| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WALKER, FLUKE & SHELDON, PLC | 13,540 | 13,540 | ||
| PAYROLL 2.0 LLC | 2,700 | 2,700 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BFS-EQUIPMENT - SEE ATTACHED LIST | 31,577 | 31,208 | 483 | ||||||
| BUILDING & IMPROV - SEE ATTACHED LIST | 7,069,880 | 3,153,909 | 188,255 | 5,718 | 44,886 | ||||
| EQUIPMENT - SEE ATTACHED LIST | 220,473 | 159,836 | 13,952 | ||||||
| FURNITURE & FIXTURES - SEE ATTACHED LIST | 367,842 | 349,522 | 3,204 | ||||||
| LAND IMROVEMENTS - SEE ATTACHED LIST | 272,743 | 69,094 | 15,073 | ||||||
| VEHICLES - SEE ATTACHED LIST | 44,285 | 29,112 | 7,748 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VARIOUS EQUIPMENT | 2019-01 | PURCHASE | 2020-12 | 2,800 | 6,100 | 843 | 4,143 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY (SEE ATTACHED) | 228,108 | 228,108 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY (SEE ATTACHED) | 6,634,545 | 6,634,545 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET FUNDS-MORGAN STANLEY | FMV | 16,216,490 | 16,216,490 |
| HEDGE FUNDS-MORGAN STANLEY | FMV | 2,492,663 | 2,492,663 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND IMPROVEMENTS | 7,243,354 | 3,338,600 | 3,904,754 | 7,243,354 |
| FURNITURE AND FIXTURES | 367,842 | 352,726 | 15,116 | 367,842 |
| LAND IMPROVEMENTS | 272,742 | 84,167 | 188,575 | 272,743 |
| EQUIPMENT & TOOLS | 230,073 | 169,644 | 60,429 | 230,073 |
| BFS- EQUIPMENT | 34,977 | 31,091 | 3,886 | 34,977 |
| VEHICLES | 44,285 | 36,860 | 7,425 | 44,285 |
| LAND | 1,019,921 | 1,019,921 | 1,019,921 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VARNUM LLP | 863 | 330 | 1,153 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 109,865 | 109,865 | 109,865 |
| ACCRUED INTEREST RECEIVABLE | 715 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD SERVICE SALES-BRUNCH | ||||
| COST OF GOODS SOLD | 11,806 | 11,806 | ||
| EXPENSES | ||||
| ADVERTISING AND PRINTING | 13,285 | 1,038 | 12,603 | |
| BANK SERVICE FEES | 3,749 | 3,749 | ||
| DUES AND SUBSCRIPTIONS | 1,559 | 263 | 1,258 | |
| INSURANCE | 50,687 | 451 | 1,415 | 44,792 |
| MISCELLANEOUS | 811 | 38 | 773 | |
| POSTAGE AND MAILINGS | 4,510 | 99 | 4,411 | |
| RWB INVESTMENT FEES | 17,588 | 17,588 | ||
| SCHOLARSHIPS AND RESEARCH | 112,965 | 108,449 | ||
| SMITH BARNEY INVESTMENT FEES | 87,042 | 87,042 | ||
| SUPPLIES AND MAINTENANCE | 93,732 | 377 | 8,768 | 95,844 |
| CONTRACT SERVICES | 57,366 | 708 | 3,328 | 58,305 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EDUCATION & COMMUNITY PROGRAM | 13,273 | 13,273 | |
| BFS PROGRAM | 24,000 | 24,000 | |
| CURRICULUM DEVELOPMENT INCOME | 33,500 | 33,500 | |
| MEMBERSHIPS | 37,432 | 37,432 | |
| FOOD SERVICE SALES-BRUNCH | 16,270 | 16,270 | |
| MISCELLANEOUS INCOME | 4,481 | 4,481 | |
| FACILITY RENTAL | 14,082 | 14,082 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES | 2,654,853 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 3,587,183 | 3,482,403 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 1,860 | 1,860 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP SALES | 2,320 | 1,756 | 564 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN/EXCISE TAX | 18,963 | 18,963 |