| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 1,700 | 0 | 0 | 1,700 |
| ACCOUNTING FEES | 8,400 | 0 | 0 | 8,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS | 1982-12-31 | 22,311 | 22,311 | 20 | 0 | 0 | 0 | ||
| IMPROVEMENTS | 1982-12-31 | 88,134 | 88,134 | 20 | 0 | 0 | 0 | ||
| SPRINKLER SYSTEM | 1979-07-01 | 12,481 | 12,481 | SL | 20 | 0 | 0 | 0 | |
| NATURE TRAIL | 1983-07-01 | 720 | 720 | SL | 20 | 0 | 0 | 0 | |
| 2 WOODEN BUILDINGS | 1983-07-01 | 1,300 | 1,300 | SL | 20 | 0 | 0 | 0 | |
| RENOVATION-MAINT COST | 1983-07-01 | 1,200 | 1,200 | SL | 20 | 0 | 0 | 0 | |
| GREENHOUSE | 1983-07-01 | 25,683 | 25,683 | SL | 20 | 0 | 0 | 0 | |
| BUILDING-LOCKERLY HALL | 1998-09-30 | 339,300 | 141,375 | SL | 39 | 8,700 | 0 | 0 | |
| FURNISHINGS-LOCKERLY HALL | 1998-09-30 | 364,460 | 296,124 | SL | 20 | 18,223 | 0 | 0 | |
| APPL & EQ-LOCKERLY HALL | 1998-09-30 | 86,676 | 86,676 | SL | 10 | 0 | 0 | 0 | |
| FURNITURE-LOCKERLY HALL | 1999-04-29 | 94,800 | 74,260 | SL | 20 | 4,740 | 0 | 0 | |
| FURNITURE-LOCKERLY HALL | 2000-02-18 | 4,740 | 3,515 | SL | 20 | 237 | 0 | 0 | |
| FURNITURE-LOCKERLY HALL | 2000-02-23 | 2,274 | 1,691 | SL | 20 | 114 | 0 | 0 | |
| DAM | 2000-12-27 | 13,314 | 9,429 | SL | 20 | 666 | 0 | 0 | |
| 3 PIANO COVERS | 2001-07-31 | 3,325 | 2,227 | SL | 20 | 166 | 0 | 0 | |
| DAM & ROADS-WORLEY | 2001-01-01 | 30,000 | 21,000 | SL | 20 | 1,500 | 0 | 0 | |
| 3 PANEL PRINTINGS | 2001-03-31 | 7,000 | 4,813 | SL | 20 | 350 | 0 | 0 | |
| DOCK-WORLEY | 2001-03-31 | 1,100 | 756 | SL | 20 | 55 | 0 | 0 | |
| TRANSFORMERS ETC-WORLEY | 2001-07-31 | 30,000 | 20,125 | SL | 20 | 1,500 | 0 | 0 | |
| DAM & ROADS-WORLEY | 2001-06-30 | 15,000 | 10,125 | SL | 20 | 750 | 0 | 0 | |
| WELLPUMPINSTALL-WORLEY | 2001-06-30 | 5,195 | 3,510 | SL | 20 | 260 | 0 | 0 | |
| HAND RAILS | 2003-11-30 | 450 | 257 | SL | 20 | 22 | 0 | 0 | |
| DR CHIPPER | 2003-12-22 | 2,344 | 2,344 | SL | 3 | 0 | 0 | 0 | |
| ARBORETUM IMPROVEMENTS | 2003-12-31 | 4,034 | 2,323 | SL | 20 | 202 | 0 | 0 | |
| PARLOR GRAND PIANO | 2003-12-31 | 6,500 | 3,575 | SL | 20 | 325 | 0 | 0 | |
| WORLEY CENTER IMPROVEMENT | 2003-12-31 | 117,003 | 67,275 | SL | 20 | 5,850 | 0 | 0 | |
| BARN RENOVATION | 2008-01-01 | 19,754 | 6,565 | SL | 20 | 988 | 0 | 0 | |
| SAGE SOFTWARE | 2007-10-30 | 7,840 | 7,840 | SL | 5 | 0 | 0 | 0 | |
| KUBOTA TRACTOR AND BUCKET | 2008-07-30 | 19,725 | 13,030 | SL | 10 | 1,972 | 0 | 0 | |
