| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,106 | 0 | 0 | 3,106 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN CLOSING COST | 2019-08-16 | 48,166 | 3,730 | 52.000000000000 | 44,436 | 44,436 | 44,436 | 48,166 |
| 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 | 2013-01-01 | 20,550,000 | 5,337,223 | SL | 27.500000000000 | 30,958 | 30,958 | 30,958 | |
| LAND IMPRO | 2013-01-01 | 4,030,000 | 2,007,277 | 150DB | 15.000000000000 | 118,984 | 0 | 0 | |
| APPLIANCES | 2013-01-01 | 975,000 | 975,000 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| LANDSCAPING | 2013-08-26 | 1,875 | 934 | 150DB | 15.000000000000 | 55 | 55 | 55 | |
| FIXTURES | 2013-01-24 | 28,822 | 28,822 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| POSTAL METER | 2013-02-22 | 3,000 | 3,000 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| GROUNDS EQUIPMENT | 2013-05-04 | 6,463 | 6,175 | 200DB | 7.000000000000 | 288 | 288 | 288 | |
| FLOOR COVERINGS | 2013-07-16 | 75,072 | 75,072 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| ISP EQUIPMENT | 2016-12-31 | 1,500 | 1,433 | 200DB | 7.000000000000 | 67 | 67 | 67 | |
| TOYOTA TRUCKS (2) | 2013-04-29 | 31,566 | 19,753 | 200DB | 5.000000000000 | 1,875 | 1,875 | 1,875 | |
| APPLIANCES | 2014-07-19 | 3,697 | 3,697 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| FLOOR COVERINGS | 2014-07-25 | 100,461 | 100,461 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| GROUNDS EQUIPMENT | 2014-06-04 | 7,435 | 6,440 | 200DB | 7.000000000000 | 332 | 0 | 0 | |
| ISP EQUIPMENT | 2014-04-04 | 12,789 | 11,077 | 200DB | 7.000000000000 | 571 | 0 | 0 | |
| VEHICLES | 2014-04-28 | 18,264 | 18,235 | 200DB | 5.000000000000 | 29 | 29 | 29 | |
| BV LAND IMPR- WATER HYDRANTS | 2015-06-06 | 16,436 | 6,191 | 150DB | 15.000000000000 | 512 | 0 | 0 | |
| BV APPL-LAUNDRY EQUIP | 2015-12-08 | 10,762 | 10,142 | 200DB | 5.000000000000 | 620 | 620 | 620 | |
| BV FLOOR COVERING | 2015-08-05 | 73,582 | 69,344 | 200DB | 5.000000000000 | 4,238 | 4,238 | 4,238 | |
| BV EQUIP-FIRE EXTINGUISHERS | 2015-12-22 | 6,521 | 6,145 | 200DB | 5.000000000000 | 376 | 376 | 376 | |
| BV ISP EQUIP-ROUTER & CORDS | 2015-12-12 | 1,410 | 1,095 | 200DB | 7.000000000000 | 63 | 0 | 0 | |
| BV LED BULBS | 2016-04-09 | 22,448 | 18,569 | 200DB | 5.000000000000 | 1,293 | 0 | 0 | |
| BV THERMOSTATS | 2016-04-11 | 9,274 | 7,671 | 200DB | 5.000000000000 | 534 | 534 | 534 | |
| BV LAWN MOWER | 2016-05-01 | 6,590 | 4,531 | 200DB | 7.000000000000 | 294 | 0 | 0 | |
| BV FLOOR COVERINGS | 2016-08-01 | 82,457 | 68,208 | 200DB | 5.000000000000 | 4,750 | 0 | 0 | |
| BV HVAC | 2016-08-11 | 244,717 | 30,034 | SL | 27.500000000000 | 371 | 371 | 371 | |
