| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| McCarthy Kaster CPAs (60/40) | 4,420 | 2,652 | 0 | 1,768 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Furniture and Equipment | 2007-06-01 | 7,542 | 7,004 | 58 | 7.14 % | 538 | |||
| Computer | 2010-05-14 | 1,242 | 868 | 54 | 20.00 % | 248 | |||
| MatchMaker Software | 2010-05-05 | 3,785 | 2,650 | 54 | 20.00 % | 757 | |||
| Main house 8390 Windmill | 2014-03-14 | 1,089,000 | 85 | 1.97 % | 21,453 | ||||
| Other Bldgs8390 Windmill | 2014-03-14 | 632,587 | 85 | 1.97 % | 12,462 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LPL Financial | AT COST | 55,207 | 67,971 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 16,369 | 15,865 | 504 | 504 |
| Buildings | 1,721,587 | 33,915 | 1,687,672 | 1,687,672 |
| Land | 401,000 | 401,000 | 401,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Cane Clark LLP | 6,218 | 0 | 0 | 6,218 |
| Item No. | 1 |
|---|---|
| Lender's Name | Paul E Helen S Meyer Foundat |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 970162 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audio/Video/Graphics | 5,349 | 5,349 | ||
| Auto | 2,898 | 2,898 | ||
| Dues & Subscriptions | 1,871 | 1,871 | ||
| First Aid & Security Responders | 12,012 | 12,012 | ||
| Horse Care - Boarding | 3,470 | 3,470 | ||
| Horse Care - Supplies & Maintenance | 17,393 | 17,393 | ||
| Insurance | 20,459 | 20,459 | ||
| Insurance Medical | 763 | 763 | ||
| Insurance Workers Comp | 1,712 | 1,712 | ||
| IT / Software Exps | 3,625 | 3,625 | ||
| Marketing & Advertising | 11,092 | 11,092 | ||
| Memberships/Networking | 1,993 | 1,993 | ||
| Merchandise | 1,796 | 1,796 | ||
| Misc Program Expenses | 610 | 610 | ||
| Miscellaneous | 5,891 | 5,891 | ||
| Office Expenses | 10,196 | 10,196 | ||
| Outsourced Hosting | 7,220 | 7,220 | ||
| Postage & Shipping | 1,361 | 1,361 | ||
| Rental Expenses | 29,577 | 29,577 | ||
| Special Event Expenses | 3,533 | 3,533 | ||
| Staff and Business Meetings | 949 | 949 | ||
| Telephone/Communications | 9,434 | 9,434 | ||
| Training & Development | 2,457 | 2,457 | ||
| Travel | 3,215 | 3,215 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income From Special Events | 5,945 | ||
| Rental Income - Noninvestment Property | 13,500 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Meyers Foundation | 6,025 | 6,025 | On demand | 0 % | None | 6,025 | |||||
| Due from US Liability Insur Co | None | 1,158 | 1,158 | On demand | 0 % | None | 1,158 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 493 | 0 | 0 | 493 |
| Investment Management Fee | 2,025 | 2,025 | 0 | 2,025 |
| Payroll Fees | 1,322 | 0 | 0 | 1,322 |
| Website | 650 | 0 | 0 | 650 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 18,207 | 18,207 | ||
| Real estate taxes | 4,808 | 4,808 |