| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 34,960 | 34,960 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SUITE 1-1 WINDOW | 2010-01-05 | 5,982 | 4,189 | S/L | 15.0000 | 399 | 199 | 200 | |
| SUITE 1-W PANEL FOR OFFICE | 2010-02-11 | 950 | 662 | S/L | 15.0000 | 63 | 31 | 32 | |
| SUITE 1-TILE BATHROOM | 2010-02-23 | 11,785 | 8,252 | S/L | 15.0000 | 786 | 393 | 393 | |
| SUITE 1-OFFICE BUILDING | 2012-06-21 | 524,864 | 108,226 | S/L | 39.0000 | 13,458 | 6,729 | 6,729 | |
| SUITE 1-LAND | 2012-06-21 | 55,294 | |||||||
| VINYL | 2013-10-10 | 6,450 | |||||||
| BOARD TABLES | 2003-03-04 | 13,060 | 2,612 | S/L | 7.0000 | ||||
| 1 FILE CABINET | 2004-02-09 | 1,380 | 276 | S/L | 7.0000 | ||||
| DESK ASSISTANT | 2004-04-26 | 1,225 | 245 | S/L | 7.0000 | ||||
| 3 FIREPROOF FILE CABINETS | 2005-02-16 | 4,140 | 828 | S/L | 7.0000 | ||||
| 2 FILE CABINETS | 2005-03-24 | 2,740 | 548 | S/L | 7.0000 | ||||
| DESK & CREDENZA | 2005-04-21 | 1,865 | 373 | S/L | 7.0000 | ||||
| MICROSOFT | 2005-11-17 | 2,377 | 475 | S/L | 3.0000 | ||||
| FILE CABINETS | 2006-05-15 | 1,400 | 280 | S/L | 7.0000 | ||||
| 50% MR WHITNEY | 2007-02-05 | 12,500 | 3,708 | S/L | 7.0000 | 2,453 | 1,226 | 1,227 | |
| 50% FILE CABINETS | 2007-07-05 | 1,575 | 496 | S/L | 7.0000 | 292 | 146 | 146 | |
| 50% BOARDROOM | 2007-07-06 | 1,850 | 582 | S/L | 7.0000 | 343 | 172 | 171 | |
| 50% FILE CABINET CPA | 2008-04-22 | 1,575 | 571 | S/L | 7.0000 | 217 | 109 | 108 | |
| 50% 4 OFFICE CHAIRS | 2010-02-15 | 2,042 | 933 | S/L | 7.0000 | 88 | 44 | 44 | |
| 50% 11 SIDE CHAIRS | 2010-02-15 | 4,489 | 2,053 | S/L | 7.0000 | 192 | 96 | 96 | |
| 50% VISUAL BOARD | 2010-02-15 | 1,061 | 486 | S/L | 7.0000 | 45 | 22 | 23 | |
| 50% 3 END TABLES | 2010-02-15 | 1,335 | 609 | S/L | 7.0000 | 59 | 30 | 29 | |
| 50% DELUXE LECTERN | 2010-02-15 | 2,616 | 1,197 | S/L | 7.0000 | 111 | 55 | 56 | |
| 50% MAGAZINE TABLE | 2010-02-15 | 475 | 219 | S/L | 7.0000 | ||||
| 50% CONFERENCE ROOM | 2010-02-15 | 986 | 449 | S/L | 7.0000 | 44 | 22 | 22 | |
| 50% 6 MID-BACK | 2010-02-15 | 2,921 | 1,336 | S/L | 7.0000 | 125 | 63 | 62 | |
| 50% DIRECTOR | 2010-02-15 | 1,100 | 504 | S/L | 7.0000 | 46 | 23 | 23 | |
| 50% DIRECTOR DESK | 2010-02-15 | 2,549 | 1,165 | S/L | 7.0000 | 109 | 54 | 55 | |
| 50% DIRECTOR OPEN | 2010-02-15 | 359 | 165 | S/L | 7.0000 | ||||
| 50% DIRECTOR DOUBLE | 2010-02-15 | 378 | 173 | S/L | 7.0000 | ||||
| 50% DIRECTOR OFFICE | 2010-02-15 | 511 | 255 | S/L | 7.0000 | ||||
| 50% DIRECTOR TWO SIDED | 2010-02-15 | 816 | 408 | S/L | 7.0000 | ||||
| 50% BOARDROOM TECH | 2010-03-05 | 26,688 | 13,344 | S/L | 5.0000 | ||||
| 50% 8 PHONES | 2010-03-08 | 6,968 | 3,484 | S/L | 5.0000 | ||||
| 50% 5 COMPUTERS | 2010-03-08 | 3,295 | 1,648 | S/L | 5.0000 | ||||
