| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 34,599 | 475 | 0 | 34,124 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| FYE 6/25 OTP DEVELOPMENT COST | 2024-08-01 | 272,100 | 36.000000000000 | 83,142 | 0 | 0 | 83,142 | |
| ONTRACK PSE DEVELOPMENT COST | 2013-07-01 | 61,662 | 61,662 | 36.000000000000 | 0 | 0 | 61,662 | |
| PTERSONS NELNET LLC LICENSE | 2014-03-17 | 10,000 | 10,000 | 42.000000000000 | 0 | 0 | 10,000 | |
| FYE 6/19 STILLWATER LEASE | 2019-05-01 | 24,734 | 17,825 | 86.000000000000 | 3,450 | 3,450 | 0 | 21,275 |
| FYE 6/19 CENTRIC LEASE | 2019-05-06 | 33,698 | 24,872 | 84.000000000000 | 4,814 | 4,814 | 0 | 29,686 |
| FYE 6/20 B RILEY LEASE | 2019-07-01 | 17,436 | 17,436 | 60.000000000000 | 0 | 0 | 17,436 | |
| FYE B RILEY BMAWR LEASE | 2023-01-09 | 36,950 | 7,730 | 86.000000000000 | 5,153 | 5,153 | 0 | 12,883 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEVON BUILDING | 2014-06-01 | 2,971,337 | 600,301 | SL | 39.000000000000 | 59,781 | 59,781 | 0 | |
| BUILDING EQUIPMENT | 2014-06-01 | 19,002 | 19,002 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FYE 6/14 COMPUTERS | 2013-11-01 | 2,481 | 1,240 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FYE 6/14 BUILDING SECURITY COMPUTER | 2024-06-01 | 7,234 | 7,234 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DEVON BUILDING FURNITURE | 2024-06-01 | 202,935 | 202,935 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FYE 6/14 LAND IMPROVEMENTS | 2024-06-01 | 180,799 | 122,038 | SL | 15.000000000000 | 12,053 | 12,053 | 0 | |
| 5 YEAR BUILDING PROPERTY | 2024-06-01 | 155,516 | 155,516 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SECURITY CAMERA SYSTEM | 2014-11-01 | 4,095 | 4,095 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| DEVON BUILDING WINDOWS | 2014-07-25 | 18,240 | 4,660 | SL | 39.000000000000 | 468 | 468 | 0 | |
| EXTERIOR SIGNAGE | 2014-11-13 | 3,823 | 2,594 | 150DB | 15.000000000000 | 223 | 255 | 0 | |
| 6/30/2105 COMPUTER EQUIPMENT | 2014-12-30 | 8,262 | 8,262 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 6/30/2015 VIDEO CAMERA - STUDIO | 2015-03-04 | 1,378 | 1,378 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 6/30/2015 VIDEO EQUIPMENT | 2015-04-16 | 14,944 | 14,944 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FYE 6/16 1ST FL RENO | 2015-09-15 | 10,616 | 2,391 | SL | 39.000000000000 | 272 | 272 | 0 | |
| FYE 6/16 LOBBY RENO | 2015-11-01 | 35,975 | 7,954 | SL | 39.000000000000 | 922 | 922 | 0 | |
| FYE 6/16 LOBBY FURNITURE | 2015-11-01 | 14,690 | 14,690 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FYE 6/16 PATIO FURNITURE | 2015-06-15 | 3,813 | 3,813 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FYE 6/16 SECURITY CARD READER | 2016-02-26 | 5,030 | 5,030 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FYE 6/16 FIRE ALARM | 2016-03-04 | 3,283 | 3,283 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FYE 6/16 MONUMENT SIGN | 2015-07-01 | 8,603 | 4,875 | SL | 15.000000000000 | 574 | 574 | 0 | |
