| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 18,494 | 18,494 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNISHINGS | 2005-06-01 | 3,012 | 3,012 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2005-04-01 | 250 | 250 | 200DB | 5.0000 | ||||
| EQUIPMENT | 2005-07-01 | 1,263 | 1,263 | 200DB | 5.0000 | ||||
| TABLE | 2008-03-15 | 500 | 500 | 200DB | 7.0000 | ||||
| FURNISHINGS | 2008-05-13 | 1,369 | 1,369 | 200DB | 7.0000 | ||||
| FURNISHINGS | 2008-09-07 | 122 | 122 | 200DB | 7.0000 | ||||
| SILK FLOWERS | 2008-12-11 | 494 | 494 | 200DB | 7.0000 | ||||
| BUILDING IMPROVEMENTS | 2008-05-27 | 3,720 | 918 | S/L | 39.0000 | 95 | |||
| IMPROVEMENTS | 2008-09-07 | 288 | 68 | S/L | 39.0000 | 7 | |||
| IMPROVEMENTS | 2008-11-01 | 6,705 | 1,568 | S/L | 39.0000 | 172 | |||
| CAPITALIZED PROFESSIONAL FEES | 2006-12-31 | 36,905 | |||||||
| PAVING | 2006-04-18 | 19,300 | 15,311 | 150DB | 15.0000 | 1,140 | |||
| STONRBRIDGE INVESTMENTS | 2008-03-05 | 3,188 | |||||||
| WASHER | 2006-02-15 | 412 | 412 | 200DB | 5.0000 | ||||
| WASHER - LODGE | 2006-04-18 | 468 | 468 | 200DB | 5.0000 | ||||
| FURNITURE | 2006-04-14 | 4,002 | 4,002 | 200DB | 7.0000 | ||||
| RESTORATION SCIENCE - WETLANDS STUDY | 2008-07-13 | 1,254 | |||||||
| KAWASAKI MULE | 2007-11-26 | 12,469 | 12,469 | 200DB | 7.0000 | ||||
| CAPITALIZED PROFESSIONAL FEES | 2007-12-31 | 71,362 | |||||||
| PERMIT | 2008-03-05 | 160 | |||||||
| ANDERSON ENGINEERING | 2008-03-03 | 10,500 | |||||||
| SCANNER | 2006-01-22 | 175 | 175 | 200DB | 5.0000 | ||||
| FURNITURE | 2010-12-23 | 770 | 770 | 200DB | 5.0000 | ||||
| FURNITURE | 2011-01-01 | 911 | 911 | 200DB | 5.0000 | ||||
| FURNISHINGS | 2011-01-06 | 849 | 849 | 200DB | 5.0000 | ||||
| FURNITURE | 2011-11-05 | 135 | 135 | 200DB | 5.0000 | ||||
| WINDOW TREATMENTS | 2012-03-03 | 1,500 | 1,500 | 200DB | 5.0000 | ||||
| WINDOW TREATMENTS | 2012-04-04 | 208 | 208 | 200DB | 5.0000 | ||||
| LODGE UPGRADES | 2013-10-16 | 20,414 | 3,124 | S/L | 27.5000 | 742 | |||
| DRAPERIES - UPPER LEVEL | 2013-11-06 | 3,780 | 3,599 | 200DB | 5.0000 | 181 | |||
| REMODEL - UPSTAIRS BATHROOM | 2013-09-29 | 4,188 | 654 | S/L | 27.5000 | 152 | |||
| MATTRESS | 2014-06-19 | 524 | 479 | 200DB | 5.0000 | 30 | |||
| PRINTER/SCANNER | 2014-02-11 | 400 | 365 | 200DB | 5.0000 | 23 | |||
| DESK | 2014-05-22 | 500 | 422 | 200DB | 7.0000 | 22 | |||
| IPAD | 2014-05-28 | 500 | 457 | 200DB | 5.0000 | 29 | |||
| COMPUTER | 2014-09-25 | 1,999 | 1,826 | 200DB | 5.0000 | 115 | |||
| BED | 2014-12-22 | 1,162 | 1,062 | 200DB | 5.0000 | 67 | |||
| KIRBY | 2014-06-18 | 625 | 571 | 200DB | 5.0000 | 36 | |||
| REPAIR | 2014-11-19 | 800 | 675 | 200DB | 7.0000 | 36 | |||
| BUILDING REPAIRS | 2014-10-11 | 1,712 | 200 | S/L | 27.5000 | 62 | |||
| BUILDING UPGRADES | 2015-12-31 | 15,863 | 1,178 | S/L | 27.5000 | 577 | |||
