| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 975 | 0 | 975 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2076 NOLTING ROAD | 2001-07-01 | 87,500 | 58,865 | SL | 27.5000 | 3,182 | |||
| IMPROVEMENTS-WARREN BRANH | 2005-08-19 | 13,595 | 13,333 | SL | 27.5000 | 262 | |||
| ROOF MATERIALS | 2005-10-31 | 1,016 | 560 | SL | 27.5000 | 37 | |||
| IMPROVEMENTS-WARREN BRANH | 2006-10-18 | 841 | 680 | SL | 27.5000 | 31 | |||
| IMPROVEMENTS-WARREN BRANH | 2007-04-27 | 1,500 | 1,212 | SL | 27.5000 | 55 | |||
| FENCE | 2011-07-01 | 81,169 | 45,994 | SL | 15.0000 | 5,411 | |||
| ROAD IMPROVEMENTS | 2012-07-01 | 6,175 | 3,090 | SL | 15.0000 | 412 | |||
| MANOR HOUSE | 2001-07-01 | 672,672 | 451,507 | SL | 27.5000 | 24,461 | |||
| COTTAGE-WOODSTOVE | 2005-11-04 | 600 | 560 | SL | 15.0000 | 40 | |||
| DEPOT HOUSE-PROPANE TANK | 2006-01-04 | 517 | 480 | SL | 15.0000 | 37 | |||
| QTRS 1 WARREN BRANHAM | 2008-10-24 | 1,250 | 497 | SL | 27.5000 | 45 | |||
| QTRS II WARREN BRANHAM | 2008-10-24 | 1,250 | 497 | SL | 27.5000 | 45 | |||
| COTTAGE IMPROVEMENTS | 2009-01-02 | 21,786 | 8,713 | SL | 27.5000 | 792 | |||
| MANOR HOUSE LANDSCAPING | 2009-01-11 | 7,820 | 5,733 | SL | 15.0000 | 521 | |||
| QTRS II ROOF | 2010-03-20 | 9,457 | 2,945 | SL | 27.5000 | 344 | |||
| COTTAGE IMPROVEMENTS | 2010-04-20 | 21,786 | 6,782 | SL | 27.5000 | 792 | |||
| COTTAGE & MANOR IMPROVEME | 2012-07-01 | 39,252 | 9,993 | SL | 27.5000 | 1,427 | |||
| MANOR HOUSE BARNS | 2001-07-01 | 500 | 450 | SL | 20.0000 | 25 | |||
| ROOF | 2002-01-11 | 3,475 | 3,129 | SL | 20.0000 | 174 | |||
| LANDSCAPING | 2009-01-02 | 7,066 | 5,181 | SL | 15.0000 | 471 | |||
| REPAIRS TO ROOF & SIDING | 2010-02-22 | 7,865 | 3,734 | SL | 20.0000 | 393 | |||
| COTTAGE IMPROVEMENTS | 2014-06-01 | 16,021 | 3,255 | SL | 27.5000 | 583 | |||
| COTTAGE APPLIANCES | 2014-06-01 | 4,533 | 3,618 | SL | 7.0000 | 648 | |||
| COTTAGE IMPROVEMENTS | 2014-06-01 | 3,499 | 709 | SL | 27.5000 | 127 | |||
| QUARTERS 2 IMPROVEMENTS | 2014-06-01 | 2,919 | 592 | SL | 27.5000 | 106 | |||
| QUARTERS 2 HVAC | 2014-06-01 | 10,100 | 3,758 | SL | 15.0000 | 673 | |||
| QUARTERS 2 IMPROVEMENTS | 2014-06-01 | 6,756 | 1,373 | SL | 27.5000 | 246 | |||
| DEPOT HOUSE HVAC | 2014-06-01 | 11,709 | 4,360 | SL | 15.0000 | 781 | |||
| DEPOT HOUSE IMPROVEMENTS | 2014-06-01 | 24,642 | 5,003 | SL | 27.5000 | 896 | |||
| FARM AND BLDGS IMPROVEME | 2014-06-01 | 26,641 | 5,410 | SL | 27.5000 | 969 | |||
| QUARTERS 1-HVAC | 2015-08-31 | 5,900 | 932 | SL | 27.5000 | 215 | |||
| QUARTERS 1-IMPROVEMENTS | 2015-07-01 | 4,323 | 707 | SL | 27.5000 | 157 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3359.269 PIMCO INVESTMENTGRD CRD | 35,246 | 37,926 |
| 199.572 VANGUARD INTERM TERM | ||
| 2001.629 VANGUARD SHORT TERM | 21,549 | 22,038 |
| 368.5843 SH VANGUARD TOTAL INT BD | 20,105 | 21,581 |
| 502.89 SH VANGUARD TOTAL BOND | 39,515 | 44,350 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 274.477 SHARES AT & T | 9,343 | 7,894 |
| 154.5742 SHARES VERIZON COMM | 7,794 | 9,081 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 102,664 | 102,664 | ||
| Buildings | 1,031,340 | 654,453 | 376,887 | 1,000,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CASH-SCHWAB | AT COST | 20,170 | 20,396 |
| 1873.93 SHS SCHWAB FUNDAMEN GLBL | AT COST | 20,701 | 19,451 |
| 2832.495 SHS SCHWAB FUNDAMEN US | AT COST | 50,988 | 51,806 |
| 962.9070 SHS SCHWAB S&P IND | AT COST | 45,084 | 55,290 |
| 572.717 SHS SCHWAB SM CAP IND | AT COST | 18,511 | 19,535 |
| 998.298 SHS SCHWAB TOTAL STK MKT | AT COST | 52,116 | 66,347 |
| 993.5069 SHS VANGUARD TOT INTL STK | AT COST | 53,340 | 59,769 |
| 243.7328 SHS VANGUARD HIGH DIV | AT COST | 21,164 | 22,304 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 159,567 | 129,957 | 29,610 | |
| Land | 1,203,348 | 1,203,348 | 1,358,400 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CSP PROGRAM | 11,218 | 11,218 | ||
| INSURANCE | 1,636 | 818 | 818 | |
| OFFICE AND MISC EXPENSE | 1,498 | 1,498 | ||
| Rental Expenses | 19,194 | 19,194 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 878 | 0 | 878 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 125 | 125 | ||
| REAL ESTATE TAX | 7,827 | 7,827 |