| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 12,375 | 0 | 0 | 11,650 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1980 AND PRIOR | 1980-01-01 | 39,012 | 39,012 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1981 ADDITIONS | 1981-12-31 | 485 | 485 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1982 ADDITIONS | 1982-12-31 | 13,907 | 13,907 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1984 ADDITIONS | 1984-12-31 | 6,624 | 6,624 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1985 ADDITIONS | 1985-12-31 | 611 | 611 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1986 ADDITIONS | 1986-12-31 | 350 | 350 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1988 ADDITIONS | 1988-12-31 | 1,922 | 1,922 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1989 ADDITIONS | 1989-12-31 | 5,081 | 5,081 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1990 ADDITIONS | 1990-12-31 | 5,937 | 5,937 | SL | 10.000000000000 | 0 | 0 | 0 | |
| 1993 ADDITIONS | 1993-06-30 | 764 | 764 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CONDENSATE TANK | 1994-01-05 | 2,097 | 2,097 | SL | 10.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 1995-06-30 | 2,063 | 2,063 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 1995-09-18 | 300 | 300 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 1995-03-15 | 300 | 300 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CAMERAS WITH STAND 3 | 1995-03-22 | 600 | 600 | SL | 10.000000000000 | 0 | 0 | 0 | |
| WASHER & DRYER | 1996-11-30 | 1,157 | 1,157 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 1996-07-24 | 300 | 300 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CAMERA WITH STAND | 1996-07-24 | 200 | 200 | SL | 10.000000000000 | 0 | 0 | 0 | |
| AIR CONDITIONER | 1997-06-25 | 270 | 270 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BOSCH DRILL VSR KIT | 1997-07-10 | 197 | 197 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BOSCH JIGSAW | 1997-10-04 | 150 | 150 | SL | 10.000000000000 | 0 | 0 | 0 | |
| NEW RADIOS | 1999-10-21 | 3,235 | 3,235 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 1985 RESTORE ORGAN | 1985-12-31 | 37,087 | 37,087 | SL | 20.000000000000 | 0 | 0 | 0 | |
| 1986 ADDITIONS ORGAN | 1986-12-31 | 104,188 | 104,188 | SL | 20.000000000000 | 0 | 0 | 0 | |
| 1987-1990 | 1990-12-31 | 85,276 | 85,276 | SL | 20.000000000000 | 0 | 0 | 0 | |
| LAND | 1980-12-31 | 34,368 | L | 0 | 0 | 0 | |||
| BUILDING | 1990-12-31 | 365,409 | 160,778 | SL | 50.000000000000 | 7,308 | 0 | 7,308 | |
| BUILDING IMPROVEMTS | 1990-12-31 | 224,086 | 98,601 | SL | 50.000000000000 | 4,482 | 0 | 4,482 | |
| 1991 ADDITIONS | 1991-01-31 | 13,785 | 5,930 | SL | 50.000000000000 | 276 | 0 | 276 | |
| 1992 ADDITIONS | 1992-12-31 | 71,209 | 29,906 | SL | 50.000000000000 | 1,424 | 0 | 1,424 | |
| DRAIN PROJECT | 1994-12-31 | 4,000 | 1,440 | SL | 50.000000000000 | 80 | 0 | 80 | |
| PARK BENCHES | 1997-07-10 | 400 | 400 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 2006-08-31 | 21,625 | 13,699 | SL | 10.000000000000 | 2,163 | 0 | 2,163 | |
| SECURITY SYSTEM,PHASE 2 | 2007-04-17 | 23,988 | 13,594 | SL | 10.000000000000 | 2,399 | 0 | 2,399 | |
| SEPTIC BOB COOPER TRUCKING | 2009-07-31 | 4,000 | 346 | ADS | 40.000000000000 | 100 | 0 | 100 | |
