| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 2,211 | 0 | 0 | 2,211 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHWEST MUTUAL PORTFOLIO | 2,287,982 | 2,287,982 |
| 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 | 20,790 | 0 | 0 | 20,790 |
| PROGRAM EXPENSE | 25,896 | 0 | 0 | 25,896 |
| ADVERTISING | 2,725 | 0 | 0 | 2,725 |
| POSTAGE & OFFICE | 471 | 0 | 0 | 471 |
| REPAIRS & MAINTENANCE | 4,992 | 0 | 0 | 4,992 |
| MISC | 3,942 | 0 | 0 | 3,942 |
| HOUSE SUPPLIES | 1,544 | 0 | 0 | 1,544 |
| EVENT SPEAKER | 6,521 | 0 | 0 | 6,521 |
| PENALTIES AND INTEREST | 1,052 | 0 | 0 | 1,052 |
| UTILITIES | 1,473 | 0 | 0 | 1,473 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HOLIDAY BREAKFAST | 43,514 | 43,514 | |
| MISC INCOME | 350 | 350 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) ON INVESTMENTS | 35,034 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABLILITIES | 1,175 | 993 |
| CREDIT CARD PAYABLE | 163 | 1,797 |
| EXCISE TAXES PAYABLE | 189 | 2,150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 16,521 | 16,521 | 0 | 0 |
| MARKETING CONTRACTOR | 9,755 | 0 | 0 | 9,755 |
| BOOKEEPING CONTRACTOR | 1,431 | 0 | 0 | 1,431 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,565 | 0 | 0 | 4,565 |
| INCOME TAXES | 2,150 | 0 | 0 | 2,150 |