| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX RETURN PREPARATION FEE | 1,600 | 0 | 0 | 1,600 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2005-10-26 | 320,000 | L | 0 | 0 | 0 | |||
| BUILDING | 2005-10-26 | 180,000 | 46,417 | SL | 39.000000000000 | 4,615 | 0 | 4,615 | |
| ANTIQUES | 2005-10-26 | 3,000 | 3,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURES | 2005-10-26 | 8,500 | 8,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TRACTOR | 2006-05-11 | 14,500 | 14,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WATER HEATERS | 2006-12-15 | 3,958 | 3,955 | SL | 7.000000000000 | 3 | 0 | 3 | |
| (2) BEDS W/ SHEET SETS AND NIGHTSTANDS | 2008-08-21 | 3,455 | 3,455 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RAMP REPLACEMENT | 2008-09-13 | 3,600 | 656 | SL | 39.000000000000 | 92 | 0 | 92 | |
| WATER HEATERS | 2008-06-23 | 1,597 | 1,597 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HVAC SYSTEM | 2011-08-30 | 85,345 | 9,208 | SL | 39.000000000000 | 2,188 | 0 | 2,188 | |
| BLDG IMPROVEMENTS - REPLACE SIDING, ETC. | 2016-05-26 | 64,907 | SL | 39.000000000000 | 763 | 0 | 763 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 837,051 | 837,051 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 320,000 | 0 | 320,000 | |
| BUILDING | 180,000 | 51,032 | 128,968 | |
| ANTIQUES | 3,000 | 3,000 | 0 | |
| FURNITURE & FIXTURES | 8,500 | 8,500 | 0 | |
| TRACTOR | 14,500 | 14,500 | 0 | |
| WATER HEATERS | 3,958 | 3,958 | 0 | |
| (2) BEDS W/ SHEET SETS AND NIGHTSTANDS | 3,455 | 3,455 | 0 | |
| RAMP REPLACEMENT | 3,600 | 748 | 2,852 | |
| WATER HEATERS | 1,597 | 1,597 | 0 | |
| HVAC SYSTEM | 85,345 | 11,396 | 73,949 | |
| BLDG IMPROVEMENTS - REPLACE SIDING, ETC. | 64,907 | 763 | 64,144 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 58,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 45,370 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 1,141 | 0 | 0 | 1,141 |
| REPAIRS/MAINTENANCE | 8,751 | 0 | 0 | 15,657 |
| BANK FEE | 1,822 | 0 | 0 | 1,822 |
| INSURANCE | 2,521 | 0 | 0 | 2,521 |
| UTILITIES | 7,213 | 0 | 0 | 7,213 |
| CLEANING | 1,330 | 0 | 0 | 1,330 |
| SECURITY | 499 | 0 | 0 | 99 |
| PEST CONTROL | 175 | 0 | 0 | 175 |
| OFFICE SUPPLIES | 35 | 0 | 0 | 35 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO OFFICER | 7,700 | 7,700 |
| ACCRUED CONSTRUCTION COSTS | 58,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 7,514 | 0 | 0 | 7,514 |