| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 17,640 | 0 | 0 | 17,640 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE BUILDING | 2006-12-28 | 475,276 | 165,449 | SL | 39.0000 | 12,187 | |||
| CARPET | 2016-06-09 | 5,000 | 1,332 | SL | 15.0000 | 333 | |||
| DELL LAPTOP | 2015-08-22 | 1,034 | 1,000 | SL | 5.0000 | 34 | |||
| DOCKING STATION | 2015-09-24 | 275 | 261 | SL | 5.0000 | 14 | |||
| OFFICE REMODEL | 2016-07-20 | 14,784 | 3,861 | SL | 15.0000 | 986 | |||
| CHROME NOTEBOOKS | 2019-09-11 | 478 | 80 | SL | 5.0000 | 96 | |||
| OFFICE FURNITURE | 2021-02-16 | 135 | SL | 7.0000 | 6 | ||||
| LAPTOP | 2020-09-17 | 1,100 | SL | 5.0000 | 165 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 135 | 6 | 129 | |
| Machinery and Equipment | 12,251 | 10,734 | 1,517 | 3,000 |
| Buildings | 475,276 | 177,636 | 297,640 | 400,000 |
| Improvements | 41,029 | 27,757 | 13,272 | 10,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | DA DAVIDSON MARGIN LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 309,369 |
| Balance Due | |
| Date of Note | 2018-02 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | BROKERAGE ACCOUNT |
| Purpose of Loan | SHORT TERM BORROWING |
| Description of Lender Consideration | BROKERAGE ACCOUNT |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOARD MEETING EXPENSE | 5,420 | 5,420 | ||
| COMMUNITY DEVELOPMENT | 3,862 | 3,862 | ||
| CONTRACT SERVICES | 12,633 | 12,633 | ||
| DUES & SUBSCRIPTIONS | 2,943 | 2,943 | ||
| EMPLOYEE BENEFITS | 25,795 | 25,795 | ||
| IN-KIND EXPENSES | 37,557 | 37,557 | ||
| INSURANCE | 2,937 | 2,937 | ||
| MISCELLANEOUS | 258 | 258 | ||
| OFFICE SUPPLIES | 3,949 | 3,949 | ||
| POSTAGE | 182 | 182 | ||
| PROFESSIONAL DEVELOPMENT | 1,875 | 1,875 | ||
| TELECOMMUNICATIONS | 3,355 | 3,355 |
| Description | Amount |
|---|---|
| MARKET APPRECIATION-FMV ADJUSTMENT | 2,165,795 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 75,143 | 75,143 | 0 | 0 |
| PROPERTY MANAGEMENT FEES | 10,872 | 0 | 0 | 10,872 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CORPORATE FEE | 50 | 50 | ||
| FEDERAL TAXES | 5,969 | 5,969 | ||
| FOREIGN TAXES | 1,414 | 1,414 | ||
| PAYROLL TAXES | 15,118 | 15,118 | ||
| STATE TAXES | 1,135 | 1,135 |