| 50% 4 WIDESCREEN | 2010-03-08 | 800 | 400 | S/L | 5.0000 | ||||
| 50% 8 ROLLER SHADES | 2010-03-18 | 2,406 | 998 | S/L | 7.0000 | 205 | 103 | 102 | |
| 50% 7 WOOD BLINDS | 2010-03-18 | 1,386 | 635 | S/L | 7.0000 | 58 | 29 | 29 | |
| 50% BOARDROOM | 2010-03-29 | 2,052 | 1,026 | S/L | 5.0000 | ||||
| 50% DEFIBRILLATOR | 2010-09-08 | 1,904 | 952 | S/L | 5.0000 | ||||
| 50% 3 NOTEBOOKS | 2010-09-10 | 4,437 | 2,219 | S/L | 5.0000 | ||||
| 50% NEW SERVER | 2011-02-28 | 5,009 | 2,505 | S/L | 5.0000 | ||||
| 50% FOUNDANT | 2011-05-05 | 6,500 | 2,925 | S/L | 2.0000 | 325 | 162 | 163 | |
| 50% MARANTZ PORTABLE | 2012-01-30 | 1,110 | 555 | S/L | 7.0000 | ||||
| 50% FORTIGATE | 2012-03-02 | 1,230 | 615 | S/L | 7.0000 | ||||
| 50% 5 LICENSE ADOBE | 2012-04-04 | 2,245 | 1,123 | S/L | 3.0000 | ||||
| 50% SHARP DX-B350P | 2012-10-04 | 995 | 498 | S/L | 5.0000 | ||||
| 50% UPGRADE WINDOWS | 2013-04-17 | 2,455 | 1,228 | S/L | 3.0000 | ||||
| 50% 2 YEAR SOFTWARE | 2013-04-18 | 4,000 | 2,000 | S/L | 2.0000 | ||||
| 50% MARANTZ PMD671 | 2014-01-10 | 1,159 | 580 | S/L | 5.0000 | ||||
| 50% TABLES | 2014-03-06 | 1,310 | 655 | S/L | 7.0000 | ||||
| 50% OFFICE EQUIPMENT | 2014-05-01 | 5,285 | 2,643 | S/L | 5.0000 | ||||
| 50% UPGRADE OFFICE PHONES | 2014-08-12 | 1,287 | 644 | S/L | 5.0000 | ||||
| 50% CAMERA & MIC-CONF ROOM | 2014-10-08 | 1,094 | 547 | S/L | 3.0000 | ||||
| 50% STUDENT LOAN SOFTWARE | 2015-02-10 | 6,500 | 3,250 | S/L | 3.0000 | ||||
| 50% SHARP OFFICE COPY MACHINE | 2015-09-14 | 8,557 | 3,361 | S/L | 7.0000 | 611 | 306 | 305 | |
| 50% COMPUTER SERVER | 2018-02-19 | 3,324 | 1,441 | S/L | 5.0000 | 332 | 166 | 166 | |
| 50% COMPUTERS | 2019-05-08 | 2,250 | 968 | S/L | 5.0000 | 225 | 112 | 113 | |
| 50% 4HP PRODESK COMPUTERS | 2019-07-23 | 2,171 | 217 | S/L | 5.0000 | 217 | 108 | 109 | |
| 50% SPEAKER SYSTEM | 2019-11-12 | 2,700 | 270 | S/L | 5.0000 | 270 | 135 | 135 | |
| 117 N SCOTT | 2017-09-22 | 394,063 | 27,786 | S/L | 39.0000 | 10,104 | 10,104 | ||
| 117 N SCOTT LAND | 2017-09-22 | 181,062 | |||||||
| 50% - EBIA SOUNDS SYSTEM IN BOARD ROOM | 2020-10-21 | 5,343 | S/L | 7.0000 | 254 | 127 | 127 | ||
| PROJECT ACCOUNT - PLAZA PARKING LOT STRIPER | 2010-06-07 | 3,855 | 3,855 | 150DB | 15.0000 | ||||
| LAND | 2003-12-31 | 168,000 | |||||||
| REPLACE PIPES | 2011-08-04 | 2,470 | |||||||
| LAND | 2009-07-01 | 142,617 | |||||||
| SEWER & WATER TAP | 2020-04-02 | 9,990 | 125 | S/L | 15.0000 | 666 | 666 | ||
