| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEE | 19,880 | 9,940 | 0 | 9,940 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Replace Drop Ceiling | 2010-12-02 | 1,179 | 721 | SL | 15.0000 | 79 | |||
| Rework Ceiling Tiles | 2010-12-07 | 590 | 361 | SL | 15.0000 | 39 | |||
| 2nd Floor Remove & Replace Ceiling | 2012-11-20 | 800 | 382 | SL | 15.0000 | 53 | |||
| New Roof | 2018-05-16 | 38,182 | 1,673 | SL | 2.56 % | 979 | |||
| 2019 Renovations - 106 E. Main | 2019-09-30 | 145,988 | 3,244 | SL | 15.0000 | 9,733 | |||
| 3 Ton Rheem Heat Pump | 2014-06-23 | 5,760 | 4,594 | SL | 7.0000 | 823 | |||
| HP Laser Jet Pro 1102W - DTR office | 2017-02-07 | 185 | 79 | SL | 7.0000 | 26 | |||
| HP Color Laser Jet M452nw - VWL | 2017-02-07 | 265 | 159 | SL | 5.0000 | 53 | |||
| HP Computer, Access point, 5-port | 2017-11-27 | 450 | 195 | SL | 5.0000 | 90 | |||
| HP Computer, Access point, 5-port | 2017-11-27 | 450 | 195 | SL | 5.0000 | 90 | |||
| HP Computer, Access point, 5-port | 2017-11-27 | 450 | 195 | SL | 5.0000 | 90 | |||
| Refrigerator | 2019-07-02 | 776 | 113 | SL | 7.0000 | 111 | |||
| Television | 2019-07-22 | 1,131 | 81 | SL | 14.29 % | 162 | |||
| Chair (DWR office) | 2019-07-22 | 433 | 31 | SL | 7.0000 | 62 | |||
| Microwave oven | 2019-08-02 | 179 | 13 | SL | 7.0000 | 26 | |||
| Conference room furniture | 2019-09-12 | 10,263 | 611 | SL | 7.0000 | 1,466 | |||
| Security system | 2019-10-07 | 5,919 | 282 | SL | 7.0000 | 846 | |||
| Furniture & Fixtures | 2019-12-09 | 4,135 | 98 | SL | 7.0000 | 591 | |||
| Frith Construction Renovations | 2019-09-30 | 64,740 | SL | 15.0000 | 5,755 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 1,511,938 | 1,511,938 |
| FOREIGN BONDS | 201,434 | 201,434 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS | 2,463,274 | 2,463,274 |
| FOREIGN STOCKS | 1,010,083 | 1,010,083 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DEMAND NOTE | AT COST | 1,062,092 | 1,062,092 |
| REAL ESTATE FUNDS | FMV | 4,456,883 | 4,456,883 |
| MUTUAL FUNDS | FMV | 47,711,934 | 47,711,934 |
| EXCHANGE TRADED FUNDS | FMV | 7,314,310 | 7,314,310 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 890,244 | 838,065 | 52,179 | 52,179 |
| Buildings | 550,544 | 354,948 | 195,596 | 195,596 |
| Land | 6,504 | 6,504 | 6,504 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 59,734 | 158,171 | 158,171 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT (ON SUTDENT LOANS) | 74,516 | 7,079 | ||
| Collections (ON STUDENT LOANS) | 10,812 | 10,812 | ||
| INSURANCE | 3,054 | 1,455 | 1,599 | |
| OFFICE SUPPLIES | 7,078 | 2,359 | 4,719 | |
| OTHER | 11,471 | 1,674 | 9,797 | |
| POSTAGE | 2,351 | 784 | 1,567 | |
| SUBSCRIPTIONS AND DUES | 1,582 | 919 | 663 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAIN ON LITIGATION SETTLEMENT | 19,913 | 19,913 | |
| GRANTS RETURNED | 166,436 | ||
| INTEREST ON STUDENT LOANS | 17,967 | 17,967 |
| Description | Amount |
|---|---|
| deferred federal excise tax benefit | 13,077 |
| prepaid grants | 1,355,028 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 164,000 | 35,525 |
| DEFERRED FEDERAL EXCISE TAX PAYABLE | 150,922 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
STUDENT LOAN RECEIVABLES |
636,058 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INFORMATION TECHNOLOGY | 1,720 | 430 | 0 | 1,290 |
| INVESTMENT CUSTODIAN AND ADVISORY | 230,541 | 230,541 | 0 | 0 |
| OTHER | 776 | 0 | 0 | 776 |
| WEBSITE | 3,374 | 0 | 0 | 3,374 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX EXPENSE - CURRENT | 66,325 | |||
| FOREIGN TAXES PAID ON INVESTMENTS | 18,085 | 18,085 | ||
| PAYROLL TAX | 15,711 | 6,720 | 8,890 |