| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 31,650 | 0 | 0 | 31,650 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building - BVF - 5544 East Lake Road | 2011-09-01 | 111,796 | 54,969 | SL | 20.000000000000 | 5,590 | 5,590 | 5,590 | |
| Building - BVF - 5538 East Lake Road | 2012-07-01 | 45,954 | 20,682 | SL | 20.000000000000 | 2,298 | 2,298 | 2,298 | |
| Building - 294 Cambridge | 2014-07-01 | 119,362 | 41,776 | SL | 20.000000000000 | 5,968 | 5,968 | 5,968 | |
| Building - 208 Fischer | 2014-08-01 | 135,003 | 46,685 | SL | 20.000000000000 | 6,750 | 6,750 | 6,750 | |
| Building adj - BVF - 5538 East Lake Road | 2014-07-01 | 73,728 | 28,671 | SL | 18.000000000000 | 4,096 | 4,096 | 4,096 | |
| Building COMM - BVF - 208 Fischer/294 Cambridge | 2015-07-01 | 2,050 | 664 | SL | 18.000000000000 | 114 | 114 | 114 | |
| Furnace - 294 Cambridge | 2015-12-10 | 2,458 | 916 | SL | 15.000000000000 | 164 | 164 | 164 | |
| Roof - 5544 East Lake Road | 2016-07-01 | 5,675 | 2,839 | SL | 10.000000000000 | 568 | 568 | 568 | |
| Roof - 5544 East Lake Road | 2016-08-01 | 3,975 | 1,954 | SL | 10.000000000000 | 398 | 398 | 398 | |
| Aire-Flo Furnace - 5544 East Lake Road | 2016-10-01 | 3,865 | 1,225 | SL | 15.000000000000 | 258 | 258 | 258 | |
| Carpeting/vinyl - 5544 East Lake Road | 2016-10-01 | 7,431 | 7,059 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Renovations - 294 Cambridge | 2017-10-01 | 16,349 | 3,063 | SL | 20.000000000000 | 817 | 817 | 817 | |
| Renovations - 294 Cambridge | 2017-07-01 | 36,273 | 7,255 | SL | 20.000000000000 | 1,814 | 1,814 | 1,814 | |
| Carpeting - 5538 East Lake Road | 2018-01-01 | 2,269 | 1,589 | SL | 5.000000000000 | 454 | 454 | 454 | |
| Pole Barn Addition | 2018-06-01 | 18,885 | 3,882 | SL | 15.000000000000 | 1,259 | 1,259 | 1,259 | |
| Building - 110 Fischer Road | 2018-09-01 | 182,739 | 25,887 | SL | 20.000000000000 | 6,091 | 6,091 | 6,091 | |
| Land - 110 Fischer Road | 2018-09-01 | 24,000 | L | 0 | 0 | 0 | |||
| Furnace - 110 Fischer Road | 2018-12-01 | 10,690 | 1,842 | SL | 15.000000000000 | 475 | 475 | 475 | |
| Renovations - 110 Fischer Road | 2019-01-01 | 31,141 | 5,190 | SL | 15.000000000000 | 1,384 | 1,384 | 1,384 | |
| Flooring - 110 Fischer Road | 2019-01-01 | 3,900 | 975 | SL | 10.000000000000 | 260 | 260 | 260 | |
| Land - BVF - 5544 East Lake Road | 2011-09-01 | 51,251 | L | 0 | 0 | 0 | |||
| Land - BVF - 5538 East Lake Road | 2012-07-01 | 26,273 | L | 0 | 0 | 0 | |||
| Land - 294 Cambridge Road | 2014-07-01 | 21,719 | L | 0 | 0 | 0 | |||
| Land - 208 Fischer Road | 2014-08-01 | 29,635 | L | 0 | 0 | 0 | |||
| Building Improvements - BT | 2010-06-30 | 54,304 | 28,275 | SL | 10.000000000000 | 1,863 | 0 | 1,863 | |
| Fixed Equipment - BT | 2010-06-30 | 220,928 | 214,670 | SL | 10.000000000000 | 1,716 | 0 | 1,716 | |
| Major Moveable Equipment - BT | 2010-06-30 | 4,642 | 4,487 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Land Improvements - BT | 2010-06-30 | 98,243 | 86,696 | SL | 20.000000000000 | 1,571 | 0 | 1,571 | |
| Building - BVF | 2008-06-30 | 1,418,781 | 882,405 | SL | 20.000000000000 | 68,316 | 0 | 68,316 | |
| Major Moveable Equipment - BVF | 2010-06-30 | 538,506 | 463,038 | SL | 10.000000000000 | 11,255 | 0 | 11,255 | |
| Land Improvements - BVF | 2010-06-30 | 176,169 | 90,124 | SL | 10.000000000000 | 7,637 | 0 | 7,637 | |
| 5544 ROOF | 2022-01-01 | 7,368 | SL | 20.000000000000 | 368 | 368 | 368 | ||
| LAKE BANK | 2022-06-30 | 281,751 | SL | 20.000000000000 | 0 | 0 | 0 | ||
| EXTERIOR PAINT - TRIM - MANSION | 2021-07-01 | 5,392 | SL | 15.000000000000 | 359 | 0 | 359 | ||
