| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS | 2024-07-11 | 21,624 | 5,406 | 24.000000000000 | 10,812 | 0 | 0 | 16,218 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMP - FREEMAN & ASSOCIATES (COMBO OF 5 DIFF AMOUNTS | 2003-11-04 | 565,898 | 299,452 | SL | 40.000000000000 | 14,147 | 0 | 0 | |
| LEASEHOLD IMP - FREEMAN & ASSOCIATES (COMBO OF 7 DIFF AMOUNTS | 2004-03-31 | 472,593 | 245,158 | SL | 40.000000000000 | 11,815 | 0 | 0 | |
| LEASEHOLD IMP - FREEMAN & ASSOCIATES | 2004-09-08 | 13,091 | 6,653 | SL | 40.000000000000 | 327 | 0 | 0 | |
| LEASEHOLD IMP - FREEMAN & ASSOCIATES | 2004-04-13 | 96,102 | 49,855 | SL | 40.000000000000 | 2,403 | 0 | 0 | |
| LEASEHOLD IMP - ANDRAS ARCHITECTS | 2004-05-26 | 5,688 | 2,926 | SL | 40.000000000000 | 142 | 0 | 0 | |
| LEASEHOLD IMP - FREEMAN & ASSOCIATES | 2004-07-22 | 22,104 | 11,284 | SL | 40.000000000000 | 553 | 0 | 0 | |
| LEASEHOLD IMP - AUDIO/VISUAL INNOVATIONS | 2004-08-09 | 101,629 | 51,874 | SL | 40.000000000000 | 2,541 | 0 | 0 | |
| LEASEHOLD IMP - MUSEUM - FREEMAN & ASSOCIATES | 2004-09-23 | 69,150 | 35,009 | SL | 40.000000000000 | 1,729 | 0 | 0 | |
| LEASEHOLD IMP - MUSEUM - FREEMAN & ASSOCIATES | 2004-11-04 | 12,693 | 6,398 | SL | 40.000000000000 | 317 | 0 | 0 | |
| LEASEHOLD IMP - MUSEUM - FREEMAN & ASSOCIATES | 2005-02-07 | 4,445 | 2,213 | SL | 40.000000000000 | 111 | 0 | 0 | |
| LEASEHOLD IMP - HUGHSTON GARDENS (INC 2005 CIP & 2006 ADDITIONS) | 2006-01-01 | 201,053 | 95,499 | SL | 40.000000000000 | 5,026 | 0 | 0 | |
| LEASEHOLD IMP - WET LAB (INC 2005 CIP & 2006 ADDITIONS) | 2006-01-01 | 475,463 | 225,847 | SL | 40.000000000000 | 11,887 | 0 | 0 | |
| LEASEHOLD IMP - MISCELLANEOUS | 2006-06-30 | 6,512 | 3,013 | SL | 40.000000000000 | 163 | 0 | 0 | |
| LEASEHOLD IMP - HUGHSTON GARDENS (FREEMAN) | 2007-02-21 | 23,126 | 10,310 | SL | 40.000000000000 | 578 | 0 | 0 | |
| LEASEHOLD IMP - HUGHSTON GARDENS MISC (COMBO OF 6 AMOUNTS) | 2007-05-02 | 23,832 | 10,527 | SL | 40.000000000000 | 596 | 0 | 0 | |
| LEASEHOLD IMP - LTR GLASS - DOOR LOGO | 2009-07-07 | 1,363 | 528 | SL | 40.000000000000 | 34 | 0 | 0 | |
| AUSBON FIRE PROTECTION - FIRE SPRINKLER SYSTEM REPAIR | 2010-12-14 | 5,400 | 1,901 | SL | 40.000000000000 | 135 | 0 | 0 | |
| PC MALL - 6 COMPUTERS FOR LIBRARY | 2013-03-28 | 3,320 | 3,320 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PC MALL - CINTIQ COMPUTER & TABLET | 2013-08-21 | 5,182 | 5,182 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AUDIO VISUAL EQUIP - SCREEN REPLACEMENT | 2013-06-07 | 1,872 | 1,872 | SL | 5.000000000000 | 0 | 0 | 0 | |
| B&H PHOTO & VIDEO - DR FLANDRY - TELMAX 17" TELEPROMTER BUNDLE | 2013-07-10 | 2,551 | 2,551 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DRILLS & SAWS EQUIPMENT - DONATED FROM HUGHSTON SURGICAL (VALUED BY AR | 2017-09-30 | 137,078 | 137,078 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VIDEO & LIGHTING EQUIP - DONATED FROM HUGHSTON SURGICAL (VALUED BY AR | 2019-09-30 | 80,016 | 80,016 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CADAVER LAB UPGRADES | 2021-08-01 | 13,807 | 3,144 | SL | 15.000000000000 | 920 | 0 | 0 | |
| TRANSLATIONAL LAB ASSETS | 2024-05-01 | 30,122 | 2,008 | SL | 10.000000000000 | 3,012 | 0 | 0 | |
