| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 36,461 | 901 | 3,832 | 27,060 |
| Audit fees | 17,575 | 346 | 1,472 | 10,393 |
| Allocation of accounting fees | 5,304 | 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 | 1,201,726 | VAR | 0 % | 54,461 | 0 | 54,461 | |
| Remodel 204 Floyd Drive | 2015-01-24 | 24,640 | 1,554 | SL | 39.000000000000 | 290 | 0 | 290 | |
| Land | 1964-06-27 | 2,721,648 | L | 0 | 0 | 0 | |||
| Land improvements | 2013-07-01 | 6,500 | 2,166 | SL | 15.000000000000 | 433 | 0 | 433 | |
| Medical Office Buildings | 1973-06-30 | 875,954 | 812,798 | VAR | 0 % | 3,345 | 0 | 3,345 | |
| Office Equipment | 2012-03-31 | 48,466 | 40,946 | SL | 5.000000000000 | 3,145 | 0 | 3,145 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Russell | FMV | 28,649,192 | 28,649,192 |
| Endowed | FMV | 3,703,346 | 3,703,346 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Powell County Medical Clinic | 2,137,586 | 1,256,187 | 881,399 | 881,399 |
| Land | 2,721,648 | 0 | 2,721,648 | 2,721,648 |
| Land improvements | 6,500 | 2,599 | 3,901 | 3,901 |
| Office Equipment | 48,466 | 44,091 | 4,375 | 4,375 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 34,665 | 617 | 2,626 | 28,281 |
| Allocation of legal fees | 2,626 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Park Assets (Rev Rule 78-102) | 218,780 | 135,000 | 135,000 |
| Park Assets (capitalized pre-construction) | 258,317 | 1,329,501 | 1,329,501 |
| Description | Amount |
|---|---|
| Investment income per K-1 excluded from books (GAAP vs Tax) | 2,468,555 |
| Book versus tax depreciation | 21,726 |
| Realized gains per tax return (Partnership Units) | 78,497 |
| GAAP loss from park asset change of purpose write-down | 102,082 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Board Expense | 11,321 | 243 | 1,035 | 7,307 |
| Direct Program Expense | 89,993 | 0 | 0 | 89,993 |
| Office expense | 11,355 | 247 | 1,050 | 7,416 |
| Memberships and dues | 1,670 | 0 | 0 | 1,795 |
| Allocation of Board expense | 1,035 | 0 | 0 | |
| Allocation of office supplies | 1,050 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rebates & refunds | 640 | 640 | |
| Other K-1 income (loss) items | -757,258 | -757,258 | 0 |
| Description | Amount |
|---|---|
| Unrealized Gains for GAAP | 447,317 |
| Net changes in restricted assets not reflected in investment income | 90,201 |
| Realized gains per GAAP | 944,266 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IT Management | 25,359 | 544 | 2,315 | 16,349 |
| Marketing | 38,055 | 186 | 792 | 32,690 |
| Investment managment | 220,815 | 220,815 | 0 | 0 |
| Allocation of professional fees | 3,107 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment | 23,310 | 0 | 0 | 7,096 |