| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 6,597 | 3,298 | 5,212 | 1,385 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Buildings - 40 Year Life | 2,352,827 | 934,594 | Straight Line | 40.0 | 58,763 | 58,763 | |||
| Equipment - 18 Year Life | 1,093,984 | 976,916 | Straight Line | 18.0 | 59,236 | 59,236 | |||
| Equipment - 10 Year Life | 1,068,559 | 779,813 | Straight Line | 10.0 | 32,929 | 32,929 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Axxios Financial LLC | AT COST | 56,709 | 56,709 |
| CWS Pearson Ranch | AT COST | 182,016 | 182,016 |
| GBE Airport Sponsor LLC | AT COST | 53,729 | 53,729 |
| GBE Absolute Sponsor LLC | AT COST | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,158,044 | 0 | 1,158,044 | 1,158,044 |
| Buildings - 40 Year Life | 2,352,827 | 993,357 | 1,359,470 | 1,359,470 |
| Equipment - 18 Year Life | 1,093,984 | 1,036,152 | 57,832 | 57,832 |
| Equipment - 10 Year Life | 1,068,559 | 812,742 | 255,817 | 255,817 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 8,658 | 6,841 | 1,817 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TT Campbellsville KY LLC | -168,823 | -187,147 | -187,147 |
| Other assets | 48,022 | 45,680 | 45,680 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Internet | 1,867 | 1,475 | 392 | |
| Bank Fees | 8,067 | 6,374 | 1,693 | |
| Office Expenses | 1,458 | 1,152 | 306 | |
| Postage and Delivery | 5,276 | 4,168 | 1,108 | |
| Telephone | 215 | 170 | 45 | |
| Volunteer Expense | 5,000 | 3,950 | 1,050 | |
| Supplies | 33,233 | 26,257 | 6,976 | |
| Repairs and maintenance | 49,065 | 38,766 | 10,299 | |
| Fuel | 36,625 | 28,937 | 7,688 | |
| Donations | 1,886 | 1,490 | 396 | |
| Guest Expenses | 88 | 70 | 18 | |
| Dues and Subscriptions | 340 | 269 | 71 | |
| Outside Services | 835 | 660 | 175 | |
| FNPF - Employer tax w/h | 7,847 | 6,200 | 1,647 | |
| Management Fees | 9,430 | 7,450 | 1,980 | |
| Insurance | 8,366 | 6,610 | 1,756 | |
| Miscellaneous | 1,071 | 846 | 225 | |
| Education | 2,165 | 1,711 | 454 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Aaxios | -3,428 | -3,428 | -3,428 |
| Reimbursements | 643,924 | 643,924 | |
| GBE Airport Sponsor LLC | -26,984 | -26,984 | -26,984 |
| GBE Absolute Sponsor LLC | -25,783 | -25,783 | -25,783 |
| TT Campbellsville | 51,091 | 51,091 | 51,091 |
| CWS Pearson Ranch | -15,561 | -15,561 | -15,561 |
| VAT refunds | 6,846 |
| Description | Amount |
|---|---|
| Prior period adjustment | 221 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Natuvu | ||
| Accounts payable | ||
| Other liabilities |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Medical Director | 72,000 | 56,887 | 15,113 | |
| Other professional fees | 613 | 484 | 129 |
| Item No. | 1 |
|---|---|
| Borrower's Name | |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 214 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 214 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Taxes |