| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 38,100 | 38,100 |
| 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 | 4,588 | S/L | 15.0000 | 399 | 199 | 200 | |
| SUITE 1-W PANEL FOR OFFICE | 2010-02-11 | 950 | 725 | S/L | 15.0000 | 64 | 32 | 32 | |
| SUITE 1-TILE BATHROOM | 2010-02-23 | 11,785 | 9,038 | S/L | 15.0000 | 785 | 392 | 393 | |
| SUITE 1-OFFICE BUILDING | 2012-06-21 | 524,864 | 121,684 | 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 | 6,161 | S/L | 7.0000 | ||||
| 50% FILE CABINETS | 2007-07-05 | 1,575 | 788 | S/L | 7.0000 | ||||
| 50% BOARDROOM | 2007-07-06 | 1,850 | 925 | S/L | 7.0000 | ||||
| 50% FILE CABINET CPA | 2008-04-22 | 1,575 | 788 | S/L | 7.0000 | ||||
| 50% 4 OFFICE CHAIRS | 2010-02-15 | 2,042 | 1,021 | S/L | 7.0000 | ||||
| 50% 11 SIDE CHAIRS | 2010-02-15 | 4,489 | 2,245 | S/L | 7.0000 | ||||
| 50% VISUAL BOARD | 2010-02-15 | 1,061 | 531 | S/L | 7.0000 | ||||
| 50% 3 END TABLES | 2010-02-15 | 1,335 | 668 | S/L | 7.0000 | ||||
| 50% DELUXE LECTERN | 2010-02-15 | 2,616 | 1,308 | S/L | 7.0000 | ||||
| 50% MAGAZINE TABLE | 2010-02-15 | 475 | 219 | S/L | 7.0000 | ||||
| 50% CONFERENCE ROOM | 2010-02-15 | 986 | 493 | S/L | 7.0000 | ||||
| 50% 6 MID-BACK | 2010-02-15 | 2,921 | 1,461 | S/L | 7.0000 | ||||
| 50% DIRECTOR | 2010-02-15 | 1,100 | 550 | S/L | 7.0000 | ||||
| 50% DIRECTOR DESK | 2010-02-15 | 2,549 | 1,274 | S/L | 7.0000 | ||||
| 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 | 2,096 | 1,048 | 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 | 1,203 | S/L | 7.0000 | ||||
| 50% 7 WOOD BLINDS | 2010-03-18 | 1,386 | 693 | S/L | 7.0000 | ||||
| 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 W-B | 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 | 3,250 | S/L | 2.0000 | ||||
| 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 | 3,972 | S/L | 7.0000 | 611 | 306 | 305 | |
| 50% COMPUTER SERVER | 2018-02-19 | 3,324 | 1,773 | S/L | 5.0000 | 333 | 166 | 167 | |
| 50% COMPUTERS | 2019-05-08 | 2,250 | 1,193 | S/L | 5.0000 | 225 | 112 | 113 | |
| 50% 4HP PRODESK COMPUTERS | 2019-07-23 | 2,171 | 434 | S/L | 5.0000 | 217 | 108 | 109 | |
| 50% SPEAKER SYSTEM | 2019-11-12 | 2,700 | 540 | S/L | 5.0000 | 270 | 135 | 135 | |
| 117 N SCOTT | 2017-09-22 | 394,063 | 37,890 | S/L | 39.0000 | 842 | 421 | 421 | |
| 117 N SCOTT LAND | 2017-09-22 | 181,062 | |||||||
| 50% - EBIA SOUNDS SYSTEM IN BOARD ROOM | 2020-10-21 | 5,343 | 254 | S/L | 7.0000 | 382 | 191 | 191 | |
| 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 | 791 | S/L | 15.0000 | 666 | 666 | ||
| MASTER PLAN | 2021-07-01 | 8,025 | |||||||
| DELL LATITUDE LAPTOP | 2021-09-27 | 1,152 | S/L | 5.0000 | 173 | 86 | 87 | ||
| BOARD ROOM CAMERA | 2021-10-05 | 2,672 | S/L | 5.0000 | 401 | 200 | 201 | ||
| AUDIO IMPROVEMENTS BOARD ROOM | 2021-10-27 | 3,174 | S/L | 7.0000 | 302 | 151 | 151 | ||
| SPEAKER SYSTEM - BOARD ROOM | 2021-12-10 | 420 | S/L | 7.0000 | 35 | 17 | 18 | ||
| 50% HP 4200 S/L | 2010-03-08 | 1,199 | 1,199 | S/L | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF PROPERTY | PURCHASE | 2021-07 | 905,310 | 575,125 | 2,577 | 366,340 | 38,732 | |||
