| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WALKER, FLUKE & SHELDON, PLC | 16,275 | 1,116 | 1,960 | 13,199 |
| Person Name | Explanation |
|---|---|
| WILLARD L PIERCE | |
| CARL SCHOESSEL | |
| HILARY F SNELL | |
| MICHELLE SKEDGELL | |
| JAMES R TOBUREN | |
| JEFF GARRISON | |
| TODD GEERLINGS | |
| DR SHAILY MENON |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BFS-EQUIPMENT - SEE ATTACHED LIST | 35,770 | 18,865 | 3,707 | ||||||
| BUILDING & IMPROV - SEE ATTACHED LIST | 6,506,328 | 1,939,568 | 163,960 | 5,561 | 38,924 | ||||
| EQUIPMENT - SEE ATTACHED LIST | 182,302 | 107,968 | 10,384 | ||||||
| FURNITURE & FIXTURES - SEE ATTACHED LIST | 424,933 | 402,302 | 3,115 | ||||||
| LAND IMROVEMENTS - SEE ATTACHED LIST | 78,012 | 20,678 | 4,187 | ||||||
| VEHICLES - SEE ATTACHED LIST | 34,647 | 34,647 | |||||||
| LAND | 594,421 |
| Employee | Explanation |
|---|---|
| HUGH BROWN |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 23 HP COMMERCIAL KOHLER MOWER | 2005-04 | PURCHASE | 2013-06 | 1,250 | 6,370 | 135 | 5,255 | |||
| 99 KAWASAKI MULE | 1999-04 | PURCHASE | 2013-02 | 1,100 | 7,550 | 1,100 | 7,550 | |||
| COMPUTER-AUDITORIUM | 2001-12 | PURCHASE | 2013-02 | 965 | 965 | |||||
| DELL DESKTOP COMPUTER FOR BFS PROGRAM 1 OF 3 | 2006-11 | PURCHASE | 2013-02 | 1,006 | -386 | 620 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SMITH BARNEY (SEE ATTACHED) | 327,276 | 327,276 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SMITH BARNEY(SEE ATTACHED) | 7,509,469 | 7,509,469 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET FUNDS-SMITH BARNEY | FMV | 11,877,764 | 11,877,764 |
| HEDGE FUNDS-SMITH BARNEY | FMV | 2,287,909 | 2,287,909 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND IMPROVEMENTS | 6,506,328 | 2,103,529 | 4,402,799 | 6,506,328 |
| FURNITURE AND FIXTURES | 424,933 | 405,417 | 19,516 | 424,933 |
| LAND IMPROVEMENTS | 78,012 | 24,865 | 53,147 | 78,012 |
| EQUIPMENT & TOOLS | 182,302 | 118,033 | 64,269 | 182,302 |
| BFS- EQUIPMENT | 35,770 | 22,563 | 13,207 | 35,770 |
| VEHICLES | 34,647 | 34,647 | 34,647 | |
| CONSTRUCTION IN PROGRESS | ||||
| LAND | 594,421 | 594,421 | 594,421 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VARNUM LLP | 242 | 7 | 234 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 112,070 | 112,070 | 112,070 |
| ACCRUED INTEREST RECEIVABLE | 39,620 | 1,259 | 1,259 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD SERVICE SALES-BRUNCH | ||||
| COST OF GOODS SOLD | 28,272 | 28,272 | ||
| EXPENSES | ||||
| PROGRAM EXPENSES | 22,770 | 22,770 | ||
| INSURANCE | 45,110 | 1,353 | 3,789 | 39,967 |
| REPAIRS & MAINTENANCE | 56,396 | 1,694 | 4,737 | 49,967 |
| SUPPLIES | 51,141 | 248 | 6,636 | 43,072 |
| ADVERTISING AND SPONSORSHIPS | 15,023 | 3,756 | 11,268 | |
| POSTAGE AND MAILINGS | 3,305 | 99 | 694 | 2,512 |
| DUES AND SUBSCRIPTIONS | 1,402 | 133 | 1,269 | |
| MISCELLANEOUS | 8,616 | 266 | 8,021 | |
| BANK SERVICE FEES | 2,198 | 66 | 2,132 | |
| SMITH BARNEY INVESTMENT FEES | 79,461 | 79,461 | ||
| RWB INVESTMENT FEES | 13,993 | 13,993 | ||
| SCHOLARSHIPS AND RESEARCH | 123,907 | 123,907 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EDUCATION & COMMUNITY PROGRAM | 14,337 | 14,337 | |
| BFS PROGRAM | 15,969 | 15,969 | |
| MEMBERSHIPS | 25,900 | 25,900 | |
| FOOD SERVICE SALES-BRUNCH | 16,032 | 16,032 | |
| MISCELLANEOUS INCOME | 8,910 | 8,910 | |
| FACILITY RENTAL | 72,690 | 72,690 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES HELD FOR INVESTMENT | 918,176 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 4,196,753 | 4,085,649 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP SALES | 13,485 | 7,033 | 6,452 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 6,706 | 6,706 | ||
| EXCISE TAX | 34,595 | 34,595 |