| FYE 6/16 PATIO | 2015-12-01 | 5,584 | 3,163 | SL | 15.000000000000 | 372 | 372 | 0 | |
| FYE 6/16 3D COMPUTER & SCANNER | 2016-06-30 | 2,665 | 2,665 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FYE 6/17 3D PRINTER | 2017-06-28 | 23,431 | 23,431 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FYE 6/17 IRRIGATION SYSTEM | 2016-12-31 | 5,315 | 2,701 | SL | 15.000000000000 | 354 | 354 | 0 | |
| FYE 6/18 FENCE | 2018-01-25 | 15,612 | 6,636 | SL | 15.000000000000 | 1,041 | 1,041 | 0 | |
| FYE 6/18 REFRIGERATOR | 2018-06-25 | 1,203 | 1,053 | SL | 7.000000000000 | 150 | 150 | 0 | |
| FYE 6/16 SECURITY CAMERAS | 2018-06-25 | 1,270 | 1,270 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FYE 6/18 BLDG IMPROVEMENTS | 2018-06-25 | 192,889 | 29,882 | SL | 39.000000000000 | 4,946 | 4,946 | 0 | |
| FYE 6/18 COMPUTERS | 2018-06-25 | 24,622 | 24,622 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FYE 6/18 OFFICE FURNITURE | 2018-06-25 | 123,772 | 108,301 | SL | 7.000000000000 | 15,471 | 15,471 | 0 | |
| FYE 6/19 STILLWATER FIT OUT | 2019-05-01 | 162,075 | 21,299 | SL | 39.000000000000 | 4,156 | 4,156 | 0 | |
| FYE 6/19 CENTRIC FIT OUT | 2019-05-06 | 172,433 | 22,658 | SL | 39.000000000000 | 4,421 | 4,421 | 0 | |
| FYE 6/19 COMPUTER EQUIPMENT | 2019-01-01 | 47,155 | 47,155 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FYE 6/19 OFFICE FURNITURE | 2018-12-18 | 2,508 | 1,970 | SL | 7.000000000000 | 358 | 358 | 0 | |
| FYE 6/19 STUDIO EQUIPMENT | 2019-01-01 | 157,348 | 123,630 | SL | 7.000000000000 | 22,478 | 0 | 0 | |
| FYE 6/19 STUDIO F&F | 2019-01-01 | 17,000 | 13,357 | SL | 7.000000000000 | 2,429 | 2,429 | 0 | |
| FYE 6/19 2ND FLOOR BUILDING IMPROVEMENTS | 2019-05-01 | 233,234 | 30,648 | SL | 39.000000000000 | 5,980 | 5,980 | 0 | |
| FYE 6/20 B RILEY FIT OUT | 2019-07-01 | 108,506 | 13,794 | SL | 39.000000000000 | 2,782 | 2,782 | 0 | |
| FYE 6/20 SPEAKUP IMPROVEMENTS | 2019-01-01 | 54,828 | 6,268 | SL | 39.000000000000 | 1,406 | 1,406 | 0 | |
| FYE 6/20 LOBBY RENOVATION | 2020-05-01 | 24,170 | 2,557 | SL | 39.000000000000 | 620 | 620 | 0 | |
| FYE 6/20 COMPUTER NETWORK UPGRADE | 2019-09-01 | 19,322 | 17,390 | SL | 5.000000000000 | 1,932 | 1,932 | 0 | |
| FYE 6/23 BMAR BLDG - TENANT | 2023-01-09 | 1,377,880 | 47,757 | SL | 39.000000000000 | 32,748 | 32,748 | 0 | |
| FYE 6/23 BMAWR TENANT SEC SYS | 2023-01-19 | 8,396 | 1,799 | SL | 7.000000000000 | 1,199 | 1,199 | 0 | |
| FYE 6/23 DEVON BLDG IMPROVEMENTS | 2022-12-30 | 36,278 | 1,434 | SL | 39.000000000000 | 930 | 930 | 0 | |
| FYE 6/24 BMAR BLDG - TENANT | 2023-10-01 | 57,647 | 1,047 | SL | 39.000000000000 | 1,478 | 1,478 | 0 | |
| FYE 6/24 BMAR BLDG - UIF | 2023-10-01 | 1,715,652 | 25,982 | SL | 39.000000000000 | 43,991 | 43,991 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MS 030236 MARKETABLE SECURITIES | 10,219,966 | 10,219,966 |
| MS 030994 - MARKETABLE SECURITIES | 14,570,678 | 14,570,678 |
| MS 081801 - MARKETABLE SECURITIES | 17,145,678 | 17,145,678 |
| MS 081838 - MARKETABLE SECURITIES | 6,452,950 | 6,452,950 |