| LAND | 1983-12-31 | 600,572 | 0 | NDA | 0 | 0 | 0 | ||
| PHILADELPHIA CLASSIC SOFA | 2008-11-04 | 16,500 | 10,450 | SL | 10 | 1,650 | 0 | 0 | |
| IMPROVEMENTS - PAINT | 2008-11-04 | 950 | 585 | SL | 10 | 95 | 0 | 0 | |
| HVAC UNIT | 2009-12-30 | 1,600 | 800 | SL | 10 | 160 | 0 | 0 | |
| 2 COMPUTERS | 2009-12-30 | 500 | 500 | SL | 5 | 0 | 0 | 0 | |
| 2 PROJECTOR SCREENS | 2009-12-31 | 300 | 300 | SL | 5 | 0 | 0 | 0 | |
| 6 BRASS STANCHIONS | 2009-12-30 | 600 | 600 | SL | 5 | 0 | 0 | 0 | |
| 4 VELVET & BRASS ROPES | 2009-12-30 | 120 | 120 | SL | 5 | 0 | 0 | 0 | |
| 6 PLASTIC STANCHIONS | 2009-12-30 | 200 | 200 | SL | 5 | 0 | 0 | 0 | |
| LOCKERLY HALL IMPROVEMENT | 2009-02-11 | 7,020 | 2,077 | SL | 20 | 351 | 0 | 0 | |
| PARKING AREA RENOVATION | 2009-01-26 | 12,950 | 3,830 | SL | 20 | 647 | 0 | 0 | |
| VACUUM CLEANER | 2009-07-27 | 400 | 400 | SL | 5 | 0 | 0 | 0 | |
| 08 GMC SIERRA HD PICKUP | 2009-07-31 | 22,000 | 19,066 | SL | 3 | 0 | 0 | 0 | |
| KUBOTA 27 HP 60 PRO DECK | 2010-07-28 | 13,872 | 6,242 | SL | 10 | 1,387 | 0 | 0 | |
| WALKWAYPICNIC TABLE IMPR | 2010-01-01 | 14,622 | 6,579 | SL | 10 | 1,462 | 0 | 0 | |
| SIGN-ANNE KING FEATURE | 2010-09-20 | 565 | 509 | SL | 5 | 56 | 0 | 0 | |
| ENTRANCE CONSTRUCTION | 2010-01-01 | 5,556 | 2,502 | SL | 10 | 556 | 0 | 0 | |
| HVAC INSTALLATION | 2010-08-16 | 1,500 | 675 | SL | 10 | 150 | 0 | 0 | |
| LAND-PRIDE RCR CUTTER ADJ BASIS | 2011-02-22 | 2,607 | 913 | SL | 10 | 261 | 0 | 0 | |
| ROADWAY RESURFACING | 2011-06-30 | 4,927 | 1,148 | SL | 15 | 328 | 0 | 0 | |
| GROUNDS ACCESS - WALKWAY | 2011-09-13 | 3,000 | 700 | SL | 15 | 200 | 0 | 0 | |
| LAND-PRIDE RCR 1860 ROTARY CUTTER | 2011-01-05 | 1,595 | 557 | SL | 10 | 159 | 0 | 0 | |
| LAND-PRIDE BB157 BOX BLADE | 2011-01-05 | 895 | 312 | SL | 10 | 89 | 0 | 0 | |
| STIHL HT101 POLE SAW | 2011-01-05 | 600 | 210 | SL | 10 | 60 | 0 | 0 | |
| KUBOTA BH92 BACK HOE | 2011-01-05 | 8,850 | 3,098 | SL | 10 | 885 | 0 | 0 | |
| 5X8 UTILITY TRAILER | 2011-01-20 | 1,020 | 357 | SL | 10 | 102 | 0 | 0 | |
| KUBOTA MOWER AND UTILTIY VEHICLE | 2012-01-10 | 16,326 | 4,082 | SL | 10 | 1,633 | 0 | 0 | |
| KUBOTA IMPLEMENTS | 2013-01-22 | 5,870 | 881 | SL | 10 | 587 | 0 | 0 | |
| TRAILER | 2013-04-16 | 3,713 | 557 | SL | 10 | 371 | 0 | 0 | |
| BED EDGER | 2011-02-14 | 2,889 | 1,300 | SL | 10 | 289 | 0 | 0 | |
| KUBOTA UTV | 2014-01-23 | 9,650 | 483 | SL | 10 | 965 | 0 | 0 | |
