| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 35,648 | 8,537 | 10,037 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE AND EQUIPMENT | 31,614 | 29,583 | 200% DB | 1,554 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| NET GAIN FROM SALE OF ASSETS | 957,133 | 957,133 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CIBC CORPORATE BONDS | 473,594 | 477,236 |
| FWTB CORPORATE BONDS | 734,935 | 728,005 |
| CHARLES SCHWAB CORPORATE BONDS | 0 | 0 |
| LPL CORPORATE BONDS | 130,000 | 127,998 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CIBC STOCK | 1,406,689 | 1,927,407 |
| FWTB STOCK | 1,007,026 | 1,188,475 |
| CHARLES SCHWAB STOCK | 3,527 | 3,934 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS IN CCOB | FMV | 1,445,308 | 1,558,096 |
| NP INVESTMENTS | FMV | 178,886 | 2,795,334 |
| NP INDUSTRIAL HOLDINGS | FMV | 12,351 | 70,349 |
| FWTB AETOS CAPITAL, INC | FMV | 9,212 | 9,212 |
| CIALPS ETF TR CLEAN ENERGY ETF | FMV | 33,499 | 45,502 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Equipment | 32,915 | 31,137 | 1,778 | 1,778 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | 5837 MCW BLVD BLDG B |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,200,000 |
| Balance Due | 1,200,000 |
| Date of Note | 2024-05 |
| Maturity Date | |
| Repayment Terms | 0% INT, PRINCIPLE DUE IN 5 YEARS |
| Interest Rate | 0.0 |
| Security Provided by Borrower | DEED OF TRUST ON PROPERTY |
| Purpose of Loan | OWNER FINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RAILROAD BUILDING | 2,069,551 | 2,069,151 | 2,069,151 |
| 5837 MCW BLVD BLDG B | 4,964,043 | 5,080,000 | |
| EARNEST MONEY | 30,000 | 30,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEMBERSHIP DUES | 1,537 | 1,537 | ||
| RENTAL EXPENSES | 91,713 | 91,713 | ||
| ADS | 5,033 | 5,033 | ||
| COMPUTER IT EXPENSE | 44 | 44 | ||
| MISCELLANEOUS | 17,104 | 17,104 | ||
| OFFICE EXPENSES | 1,835 | 1,835 | ||
| POSTAGE | 227 | 227 | ||
| SUPPLIES | 1,927 | 1,927 | ||
| SECURITY MONITORING | 1,087 | 1,087 | ||
| FROM PASS THROUGH ACTIVITY | 40,895 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASS-THROUGH ACTIVITY | 895,338 | 224,839 | |
| 1099 MISCELLANEOUS INCOME | 19,892 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT - RAILROAD | 3,267 | 3,267 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 43,469 | 43,469 | ||
| PROPERTY MANAGEMENT FEES | 149,630 | 69,749 | 36,182 | |
| OFFICE SUPPORT FEES | 14,400 | 14,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 9,900 | |||
| FOREIGN TAXES PAID | 102 | 773 | ||
| REAL ESTATE TAX | 28 |