| MS 224473 - MARKETABLE SECURITIES | 11,157,213 | 11,157,213 |
| MS 229657 - MARKETABLE SECURITIES | 960,506 | 960,506 |
| MS 229658 - MARKETABLE SECURITIES | 5,402,820 | 5,402,820 |
| MS 229659 - MARKETABLE SECURITIES | 3,294,540 | 3,294,540 |
| FI 202613 - MARKETABLE SECURITIES | 4,628,622 | 4,628,622 |
| ML 02824 - MARKETABLE SECURITIES | 4,498,415 | 4,498,415 |
| DIASOME CORP STOCK | 685,826 | 685,826 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LEARN START I LP INTEREST | AT COST | 2,442,109 | 2,442,109 |
| LEARN START II LP INTEREST | AT COST | 1,176,760 | 1,176,760 |
| CGN CONVERTIBLE PROMISSORY NOTE | AT COST | 30,000 | 30,000 |
| INT REV IONIZER | AT COST | 288,790 | 288,790 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEVON BUILDING | 2,971,337 | 660,082 | 2,311,255 | |
| BUILDING EQUIPMENT | 19,002 | 19,002 | 0 | |
| FYE 6/14 COMPUTERS | 2,481 | 2,481 | 0 | |
| FYE 6/14 BUILDING SECURITY COMPUTER | 7,234 | 7,234 | 0 | |
| DEVON BUILDING FURNITURE | 202,935 | 202,935 | 0 | |
| FYE 6/14 LAND IMPROVEMENTS | 180,799 | 134,091 | 46,708 | |
| 5 YEAR BUILDING PROPERTY | 155,516 | 155,516 | 0 | |
| SECURITY CAMERA SYSTEM | 4,095 | 4,095 | 0 | |
| DEVON BUILDING WINDOWS | 18,240 | 5,128 | 13,112 | |
| EXTERIOR SIGNAGE | 3,823 | 2,817 | 1,006 | |
| 6/30/2105 COMPUTER EQUIPMENT | 8,262 | 8,262 | 0 | |
| 6/30/2015 VIDEO CAMERA - STUDIO | 1,378 | 1,378 | 0 | |
| 6/30/2015 VIDEO EQUIPMENT | 14,944 | 14,944 | 0 | |
| FYE 6/16 1ST FL RENO | 10,616 | 2,663 | 7,953 | |
| FYE 6/16 LOBBY RENO | 35,975 | 8,876 | 27,099 | |
| FYE 6/16 LOBBY FURNITURE | 14,690 | 14,690 | 0 | |
| FYE 6/16 PATIO FURNITURE | 3,813 | 3,813 | 0 | |
| FYE 6/16 SECURITY CARD READER | 5,030 | 5,030 | 0 | |
| FYE 6/16 FIRE ALARM | 3,283 | 3,283 | 0 | |
| FYE 6/16 MONUMENT SIGN | 8,603 | 5,449 | 3,154 | |
| FYE 6/16 PATIO | 5,584 | 3,535 | 2,049 | |
| FYE 6/16 3D COMPUTER & SCANNER | 2,665 | 2,665 | 0 | |
| FYE 6/17 3D PRINTER | 23,431 | 23,431 | 0 | |
| FYE 6/17 IRRIGATION SYSTEM | 5,315 | 3,055 | 2,260 | |
| FYE 6/18 FENCE | 15,612 | 7,677 | 7,935 | |
| FYE 6/18 REFRIGERATOR | 1,203 | 1,203 | 0 | |
| FYE 6/16 SECURITY CAMERAS | 1,270 | 1,270 | 0 | |
| FYE 6/18 BLDG IMPROVEMENTS | 192,889 | 34,828 | 158,061 | |
| FYE 6/18 COMPUTERS | 24,622 | 24,622 | 0 | |
| FYE 6/18 OFFICE FURNITURE | 123,772 | 123,772 | 0 | |
| FYE 6/19 STILLWATER FIT OUT | 162,075 | 25,455 | 136,620 | |
| FYE 6/19 CENTRIC FIT OUT | 172,433 | 27,079 | 145,354 | |
| FYE 6/19 COMPUTER EQUIPMENT | 47,155 | 47,155 | 0 | |
| FYE 6/19 OFFICE FURNITURE | 2,508 | 2,328 | 180 | |
| FYE 6/19 STUDIO EQUIPMENT | 157,348 | 146,108 | 11,240 | |
| FYE 6/19 STUDIO F&F | 17,000 | 15,786 | 1,214 | |
| FYE 6/19 2ND FLOOR BUILDING IMPROVEMENTS | 233,234 | 36,628 | 196,606 | |
| FYE 6/20 B RILEY FIT OUT | 108,506 | 16,576 | 91,930 | |
| FYE 6/20 SPEAKUP IMPROVEMENTS | 54,828 | 7,674 | 47,154 | |
| FYE 6/20 LOBBY RENOVATION | 24,170 | 3,177 | 20,993 | |
| FYE 6/20 COMPUTER NETWORK UPGRADE | 19,322 | 19,322 | 0 | |
