| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 25,842 | 0 | 0 | 25,842 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building - BVF - 5544 East Lake Road | 2011-09-01 | 111,796 | 71,739 | SL | 20.000000000000 | 5,590 | 5,590 | 5,590 | |
| Building - BVF - 5538 East Lake Road | 2012-07-01 | 45,954 | 27,576 | SL | 20.000000000000 | 2,298 | 2,298 | 2,298 | |
| Building - 294 Cambridge | 2014-07-01 | 119,362 | 59,680 | SL | 20.000000000000 | 5,968 | 5,968 | 5,968 | |
| Building - 208 Fischer | 2014-08-01 | 135,003 | 66,935 | SL | 20.000000000000 | 6,750 | 6,750 | 6,750 | |
| Building adj - BVF - 5538 East Lake Road | 2014-07-01 | 73,728 | 40,959 | SL | 18.000000000000 | 4,096 | 4,096 | 4,096 | |
| Building COMM - BVF - 208 Fischer/294 Cambridge | 2015-07-01 | 2,050 | 1,006 | SL | 18.000000000000 | 114 | 114 | 114 | |
| Furnace - 294 Cambridge | 2015-12-10 | 2,458 | 1,408 | SL | 15.000000000000 | 164 | 164 | 164 | |
| Roof - 5544 East Lake Road | 2016-07-01 | 5,675 | 4,543 | SL | 10.000000000000 | 568 | 568 | 568 | |
| Roof - 5544 East Lake Road | 2016-08-01 | 3,975 | 3,148 | SL | 10.000000000000 | 398 | 398 | 398 | |
| Aire-Flo Furnace - 5544 East Lake Road | 2016-10-01 | 3,865 | 1,999 | SL | 15.000000000000 | 258 | 258 | 258 | |
| Carpeting/vinyl - 5544 East Lake Road | 2016-10-01 | 7,431 | 7,059 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Renovations - 294 Cambridge | 2017-10-01 | 16,349 | 5,514 | SL | 20.000000000000 | 817 | 817 | 817 | |
| Renovations - 294 Cambridge | 2017-07-01 | 36,273 | 12,697 | SL | 20.000000000000 | 1,814 | 1,814 | 1,814 | |
| Carpeting - 5538 East Lake Road | 2018-01-01 | 2,269 | 2,269 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Pole Barn Addition | 2018-06-01 | 18,885 | 7,659 | SL | 15.000000000000 | 1,259 | 1,259 | 1,259 | |
| Land - BVF - 5544 East Lake Road | 2011-09-01 | 51,251 | L | 0 | 0 | 0 | |||
| Land - BVF - 5538 East Lake Road | 2012-07-01 | 26,273 | L | 0 | 0 | 0 | |||
| Land - 294 Cambridge Road | 2014-07-01 | 21,719 | L | 0 | 0 | 0 | |||
| Land - 208 Fischer Road | 2014-08-01 | 29,635 | L | 0 | 0 | 0 | |||
| Building Improvements - BT | 2010-06-30 | 54,304 | 30,138 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Fixed Equipment - BT | 2010-06-30 | 220,928 | 216,386 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Major Moveable Equipment - BT | 2010-06-30 | 4,642 | 4,487 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Land Improvements - BT | 2010-06-30 | 98,243 | 98,091 | SL | 20.000000000000 | 152 | 0 | 152 | |
| Building - BVF | 2008-06-30 | 1,418,781 | 1,092,599 | SL | 20.000000000000 | 70,939 | 0 | 70,939 | |
| Major Moveable Equipment - BVF | 2010-06-30 | 538,506 | 485,598 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Land Improvements - BVF | 2010-06-30 | 176,169 | 105,229 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 5544 ROOF | 2022-01-01 | 7,368 | 1,104 | SL | 20.000000000000 | 368 | 368 | 368 | |
| LAKE BANK | 2022-06-30 | 281,751 | 28,176 | SL | 20.000000000000 | 14,088 | 0 | 14,088 | |
| EXTERIOR PAINT - TRIM - MANSION | 2021-07-01 | 5,392 | 1,077 | SL | 15.000000000000 | 359 | 0 | 359 | |
| REFINISH HARD WOOD FLOOR MANSION DINING RM | 2021-07-01 | 1,842 | 369 | SL | 15.000000000000 | 123 | 0 | 123 | |
| MANSION WINDOWS | 2021-07-01 | 2,314 | 693 | SL | 10.000000000000 | 231 | 0 | 231 | |
