| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 40,500 | 40,500 |
| 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 | 4,987 | S/L | 15.0000 | 398 | 199 | 199 | |
| SUITE 1-W PANEL FOR OFFICE | 2010-02-11 | 950 | 789 | S/L | 15.0000 | 63 | 32 | 31 | |
| SUITE 1-TILE BATHROOM | 2010-02-23 | 11,785 | 9,823 | S/L | 15.0000 | 786 | 393 | 393 | |
| SUITE 1-OFFICE BUILDING | 2012-06-21 | 524,864 | 135,142 | 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 | ||||
| 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% 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% 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% 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% MARANTZ PORTABLE | 2012-01-30 | 1,110 | 555 | S/L | 7.0000 | ||||
| 50% 5 LICENSE ADOBE | 2012-04-04 | 2,245 | 1,123 | S/L | 3.0000 | ||||
| 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% SHARP OFFICE COPY MACHINE | 2015-09-14 | 8,557 | 4,583 | S/L | 7.0000 | 102 | 51 | 51 | |
| 50% COMPUTER SERVER | 2018-02-19 | 3,324 | 2,106 | S/L | 5.0000 | 221 | 111 | 110 | |
| 50% COMPUTERS | 2019-05-08 | 2,250 | 1,418 | S/L | 5.0000 | 225 | 113 | 112 | |
| 50% 4HP PRODESK COMPUTERS | 2019-07-23 | 2,171 | 651 | S/L | 5.0000 | 217 | 109 | 108 | |
| 50% SPEAKER SYSTEM | 2019-11-12 | 2,700 | 810 | S/L | 5.0000 | 270 | 135 | 135 | |
| 50% - EBIA SOUNDS SYSTEM IN BOARD ROOM | 2020-10-21 | 5,343 | 636 | 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 | |||||||
| SEWER & WATER TAP | 2020-04-02 | 9,990 | 1,457 | S/L | 15.0000 | 666 | 666 | ||
| MASTER PLAN | 2021-07-01 | 8,025 | |||||||
| DELL LATITUDE LAPTOP | 2021-09-27 | 1,152 | 173 | S/L | 5.0000 | 115 | 115 | 115 | |
| BOARD ROOM CAMERA | 2021-10-05 | 2,672 | 401 | S/L | 5.0000 | 267 | 267 | 267 | |
| AUDIO IMPROVEMENTS BOARD ROOM | 2021-10-27 | 3,174 | 302 | S/L | 7.0000 | 227 | 227 | 227 | |
| SPEAKER SYSTEM - BOARD ROOM | 2021-12-10 | 420 | 35 | S/L | 7.0000 | 30 | 30 | 30 | |
| 1600 SOLUTIONS WAY | 2023-03-22 | 1,680,175 | |||||||
| WATER RIGHTS AND IMPROVEMENTS | 2023-06-30 | 161,659 | S/L | 15.0000 | |||||
| PTOLEMY DATA UPGRADES | 2022-10-31 | 2,098 | S/L | 7.0000 | 100 | 100 | 100 | ||
| SECURITY UPGRADE | 2023-06-19 | 1,750 | S/L | 7.0000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 62,354 | 62,354 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 97,894,514 | 97,894,514 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,036,904 | 317,508 | 719,396 | 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 |
|---|---|---|---|---|
| 850,167 | 278,549 | 571,618 | 1,797,479 | |
| 1,921,484 | 1,921,484 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| YONKEE AND TONER | 13,893 | 6,233 | 7,660 | |
| DAVIS AND CANNON | 325 | 325 | ||
| IRELAND STAPLETON PRYOR | 141 | 141 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WHITNEY PROJECT | 1,610,882 | 1,610,882 | 2,313,000 |
| BENEFICIAL INTEREST IN TRUST |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 9,344 | 4,672 | 4,672 | |
| BAD DEBT EXPENSE | -4,700 | -2,350 | -2,350 | |
| BANK SERVICE CHARGES | 486 | 243 | 243 | |
| COLLECTIONS | 1,272 | 636 | 636 | |
| CREDIT REPORTS | 3,427 | 1,714 | 1,713 | |
| DUES & SUBSCRIPTIONS | 1,001 | 501 | 500 | |
| EXPENSES 990-T | 17,265 | 17,265 | ||
| INSURANCE | 37,865 | 37,865 | ||
| POSTAGE | 4,503 | 2,252 | 2,251 | |
| SUPPLIES | 10,814 | 5,407 | 5,407 | |
| TECHNOLOGY EXPENSE | 33,760 | 10,346 | 23,414 | |
| TELEPHONE | 7,903 | 2,986 | 4,918 | |
| UNIFORMS | 2,382 | 2,382 | ||
| MISCELLANEOUS | 54 | 54 | ||
| INVESTMENT DEPRECIATION | 1,079 | 1,079 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 2,042 | 2,042 | |
| CONTRACT LABOR INCOME | 18,828 | 18,828 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CURRENT LIABILITIES | 337,765 | 35,803 |
| CREDIT CARD PAYABLE | 2,789 | 2,764 |
| ACCRUED COMPENSATED ABSENCES | 41,632 | 22,978 |
| DISTRIBUTIONS PAYABLE | 3,780,210 | 3,516,651 |
| LONG-TERM COMMITMENTS | 24,449,740 | 20,330,638 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES-FRONTIER ASSET | 90,000 | 90,000 | ||
| ADVISORY FEES-CONGRESS | 27,867 | 27,867 | ||
| FARMER & BETTS INC | 2,590 | 1,295 | 1,295 | |
| SHERIDAN PRESS | ||||
| CARTER-ISAKSON | ||||
| CENTRAL PRODUCTS | ||||
| BLACKBAUD | ||||
| RANDAL ENGINEERING | ||||
| JANET BARNES - NOTARY | ||||
| SHERIDAN COMPUTER | ||||
| SHERIDAN COUNTY CLERK | 30 | 30 | ||
| WINSOR FIREFORM LLC | ||||
| PCS | 4,598 | 4,598 | ||
| SAMUEL WESTERN | ||||
| HOLTHOUSE APPRAISAL GROUP | ||||
| PEAK CONSULTING | 18,750 | 18,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - FOREIGN | 532 | 531 | ||
| TAXES - GENERAL | 610 | 305 | 305 | |
| PAYROLL TAXES | 47,825 | 35,946 | 11,879 |