| 321 E. BRUNDAGE | 2010-06-30 | 188,211 | S/L | 39.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 321 E. BRUNDAGE | 2010-06 | PURCHASE | 2021-02 | 225,000 | 188,211 | 1,018 | 35,771 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 101,217 | 101,217 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 101,113,796 | 101,113,796 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,038,408 | 307,922 | 730,486 | 13,015,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PAINTINGS | 3,948,500 | 3,948,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,132,204 | 344,027 | 788,177 | 2,252,022 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| YONKEE AND TONER | 15,688 | 12,240 | 3,448 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WHITNEY PROJECT | 2,997,740 | 2,214,392 | 3,400,000 |
| BENEFICIAL INTEREST IN TRUST | 242,186 | 298,948 | 298,948 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEV/SALE - COMMERCIAL LOTS | ||||
| COST OF GOODS SOLD | 786,309 | 786,309 | ||
| EXPENSES | ||||
| ADVERTISING | 3,835 | 1,918 | 1,917 | |
| BAD DEBT EXPENSE | 23,000 | 11,500 | 11,500 | |
| BANK SERVICE CHARGES | 3,300 | 1,650 | 1,650 | |
| COLLECTIONS | 7,775 | 3,888 | 3,887 | |
| CREDIT REPORTS | 3,122 | 1,561 | 1,561 | |
| DUES & SUBSCRIPTIONS | 754 | 377 | 377 | |
| INSURANCE | 32,851 | 32,851 | ||
| POSTAGE | 5,184 | 2,592 | 2,592 | |
| SUPPLIES | 9,378 | 3,755 | 5,623 | |
| TECHNOLOGY EXPENSE | 11,791 | 5,657 | 6,134 | |
| TELEPHONE | 7,906 | 2,939 | 4,967 | |
| UNIFORMS | 1,410 | 1,410 | ||
| MISCELLANEOUS | 1 | |||
| WAGE REIMB. | 14,709 | 14,709 | ||
| EXPENSES 990-T | 43,043 | 43,043 | ||
| UTILITIES | 2,066 | 2,066 | ||
| INVESTMENT DEPRECIATION | 1,213 | 1,213 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEV/SALE - COMMERCIAL LOTS | 635,000 | 635,000 | |
| BOOK SALES | 140 | 140 | |
| SHERIDAN AREA WATER SUPPLY | 396,060 | 396,060 | |
| OTHER INCOME | 1,136 | 1,136 | |
| REFUND FROM CITY OF SHERIDAN | 1,930 | 1,930 | |
| CONTRACT LABOR INCOME | 16,738 | 16,738 |
| Description | Amount |
|---|---|
| CHANGE IN NON-TAX ACCRUALS AND UNREALIZED GAIN | 21,378,210 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CURRENT LIABILITIES | 30,060 | 87,045 |
| CREDIT CARD PAYABLE | 1,475 | 2,238 |
| ACCRUED COMPENSATED ABSENCES | 37,302 | 32,378 |
| DISTRIBUTIONS PAYABLE | 4,426,053 | 4,426,290 |
| LONG-TERM COMMITMENTS | 33,006,240 | 29,149,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES-FRONTIER ASSET | 90,000 | 90,000 | ||
| ADVISORY FEES-CONGRESS | 27,152 | 27,152 | ||
| FARMER & BETTS INC | 2,945 | 1,472 | 1,473 | |
| SHERIDAN PRESS | 1,107 | 1,107 | ||
| CARTER-ISAKSON | 2,250 | 2,250 | ||
| CENTRAL PRODUCTS | 552 | 276 | 276 | |
| BLACKBAUD | 1,109 | 555 | 554 | |
| RANDAL ENGINEERING | 660 | 660 | ||
| JANET BARNES - NOTARY | 3 | 3 | ||
| SHERIDAN COMPUTER | 1,940 | 1,940 | ||
| SHERIDAN COUNTY CLERK | 59 | 59 | ||
| WINSOR FIREFORM LLC | 668 | 668 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - FOREIGN | 518 | 518 | ||
| TAXES - GENERAL | 678 | 339 | 339 | |
| PAYROLL TAXES | 46,132 | 10,202 | 35,930 |