| LAND | 2009-07 | PURCHASE | 2021-08 | 291,500 | 142,617 | 888 | 147,995 | |||
| DISPOSAL OF OBSOLETE INVENTORY | PURCHASE | 2022-06 | 12,180 | 18,155 | 30,335 | |||||
| LAND | 1966-01 | PURCHASE | 2021-07 | 938,690 | 1,504 | 937,186 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 73,086 | 73,086 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 89,132,109 | 89,132,109 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,036,904 | 312,788 | 724,116 | 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 |
|---|---|---|---|---|
| 684,660 | 261,852 | 422,808 | 1,841,769 | |
| 241,309 | 241,309 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| YONKEE AND TONER | 15,311 | 6,540 | 8,771 | |
| DAVIS AND CANNON | 4,805 | 4,805 | ||
| IRELAND STAPLETON PRYOR | 3,658 | 3,658 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WHITNEY PROJECT | 2,214,392 | 1,610,882 | 2,313,000 |
| BENEFICIAL INTEREST IN TRUST | 298,948 |
| Description | Amount |
|---|---|
| CHANGE IN NON-TAX ACCRUALS AND UNREALIZED LOSS | 19,067,696 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEV/SALE - COMMERCIAL LOTS | ||||
| COST OF GOODS SOLD | 799,412 | 799,412 | ||
| EXPENSES | ||||
| ADVERTISING | 4,419 | 2,209 | 2,210 | |
| BAD DEBT EXPENSE | -40,471 | -20,235 | -20,236 | |
| BANK SERVICE CHARGES | 2,245 | 1,122 | 1,123 | |
| COLLECTIONS | 415 | 207 | 208 | |
| CREDIT REPORTS | 3,216 | 1,608 | 1,608 | |
| DUES & SUBSCRIPTIONS | 1,036 | 518 | 518 | |
| EXPENSES 990-T | 28,883 | 28,883 | ||
| INSURANCE | 32,015 | 32,015 | ||
| POSTAGE | 5,111 | 2,555 | 2,556 | |
| SUPPLIES | 10,810 | 3,957 | 6,853 | |
| TECHNOLOGY EXPENSE | 28,682 | 8,189 | 20,494 | |
| TELEPHONE | 7,675 | 2,872 | 4,806 | |
| UNIFORMS | 2,331 | 2,331 | ||
| UTILITIES | 136 | 136 | ||
| WAGE REIMB. | 15,238 | 15,238 | ||
| INVESTMENT DEPRECIATION | 1,214 | 1,214 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEV/SALE - COMMERCIAL LOTS | 604,972 | 604,972 | |
| LITIGATION PROCEEDS | 444 | 444 | |
| OTHER INCOME | 43,408 | 43,408 | |
| CONTRACT LABOR INCOME | 16,600 | 16,600 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CURRENT LIABILITIES | 87,045 | 337,765 |
| CREDIT CARD PAYABLE | 2,238 | 2,789 |
| ACCRUED COMPENSATED ABSENCES | 32,378 | 41,632 |
| DISTRIBUTIONS PAYABLE | 4,426,290 | 3,780,210 |
| LONG-TERM COMMITMENTS | 29,149,950 | 24,449,740 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES-FRONTIER ASSET | 90,000 | 90,000 | ||
| ADVISORY FEES-CONGRESS | 33,380 | 33,380 | ||
| FARMER & BETTS INC | 2,040 | 1,020 | 1,020 | |
| SHERIDAN PRESS | 1,107 | 1,107 | ||
| CARTER-ISAKSON | ||||
| CENTRAL PRODUCTS | ||||
| BLACKBAUD | ||||
| RANDAL ENGINEERING | ||||
| JANET BARNES - NOTARY | ||||
| SHERIDAN COMPUTER | ||||
| SHERIDAN COUNTY CLERK | ||||
| WINSOR FIREFORM LLC | ||||
| PCS | 4,648 | 4,648 | ||
| SAMUEL WESTERN | 225 | 225 | ||
| HOLTHOUSE APPRAISAL GROUP | 8,500 | 8,500 | ||
| MOUNTAIN WEST GROUP |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - FOREIGN | 536 | 536 | ||
| TAXES - GENERAL | 438 | 219 | 219 | |
| PAYROLL TAXES | 47,019 |