| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 7,478 | 0 | 7,478 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2019-11-19 | 13,000 | 13,000 | SL | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2020-12-31 | 147,385 | 15,116 | SL | 39.000000000000 | 3,779 | 0 | ||
| LAND | 2019-10-18 | 1,000,000 | L | 0 | 0 | ||||
| DESIGN AND CARRYING COSTS | 2022-12-31 | 131,293 | NC | 0 % | 0 | 0 | |||
| DESIGN AND CARRYING COSTS | 2023-12-31 | 31,587 | NC | 0 % | 0 | 0 | |||
| DESIGN AND CARRYING COSTS | 2024-12-31 | 16,764 | NC | 0 % | 0 | 0 | |||
| DESIGN AND CARRYING COSTS | 2025-12-31 | 31,650 | NC | 0 % | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY MANAGERS LP, 100,000 SH | FMV | 73,994 | 73,994 |
| PRIVATE EQUITY MGR OFFSHR LP, 100,000 SH | FMV | 117,239 | 117,239 |
| MARKETABLE SERCURITIES | FMV | 5,162,555 | 5,162,555 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 13,000 | 13,000 | 0 | |
| IMPROVEMENTS | 147,385 | 18,895 | 128,490 | |
| LAND | 1,000,000 | 0 | 1,000,000 | |
| DESIGN AND CARRYING COSTS | 131,293 | 0 | 131,293 | |
| DESIGN AND CARRYING COSTS | 31,587 | 0 | 31,587 | |
| DESIGN AND CARRYING COSTS | 16,764 | 0 | 16,764 | |
| DESIGN AND CARRYING COSTS | 31,650 | 0 | 31,650 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DIRECT EXPENSES:SCHOLARS MEETING & CATERING | 155 | 0 | 0 | |
| DIRECT EXPENSES:TRAINING | 2,801 | 0 | 0 | |
| DIRECT EXPENSES:CURRICULUM & MATERIALS | 1,050 | 0 | 0 | |
| OFFICE SUPPLIES | 97 | 0 | 0 | |
| UWORLD | 379 | 0 | 0 | |
| MEALS | 584 | 0 | 0 | |
| POSTAGE | 347 | 0 | 0 | |
| TELECOMMUICATIONS | 160 | 0 | 0 | |
| IT AND SMALL EQUIPMENT | 450 | 0 | 0 | |
| WEBSITE | 18,063 | 0 | 0 | |
| REPAIRS & MAINTENANCE | 1,974 | 0 | 0 | |
| RETURNED FUNDS | -645 | 0 | 0 | |
| INVESTMENT FEES | 30,411 | 30,411 | 0 | |
| OTHER EXPENSES | 2,128 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER | 15,561 | 15,561 | 15,561 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAINS OR LOSSES ON INVESTMENTS | 286,320 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 191 | 1,045 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 15,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES AND FEES | 252 | 252 | 0 | |
| FOREIGN TAX | 927 | 927 | 0 | |
| PROPERTY TAX | 27,984 | 0 | 0 | |
| EXCISE TAXES | 3,405 | 0 | 0 |