| STHIL ENGINE | 2014-01-23 | 300 | 15 | SL | 10 | 30 | 0 | 0 | |
| STIHL SAW | 2014-01-23 | 400 | 20 | SL | 10 | 40 | 0 | 0 | |
| EXMARK MOWER | 2014-01-23 | 1,150 | 58 | SL | 10 | 115 | 0 | 0 | |
| ELECT IMPROVEMENTS PICNIC AREA | 2014-09-17 | 5,250 | 263 | SL | 10 | 525 | 0 | 0 | |
| WALKWAY BEHIND ROSE HILL | 2014-06-30 | 5,613 | 281 | SL | 10 | 561 | 0 | 0 | |
| ROSE HILL HVAC UPGRADE | 2015-02-12 | 37,000 | 0 | SL | 10 | 1,850 | 0 | 0 | |
| ROSE HILL ROOF AND IMPROVEMENTS | 2015-05-11 | 80,711 | 0 | SL | 20 | 2,018 | 0 | 0 | |
| BATHROOMS | 2015-05-11 | 153,036 | 0 | SL | 20 | 3,826 | 0 | 0 | |
| GENERATOR AT GREENHOUSE | 2015-12-02 | 5,600 | 0 | SL | 10 | 285 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TIAA CREF HIGH YIELD BOND FD R | 371,000 | 315,275 |
| VANGUARD GNMA FUND INVESTOR SH | 755,576 | 740,309 |
| VANGUARD INTERM TERM INVT GRD | 1,420,420 | 1,333,226 |
| SCH US DIV EQUITY ETF | 537,741 | 689,183 |
| SCH US MID CAP ETF | 608,243 | 828,327 |
| SCH US REIT ETF | 352,250 | 445,395 |
| SCHW EMG MKT EQ ETF | 375,085 | 283,480 |
| SCHW INTL EQ ETF | 1,107,503 | 1,111,329 |
| SCHW US LCAP ETF | 497,781 | 681,097 |
| SCHW US LCAP GRO ETF | 355,367 | 522,542 |
| SCHW US LCAP VAL ETF | 265,944 | 339,520 |
| SCHW US SCAP ETF | 250,915 | 323,969 |
| VANGUARD TOTAL INTL BD | 220,326 | 231,169 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSITS | 800 | 800 | 800 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRAILS ROAD GREENHOUSE MAINT | 28,196 | 0 | 0 | 28,196 |
| RESTRICTED EXPENSES | 41,163 | 0 | 0 | 41,163 |
| INSURANCE | 27,915 | 0 | 0 | 27,915 |
| ARBORETUM DEVELOPMENT | 29,009 | 0 | 0 | 29,009 |
| OFFICE SUPPLIES | 4,945 | 0 | 0 | 4,945 |
| CONTRACT AND CASUAL LABOR | 4,266 | 0 | 0 | 4,266 |
| PROGRAMS AND SPECIAL EVENT EXP | 12,802 | 0 | 0 | 12,802 |
| COMPUTER TECHNOLOGY | 3,403 | 0 | 0 | 3,403 |
| VOLUNTEER EXPENSE | 1,732 | 0 | 0 | 1,732 |
| ADVERTISING | 2,269 | 0 | 0 | 2,269 |
| MISC EXPENSE | 3,002 | 0 | 0 | 3,002 |
| TRAVEL AND TRAINING | 4,215 | 0 | 0 | 4,215 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAMS AND SPECIAL EVENTS | 11,399 | 0 | 0 |
| CAPITAL GAIN DISTRIBUTIONS | 124,374 | 124,374 | 124,374 |
| Name | Address |
|---|---|
| EJ GRASSMAN TRUST |
PO BOX 4470 Warren,NJ07059 |
| MR WILLIAM R HARPER |
1755 PROVIDENCE FARMS LANE Alpharetta,GA30009 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 20,387 | 0 | 0 | 20,387 |