| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,500 | 2,875 | 8,625 |
| 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 841 SW GAINES ST #516 | 2015-04-08 | 335,486 | 74,909 | SL | 39.000000000000 | 8,602 | 0 | ||
| OFFICE EQUIPMENT | 2015-04-14 | 1,869 | 934 | SL | 7.000000000000 | 0 | 0 | ||
| FILE CABINETS | 2015-05-18 | 918 | 459 | SL | 7.000000000000 | 0 | 0 | ||
| GUY CHADDOCK 5 DESK DRAWER | 2016-11-17 | 4,136 | 2,068 | SL | 7.000000000000 | 0 | 0 | ||
| MAC COMPUTER | 2016-02-10 | 1,967 | 983 | SL | 5.000000000000 | 0 | 0 | ||
| HANOCK & MOORE DESK CHAIR | 2016-11-17 | 1,331 | 665 | SL | 7.000000000000 | 0 | 0 | ||
| SAMSUNG 46" TV | 2016-11-17 | 1,049 | 524 | SL | 7.000000000000 | 0 | 0 | ||
| LOVESEAT & OTTOMAN | 2016-11-17 | 1,200 | 600 | SL | 7.000000000000 | 0 | 0 | ||
| CAPITALIZED ASSET - APEX REPAIR AND REMODEL - REPLACE A/C UNIT | 2023-09-07 | 17,682 | 118 | SL | 15.000000000000 | 236 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | 2,428,653 | 2,428,653 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LLC INVESTMENTS, K-1'S | FMV | 1,201,876 | 1,201,876 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE 841 SW GAINES ST #516 | 335,486 | 83,511 | 251,975 | |
| OFFICE EQUIPMENT | 1,869 | 1,869 | 0 | |
| FILE CABINETS | 918 | 918 | 0 | |
| GUY CHADDOCK 5 DESK DRAWER | 4,136 | 4,136 | 0 | |
| MAC COMPUTER | 1,967 | 1,967 | 0 | |
| HANOCK & MOORE DESK CHAIR | 1,331 | 1,331 | 0 | |
| SAMSUNG 46" TV | 1,049 | 1,049 | 0 | |
| LOVESEAT & OTTOMAN | 1,200 | 1,200 | 0 | |
| CAPITALIZED ASSET - APEX REPAIR AND REMODEL - REPLACE A/C UNIT | 17,682 | 14,500 | 3,182 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUNCAN CAMPBELL RECEIVABLE | -101,154 | -119,359 | -119,359 |
| PAYROLL REFUNDS | 0 | 1,076 | 1,076 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSMTENT | 22,320 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASS-THROUGH EXPENSES (K-1'S) | 41,668 | 0 | 0 | |
| PASS-THROUGH NONDEDUCTIBLE EXPENSES - K-1S | 116 | 0 | 0 | |
| OFFICE | 13,051 | 2,610 | 10,441 | |
| FUNDRAISING SUPPORT | 21,381 | 0 | 21,381 | |
| MEALS/MEETINGS/ENTERTAINMENT | 4,133 | 0 | 4,133 | |
| STORAGE | 3,400 | 1,700 | 1,700 | |
| SUPPLIES/PHONE/POSTAGE | 1,271 | 0 | 1,271 | |
| CONTRACT LABOR/SUMMER INTERNS | 95 | 0 | 0 | |
| BANK FEES | 35 | 0 | 0 | |
| LICENSES AND MEMBERSHIPS | 289 | 0 | 0 | |
| REIMBURSEMENTS | 28,537 | 0 | 28,537 | |
| PUBLICATIONS | 203 | 0 | 203 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 1231 GAIN PASS-THROUGH | 4 | 4 | 4 |
| PASS-THROUGH ORDINARY INCOME -NET UBTI | 33,161 | 33,161 | |
| PASS-THROUGH ORDINARY INCOME | -2,498 | -2,498 | -2,498 |
| PASS-THROUGH OTHER INCOME | 3,669 | 3,669 | 3,669 |
| PASS-THROUGH ROYALTIES | 469 | 469 | 469 |
| PASS-THROUGH RENTAL INCOME - UBTI | -38 | -38 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES | 0 | 3,118 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 17,733 | 17,733 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASS-THROUGH FOREIGN TAXES | 398 | 398 | 0 | |
| STATE TAXES | 906 | 906 | 0 | |
| FOREIGN TAXES | 1,602 | 1,602 | 0 | |
| FEDERAL TAXES | 8,866 | 0 | 0 | |
| PAYROLL TAXES | 22,298 | 0 | 22,298 |