| MULE & DOZER | 2015-12-31 | 1,892 | 1,427 | 200DB | 7.0000 | 132 | |||
| CAPITALIZED SUPPLIES | 2015-12-31 | 1,640 | 1,237 | 200DB | 7.0000 | 115 | |||
| LODGE DRESSERS & NIGHTSTANDS | 2016-02-19 | 1,510 | 1,148 | 200DB | 5.0000 | 145 | |||
| COTTAGE FURNISHINGS | 2016-11-08 | 372 | 283 | 200DB | 5.0000 | 35 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FLEXSHARES QUAL DIV | 2016-01 | PURCHASE | 2018-11 | 74,862 | 55,500 | 19,362 | ||||
| ISHARES CORE MSCI EMERGING | 2015-04 | PURCHASE | 2018-07 | 19,289 | 19,091 | 198 | ||||
| ISHARES CORE MSCI EAFE | 2015-04 | PURCHASE | 2018-11 | 38,452 | 37,525 | 927 | ||||
| ISHARES CORE S&P MID | 2009-12 | PURCHASE | 2018-11 | 40,610 | 14,982 | 25,628 | ||||
| ISHARES CORE S&P SMALL | 2009-12 | PURCHASE | 2018-01 | 24,620 | 8,069 | 16,551 | ||||
| ISHARE SHORT TREASURY BOND | 2016-10 | PURCHASE | 2018-11 | 21,499 | 21,530 | -31 | ||||
| SPDR S&P 500 | 2009-12 | PURCHASE | 2018-07 | 24,351 | 9,925 | 14,426 | ||||
| VANGUARD REAL ESTATE | 2015-07 | PURCHASE | 2018-11 | 115,232 | 84,351 | 30,881 | ||||
| VANGUARD SHORT INFLATION PROT | 2015-04 | PURCHASE | 2018-04 | 3,662 | 3,646 | 16 | ||||
| VANGUARD ST INFLATION | 2015-04 | PURCHASE | 2018-11 | 5,242 | 5,300 | -58 | ||||
| VANGUARD TOTAL BOND | 2009-12 | PURCHASE | 2018-01 | 26,418 | 26,506 | -88 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB STOCK INVESTMENTS | 1,281,259 | 1,281,259 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 116,803 | 69,397 | 47,406 | 3,690,500 |
| CAPITALIZED PROFESSIONAL FEES | 123,369 | 123,369 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX PAID | 26 |
| CHANGE IN VALUE OF SECURITIES | 230,047 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO EXPENSE | 795 | 795 | ||
| BANK FEES | 194 | 194 | ||
| INVESTMENT FEES-CHARLES SCHWA | 9,585 | 9,585 | ||
| BUILDING REPAIR & MAINTENANCE | 3,760 | 797 | 2,963 | |
| DUES & SUBSCRIPTIONS | 1,245 | 100 | 1,145 | |
| EQUIPMENT RENTAL | 356 | 356 | ||
| EQUIPMENT REPAIR & MAINTENANC | 507 | 507 | ||
| INSURANCE | 5,533 | 1,111 | 4,422 | |
| INTERNET , TELEPHONE, FAX | 3,183 | 3,183 | ||
| JANITORIAL | 2,030 | 2,030 | ||
| LANDSCAPING | 17,071 | 145 | 16,926 | |
| MEALS | 2,698 | 2,698 | ||
| MISCELLANEOUS | 378 | 378 | ||
| OFFICE EXPENSE | 31 | 31 | ||
| POSTAGE | 301 | 301 | ||
| STORAGE RENTAL | 1,416 | 708 | 708 | |
| SUPPLIES | 5,459 | 54 | 5,405 | |
| UTILITIES | 14,648 | 223 | 14,425 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 215 | ||
| MAINTENANCE FEES RECEIVED | 14,400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 500 | 500 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
485 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 17,050 | 16,201 | 849 | |
| FOREIGN TAXES PAID-CHARLES SCHWA | 776 | 776 |