| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,000 | 3,750 | 1,250 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 2001-04-21 | 1,815 | 1,815 | SL | 7.000000000000 | 0 | 0 | ||
| DELL COMPUTER - ADMIN | 2011-08-01 | 579 | 579 | SL | 5.000000000000 | 0 | 0 | ||
| PRESSURE WASHER | 2012-04-13 | 730 | 572 | SL | 7.000000000000 | 104 | 0 | ||
| BUILDING SPAULDING | 2001-04-21 | 71,230 | 30,512 | SL | 39.000000000000 | 1,826 | 0 | ||
| ARCHITECTS - SPAULDING | 2004-04-23 | 3,051 | 1,063 | SL | 39.000000000000 | 78 | 0 | ||
| PAVING - SPAULDING | 2004-11-05 | 1,430 | 1,247 | SL | 15.000000000000 | 95 | 0 | ||
| LAND - SPAULDING | 2001-04-21 | 51,310 | L | 0 | 0 | ||||
| HOUSE & COTTAGE (REM) | 2001-11-20 | 175,169 | NC | 0 % | 0 | 0 | |||
| HOUSE WELL PUMP (REM) | 2001-11-20 | 1,933 | NC | 0 % | 0 | 0 | |||
| HOUSE ALARM (REM) | 2002-01-07 | 1,600 | NC | 0 % | 0 | 0 | |||
| HOUSE DECKS (REM) | 2002-03-05 | 2,218 | NC | 0 % | 0 | 0 | |||
| HOUSE SPRINKLER (REM) | 2002-04-08 | 6,618 | NC | 0 % | 0 | 0 | |||
| HOUSE MOONGATE (REM) | 2002-04-15 | 1,052 | NC | 0 % | 0 | 0 | |||
| HOUSE ARCH GATE (REM) | 2002-05-28 | 645 | NC | 0 % | 0 | 0 | |||
| HOUSE LIGHTING (REM) | 2002-08-13 | 2,058 | NC | 0 % | 0 | 0 | |||
| COTTAGE WATERLINE (REM) | 2002-12-03 | 1,364 | NC | 0 % | 0 | 0 | |||
| COTTAGE (LIFE) | 2001-12-20 | 24,943 | NC | 0 % | 0 | 0 | |||
| MCNARY HOUSE (LIFE) | 2001-12-20 | 249,431 | NC | 0 % | 0 | 0 | |||
| IMPROVEMENTS MCNARY (LIFE) | 2002-06-10 | 19,852 | NC | 0 % | 0 | 0 | |||
| ELECTRIC PANEL UPGRADES | 2005-10-07 | 10,793 | NC | 0 % | 0 | 0 | |||
| NEW ROOF MCNARY | 2007-05-02 | 41,630 | NC | 0 % | 0 | 0 | |||
| GATE MOTOR | 2007-08-31 | 3,036 | NC | 0 % | 0 | 0 | |||
| POND | 2008-08-08 | 6,135 | NC | 0 % | 0 | 0 | |||
| LAND-HOUSE (REMAINDER) | 2001-11-20 | 61,667 | NC | 0 % | 0 | 0 | |||
| LAND-HOUSE (LIFE) | 2001-12-20 | 96,592 | NC | 0 % | 0 | 0 | |||
| PHONE SYSTEM | 2015-02-12 | 3,443 | 1,230 | SL | 7.000000000000 | 492 | 0 | ||
| DELL COMPUTER - SERVER | 2015-02-26 | 698 | 350 | SL | 5.000000000000 | 140 | 0 | ||
| DELL COMPUTER - GRANTS | 2015-02-26 | 862 | 430 | SL | 5.000000000000 | 172 | 0 | ||
| TREEHOUSE (REMAINDER) | 2001-12-20 | 60,513 | 35,294 | SL | 27.500000000000 | 2,200 | 2,200 | ||
| STRUCTURAL IMP T/H (REM) | 2001-12-20 | 11,560 | 6,738 | SL | 27.500000000000 | 420 | 420 | ||
| NEW ROOF TREEHOUSE (REM) | 2001-12-20 | 1,429 | 834 | SL | 27.500000000000 | 52 | 52 | ||
| SPRINKLER IMP T/H (REM) | 2002-02-10 | 1,493 | 858 | SL | 27.500000000000 | 54 | 54 | ||
| STRUCTURAL IMP T/H (REM) | 2002-03-05 | 13,086 | 7,517 | SL | 27.500000000000 | 476 | 476 | ||
| LIGHTING T/H (REM) | 2002-08-13 | 535 | 292 | SL | 27.500000000000 | 19 | 19 | ||
| TREEHOUSE (LIFE) | 2001-12-20 | 94,784 | 55,286 | SL | 27.500000000000 | 3,447 | 3,447 | ||
| STRUCTURAL IMP T/H (LIFE) | 2001-12-20 | 13,379 | 7,802 | SL | 27.500000000000 | 487 | 487 | ||
| NEW ROOF TREEHOUSE (LIFE) | 2001-12-20 | 2,239 | 1,299 | SL | 27.500000000000 | 81 | 81 | ||
| IMPROVEMENTS T/H (LIFE) | 2002-06-10 | 19,984 | 11,299 | SL | 27.500000000000 | 727 | 727 | ||
| LAND TREEHOUSE (REM) | 2001-12-20 | 21,140 | L | 0 | 0 | ||||
| LAND TREEHOUSE (LIFE) | 2001-12-20 | 33,112 | L | 0 | 0 | ||||
| DELL COMPUTER - FINANCE | 2016-12-23 | 769 | 173 | SL | 5.000000000000 | 154 | 0 | ||
| DELL COMPUTER - CEO | 2016-12-23 | 580 | 131 | SL | 5.000000000000 | 116 | 0 | ||
| FENCING - SPAULDING | 2016-03-21 | 2,111 | 247 | SL | 15.000000000000 | 141 | 0 | ||
| MCNARY PERSONAL PROPERTY | 2016-12-31 | 191,514 | NC | 0 % | 0 | 0 | |||
