| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 182,096 | 1,000 | 181,096 | |
| ACCOUNTING FEES | 10,932 | 10,932 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2013-03-08 | 51,636 | L | 0 | 0 | ||||
| BUILDING | 2013-03-08 | 239,272 | 52,666 | SL | 39.000000000000 | 0 | 0 | ||
| BLDG IMPROVEMENTS | 2013-03-08 | 657,835 | 144,801 | SL | 39.000000000000 | 0 | 0 | ||
| HVAC | 2013-03-08 | 117,389 | 25,840 | SL | 39.000000000000 | 0 | 0 | ||
| ELEVATOR | 2013-03-08 | 24,789 | 5,459 | SL | 39.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS 2015 | 2015-06-01 | 31,788 | 5,162 | SL | 39.000000000000 | 0 | 0 | ||
| KEYLESS ENTRY SYSTEM | 2015-09-23 | 2,783 | 432 | SL | 39.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS 2016 | 2016-11-30 | 4,228 | 532 | SL | 39.000000000000 | 0 | 0 | ||
| SLF PROPERTY HOLDINGS LLC - IMPROVEMENTS | 2022-04-23 | 10,641,043 | 466,115 | SL | 39.000000000000 | 147,792 | 147,792 | ||
| SLF PROPERTY HOLDINGS LLC - LAND | 2022-04-23 | 2,078,957 | L | 0 | 0 | ||||
| CHELAN CONDO - LAND | 2023-10-19 | 41,800 | L | 0 | 0 | ||||
| CHELAN CONDO - LAND IMPROVEMENTS | 2023-10-19 | 7,600 | 63 | SL | 15.000000000000 | 507 | 507 | ||
| CHELAN CONDO - BUILDING/IMPROVEMENTS | 2023-10-19 | 330,600 | 1,766 | SL | 39.000000000000 | 8,477 | 8,477 | ||
| BUILDING IMPROVEMENTS (IBC) | 2023-10-19 | 17,036 | 7,977 | SL | 39.000000000000 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 2,425,889 | 2,425,889 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 4,670,861 | 4,670,861 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,539 | 2,539 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SQUARED K LLC REAL ESTATE | 528,138 | 973,869 | 973,869 |
| PRI ASSETS - ICICLE BROADCASTING, INC. | 652,119 | 86,668 | 86,668 |
| SLF PROPERTY HOLDINGS LLC - LOG BARN | 611,170 | 0 | 0 |
| ARTWORK | 630,500 | 630,500 | 630,500 |
| CAPITALIZED SALE EXPENSES | 14,900 | 10,000 | 10,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISC EXPENSE | 70 | 0 | 70 | |
| INSURANCE | 3,984 | 0 | 3,984 | |
| DIRECT CHARITABLE ACTIVITIES | 11,338 | 0 | 10,452 | |
| SCH K-1: ICICLE BROADCASTING NON-DEDUCTIBLE EXPENSES | 5,692 | 0 | 0 | |
| BANK FEES | 29 | 29 | 0 | |
| OFFICE | 1,113 | 1,113 | 0 | |
| LICENSES | 163 | 163 | 0 | |
| INSURANCE | 13,612 | 13,612 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ICICLE BROADCASTING, INC | -9,831 | -9,831 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 1,659 | 673 |
| PAYROLL LIABILITIES | 674 | 286 |
| OTHER PAYABLE | 5,700 | 5,700 |
| FEDERAL INCOME TAX PAYABLE | 0 | 6,832 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,984 | 0 | 6,984 | |
| FEDERAL INCOME TAXES | 51,834 | 0 | 0 | |
| PROPERTY TAXES | 8,364 | 8,364 | 0 |