| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 3,805 | 0 | 0 | 3,805 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHWEST MUTUAL PORTFOLIO | 2,636,413 | 2,636,413 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 31,860 | 31,860 | 0 | |
| LAND | 3,147 | 0 | 3,147 | |
| REMODELING | 103,980 | 103,980 | 0 | |
| REMODELING | 39,618 | 39,618 | 0 | |
| FIXTURES | 2,500 | 2,500 | 0 | |
| FIXTURES | 21,013 | 21,013 | 0 | |
| EQUIPMENT | 34,205 | 34,205 | 0 | |
| EQUIPMENT | 2,878 | 2,878 | 0 | |
| EQUIPMENT | 52,020 | 49,500 | 2,520 | |
| EQUIPMENT | 11,526 | 11,526 | 0 | |
| FURNITURE | 1,564 | 1,564 | 0 | |
| REMODELING | 4,553 | 4,553 | 0 | |
| FURNITURE | 1,925 | 1,925 | 0 | |
| MAC COMPUTER | 2,293 | 2,293 | 0 | |
| MOWER DECK | 1,600 | 1,600 | 0 | |
| COMPUTER TOWER | 600 | 600 | 0 | |
| NEW SIGN - PRAIRIE SIGNS | 1,498 | 1,498 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 297 | 0 | 0 | 297 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 13,390 | 0 | 0 | 13,390 |
| PROGRAM EXPENSE | 9,778 | 0 | 0 | 9,778 |
| ADVERTISING | 978 | 0 | 0 | 978 |
| POSTAGE & OFFICE | 718 | 0 | 0 | 718 |
| REPAIRS & MAINTENANCE | 3,816 | 0 | 0 | 3,816 |
| MISC | 4,147 | 0 | 0 | 4,147 |
| HOUSE SUPPLIES | 5,430 | 0 | 0 | 5,430 |
| EVENT SPEAKER | 1,619 | 0 | 0 | 1,619 |
| TELEPHONE | 69 | 0 | 0 | 69 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HOLIDAY BREAKFAST | 28,348 | 28,348 | |
| OTHER INCOME | 963 | 963 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) ON INVESTMENTS | 126,674 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 2,113 | 2,109 |
| CREDIT CARD PAYABLE | 150 | 8,788 |
| EXCISE TAXES PAYABLE | 667 | 1,017 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 18,076 | 18,076 | 0 | 0 |
| MARKETING CONTRACTOR | 3,868 | 0 | 0 | 3,868 |
| BOOKEEPING CONTRACTOR | 608 | 0 | 0 | 608 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,257 | 0 | 0 | 4,257 |
| INCOME TAXES | 2,442 | 0 | 0 | 2,442 |