 | SL | 20.00 % | 520 | |||
| Dell Optiplex7000 i7 512GB | 2023-06-07 | 1,329 | 266 | SL | 20.00 % | 266 | |||
| HYB Laptop-Dell Latitude 3540 16 GB | 2023-10-07 | 1,051 | 210 | SL | 20.00 % | 210 | |||
| Kate's Laptop (Thinkpad X13 G4) | 2024-04-28 | 1,608 | SL | 10.00 % | 161 | ||||
| India's Laptop (Thinkpad X13 G4) | 2024-04-28 | 1,608 | SL | 10.00 % | 161 | ||||
| India's Desktop (ThinkCentre M705) | 2024-04-28 | 1,308 | SL | 10.00 % | 131 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS | 9,529,916 | 9,529,916 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN LIMITED PARTNERSHIP | FMV | 216,445,187 | 216,445,187 |
| MUTUAL FUNDS | FMV | 48,718,186 | 48,718,186 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 194,955 | 166,040 | 28,915 | 28,917 |
| Improvements | 1,066,637 | 453,324 | 613,313 | 613,311 |
| Miscellaneous | 249,955 | 235,356 | 14,599 | 14,599 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,163 | 1,616 | 0 | 14,547 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT RECEIVABLE | 182,464 | 182,464 | |
| PROGRAM RELATED INVESTMENTS | 2,000,000 | 2,000,000 | |
| RIGHT OF USE ASSET | 458,181 | 432,394 | 432,394 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX - CURRENT | 306,772 |
| FEDERAL EXCISE TAX - DEFERRED | 52,566 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 1,064 | 1,064 | ||
| DUES & SUBSCRIPTIONS | 2,167 | 148 | 2,019 | |
| EQUIPMENT RENTAL AND MAINTENANCE | 17,288 | 1,728 | 15,688 | |
| EXPIRATION OF GRANT | 250,000 | |||
| INFORMATION TECHNOLOGY | 68,777 | 6,878 | 62,439 | |
| INSURANCE | 33,414 | 3,279 | 30,136 | |
| MISCELLANEOUS | 106,407 | 150 | 107,086 | |
| POSTAGE | 540 | 54 | 486 | |
| PUBLIC RELATIONS | 46,780 | 4,678 | 42,256 | |
| SUPPLIES | 9,195 | 920 | 8,279 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY K-1 INCOME(LOSS) | 258,739 | 258,739 | |
| TAX EXEMPT K-1 INCOME | 642 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 690,183 | 742,749 |
| OPERATING LEASE LIABILITIES | 657,821 | 621,886 |
| EXCISE TAX PAYABLE | 18,518 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING FEES | 22,000 | 11,000 | 0 | 15,500 |
| CONSULTING | 36,557 | 3,491 | 0 | 33,066 |
| INVESTMENT ADVISORY SERVICES | 305,871 | 305,871 | 0 | 0 |
| INVESTMENT MGT FEES | 2,004,698 | 2,004,698 | 0 | 0 |
| PROGRAM RELATED CONSULTING | 152,691 | 0 | 0 | 152,691 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND LICENSES | 215,611 | 211,746 | 3,890 |