| STOVE | 2017-11-27 | 578 | 10 | SL | 5.000000000000 | 116 | 116 | ||
| KEITH'S COMPUTER | 2018-02-22 | 715 | SL | 5.000000000000 | 72 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED CORPORATE BONDS | 273,812 | 272,482 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED CORPORATE STOCK | 11,665,464 | 14,511,964 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| HOUSE & COTTAGE (REM) | 175,169 | 0 | 175,169 | |
| HOUSE WELL PUMP (REM) | 1,933 | 0 | 1,933 | |
| HOUSE ALARM (REM) | 1,600 | 0 | 1,600 | |
| HOUSE DECKS (REM) | 2,218 | 0 | 2,218 | |
| HOUSE SPRINKLER (REM) | 6,618 | 0 | 6,618 | |
| HOUSE MOONGATE (REM) | 1,052 | 0 | 1,052 | |
| HOUSE ARCH GATE (REM) | 645 | 0 | 645 | |
| HOUSE LIGHTING (REM) | 2,058 | 0 | 2,058 | |
| COTTAGE WATERLINE (REM) | 1,364 | 0 | 1,364 | |
| COTTAGE (LIFE) | 24,943 | 0 | 24,943 | |
| MCNARY HOUSE (LIFE) | 249,431 | 0 | 249,431 | |
| IMPROVEMENTS MCNARY (LIFE) | 19,852 | 0 | 19,852 | |
| ELECTRIC PANEL UPGRADES | 10,793 | 0 | 10,793 | |
| NEW ROOF MCNARY | 41,630 | 0 | 41,630 | |
| GATE MOTOR | 3,036 | 0 | 3,036 | |
| POND | 6,135 | 0 | 6,135 | |
| LAND-HOUSE (REMAINDER) | 61,667 | 0 | 61,667 | |
| LAND-HOUSE (LIFE) | 96,592 | 0 | 96,592 | |
| TREEHOUSE (REMAINDER) | 60,513 | 37,494 | 23,019 | |
| STRUCTURAL IMP T/H (REM) | 11,560 | 7,158 | 4,402 | |
| NEW ROOF TREEHOUSE (REM) | 1,429 | 886 | 543 | |
| SPRINKLER IMP T/H (REM) | 1,493 | 912 | 581 | |
| STRUCTURAL IMP T/H (REM) | 13,086 | 7,993 | 5,093 | |
| LIGHTING T/H (REM) | 535 | 311 | 224 | |
| TREEHOUSE (LIFE) | 94,784 | 58,733 | 36,051 | |
| STRUCTURAL IMP T/H (LIFE) | 13,379 | 8,289 | 5,090 | |
| NEW ROOF TREEHOUSE (LIFE) | 2,239 | 1,380 | 859 | |
| IMPROVEMENTS T/H (LIFE) | 19,984 | 12,026 | 7,958 | |
| LAND TREEHOUSE (REM) | 21,140 | 0 | 21,140 | |
| LAND TREEHOUSE (LIFE) | 33,112 | 0 | 33,112 | |
| STOVE | 578 | 126 | 452 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 1,815 | 1,815 | 0 | |
| PRESSURE WASHER | 730 | 676 | 54 | |
| BUILDING SPAULDING | 71,230 | 32,338 | 38,892 | |
| ARCHITECTS - SPAULDING | 3,051 | 1,141 | 1,910 | |
| PAVING - SPAULDING | 1,430 | 1,342 | 88 | |
| LAND - SPAULDING | 51,310 | 0 | 51,310 | |
| PHONE SYSTEM | 3,443 | 1,722 | 1,721 | |
| DELL COMPUTER - SERVER | 698 | 490 | 208 | |
| DELL COMPUTER - GRANTS | 862 | 602 | 260 | |
| DELL COMPUTER - FINANCE | 769 | 327 | 442 | |
| DELL COMPUTER - CEO | 580 | 247 | 333 | |
| FENCING - SPAULDING | 2,111 | 388 | 1,723 | |
| MCNARY PERSONAL PROPERTY | 191,514 | 0 | 191,514 | |
| KEITH'S COMPUTER | 715 | 72 | 643 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 710 | 710 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,631 | 1,631 | 0 | |
| DUES AND MEMBERSHIPS | 750 | 375 | 375 | |
| GRANT MANAGEMENT EXPENSE | 6,500 | 0 | 6,500 | |
| OFFICE EXPENSE | 5,014 | 2,508 | 2,506 | |
| WEBSITE MAINTENANCE | 12,750 | 638 | 12,112 | |
| TREEHOUSE INSURANCE | 1,096 | 1,096 | 0 | |
| TREEHOUSE MAINTENANCE | 1,404 | 1,404 | 0 | |
| TREEHOUSE PROPERTY REPAIRS | 2,144 | 2,144 | 0 |
| Description | Amount |
|---|---|
| RETURN OF GRANT FUNDS | 26,489 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,432 | 1,503 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 125,843 | 125,843 | 0 | |
| APPRAISAL FEES | 4,590 | 4,590 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 5,946 | 5,946 | 0 | |
| TAXES - FEDERAL | 28,790 | 0 | 0 | |
| TAXES - STATE | 2,400 | 0 | 2,400 | |
| PROPERTY TAX EXPENSE - MCNARY | 13,893 | 13,893 | 0 | |
| TREEHOUSE PROPERTY TAX | 6,014 | 6,014 | 0 |