| TRANSLATIONAL LAB ASSETS | 2024-05-01 | 549,332 | 36,622 | SL | 10.000000000000 | 54,933 | 0 | 0 | |
| LAB SECURITY & COMPRESSOR | 2024-06-01 | 55,508 | 3,238 | SL | 10.000000000000 | 5,551 | 0 | 0 | |
| FA PARKING, SEAL COAT & LAB | 2024-07-01 | 230,192 | 11,510 | SL | 10.000000000000 | 23,019 | 0 | 0 | |
| CYTEK BIOSCIENCES LAB EQUIPMENT | 2024-06-01 | 788,058 | 45,970 | SL | 10.000000000000 | 78,806 | 0 | 0 | |
| FISHER LAB ASSET | 2024-10-01 | 14,061 | 352 | SL | 10.000000000000 | 1,406 | 0 | 0 | |
| LEASEHOLD IMP - TRANSLATIONAL LAB | 2024-05-01 | 407,655 | 13,589 | SL | 20.000000000000 | 20,383 | 0 | 0 | |
| LEASEHOLD IMP - LAB SECURITY & COMPRESSOR | 2024-05-01 | 28,235 | 941 | SL | 20.000000000000 | 1,412 | 0 | 0 | |
| LEASEHOLD IMP - FA PARKING, SEAL COAT & LAB | 2024-05-01 | 580,079 | 19,336 | SL | 20.000000000000 | 29,004 | 0 | 0 | |
| LEASEHOLD IMP - LAB WINDOW FILM ASSET | 2024-05-01 | 2,898 | 97 | SL | 20.000000000000 | 145 | 0 | 0 | |
| LEASEHOLD IMP - FA PARKING, SEAL COAT & LAB | 2024-07-01 | 29,851 | 1,493 | SL | 10.000000000000 | 2,985 | 0 | 0 | |
| LEASEHOLD IMP - TRANSLATIONAL LAB | 2024-05-01 | 7,421 | 495 | SL | 10.000000000000 | 742 | 0 | 0 | |
| ICE MAKER | 2025-06-24 | 7,197 | SL | 5.000000000000 | 720 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY - CORPORATE BONDS | 129,461 | 129,461 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MORGAN STANLEY - MUTUAL FUNDS | FMV | 58,926 | 58,926 |
| MORGAN STANLEY - MONEY MARKET FUND | FMV | 91,123 | 91,123 |
| MORGAN STANLEY 588117 - MONEY MARKET FUNDS | FMV | 13,310 | 13,310 |
| MORGAN STANLEY 588117 - EXCHANGE-TRADED & CLOSED-END FUNDS | FMV | 65,484 | 65,484 |
| MORGAN STANLEY 588117 - MUTUAL FUNDS | FMV | 85,067 | 85,067 |
| SYNOVUS SECURITIES - SWEEP | FMV | 10,919 | 10,919 |
| SYNOVUS SECURITIES - MUTUAL FUNDS | FMV | 64,937 | 64,937 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMP - FREEMAN & ASSOCIATES (COMBO OF 5 DIFF AMOUNTS | 565,898 | 313,599 | 252,299 | |
| LEASEHOLD IMP - FREEMAN & ASSOCIATES (COMBO OF 7 DIFF AMOUNTS | 472,593 | 256,973 | 215,620 | |
| LEASEHOLD IMP - FREEMAN & ASSOCIATES | 13,091 | 6,980 | 6,111 | |
| LEASEHOLD IMP - FREEMAN & ASSOCIATES | 96,102 | 52,258 | 43,844 | |
| LEASEHOLD IMP - ANDRAS ARCHITECTS | 5,688 | 3,068 | 2,620 | |
| LEASEHOLD IMP - FREEMAN & ASSOCIATES | 22,104 | 11,837 | 10,267 | |
| LEASEHOLD IMP - AUDIO/VISUAL INNOVATIONS | 101,629 | 54,415 | 47,214 | |
| LEASEHOLD IMP - MUSEUM - FREEMAN & ASSOCIATES | 69,150 | 36,738 | 32,412 | |
| LEASEHOLD IMP - MUSEUM - FREEMAN & ASSOCIATES | 12,693 | 6,715 | 5,978 | |
| LEASEHOLD IMP - MUSEUM - FREEMAN & ASSOCIATES | 4,445 | 2,324 | 2,121 | |
| LEASEHOLD IMP - HUGHSTON GARDENS (INC 2005 CIP & 2006 ADDITIONS) | 201,053 | 100,525 | 100,528 | |
| LEASEHOLD IMP - WET LAB (INC 2005 CIP & 2006 ADDITIONS) | 475,463 | 237,734 | 237,729 | |
| LEASEHOLD IMP - MISCELLANEOUS | 6,512 | 3,176 | 3,336 | |
| LEASEHOLD IMP - HUGHSTON GARDENS (FREEMAN) | 23,126 | 10,888 | 12,238 | |
| LEASEHOLD IMP - HUGHSTON GARDENS MISC (COMBO OF 6 AMOUNTS) | 23,832 | 11,123 | 12,709 | |
| LEASEHOLD IMP - LTR GLASS - DOOR LOGO | 1,363 | 562 | 801 | |