| BV HVAC | 2017-05-30 | 251,077 | 23,966 | SL | 27.500000000000 | 380 | 380 | 380 | |
| BV FLOOR COVERINGS | 2017-07-26 | 72,890 | 51,898 | 200DB | 5.000000000000 | 4,198 | 4,198 | 4,198 | |
| BV HVAC | 2018-04-21 | 1,379 | 86 | SL | 27.500000000000 | 2 | 2 | 2 | |
| GREEN MOWER | 2018-04-23 | 3,500 | 1,357 | 200DB | 7.000000000000 | 306 | 0 | 0 | |
| BV FLOOR COVERINGS | 2018-07-14 | 79,444 | 41,311 | 200DB | 5.000000000000 | 7,627 | 0 | 0 | |
| BV DISH EQUIP | 2019-05-20 | 19,364 | 2,766 | 200DB | 7.000000000000 | 2,371 | 0 | 0 | |
| BV FLOOR COVERINGS | 2019-07-17 | 35,703 | 7,141 | 200DB | 5.000000000000 | 5,712 | 0 | 0 | |
| BV STAIRS | 2019-09-03 | 46,735 | 2,337 | 150DB | 15.000000000000 | 2,220 | 0 | 0 | |
| BV TENNIS COURT | 2019-10-24 | 25,395 | 1,270 | 150DB | 15.000000000000 | 1,206 | 0 | 0 | |
| LAND | 2013-01-01 | 9,052,493 | L | 0 | 0 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| PAGE 1, PART I, LINE 24; PAGE 5, PART VII-B, LINE 1A(3) | THE TRUST RECEIVED ADMINISTRATIVE SUPPORT FROM THE GRANTOR, DAN HAGAN, WITHOUT CHARGE. THE VALUE OF THESE SERVICES IS NOT RECORDED AS REVENUE OR EXPENSE BY THE TRUST. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLIANZ SE ORD | 9,526,022 | 14,313,000 |
| BANK OF NY MELLON | 30,118,009 | 42,440,000 |
| LINCOLN NATIONAL CORP | 99,782,440 | 150,930,000 |
| PRINCIPAL FINL | 28,802,629 | 34,727,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 408 | 0 | 0 | 408 |
| PROFESSIONAL FEES | 5,339 | 5,339 | 5,339 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM HAGAN | 2,197 | 0 | 0 |
| DUE FROM HSF | 76 | 0 | 0 |
| INTANGIBLE - CLOSING COSTS | 48,166 | 0 | 0 |
| ACCUMULATED AMORTIZATION | -3,730 | 0 | 0 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJ FOR PERCENT OF ASSETS OWNED | 26,866,879 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT | 2,650 | 0 | 0 | 2,650 |
| BANK CHARGES | 53 | 0 | 0 | 53 |
| ALLOCATION OF GAIN ON SALE OF REAL ESTATE TO HSF | 13,006,520 | 13,006,520 | 0 | 0 |
| ALLOCATION OF NET RENTAL LOSS TO HSF | -95,028 | 51,213 | 51,213 | 0 |
| ALLOCATION OF CAPITAL GAIN TO HSF | 3,564,439 | 3,564,439 | 0 | 0 |
| ALLOCATION OF CAPITAL GAIN TO MEPT | 1,613 | 1,613 | 0 | 0 |
| INSURANCE | 37,083 | 37,083 | 37,083 | 0 |
| REPAIRS AND MAINTENANCE | 11,996 | 11,996 | 11,996 | 0 |
| OTHER | 3,321 | 3,321 | 3,321 | 0 |
| AMORTIZATION | 44,436 | 44,436 | 44,436 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS REVENUE | 169 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| COST OF ASSETS HELD FOR HSF AND MEP | 127,282,698 | 170,868,964 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 12,277 | 12,277 | 0 | 0 |
| EXCISE TAXES | 4,440 | 0 | 0 | 0 |
| REAL ESTATE TAXES | 8,789 | 8,789 | 8,789 | 0 |