| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 9,045 | 0 | 6,637 | 2,408 |
| Contractor | Explanation |
|---|---|
| Honkamp Krueger Financial | Manage investments |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FIXED ASSETS | 2012-06-30 | 2,087,794 | 1,087,013 | SL | 30 | 54,160 | 0 | 54,160 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate Bonds | 33,145 | 33,145 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Common stocks various | 2,539,298 | 2,539,298 |
| Preferred stocks various | 105,552 | 105,552 |
| Mutual funds | 3,072,851 | 3,072,851 |
| Mutual funds held by US Bank | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 116,819 | 0 | 116,819 | 0 |
| BUILDINGS | 679,997 | 0 | 679,997 | 0 |
| BUILDING IMPROVEMENTS | 593,288 | 0 | 593,288 | 0 |
| VEHICLES | 10,700 | 0 | 10,700 | 0 |
| FURNITURE | 312,745 | 0 | 312,745 | 0 |
| CONSTRUCTION IN PROGRESS | 206,153 | 0 | 206,153 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,888 | 0 | 2,119 | 769 |
| Item No. | 1 |
|---|---|
| Lender's Name | CHARLES SCHWAB |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 318646 |
| Balance Due | 318646 |
| Date of Note | 2013-12 |
| Maturity Date | 2013-12 |
| Repayment Terms | Demand |
| Interest Rate | 3.75 |
| Security Provided by Borrower | Investmnts |
| Purpose of Loan | Construction |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Pending sales | 451 | 296 | 296 |
| Employee advances | 868 | 585 | 585 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FIELD TRIPS | 1,027 | 0 | 754 | 273 |
| FUNERAL EXPENSES | 4,581 | 0 | 3,362 | 1,219 |
| FOOD & ENTERTAINMENT | 94,860 | 0 | 69,611 | 25,249 |
| INSURANCE | 23,836 | 0 | 17,492 | 6,344 |
| SEMINARS | 730 | 0 | 536 | 194 |
| MARKETING | 863 | 0 | 633 | 230 |
| FUND RAISING OTHER | 3,805 | 0 | 2,792 | 1,013 |
| MISC FURNITURE | 4,114 | 0 | 3,019 | 1,095 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISC | 228 | 0 | 228 |
| SPECIAL EVENTS | 9,522 | 0 | 9,522 |
| ROYALTIES | 682 | 0 | 682 |
| RESIDENT FEES | 1,113,174 | 0 | 1,113,174 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 454,877 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll taxes | 2,949 | 2,473 |
| Resident escrow | 3,508 | 4,333 |
| Pending purchases | 17,082 | 1,320 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGER | 67,056 | 67,056 | 0 | 0 |
| Other Professional | 3,678 | 0 | 2,709 | 969 |
| US BANK INVESTMENT FEES | 4,398 | 4,398 | 0 | 0 |
| MEDICAL FEES | 58,625 | 0 | 43,021 | 15,604 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTSING | 7,410 | 0 | 5,438 | 1,972 |
| CONTRACT EMPLOYEES | 134 | 0 | 98 | 36 |
| AUTOMOBILE EXPENSE | 821 | 0 | 602 | 219 |
| BANK CHARGES | 885 | 0 | 649 | 236 |
| MISC | 12,633 | 0 | 9,271 | 3,362 |
| SUPPLIES | 1,617 | 0 | 1,187 | 430 |
| RESIDENT EXPENSES | 8,175 | 0 | 5,999 | 2,176 |
| SHIPPING EXPENSES | 3,277 | 0 | 2,405 | 872 |
| SPECIAL FUNCTIONS | 1,790 | 0 | 1,314 | 476 |
| TELEPHONE | 8,737 | 0 | 6,411 | 2,326 |
| OFFICE SUPPLIES | 10,380 | 0 | 7,617 | 2,763 |
| TAXES AND LICENSES | 31 | 0 | 23 | 8 |
| PAYROLL TAXES | 112,666 | 0 | 76,615 | 27,405 |