| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,978 | 1,197 | 6,781 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2005-03-23 | 945,000 | 478,562 | SL | 39.000000000000 | 24,231 | 24,231 | ||
| LAND | 2005-03-23 | 105,000 | L | 0 | 0 | ||||
| NEW ROOF | 2010-04-25 | 38,245 | 14,429 | SL | 39.000000000000 | 981 | 981 | ||
| KITCHEN REMODEL | 2010-04-25 | 4,424 | 2,212 | SL | 7.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2014-07-01 | 145 | 145 | SL | 7.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2015-07-01 | 290 | 145 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE | 2005-07-01 | 2,491 | 2,491 | SL | 5.000000000000 | 0 | 0 | ||
| OFFICE EQUIPMENT | 2020-10-01 | 4,572 | 200DB | 5.000000000000 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EATON VANCE | 3,778,991 | 3,778,991 |
| RAUB BROCK DIVIDEND GROWTH | 3,707,415 | 3,707,415 |
| EARNEST SMID CORE | 2,259,307 | 2,259,307 |
| CAPITAL GROUP INTL FOREIGN ORD | 1,063,597 | 1,063,597 |
| WINSLOW LCG | 2,823,202 | 2,823,202 |
| THOMAS WHITE INTL ADR | 1,220,861 | 1,220,861 |
| PIMCO MULTI STAT | 2,965,636 | 2,965,636 |
| ALTERNATIVES | 5,574,719 | 5,574,719 |
| WCMA/INVESTMENT ADVISORY PROGRAM | 3,018,813 | 3,018,813 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 945,000 | 502,793 | 442,207 | |
| LAND | 105,000 | 0 | 105,000 | |
| NEW ROOF | 38,245 | 15,410 | 22,835 | |
| KITCHEN REMODEL | 4,424 | 4,424 | 0 | |
| IMPROVEMENTS | 145 | 145 | 0 | |
| IMPROVEMENTS | 290 | 290 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL WELLS | AT COST | 300 | 300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND ACCOUNTING | 1,670 | 1,670 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 1,656 | 248 | 1,408 | |
| OFFICE | 4,768 | 713 | 4,055 | |
| POSTAGE | 379 | 57 | 322 | |
| PROMOTIONAL | 21,480 | 3,222 | 18,258 | |
| MEMBERSHIP AND DUES | 4,100 | 615 | 3,485 | |
| TELEPHONE | 7,893 | 1,184 | 6,709 | |
| OFFICE EQUIP AND SOFTWARE | 5,051 | 758 | 4,293 | |
| CLEANING, MANINTENANCE, AND REPAIRS | 1,940 | 291 | 1,649 | |
| FEES | 118 | 18 | 100 | |
| SIGNAGE/ADVERTISING/WEBSITE | 92 | 14 | 78 | |
| LOSS ON OIL SALE | 5,987 | 5,987 | 0 | |
| INSURANCE | 5,465 | 5,465 | 0 | |
| PROPERTY SUPPLIES | 1,069 | 1,069 | 0 | |
| REPAIRS AND MAINTENANCE | 38,405 | 38,405 | 0 | |
| LANDSCAPING | 19,572 | 19,572 | 0 | |
| BANK FEES | 858 | 858 | 0 | |
| JANITORIAL AND CLEANING | 2,460 | 2,460 | 0 | |
| PROMOTIONAL | 100 | 100 | 0 | |
| OFFICE EXPENSES | 120 | 120 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 1,218,912 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 170,531 | 170,531 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 9,518 | 1,428 | 8,090 | |
| ESTIMATED TAXES | 17,869 | 17,869 | 0 | |
| REAL ESTATE TAXES | 37,946 | 37,946 | 0 |