| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PREPARATION OF TAX RETURNS, RECO | 6,275 | |||
| FARMLAND AND BUILDINGS | 470 | 470 | 470 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2,231 | 879 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 12,000 SHARES HAROLD WARP PIONEER VI | 8,825,695 | 8,825,695 |
| 590 SHARES PRINCIPAL FINANCIAL GROUP | 29,270 | 46,415 |
| WELLS FARGO | 611,866 | 611,866 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 3,957,928 | 3,088,868 | 869,060 | 869,060 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 132 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLES | 177,114 | 177,114 | 177,114 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FARMLAND AND BUILDINGS | ||||
| DEPRECIATION | 841 | 841 | 841 | |
| PROPERTY INSURANCE | 1,848 | 1,848 | 1,848 | |
| REPAIRS | 8,213 | 8,213 | 8,213 | |
| UTILITIES | 14 | 14 | 14 | |
| EXPENSES | ||||
| ADVERTISING | 8,139 | |||
| COMPANY VEHICLE | 906 | |||
| CONSULTING | 19,002 | |||
| OFFICE | ||||
| WORKERS COMP | 3,542 | |||
| RENOVATION | 99,473 | |||
| DEMOLITION | 42,101 | |||
| REPAIRS | 9,138 | |||
| EXIBITS | 1,017 | |||
| SUPPLIES | 6,998 | |||
| OUTSIDE SERVICES | 19,494 | |||
| POSTAGE | 410 | |||
| INSURANCE | 40,294 | |||
| TELEPHONE | 5,911 | |||
| UTILITIES | 49,964 | |||
| MISCELLANEOUS | 996 | |||
| FARMLAND AND BUILDINGS ALLOCA | -20,485 | |||
| COMMISIONS | 347 | |||
| DUES | 350 | |||
| ROOFING | 66,030 | |||
| OPERATING EQUIPMENT | 10,074 | |||
| SPECIAL EVENTS | 2,262 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALES TAX COLLECTION FEE | 702 | 702 | |
| SALE OF ASSETS | 19,807 | 19,807 | |
| MISCELLANEOUS | 189 | 189 | |
| MEMBERSHIP PROGRAM | 15,628 | 15,628 | |
| ADOPT A CAR PROGRAM | 1,400 | 1,400 | |
| STROLLER INCOME | 1,547 | 1,547 | |
| INSURANCE RECOVERY | 7,626 | 7,626 | |
| OTHER | 99 | 99 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOANS PAYABLE TO PIONEER VILLAGE EXH | 103,400 | 102,400 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| NON-TAXABLE SOUVENIR SALES | 273,173 | 22,967 | 250,206 |
| TAXABLE SOUVENIR SALES | 8,079 | 3,911 | 4,168 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 17,318 | |||
| REAL ESTATE AND PERSONAL PROPERT | 14,400 | |||
| OTHER TAXES AND LICENSES | 1,579 | |||
| FARMLAND AND BUILDINGS | 9,099 | 9,099 | 9,099 |