| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEE | 24,295 | 12,148 | 0 | 12,147 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Replace Drop Ceiling | 2010-12-02 | 1,179 | 1,037 | SL | 15.0000 | 79 | |||
| Rework Ceiling Tiles | 2010-12-07 | 590 | 517 | SL | 15.0000 | 39 | |||
| 2nd Floor Remove & Replace Ceiling | 2012-11-20 | 800 | 594 | SL | 15.0000 | 53 | |||
| New Roof | 2018-05-16 | 38,182 | 5,589 | SL | 2.56 % | 979 | |||
| 2019 Renovations - 106 E. Main | 2019-09-30 | 145,988 | 42,176 | SL | 15.0000 | 9,733 | |||
| Refrigerator | 2019-07-02 | 776 | 557 | SL | 7.0000 | 111 | |||
| Television | 2019-07-22 | 1,131 | 729 | SL | 14.28 % | 162 | |||
| Chair (DWR office) | 2019-07-22 | 433 | 279 | SL | 7.0000 | 62 | |||
| Microwave oven | 2019-08-02 | 179 | 117 | SL | 7.0000 | 26 | |||
| Conference room furniture | 2019-09-12 | 10,263 | 6,475 | SL | 7.0000 | 1,466 | |||
| Security system | 2019-10-07 | 5,919 | 3,666 | SL | 7.0000 | 846 | |||
| Furniture & Fixtures | 2019-12-09 | 4,135 | 2,462 | SL | 7.0000 | 591 | |||
| Frith Construction Renovations | 2019-09-30 | 64,740 | 18,703 | SL | 15.0000 | 4,316 | |||
| Heat Pump | 2021-05-19 | 8,168 | 3,112 | SL | 7.0000 | 1,167 | |||
| Southern Elevator Power Unit | 2022-03-31 | 25,853 | 3,160 | SL | 15.0000 | 1,724 | |||
| Rheem 5 Ton Heat Pump | 2022-03-23 | 9,605 | 2,515 | SL | 7.0000 | 1,372 | |||
| Rheem 3 Ton 3 Phase Package Unit | 2022-08-08 | 9,618 | 2,061 | SL | 7.0000 | 1,374 | |||
| Copier | 2024-06-11 | 5,699 | SL | 5.0000 | 760 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DEMAND NOTE | AT COST | ||
| REAL ESTATE FUNDS | FMV | 3,521,239 | 3,521,239 |
| MUTUAL FUNDS | FMV | 53,798,834 | 53,798,834 |
| EXCHANGE TRADED FUNDS | FMV | 9,936,379 | 9,936,379 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 901,726 | 842,845 | 58,881 | 58,881 |
| Buildings | 576,397 | 420,628 | 155,769 | 155,769 |
| Land | 6,504 | 6,504 | 6,504 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 103,289 | 90,771 | 90,771 |
| Description | Amount |
|---|---|
| DEFERRED FEDERAL EXCISE TAX EXPENSE | 25,056 |
| PRIOR YEAR PREPAID GRANTS | 1,524,467 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT EXPENSE (ON SUTDENT LOANS) | 53,047 | 520 | 52,527 | |
| Collections (ON STUDENT LOANS) | 369 | 369 | ||
| INSURANCE | 9,828 | 3,737 | 6,091 | |
| OFFICE SUPPLIES | 7,617 | 2,539 | 5,078 | |
| OTHER | 5,168 | 1,705 | 3,463 | |
| POSTAGE | 525 | 175 | 350 | |
| SUBSCRIPTIONS AND DUES | 3,045 | 1,535 | 1,510 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAIN ON LITIGATION SETTLEMENT | 3,229 | 3,229 | |
| GRANTS RETURNED | 52,576 | ||
| INTEREST ON STUDENT LOANS | 889 | 889 | |
| MISC INCOME | 5,380 |
| Description | Amount |
|---|---|
| prepaid grants | 1,729,726 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 3,320 | 33,208 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT CUSTODIAN AND ADVISORY | 154,956 | 154,956 | 0 | 0 |
| NETWORK SOLUTIONS | 825 | 206 | 0 | 619 |
| OTHER | 482 | 0 | 0 | 482 |
| WEBSITE | 635 | 0 | 0 | 635 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX EXPENSE - CURRENT | 86,888 | |||
| FOREIGN TAXES PAID ON INVESTMENTS | 35,879 | 35,879 | ||
| PAYROLL TAX | 15,068 | 5,846 | 9,015 |