| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND ACCOUNTING FEES | 20,962 | 8,385 | 8,736 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DESK/WORKSTATION | 2000-09-01 | 310 | 310 | 200DB | 7.000000000000 | 0 | 0 | ||
| DESK CHAIR | 2000-09-01 | 139 | 139 | 200DB | 7.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE | 2000-09-01 | 379 | 379 | 200DB | 7.000000000000 | 0 | 0 | ||
| REFRIGERATOR | 2008-07-16 | 268 | 268 | 200DB | 7.000000000000 | 0 | 0 | ||
| CREDENZA, CONFERENCE TABLE | 2008-07-30 | 882 | 882 | 200DB | 7.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE | 2008-08-26 | 6,925 | 6,925 | 200DB | 7.000000000000 | 0 | 0 | ||
| 8 CHAIRS | 2008-10-29 | 2,350 | 2,350 | 200DB | 7.000000000000 | 0 | 0 | ||
| OFFICE CONCEPTS - SIGNAGE | 2008-11-05 | 1,394 | 1,394 | 200DB | 7.000000000000 | 0 | 0 | ||
| PHONE SYSTEM | 2008-12-18 | 2,289 | 2,289 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER NETWORK | 2009-03-03 | 2,411 | 2,411 | 200DB | 5.000000000000 | 0 | 0 | ||
| COPY & FAX MACHINE | 2010-03-04 | 1,605 | 1,605 | 200DB | 5.000000000000 | 0 | 0 | ||
| DELL COMPUTER | 2011-02-07 | 979 | 979 | 200DB | 5.000000000000 | 0 | 0 | ||
| DELL OPTIPLEX 3046 | 2016-12-30 | 984 | 927 | 200DB | 5.000000000000 | 57 | 0 | ||
| DELL OPTIPLEX 3046 | 2016-12-30 | 984 | 927 | 200DB | 5.000000000000 | 57 | 0 | ||
| DELL 22" LED LCD MONITOR | 2016-12-30 | 209 | 197 | 200DB | 5.000000000000 | 12 | 0 | ||
| COPIER | 2018-02-27 | 2,087 | 1,726 | 200DB | 5.000000000000 | 241 | 0 | ||
| SAGE SOFTWARE COLLECTION | 2019-07-24 | 2,371 | 1,580 | SL | 3.000000000000 | 791 | 0 | ||
| DELL LATITUDE 15" 5000 | 2020-04-17 | 2,217 | 953 | 200DB | 5.000000000000 | 506 | 0 | ||
| RUCKUS R310 ACCESS POINT | 2020-06-29 | 948 | 407 | 200DB | 5.000000000000 | 216 | 0 | ||
| FOUNDANT TECH - GRANT PROCESSING SOFTWARE | 2020-10-12 | 12,519 | 3,130 | SL | 3.000000000000 | 4,173 | 0 | ||
| SAGE SOFTWARE | 2021-07-23 | 2,724 | SL | 3.000000000000 | 908 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 3,288,784 | 3,288,784 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK-COMMON | 20,662,633 | 20,662,633 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CLOSELY HELD STOCK | AT COST | 4,903,166 | 4,903,166 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DESK/WORKSTATION | 310 | 310 | 0 | |
| DESK CHAIR | 139 | 139 | 0 | |
| OFFICE FURNITURE | 379 | 379 | 0 | |
| REFRIGERATOR | 268 | 268 | 0 | |
| CREDENZA, CONFERENCE TABLE | 882 | 882 | 0 | |
| OFFICE FURNITURE | 6,925 | 6,925 | 0 | |
| 8 CHAIRS | 2,350 | 2,350 | 0 | |
| OFFICE CONCEPTS - SIGNAGE | 1,394 | 1,394 | 0 | |
| PHONE SYSTEM | 2,289 | 2,289 | 0 | |
| COMPUTER NETWORK | 2,411 | 2,411 | 0 | |
| COPY & FAX MACHINE | 1,605 | 1,605 | 0 | |
| DELL COMPUTER | 979 | 979 | 0 | |
| DELL OPTIPLEX 3046 | 984 | 984 | 0 | |
| DELL OPTIPLEX 3046 | 984 | 984 | 0 | |
| DELL 22" LED LCD MONITOR | 209 | 209 | 0 | |
| COPIER | 2,087 | 1,967 | 120 | |
| SAGE SOFTWARE COLLECTION | 2,371 | 2,371 | 0 | |
| DELL LATITUDE 15" 5000 | 2,217 | 1,459 | 758 | |
| RUCKUS R310 ACCESS POINT | 948 | 623 | 325 | |
| FOUNDANT TECH - GRANT PROCESSING SOFTWARE | 12,519 | 7,303 | 5,216 | |
| SAGE SOFTWARE | 2,724 | 908 | 1,816 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 76,350 | 67,322 | 67,322 |
| PREPAID UBTI INCOME TAX | 13,603 | 6,234 | 6,234 |
| AMENDED EXCISE TAX RECEIVABLE | 25,825 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED INVESTMENT LOSS | 6,229,699 |
| EVANS BANCSHARES - K-1 | 15,253 |
| WAVERLY PLASTICS COMPANY, INC - K-1 | 68,882 |
| RADA MANUFACTURING COMPANY, INC - K-1 | 1,102,379 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 104,126 | 104,126 | 0 | |
| DUES AND NOTICES | 1,465 | 0 | 1,465 | |
| OFFICE EXPENSE | 1,538 | 0 | 1,538 | |
| MISCELLANEOUS | 1,389 | 0 | 664 | |
| INSURANCE | 4,673 | 0 | 4,673 | |
| UTILITIES | 592 | 0 | 592 | |
| REPAIRS AND MAINTENANCE | 15,169 | 0 | 15,169 | |
| TECHNOLOGY EXPENSE | 5,726 | 0 | 5,726 | |
| MISCELLANEOUS K-1 DEDUCTIONS | 297,583 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EVANS BANCSHARES, INC K-1 | 15,271 | 0 | 15,271 |
| CEDAR VALLEY VENTURE FUND NO.1, LC K-1 | -105 | 0 | -105 |
| WAVERLY PLASTICS COMPANY, INC K-1 | -17,232 | 0 | -17,232 |
| WAVERLY PLASTICS COMPANY, INC K-1 | 84,265 | 0 | 84,265 |
| RADA MANUFACTURING COMPANY, INC K-1 | 1,397,976 | 0 | 1,397,976 |
| Description | Amount |
|---|---|
| EVANS BANCSHARES - DISTRIBUTIONS | 7,747 |
| WAVERLY PLASTICS COMPANY, INC - DISTRIBUTIONS | 100,433 |
| RADA MANUFACTURING COMPANY, INC - DISTRIBUTIONS | 759,177 |
| CEDAR VALLEY VENTURE FUND - K-1 | 104 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 7,586 | 53,425 |
| CREDIT CARD PAYABLE | 160 | 176 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ON INVESTMENT INCOME | 22,686 | 0 | 0 | |
| PAYROLL TAXES | 5,140 | 0 | 5,140 | |
| FOREIGN TAXES WITHHELD | 4,662 | 4,662 | 0 | |
| NET UNRELATED BUSINESS TAX | 223,780 | 0 | 0 |