| AUSBON FIRE PROTECTION - FIRE SPRINKLER SYSTEM REPAIR | 5,400 | 2,036 | 3,364 | |
| PC MALL - 6 COMPUTERS FOR LIBRARY | 3,320 | 3,320 | 0 | |
| PC MALL - CINTIQ COMPUTER & TABLET | 5,182 | 5,182 | 0 | |
| AUDIO VISUAL EQUIP - SCREEN REPLACEMENT | 1,872 | 1,872 | 0 | |
| B&H PHOTO & VIDEO - DR FLANDRY - TELMAX 17" TELEPROMTER BUNDLE | 2,551 | 2,551 | 0 | |
| DRILLS & SAWS EQUIPMENT - DONATED FROM HUGHSTON SURGICAL (VALUED BY AR | 137,078 | 137,078 | 0 | |
| VIDEO & LIGHTING EQUIP - DONATED FROM HUGHSTON SURGICAL (VALUED BY AR | 80,016 | 80,016 | 0 | |
| CADAVER LAB UPGRADES | 13,807 | 4,064 | 9,743 | |
| TRANSLATIONAL LAB ASSETS | 30,122 | 5,020 | 25,102 | |
| TRANSLATIONAL LAB ASSETS | 549,332 | 91,555 | 457,777 | |
| LAB SECURITY & COMPRESSOR | 55,508 | 8,789 | 46,719 | |
| FA PARKING, SEAL COAT & LAB | 230,192 | 34,529 | 195,663 | |
| CYTEK BIOSCIENCES LAB EQUIPMENT | 788,058 | 124,776 | 663,282 | |
| FISHER LAB ASSET | 14,061 | 1,758 | 12,303 | |
| LEASEHOLD IMP - TRANSLATIONAL LAB | 407,655 | 33,972 | 373,683 | |
| LEASEHOLD IMP - LAB SECURITY & COMPRESSOR | 28,235 | 2,353 | 25,882 | |
| LEASEHOLD IMP - FA PARKING, SEAL COAT & LAB | 580,079 | 48,340 | 531,739 | |
| LEASEHOLD IMP - LAB WINDOW FILM ASSET | 2,898 | 242 | 2,656 | |
| LEASEHOLD IMP - FA PARKING, SEAL COAT & LAB | 29,851 | 4,478 | 25,373 | |
| LEASEHOLD IMP - TRANSLATIONAL LAB | 7,421 | 1,237 | 6,184 | |
| LOAN COSTS | 21,624 | 16,218 | 5,406 | |
| ICE MAKER | 7,197 | 720 | 6,477 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSE | 5,117 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAINS / ADJUSTMENTS | 102,827 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 308,360 | 0 | 0 | 308,360 |
| BILLINGS / COLLECTIONS | 11,389 | 0 | 0 | 11,389 |
| HOUSEKEEPING | 31,336 | 0 | 0 | 31,336 |
| OTHER EXPENSES / CONT PURCH SVCS | 13,804 | 0 | 0 | 13,804 |
| BANK FEES | 11,200 | 11,200 | 0 | 0 |
| INSURANCE | 313,454 | 0 | 0 | 313,454 |
| MAINTENANCE | 44,728 | 0 | 0 | 44,728 |
| LABOR | 126,031 | 0 | 0 | 126,031 |
| LEASES & RENTALS | 5,954 | 0 | 0 | 5,954 |
| MEALS | 3,108 | 0 | 0 | 3,108 |
| DUES & SUBSCRIPTIONS | 20,243 | 0 | 0 | 20,243 |
| POSTAGE | 613 | 0 | 0 | 613 |
| STORAGE | 8,692 | 0 | 0 | 8,692 |
| CERTIFICATION | 2,821 | 0 | 0 | 2,821 |
| SPONSORSHIP | 500 | 0 | 0 | 4,500 |
| GIFTS AND AWARDS | 11,558 | 0 | 0 | 11,558 |
| SPECIAL EVENTS | 6,692 | 0 | 0 | 6,692 |
| ACCOUNTING | 34,691 | 0 | 0 | 34,691 |
| SECURITY | 5,744 | 0 | 0 | 5,744 |
| UNIFORMS | 1,435 | 0 | 0 | 1,435 |
| EMPLOYEE DEVELOPMENT | 50 | 0 | 0 | 50 |
| AMORTIZATION | 10,812 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STUDY FEES | 35,793 | 35,793 | |
| SERVICE FEES | 478,056 | 478,056 | |
| REVENUE - FELLOWS | 196,202 | 196,202 | |
| MEETING FEES | 1,000 | 1,000 | |
| DEPOSITION FEES | 5,375 | 5,375 | |
| DUES | 19,080 | 19,080 | |
| ROYALTY INCOME | 1,485 | 1,485 | |
| NON-DIVIDEND DISTRIBUTIONS | 2,365 | 2,365 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING EXPENSES | 19,721 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 161,662 | 0 | 0 | 161,662 |
| FOREIGN TAXES | 31 | 31 | 0 | 0 |
| 2024 EXCISE TAX | 2,500 | 0 | 0 | 0 |
| 2025 EXCISE TAX | 200 | 0 | 0 | 0 |