| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| External auditor | 17,380 | 869 | 0 | 16,511 |
| Tax preparation fees | 4,544 | 227 | 0 | 4,317 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Furniture and fixtures | 2018-01-01 | 3,730 | 2,098 | 200DB | 12.49 % | 466 | |||
| Machinery and Equipment | 2018-01-01 | 6,684 | 4,759 | 200DB | 11.52 % | 770 | |||
| Furniture and Fixtures | 2021-07-15 | 64,590 | 200DB | 14.29 % | 9,230 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard Short Term Investment Grade | 10,614,928 | 10,630,895 |
| Baird Aggregate Bond Fund | 8,172,271 | 8,573,872 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard Developed Markets Index Fund | 9,133,678 | 8,858,604 |
| iShares S&P 500 ETF | 5,530,826 | 10,492,349 |
| Akre Focus Fund Inst | 3,003,651 | 4,409,488 |
| Conestoga Small Cap Fund Inst | 4,150,943 | 5,966,222 |
| Wasatch Small Cap Value Fund-Ins | 4,156,405 | 5,408,934 |
| William Blair Large Cap Growth Fund I | 7,285,760 | 11,702,966 |
| Morgan Stanley Institutional Fund Inc | 4,339,087 | 6,000,401 |
| Columbia Dividend Income Fund 13 | 5,148,840 | 7,357,995 |
| WCM Focused International Growth | 3,899,868 | 4,971,905 |
| Schwab Fundamental Intl Large Co Index | 3,598,340 | 3,567,860 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 123,056 | 61,387 | 61,669 | 61,669 |
| Machinery and Equipment | 37,259 | 34,013 | 3,246 | 3,246 |
| Improvements | 80,383 | 66,786 | 13,597 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 13,180 | 659 | 0 | 12,521 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Cash surrender value of life insurance | 8,319,862 | 8,622,880 | 8,622,880 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 556 | 28 | 528 | |
| Commercial Insurance | 7,158 | 358 | 6,800 | |
| D&O insurance | 9,647 | 482 | 9,165 | |
| Dues | 24,814 | 1,241 | 23,573 | |
| Equipment Rental | 6,470 | 324 | 6,146 | |
| Meals and entertainment | 732 | 37 | 695 | |
| Moving Expenses | 58,137 | 2,907 | 55,230 | |
| Office expenses | 17,572 | 879 | 16,693 | |
| Office Supplies | 2,878 | 144 | 2,734 | |
| Oil and gas expenses | 102,253 | 102,253 | ||
| Postage | 2,897 | 145 | 2,752 | |
| Rental Expenses | 58,213 | 2,911 | 55,302 | |
| Retirement pay | 63,204 | 3,160 | 60,044 | |
| Storage fees | 1,647 | 82 | 1,565 | |
| Telephone | 10,872 | 544 | 10,328 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous | 203,791 | ||
| Oil & gas interests | 3,453,890 | 3,217,460 |
| Description | Amount |
|---|---|
| Increase in cash surrender value of life insurance | 303,019 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Admin services | 221 | 0 | 0 | 221 |
| Computer consultants | 30,371 | 1,519 | 0 | 28,852 |
| Custodian fees | 21,815 | 21,815 | 0 | 0 |
| Investment management | 60,000 | 60,000 | 0 | 0 |
| Payroll processing | 1,997 | 100 | 0 | 1,897 |
| Program development consultant | 23,850 | 0 | 0 | 23,850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ad valorem taxes | 50,943 | 50,943 | ||
| Excise tax | 77,835 | |||
| Gross production tax | 283,711 | 283,711 | ||
| Property tax (rental) | 874 | 44 | 830 | |
| Real Estate Taxes | 11,147 | 557 | 10,590 | |
| Unrelated business income tax paid | 55,854 |