| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 3,763 | 0 | 0 | 3,763 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHWEST MUTUAL PORTFOLIO | 2,238,841 | 2,238,841 |
| 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 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 1,749 | 0 | 0 | 1,749 |
| PROGRAM EXPENSE | 20,345 | 0 | 0 | 20,345 |
| ADVERTISING | 392 | 0 | 0 | 392 |
| POSTAGE & OFFICE | 2,478 | 0 | 0 | 2,478 |
| MISC | 6,534 | 0 | 0 | 6,534 |
| HOUSE SUPPLIES | 3,488 | 0 | 0 | 3,488 |
| EVENT SPEAKER | 5,190 | 0 | 0 | 5,190 |
| PENALTIES AND INTEREST | 7,018 | 0 | 0 | 7,018 |
| UTILITIES | 265 | 0 | 0 | 265 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HOLIDAY BREAKFAST | 42,120 | 42,120 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) ON INVESTMENTS | 173,722 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABLILITIES | 2,154 | 1,175 |
| CREDIT CARD PAYABLE | 14,025 | 163 |
| EXCISE TAXES PAYABLE | 2,448 | 189 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 15,743 | 15,743 | 0 | 0 |
| MARKETING CONTRACTOR | 10,705 | 0 | 0 | 10,705 |
| BOOKEEPING CONTRACTOR | 2,025 | 0 | 0 | 2,025 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,550 | 0 | 0 | 4,550 |
| INCOME TAXES | 1,206 | 0 | 0 | 1,206 |