| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| External auditor | 16,400 | 820 | 0 | 15,580 |
| Tax preparation fees | 4,039 | 202 | 0 | 3,837 |
| 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 fixtures | 2018-01-01 | 3,730 | 1,446 | 200DB | 17.49 % | 652 | |||
| Machinery and Equipment | 2018-01-01 | 6,684 | 3,476 | 200DB | 19.20 % | 1,283 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard Short Term Investment Grade | 8,510,953 | 8,778,941 |
| Baird Aggregate Bond Fund | 8,002,369 | 8,700,842 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard Developed Markets Index Fund | 10,202,430 | 12,039,694 |
| iShares S&P 500 ETF | 4,528,081 | 7,451,492 |
| Akre Focus Fund Inst | 3,003,651 | 3,667,357 |
| Conestoga Small Cap Fund Inst | 4,646,450 | 6,182,694 |
| Wasatch Small Cap Value Fund-Ins | 4,705,288 | 5,380,679 |
| William Blair Large Cap Growth Fund I | 7,881,567 | 10,286,745 |
| Morgan Stanley Institutional Fund Inc | 4,178,614 | 4,921,547 |
| Columbia Dividend Income Fund 13 | 4,938,019 | 5,818,832 |
| WCM Focused International Growth | 3,681,223 | 4,248,621 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 58,466 | 55,424 | 3,042 | 3,042 |
| Machinery and Equipment | 37,259 | 32,564 | 4,695 | 4,695 |
| Improvements | 1,316 | 1,316 | ||
| Miscellaneous | 7,443,176 | 7,443,176 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 6,360 | 318 | 0 | 6,042 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Cash surrender value of life insurance | 8,022,061 | 8,319,862 | 8,319,862 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 514 | 26 | 488 | |
| Commercial Insurance | 8,229 | 411 | 7,818 | |
| Conferences and meetings | 4,391 | 220 | 4,171 | |
| D&O insurance | 7,716 | 386 | 7,330 | |
| Disability Insurance | 8,034 | 402 | 7,632 | |
| Dues | 19,064 | 953 | 18,111 | |
| Employee Health Insurance | 31,096 | 1,555 | 29,541 | |
| Employee Long-Term Care Insurance | 9,973 | 499 | 9,474 | |
| Employee Medical Reimbursement | 7,972 | 399 | 7,573 | |
| Equipment Rental | 5,438 | 272 | 5,166 | |
| Meals | 149 | 7 | 142 | |
| Miscellaneous | 1,032 | 52 | 980 | |
| Office expenses | 4,466 | 223 | 4,243 | |
| Oil and gas expenses | 77,587 | 77,587 | ||
| Penalties | 1,224 | |||
| Postage | 2,261 | 113 | 2,148 | |
| Rental Expenses | 34,220 | 1,711 | 32,509 | |
| Repairs and maintenance | 115 | 6 | 109 | |
| Retirement pay | 63,204 | 3,160 | 60,044 | |
| State unemployment insurance | 2,272 | 114 | 2,158 | |
| Storage fees | 1,365 | 68 | 1,297 | |
| Telephone | 6,262 | 313 | 5,949 | |
| Utilities | 2,535 | 127 | 2,408 | |
| Worker's comp | 721 | 36 | 685 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous | 2,775 | ||
| Oil & gas interests | 2,322,407 | 2,322,407 |
| Description | Amount |
|---|---|
| Grants approved 2019, paid in 2020 | 982,600 |
| Increase in cash surrender value of life insurance | 297,801 |
| Other | 102 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Compensation consultant | 2,034 | 102 | 0 | 1,932 |
| Computer consultants | 20,429 | 1,021 | 0 | 19,408 |
| Custodian fees | 20,027 | 20,027 | 0 | 0 |
| Investment management | 60,000 | 60,000 | 0 | 0 |
| Program development consultant | 25,810 | 0 | 0 | 25,810 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ad valorem taxes | 71,385 | 71,385 | ||
| Employer FICA and Medicare | 29,090 | 904 | 28,186 | |
| Excise tax paid | 191,803 | |||
| Gross production tax | 223,223 | 223,223 | ||
| Property tax (rental) | 999 | 50 | 949 | |
| Real Estate Taxes | 241 | -12 | -229 | |
| Unrelated business income tax paid | 36,000 |