| FYE 6/23 BMAR BLDG - TENANT | 1,377,880 | 80,505 | 1,297,375 | |
| FYE 6/23 BMAWR TENANT SEC SYS | 8,396 | 2,998 | 5,398 | |
| FYE 6/23 DEVON BLDG IMPROVEMENTS | 36,278 | 2,364 | 33,914 | |
| FYE 6/24 BMAR BLDG - TENANT | 57,647 | 2,525 | 55,122 | |
| FYE 6/24 BMAR BLDG - UIF | 1,715,652 | 69,973 | 1,645,679 | |
| FYE 6/25 OTP DEVELOPMENT COST | 272,100 | 83,142 | 188,958 | |
| ONTRACK PSE DEVELOPMENT COST | 61,662 | 61,662 | 0 | |
| PTERSONS NELNET LLC LICENSE | 10,000 | 10,000 | 0 | |
| FYE 6/19 STILLWATER LEASE | 24,734 | 21,275 | 3,459 | |
| FYE 6/19 CENTRIC LEASE | 33,698 | 29,686 | 4,012 | |
| FYE 6/20 B RILEY LEASE | 17,436 | 17,436 | 0 | |
| FYE B RILEY BMAWR LEASE | 36,950 | 12,883 | 24,067 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 8,305 | 0 | 0 | 8,305 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAIDS AND ADVANCES | 4,765 | 8,314 | 8,314 |
| OTHER INTANGIBLES- NET | 251,505 | 0 | 0 |
| DUE TO RELATED PARTY | 0 | 25,000 | 25,000 |
| CONSTRUCTION IN PROGRESS | 0 | 215,843 | 215,843 |
| Description | Amount |
|---|---|
| CHANGE IN DEFERRED CONTRIBUTIONS PAYABLE | 793,563 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 60 | 0 | 0 | 60 |
| FINES AND PENALITES | 992 | 0 | 0 | 992 |
| INVESTMENT MANAGEMENT FEES | 545,632 | 545,632 | 0 | 0 |
| COMPUTER EQUIPMENT AND SUPPLIES | 44,772 | 0 | 0 | 44,772 |
| SUPPLIES | 1,431 | 3,227 | 0 | 1,431 |
| PAYROLL SERVICE FEES | 3,369 | 0 | 0 | 3,369 |
| PROGRAM INCENTIVES | 38,480 | 0 | 0 | 38,480 |
| AMORTIZATION EXPENSE | 0 | 0 | 0 | 83,142 |
| EDUCATION | 75 | 0 | 0 | 75 |
| NONDEDUCTIBLE | 5,910 | 5,910 | 0 | 0 |
| PORTFOLIO DEDUCTIONS | 219,476 | 219,476 | 0 | 0 |
| POSTAGE | 48 | 0 | 0 | 48 |
| SOFTWARE LICENSES | 365 | 0 | 0 | 365 |
| SUPPLIES | 6,718 | 0 | 0 | 3,561 |
| TELEPHONE | 1,271 | 0 | 0 | 1,271 |
| INTERNET | 2,962 | 0 | 0 | 2,962 |
| HOSTING | 12,652 | 0 | 0 | 12,652 |
| MARKETING | 4,500 | 156 | 0 | 4,345 |
| MEALS | 1,782 | 0 | 0 | 1,782 |
| AMORTIZATION | 96,559 | 13,417 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NONTAXABLE INCOME | 34,586 | 34,586 | 0 |
| ORDINARY INCOME | 74,783 | 74,783 | 0 |
| OTHER INCOME | 37,325 | 37,325 | 0 |
| OTHER PORTFOLIO INCOME | -6,813 | -6,813 | 0 |
| PROGRAM REVENUES | 3,625 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/ LOSS | 22,476,551 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 6,650 | 6,650 |
| DEFERRED TAX LIABILITY | 146,000 | 281,000 |
| PAYROLL LIABILITIES | 4,256 | 4,146 |
| FEDERAL EXCISE TAX PAYABLE | 18,752 | 44,476 |
| DUE TO CONDO ASSOCIATION | 19,231 | 46,621 |
| DEFERRED CONTRIBUTIONS PAYABLE | 0 | 793,563 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 230,406 | 872 | 0 | 229,534 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 29,839 | 29,839 | 0 | 0 |
| FEDERAL | 177,464 | 177,464 | 0 | 0 |
| REAL ESTATE TAXES | 93,957 | 70,893 | 0 | 23,064 |
| PAYROLL TAXES | 77,575 | 0 | 0 | 77,575 |
| BUSINESS PRIV | 356 | 0 | 0 | 356 |
| INVESTMENT RELATED | 358 | 358 | 0 | 0 |
| PA UC | 1,614 | 0 | 0 | 1,614 |