| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,506 | 13,506 | 0 |
| 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 AND IMPROVEMENTS | 1994-02-10 | 3,340,101 | 1,569,366 | SL | 0 % | 86,784 | 86,784 | ||
| EQUIPMENT - ASSET #4, 5, 21, 25, 26 | 2005-08-31 | 62,030 | 62,030 | SL | 0 % | 0 | 0 | ||
| EQUIPMENT - ASSET #27 | 2007-09-21 | 17,600 | 17,600 | 200SL | 0 % | 0 | 0 | ||
| HVAC PREMIER - ASSET #28 | 2007-12-01 | 5,459 | 5,459 | 200SL | 0 % | 0 | 0 | ||
| LAND | 1994-02-10 | 800,000 | L | 0 | 0 | ||||
| EQUIPMENT - ASSET #29 | 2009-04-30 | 27,298 | 24,076 | 200SL | 0 % | 2,416 | 2,416 | ||
| EQUIPMENT - ASSET #30 | 2009-06-30 | 7,078 | 6,130 | 200SL | 0 % | 632 | 632 | ||
| EQUIPMENT - ASSET #31 | 2010-08-31 | 14,050 | 10,741 | 200SL | 0 % | 1,241 | 1,241 | ||
| LAND | 2011-11-16 | 2,346,858 | L | 0 | 0 | ||||
| HVAC 1209 ASSET #32 | 2015-07-01 | 11,722 | 200SL | 0 % | 6,698 | 6,698 | |||
| HVAC 1209 LAND | 2015-07-01 | 5,696 | L | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND IMPROVEMENTS | 3,340,101 | 1,656,150 | 1,683,951 | |
| EQUIPMENT - ASSET #4, 5, 21, 25, 26 | 62,030 | 62,030 | 0 | |
| EQUIPMENT - ASSET #27 | 17,600 | 17,600 | 0 | |
| HVAC PREMIER - ASSET #28 | 5,459 | 5,459 | 0 | |
| LAND | 800,000 | 0 | 800,000 | |
| EQUIPMENT - ASSET #29 | 27,298 | 26,492 | 806 | |
| EQUIPMENT - ASSET #30 | 7,078 | 6,762 | 316 | |
| EQUIPMENT - ASSET #31 | 14,050 | 11,982 | 2,068 | |
| LAND | 2,346,858 | 0 | 2,346,858 | |
| HVAC 1209 ASSET #32 | 11,722 | 6,698 | 5,024 | |
| HVAC 1209 LAND | 5,696 | 0 | 5,696 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT ACCOUNTS | AT COST | 10,727,161 | 10,312,340 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 74 | 0 | 74 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LAND (CHARITABLE PURPOSES) | 95,848 | 95,848 | 13,000 |
| BUILDINGS (CHARITABLE PURPOSES) | 4,520 | 4,520 | |
| EQUIPMENT (CHARITABLE PURPOSES) | 1,500 | 1,500 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCES IN COST BASIS - INVESTMENT ACCOUNTS | 79,631 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEMBERSHIPS/DUES | 4,750 | 2,375 | 2,375 | |
| OFFICE EXPENSE | 5,484 | 2,742 | 2,742 | |
| INSURANCE | 1,251 | 626 | 625 | |
| MISCELLANEOUS | 2,110 | 1,055 | 1,055 | |
| INSURANCE, REPAIRS,CLEANING, UTILITIES AND MISCELLANEOUS | 76,447 | 76,447 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 16,775 | 16,775 | 16,775 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUST & INVESTMENT FEES-IWM | 9,833 | 9,833 | 0 | |
| TRUST & INVESTMENT FEES-IPEX/SCHWAB | 13,933 | 13,933 | 0 | |
| REAL ESTATE MANAGEMENT FEES | 53,058 | 53,058 | 0 | |
| PROFESSIONAL SERVICES | 6,985 | 6,985 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 53,718 | 0 | 0 | |
| PAYROLL TAXES | 4,421 | 1,105 | 3,316 | |
| REAL ESTATE TAXES | 144,164 | 144,164 | 0 |