| REFINISH HARD WOOD FLOOR MANSION DINING RM | 2021-07-01 | 1,842 | SL | 15.000000000000 | 123 | 0 | 123 | ||
| MANSION WINDOWS | 2021-07-01 | 2,314 | SL | 10.000000000000 | 231 | 0 | 231 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HEALTHCARE VENTURES ALLIANCE, INC. | 74,277 | 74,277 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building - BVF - 5544 East Lake Road | 111,796 | 60,559 | 51,237 | |
| Building - BVF - 5538 East Lake Road | 45,954 | 22,980 | 22,974 | |
| Building - 294 Cambridge | 119,362 | 47,744 | 71,618 | |
| Building - 208 Fischer | 135,003 | 53,435 | 81,568 | |
| Building adj - BVF - 5538 East Lake Road | 73,728 | 32,767 | 40,961 | |
| Building COMM - BVF - 208 Fischer/294 Cambridge | 2,050 | 778 | 1,272 | |
| Furnace - 294 Cambridge | 2,458 | 1,080 | 1,378 | |
| Roof - 5544 East Lake Road | 5,675 | 3,407 | 2,268 | |
| Roof - 5544 East Lake Road | 3,975 | 2,352 | 1,623 | |
| Aire-Flo Furnace - 5544 East Lake Road | 3,865 | 1,483 | 2,382 | |
| Carpeting/vinyl - 5544 East Lake Road | 7,431 | 7,059 | 372 | |
| Renovations - 294 Cambridge | 16,349 | 3,880 | 12,469 | |
| Renovations - 294 Cambridge | 36,273 | 9,069 | 27,204 | |
| Carpeting - 5538 East Lake Road | 2,269 | 2,043 | 226 | |
| Pole Barn Addition | 18,885 | 5,141 | 13,744 | |
| Land - BVF - 5544 East Lake Road | 51,251 | 0 | 51,251 | |
| Land - BVF - 5538 East Lake Road | 26,273 | 0 | 26,273 | |
| Land - 294 Cambridge Road | 21,719 | 0 | 21,719 | |
| Land - 208 Fischer Road | 29,635 | 0 | 29,635 | |
| 5544 ROOF | 7,368 | 368 | 7,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| COMMON EQUITY FUNDS | FMV | 1,091,350 | 1,091,350 |
| COMMON FIXED INCOME FUNDS | FMV | 410,694 | 410,694 |
| MONEY MARKET | FMV | 51,155 | 51,155 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building Improvements - BT | 54,304 | 30,138 | 24,166 | |
| Fixed Equipment - BT | 220,928 | 216,386 | 4,542 | |
| Major Moveable Equipment - BT | 4,642 | 4,487 | 155 | |
| Land Improvements - BT | 98,243 | 88,267 | 9,976 | |
| Building - BVF | 1,418,781 | 950,721 | 468,060 | |
| Major Moveable Equipment - BVF | 538,506 | 474,293 | 64,213 | |
| Land Improvements - BVF | 176,169 | 97,761 | 78,408 | |
| LAKE BANK | 281,751 | 0 | 281,751 | |
| EXTERIOR PAINT - TRIM - MANSION | 5,392 | 359 | 5,033 | |
| REFINISH HARD WOOD FLOOR MANSION DINING RM | 1,842 | 123 | 1,719 | |
| MANSION WINDOWS | 2,314 | 231 | 2,083 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 7,110 | 0 | 0 | 7,110 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESIDENT FUNDS | 27,356 | 17,224 | 17,224 |
| AFFILIATED ENTITIES RECEIVABLE | 8,833,664 | 9,289,411 | 9,289,411 |
| Description | Amount |
|---|---|
| ENDOWMENT FUND INCOME | 216,441 |
| BREVILLIER TRUST INCOME | 98,133 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 19,989 | 19,102 | 19,102 | 887 |
| INSURANCE | 20,015 | 0 | 0 | 20,015 |
| MISCELLANEOUS | 3,657 | 0 | 0 | 3,657 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT FEES | 691,396 | 691,396 | |
| FINANCIAL SERVICE FEES | 419,495 | 419,495 | |
| TRANSPORTATION INCOME | 6,304 | 6,304 | |
| BEAUTY SHOP INCOME | 9,335 | 9,335 | |
| TELEPHONE INCOME | 34,130 | 34,130 | |
| INTERNET INCOME | 18,979 | 18,979 | |
| MISCELLANEOUS | 34,922 | 34,922 | |
| VENDING | 8,664 | 8,664 |
| Description | Amount |
|---|---|
| BREVILLIER TRUST DISTRIBUTIONS | 17,761 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 516,927 | 602,012 |
| RESIDENT FUNDS | 27,357 | 12,974 |
| SECURITY DEPOSIT | 7,300 | 4,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 6,353 | 0 | 0 | 6,354 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 50,570 | 0 | 0 | 50,570 |