| ROOF IMPROVEMENT | 2010-12-31 | 35,185 | 1,797 | ADS | 40.000000000000 | 880 | 0 | 880 | |
| SEPTIC BOB COOPER TRUCKING | 2010-12-31 | 75,800 | 3,869 | ADS | 40.000000000000 | 1,895 | 0 | 1,895 | |
| ELECTRICAL IMPROVEMENTS | 2011-08-31 | 19,168 | 659 | ADS | 40.000000000000 | 479 | 0 | 479 | |
| NEW HEATING SYSTEM | 2011-12-31 | 92,698 | 2,414 | ADS | 40.000000000000 | 2,317 | 0 | 2,317 | |
| SNOW BLOWER | 2013-12-31 | 1,149 | ADS | 10.000000000000 | 14 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FMV | 2,835 | 2,835 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1980 AND PRIOR | 39,012 | 39,012 | 0 | |
| 1981 ADDITIONS | 485 | 485 | 0 | |
| 1982 ADDITIONS | 13,907 | 13,907 | 0 | |
| 1984 ADDITIONS | 6,624 | 6,624 | 0 | |
| 1985 ADDITIONS | 611 | 611 | 0 | |
| 1986 ADDITIONS | 350 | 350 | 0 | |
| 1988 ADDITIONS | 1,922 | 1,922 | 0 | |
| 1989 ADDITIONS | 5,081 | 5,081 | 0 | |
| 1990 ADDITIONS | 5,937 | 5,937 | 0 | |
| 1993 ADDITIONS | 764 | 764 | 0 | |
| CONDENSATE TANK | 2,097 | 2,097 | 0 | |
| EQUIPMENT | 2,063 | 2,063 | 0 | |
| SECURITY SYSTEM | 300 | 300 | 0 | |
| SECURITY SYSTEM | 300 | 300 | 0 | |
| CAMERAS WITH STAND 3 | 600 | 600 | 0 | |
| WASHER & DRYER | 1,157 | 1,157 | 0 | |
| SECURITY SYSTEM | 300 | 300 | 0 | |
| CAMERA WITH STAND | 200 | 200 | 0 | |
| AIR CONDITIONER | 270 | 270 | 0 | |
| BOSCH DRILL VSR KIT | 197 | 197 | 0 | |
| BOSCH JIGSAW | 150 | 150 | 0 | |
| NEW RADIOS | 3,235 | 3,235 | 0 | |
| 1985 RESTORE ORGAN | 37,087 | 37,087 | 0 | |
| 1986 ADDITIONS ORGAN | 104,188 | 104,188 | 0 | |
| 1987-1990 | 85,276 | 85,276 | 0 | |
| LAND | 34,368 | 0 | 34,368 | |
| BUILDING | 365,409 | 168,086 | 197,323 | |
| BUILDING IMPROVEMTS | 224,086 | 103,083 | 121,003 | |
| 1991 ADDITIONS | 13,785 | 6,206 | 7,579 | |
| 1992 ADDITIONS | 71,209 | 31,330 | 39,879 | |
| DRAIN PROJECT | 4,000 | 1,520 | 2,480 | |
| PARK BENCHES | 400 | 400 | 0 | |
| SECURITY SYSTEM | 21,625 | 15,862 | 5,763 | |
| SECURITY SYSTEM,PHASE 2 | 23,988 | 15,993 | 7,995 | |
| SEPTIC BOB COOPER TRUCKING | 4,000 | 446 | 3,554 | |
| ROOF IMPROVEMENT | 35,185 | 2,677 | 32,508 | |
| SEPTIC BOB COOPER TRUCKING | 75,800 | 5,764 | 70,036 | |
| ELECTRICAL IMPROVEMENTS | 19,168 | 1,138 | 18,030 | |
| NEW HEATING SYSTEM | 92,698 | 4,731 | 87,967 | |
| SNOW BLOWER | 1,149 | 14 | 1,135 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COLLECTIONS | 1 | 1 | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE INCLUDING TELEPHONE | 11,002 | 0 | 8,800 | 2,200 |
| INSURANCE | 56,268 | 1,175 | 47,231 | 7,862 |
| BUILDING REPAIRS AND MAINTENANCE | 12,904 | 286 | 11,328 | 1,290 |
| PROGRAM COSTS | 23,717 | 113 | 23,604 | 0 |
| BANKING AND PAYROLL FEES | 7,949 | 300 | 0 | 7,649 |
| MISCELLANEOUS | 3,131 | 0 | 2,818 | 315 |
| ADVERTISING | 7,203 | 0 | 6,483 | 720 |
| EXCISE ON INVESTMENT INCOME | 927 | 927 | 0 | 0 |
| INTERNET EXPENSE | 1,289 | 0 | 1,031 | 258 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WILLIAM WATSON | 33,524 | 33,524 | |
| ADMISSIONS AND TOURS | 239,446 | 239,446 | |
| RENTAL-CHARITABLE ACTIVIY PROPERTY | 46,340 | 46,340 | 0 |
| OTHER MISC | 3,062 | 3,062 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CUSTOMER DEPOSITS | 5,000 | 7,000 |
| DEPOSIT ON LAND | 10,000 | 0 |
| SALES TAX PAYABLE | 731 | 1,779 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 19,886 | 2,773 | 7,188 | 9,925 |