| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 35,242 | 890 | 890 | 33,907 |
| Audit fees | 16,135 | 366 | 366 | 13,941 |
| Payroll Fees | 239 | 0 | 0 | 0 |
| Allocation of accounting fees | 890 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Powell County Medical Clinic | 1999-01-01 | 2,137,586 | 1,091,896 | VAR | 0 % | 54,915 | 54,915 | 54,915 | |
| Remodel 204 Floyd Drive | 2015-01-24 | 24,640 | 290 | SL | 39.000000000000 | 632 | 0 | 632 | |
| Land | 1964-06-27 | 2,721,648 | L | 0 | 0 | 0 | |||
| Land improvements | 2013-07-01 | 6,500 | 1,300 | SL | 15.000000000000 | 433 | 0 | 433 | |
| Medical Office Buildings | 1973-06-30 | 875,954 | 777,614 | VAR | 0 % | 27,904 | 0 | 27,904 | |
| Office Equipment | 2012-03-31 | 48,466 | 26,983 | SL | 8,261 | 0 | 8,261 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Russell | FMV | 28,238,146 | 28,238,146 |
| Endowed | FMV | 3,341,119 | 3,341,119 |
| Leeds theatre | AT COST | 8,000 | 8,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Powell County Medical Clinic | 2,137,586 | 1,146,811 | 990,775 | |
| Remodel 204 Floyd Drive | 24,640 | 922 | 23,718 | |
| Land | 2,721,648 | 0 | 2,721,648 | |
| Land improvements | 6,500 | 1,733 | 4,767 | |
| Medical Office Buildings | 875,954 | 805,518 | 70,436 | |
| Office Equipment | 48,466 | 35,244 | 13,222 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 38,455 | 8,354 | 5,247 | 29,093 |
| Direct Legal | 5,247 | 0 | 0 |
| Description | Amount |
|---|---|
| Investment income per K-1 excluded from books (GAAP vs Tax) | 258,575 |
| Net changes in restricted assets not reflected in investment income | 571,716 |
| Book versus tax depreciation | 25,800 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Board Expense | 47,025 | 224 | 224 | 8,555 |
| Direct Program Expense | 151,981 | 0 | 0 | 151,981 |
| Depreciable medical office buildings abandoned (undepreciated basis) | 229,457 | 0 | 0 | 229,457 |
| Write off program investments excluded in Part XII | 41,776 | 224 | 224 | 8,555 |
| Allocation of Board expense | 224 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Russell Core Bond Fund K-1 | 10,542 | 10,542 | |
| Russell Multi Asset Core K-1 | 7,310 | 7,310 | |
| Rebates & refunds | 1,555 | 1,555 |
| Description | Amount |
|---|---|
| Unrealized Gains for GAAP | 331,255 |
| Book loss on asset disposal versus tax | 53,468 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IT Management | 14,224 | 329 | 329 | 12,557 |
| Marketing | 37,529 | 0 | 0 | 2,735 |
| Investment managment | 212,952 | 212,952 | 0 | 0 |
| Allocation of professional fees | 329 | 0 | 0 |