| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 3,650 | 0 | 0 | 3,650 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 1949-12-01 | 31,860 | 31,860 | SL | 39.000000000000 | 0 | 0 | 0 | |
| LAND | 1949-12-01 | 3,147 | L | 0 | 0 | 0 | |||
| REMODELING | 2008-01-01 | 103,980 | 103,980 | SL | 15.000000000000 | 0 | 0 | 0 | |
| REMODELING | 2008-01-01 | 39,618 | 39,618 | SL | 15.000000000000 | 0 | 0 | 0 | |
| FIXTURES | 1949-12-01 | 2,500 | 2,500 | SL | 15.000000000000 | 0 | 0 | 0 | |
| FIXTURES | 1949-12-01 | 21,013 | 21,013 | SL | 15.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2003-01-01 | 34,205 | 34,205 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2003-06-01 | 2,878 | 2,878 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2005-12-15 | 52,020 | 49,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2007-09-06 | 11,526 | 11,526 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2008-03-15 | 1,564 | 1,564 | SL | 10.000000000000 | 0 | 0 | 0 | |
| REMODELING | 2008-03-15 | 4,553 | 4,553 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2010-05-17 | 1,925 | 1,849 | SL | 10.000000000000 | 76 | 0 | 76 | |
| MAC COMPUTER | 2012-11-05 | 2,293 | 2,293 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MOWER DECK | 2012-06-01 | 1,600 | 1,600 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER TOWER | 2014-01-30 | 600 | 600 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NEW SIGN - PRAIRIE SIGNS | 2018-12-24 | 1,498 | SL | 15.000000000000 | 0 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHWEST MUTUAL PORTFOLIO | 2,534,357 | 2,534,357 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 31,860 | 31,860 | 0 | |
| LAND | 3,147 | 0 | 3,147 | |
| REMODELING | 103,980 | 103,980 | 0 | |
| REMODELING | 39,618 | 39,618 | 0 | |
| FIXTURES | 2,500 | 2,500 | 0 | |
| FIXTURES | 21,013 | 21,013 | 0 | |
| EQUIPMENT | 34,205 | 34,205 | 0 | |
| EQUIPMENT | 2,878 | 2,878 | 0 | |
| EQUIPMENT | 52,020 | 49,500 | 2,520 | |
| EQUIPMENT | 11,526 | 11,526 | 0 | |
| FURNITURE | 1,564 | 1,564 | 0 | |
| REMODELING | 4,553 | 4,553 | 0 | |
| FURNITURE | 1,925 | 1,925 | 0 | |
| MAC COMPUTER | 2,293 | 2,293 | 0 | |
| MOWER DECK | 1,600 | 1,600 | 0 | |
| COMPUTER TOWER | 600 | 600 | 0 | |
| NEW SIGN - PRAIRIE SIGNS | 1,498 | 1,498 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 216 | 0 | 0 | 216 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID TAXES | 402 | 0 | 0 |
| PREPAID INSURANCE | 2,147 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 12,981 | 0 | 0 | 12,981 |
| PROGRAM EXPENSE | 6,670 | 0 | 0 | 6,670 |
| ADVERTISING | 2,977 | 0 | 0 | 2,977 |
| POSTAGE & OFFICE | 1,032 | 0 | 0 | 1,032 |
| REPAIRS & MAINTENANCE | 0 | 0 | 0 | 0 |
| MISC | 88 | 0 | 0 | 88 |
| HOUSE SUPPLIES | 824 | 0 | 0 | 824 |
| EVENT SPEAKER | 2,150 | 0 | 0 | 2,150 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HOLIDAY BREAKFAST | 19,628 | 19,628 | |
| OTHER INCOME | 1,427 | 1,427 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) ON INVESTMENTS | 127,880 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 2,053 | 2,113 |
| CREDIT CARD PAYABLE | 82 | 150 |
| EXCISE TAXES PAYABLE | 0 | 667 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 16,346 | 16,346 | 0 | 16,346 |
| MARKETING CONTRACTOR | 4,045 | 0 | 0 | 4,045 |
| BOOKEEPING CONTRACTOR | 1,255 | 0 | 0 | 1,255 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,211 | 0 | 0 | 4,211 |
| INCOME TAXES | 1,467 | 0 | 0 | 1,467 |