| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT FEES | 2,709 | 0 | 0 | 2,709 |
| 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 | 1949-12-01 | 31,860 | 31,860 | SL | 39.000000000000 | 0 | 0 | 0 | |
| LAND | 1949-12-01 | 3,147 | L | 0 | 0 | 0 | |||
| REMODELING | 2008-01-01 | 103,980 | 103,980 | SL | 15.000000000000 | 0 | 0 | 0 | |
| REMODELING | 2008-01-01 | 39,618 | 39,618 | SL | 15.000000000000 | 0 | 0 | 0 | |
| FIXTURES | 1949-12-01 | 2,500 | 2,500 | SL | 15.000000000000 | 0 | 0 | 0 | |
| FIXTURES | 1949-12-01 | 21,013 | 21,013 | SL | 15.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2003-01-01 | 34,205 | 34,205 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2003-06-01 | 2,878 | 2,878 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2005-12-15 | 52,020 | 49,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2007-09-06 | 11,526 | 11,526 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2008-03-15 | 1,564 | 1,564 | SL | 10.000000000000 | 0 | 0 | 0 | |
| REMODELING | 2008-03-15 | 4,553 | 4,553 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2010-05-17 | 1,925 | 1,925 | SL | 10.000000000000 | 0 | 0 | 0 | |
| MAC COMPUTER | 2012-11-05 | 2,293 | 2,293 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MOWER DECK | 2012-06-01 | 1,600 | 1,600 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER TOWER | 2014-01-30 | 600 | 600 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NEW SIGN - PRAIRIE SIGNS | 2018-12-24 | 1,498 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| SCHULMERCH CARILLONS BELL SYSTEM | 2025-07-04 | 16,490 | SL | 5.000000000000 | 1,649 | 0 | 1,649 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHWEST MUTUAL PORTFOLIO | 2,396,657 | 2,396,657 |
| 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 | |
| SCHULMERCH CARILLONS BELL SYSTEM | 16,490 | 1,649 | 14,841 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 524 | 0 | 0 | 524 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 30,719 | 0 | 0 | 30,719 |
| PROGRAM EXPENSE | 24,292 | 0 | 0 | 24,292 |
| ADVERTISING | 1,193 | 0 | 0 | 1,193 |
| POSTAGE & OFFICE | 2,134 | 0 | 0 | 2,134 |
| MISC | 5,955 | 0 | 0 | 5,955 |
| HOUSE SUPPLIES | 7,479 | 0 | 0 | 7,479 |
| EVENT SPEAKER | 6,190 | 0 | 0 | 6,190 |
| UTILITIES | 1,550 | 0 | 0 | 1,550 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HOLIDAY BREAKFAST | 42,687 | 42,687 | |
| MISC INCOME | 3,404 | 3,404 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) ON INVESTMENTS | 160,157 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABLILITIES | 993 | 1,241 |
| CREDIT CARD PAYABLE | 1,797 | 15,876 |
| EXCISE TAXES PAYABLE | 2,150 | 1,654 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 16,789 | 16,789 | 0 | 0 |
| MARKETING CONTRACTOR | 11,058 | 0 | 0 | 11,058 |
| BOOKEEPING CONTRACTOR | 3,088 | 0 | 0 | 3,088 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,799 | 0 | 0 | 4,799 |
| INCOME TAXES | 1,654 | 0 | 0 | 1,654 |