| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/LEGAL FEES | 10,943 | 5,472 | 5,471 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE FURNITURE | 1999-09-09 | 7,302 | 7,302 | S/L | 5.0000 | ||||
| OFFICE FURNITURE | 1997-10-13 | 3,251 | 3,251 | S/L | 5.0000 | ||||
| VIDEO EQUIPMENT | 2002-07-31 | 5,924 | 5,924 | S/L | 5.0000 | ||||
| EQUIPMENT | 2008-06-15 | 1,027 | |||||||
| FIA VIDEO EQUIPMENT | 2010-02-28 | 4,233 | 4,233 | S/L | 5.0000 | ||||
| FIA VIDEO EQUIPMENT | 2010-03-31 | 4,757 | 4,757 | S/L | 5.0000 | ||||
| BOOKCASE | 2013-03-12 | 900 | 900 | S/L | 10.0000 | ||||
| SONY CAMERA | 2013-06-11 | 1,306 | 1,306 | S/L | 7.0000 | ||||
| MAC BOOK AIR | 2013-09-13 | 2,472 | 2,472 | S/L | 5.0000 | ||||
| COMPUTER | 2014-01-17 | 1,524 | 1,524 | S/L | 5.0000 | ||||
| 27 INCH IMAC | 2014-06-13 | 2,945 | 2,945 | S/L | 5.0000 | ||||
| JENNIFER | 2015-03-31 | 2,481 | 2,481 | S/L | 5.0000 | ||||
| COMPUTER | 2019-06-30 | 3,571 | 3,571 | 200DB | 5.0000 | ||||
| COMPUTER | 2021-07-15 | 2,839 | 2,839 | 200DB | 5.0000 | ||||
| MAC BOOK AIR | 2022-05-12 | 1,764 | 588 | S/L | 5.0000 | 353 | 353 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PURCHASE | 1,464,443 | 840,617 | 623,826 | |||||||
| PURCHASE | 350,000 | 350,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB INVESTMENT | 5,728,988 | 5,728,988 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 46,295 | 44,445 | 1,850 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MINERAL INTEREST | 13,265 | 13,265 | |
| SECURITY DEPOSIT | 1,342 | 1,342 | |
| EMPLOYEE RECEIVABLES | 267 | 5,047 | |
| OTHER RECEIVABLES | 268 | 268 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 3,227 | 323 | 2,904 | |
| BANK & CC SERVICE CHARGES | 232 | 58 | 174 | |
| CONSULTING AND CONTRACT FEES | 24,000 | 24,000 | ||
| FUND MANAGEMENT FEES | 23,064 | 23,064 | ||
| GRAPHIC DESIGN/PRODUCTION EXP | 50,255 | 50,255 | ||
| INSURANCE | 1,430 | 1,430 | ||
| OFFICE SUPPLIES | 5,223 | 2,611 | 2,611 | |
| OFFICE EQUIPMENT | 3,373 | 337 | 3,035 | |
| POSTAGE | 874 | 44 | 831 | |
| ROYALTIES EXPENSE | 15,000 | 15,000 | ||
| TELEPHONE | 5,271 | 2,636 | 2,636 | |
| HOSPITALITY & MEALS | 1,078 | 1,078 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALES-EDUCATIONAL RESOURCES | 2,322 | 2,322 | |
| OIL & GAS ROYALTY INCOME | 50,601 | 50,601 | 50,601 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | -82,695 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 13,742 | 962 | 1,786 | 10,994 |
| TAXES - O&G PROPERTY | 39 | 39 | ||
| TAXES - 990PF | 7,354 | 7,354 |