| HYDROSEED LAKE BANK | 2023-01-01 | 7,880 | 591 | SL | 20.000000000000 | 394 | 0 | 394 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HEALTHCARE VENTURES ALLIANCE, INC. | 74,277 | 74,277 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building - BVF - 5544 East Lake Road | 111,796 | 77,329 | 34,467 | |
| Building - BVF - 5538 East Lake Road | 45,954 | 29,874 | 16,080 | |
| Building - 294 Cambridge | 119,362 | 65,648 | 53,714 | |
| Building - 208 Fischer | 135,003 | 73,685 | 61,318 | |
| Building adj - BVF - 5538 East Lake Road | 73,728 | 45,055 | 28,673 | |
| Building COMM - BVF - 208 Fischer/294 Cambridge | 2,050 | 1,120 | 930 | |
| Furnace - 294 Cambridge | 2,458 | 1,572 | 886 | |
| Roof - 5544 East Lake Road | 5,675 | 5,111 | 564 | |
| Roof - 5544 East Lake Road | 3,975 | 3,546 | 429 | |
| Aire-Flo Furnace - 5544 East Lake Road | 3,865 | 2,257 | 1,608 | |
| Carpeting/vinyl - 5544 East Lake Road | 7,431 | 7,059 | 372 | |
| Renovations - 294 Cambridge | 16,349 | 6,331 | 10,018 | |
| Renovations - 294 Cambridge | 36,273 | 14,511 | 21,762 | |
| Carpeting - 5538 East Lake Road | 2,269 | 2,269 | 0 | |
| Pole Barn Addition | 18,885 | 8,918 | 9,967 | |
| Land - BVF - 5544 East Lake Road | 51,251 | 0 | 51,251 | |
| Land - BVF - 5538 East Lake Road | 26,273 | 0 | 26,273 | |
| Land - 294 Cambridge Road | 21,719 | 0 | 21,719 | |
| Land - 208 Fischer Road | 29,635 | 0 | 29,635 | |
| 5544 ROOF | 7,368 | 1,472 | 5,896 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| COMMON EQUITY FUNDS | FMV | 1,100,571 | 1,100,571 |
| COMMON FIXED INCOME FUNDS | FMV | 415,129 | 415,129 |
| MONEY MARKET | FMV | 24,554 | 24,554 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building Improvements - BT | 54,304 | 30,138 | 24,166 | |
| Fixed Equipment - BT | 220,928 | 216,386 | 4,542 | |
| Major Moveable Equipment - BT | 4,642 | 4,487 | 155 | |
| Land Improvements - BT | 98,243 | 98,243 | 0 | |
| Building - BVF | 1,418,781 | 1,163,538 | 255,243 | |
| Major Moveable Equipment - BVF | 538,506 | 485,598 | 52,908 | |
| Land Improvements - BVF | 176,169 | 105,229 | 70,940 | |
| LAKE BANK | 281,751 | 42,264 | 239,487 | |
| EXTERIOR PAINT - TRIM - MANSION | 5,392 | 1,436 | 3,956 | |
| REFINISH HARD WOOD FLOOR MANSION DINING RM | 1,842 | 492 | 1,350 | |
| MANSION WINDOWS | 2,314 | 924 | 1,390 | |
| HYDROSEED LAKE BANK | 7,880 | 985 | 6,895 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 17,182 | 0 | 0 | 17,182 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESIDENT FUNDS | 20,697 | 19,744 | 19,744 |
| AFFILIATED ENTITIES RECEIVABLE | 12,340,650 | 13,295,279 | 13,295,279 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 24,011 | 0 | 0 | 0 |
| INSURANCE | 26,823 | 0 | 0 | 0 |
| MISCELLANEOUS | 2,679 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT FEES | 905,931 | 905,931 | |
| FINANCIAL SERVICE FEES | 539,892 | 539,892 | |
| TRANSPORTATION INCOME | 5,511 | 5,511 | |
| BEAUTY SHOP INCOME | 5,303 | 5,303 | |
| TELEPHONE INCOME | 27,163 | 27,163 | |
| INTERNET INCOME | 30,900 | 30,900 | |
| MISCELLANEOUS | 41,611 | 41,611 | |
| VENDING | 5,716 | 5,716 |
| Description | Amount |
|---|---|
| ENDOWMENT FUND INCOME | 120,762 |
| BREVILLIER TRUST DISTRIBUTIONS | 17,437 |
| BREVILLIER TRUST INCOME | 26,552 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL | 760,984 | 1,087,642 |
| RESIDENT FUNDS | 7,967 | 7,015 |
| SECURITY DEPOSIT | 7,519 | 7,519 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 35,373 | 0 | 0 | 35,373 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 55,001 | 0 | 0 | 55,001 |