| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 8,600 | 0 | 8,600 | 8,600 |
| 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 | 1,202,510 | SL | 30 | 61,230 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate Bonds | 9,128 | 9,128 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Common stocks various | 1,664,045 | 1,664,045 |
| Preferred stocks various | 90,984 | 90,984 |
| Mutual funds | 3,185,231 | 3,185,231 |
| REIT | 49,321 | 49,321 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 116,819 | 0 | 116,819 | 116,819 |
| BUILDINGS | 676,282 | 624,021 | 52,261 | 700,000 |
| BUILDING IMPROVEMENTS | 783,220 | 190,665 | 592,555 | 592,555 |
| VEHICLES | 10,700 | 10,700 | 0 | 0 |
| FURNITURE | 259,211 | 138,815 | 120,396 | 120,396 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 75 | 0 | 75 | 75 |
| Item No. | 1 |
|---|---|
| Lender's Name | CHARLES SCHWAB |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 318,646 |
| Balance Due | 260,472 |
| Date of Note | 2015-12 |
| Maturity Date | 2015-12 |
| 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 | 29,041 | 0 | 0 |
| Employee advances | 483 | 483 | 483 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 724,644 |
| SHORT TERM LOSS | 49,366 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTSING | 7,353 | 0 | 7,353 | 7,353 |
| CONTRACT EMPLOYEES | 8,260 | 0 | 8,260 | 8,260 |
| AUTOMOBILE EXPENSE | 1,394 | 0 | 1,394 | 1,394 |
| BANK CHARGES | 1,127 | 0 | 1,127 | 1,127 |
| MISC | 12,189 | 0 | 12,189 | 12,189 |
| OFFICE SUPPLIES | 4,751 | 0 | 4,751 | 4,751 |
| TELEPHONE | 6,631 | 0 | 6,631 | 6,631 |
| RESIDENT EXPENSES | 5,953 | 0 | 5,953 | 5,953 |
| SHIPPING | 4,448 | 0 | 4,448 | 4,448 |
| SPECIAL FUNCTIONS | 2,440 | 0 | 2,440 | 2,440 |
| LEASE EXPENSE | 4,769 | 0 | 4,769 | 4,769 |
| FIELD TRIPS | 935 | 0 | 935 | 935 |
| FUNERAL EXPENSES | 871 | 0 | 871 | 871 |
| FOOD & ENTERTAINMENT | 90,765 | 0 | 90,765 | 90,765 |
| INSURANCE | 25,288 | 0 | 25,288 | 25,288 |
| SEMINARS | 4,259 | 0 | 4,259 | 4,259 |
| MARKETING | 1,341 | 0 | 1,341 | 1,341 |
| FUND RAISING OTHER | 1,786 | 0 | 1,786 | 1,786 |
| MISC FURNITURE | 6,969 | 0 | 6,969 | 6,969 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Charges for services | 1,326,492 | 0 | 1,326,492 |
| Special Events | 16,172 | 0 | 16,172 |
| Royalties | 260 | 0 | 260 |
| Misc | 680 | 0 | 680 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll taxes | 2,586 | 3,289 |
| Resident escrow | 4,473 | 5,687 |
| Pending purchases | 1,504 | 1,428 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 64,855 | 64,855 | 0 | 64,855 |
| Other Professional | 1,737 | 0 | 1,737 | 1,737 |
| MEDICAL FEES | 72,872 | 0 | 72,872 | 72,872 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 111,526 | 0 | 111,526 | 111,526 |
| TAXES AND LICENSES | 223 | 0 | 223 | 223 |