| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,155 | 5,789 | 0 | 17,366 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HUMMEL LAND | 2006-02-26 | 120,000 | L | 0 | 0 | 0 | |||
| OLD HOSPITAL - LAND | 1927-01-01 | 15,626 | L | 0 | 0 | 0 | |||
| LAND SURVEYING | 2001-03-30 | 6,500 | L | 0 | 0 | 0 | |||
| RAMP SIDEWALK, ETC | 1970-05-01 | 5,506 | 5,506 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SPRINKER SYSTEM | 1975-08-01 | 6,720 | 6,720 | SL | 10.000000000000 | 0 | 0 | 0 | |
| SOUTH DECK | 1981-10-01 | 1,652 | 1,652 | SL | 20.000000000000 | 0 | 0 | 0 | |
| COMMONWEALTH GARDEN LAND | 2014-04-01 | 155,511 | L | 0 | 0 | 0 | |||
| COMMONWEALTH GARDEN LI | 2014-04-01 | 121,143 | 42,399 | SL | 15.000000000000 | 8,076 | 0 | 8,076 | |
| WEA LAND | 2004-03-16 | 400,000 | L | 0 | 0 | 0 | |||
| WEA RAILROAD LAND | 2010-12-31 | 12,117 | L | 0 | 0 | 0 | |||
| HAZEL STREET PROPERTY | 2002-01-01 | 12,577 | L | 0 | 0 | 0 | |||
| MADRONE STREET LOT | 2003-07-01 | 103,390 | L | 0 | 0 | 0 | |||
| PARKING LOT PAVEMENT - EAST CAMPUS | 2015-06-11 | 8,500 | 2,361 | SL | 15.000000000000 | 567 | 0 | 567 | |
| CW GARDEN WELL | 2015-10-26 | 7,701 | 1,711 | SL | 15.000000000000 | 513 | 0 | 513 | |
| PARCEL 3 - MOB (2.89 AC) | 2003-03-26 | 83,692 | L | 0 | 0 | 0 | |||
| PARCEL 1 - AUD/DORM (8.04 AC) | 2003-03-26 | 232,831 | L | 0 | 0 | 0 | |||
| PARCEL 4 - H&W (3.08 AC) | 2003-03-26 | 89,194 | L | 0 | 0 | 0 | |||
| PARCEL 2 - HMH (7.10 AC) | 2003-03-26 | 205,610 | L | 0 | 0 | 0 | |||
| PARCEL 4 - H&W FEASIBILITY STUDY | 2010-11-05 | 10,150 | L | 0 | 0 | 0 | |||
| PARCEL 2 - HMH LAND IMPROVEMENTS | 2010-12-31 | 764,857 | L | 0 | 0 | 0 | |||
| PARCEL 2 - HMH RAILROAD CROSSING | 2013-02-05 | 12,330 | L | 0 | 0 | 0 | |||
| HMH SEABISCUIT STATUE | 2017-03-14 | 146,000 | NC | 0 % | 0 | 0 | 0 | ||
| COMMONWEALTH GARDEN LI-20X30 METAL BLDG | 2018-09-06 | 5,026 | 335 | SL | 20.000000000000 | 251 | 0 | 251 | |
| CW GARDEN ADA COMPLIANT WALKWAY | 2018-03-21 | 3,200 | 373 | SL | 15.000000000000 | 213 | 0 | 213 | |
| CW GARDEN ADA COMPLIANT WALKWAY | 2018-06-01 | 3,000 | 317 | SL | 15.000000000000 | 200 | 0 | 200 | |
| PARKING PAVING | 2019-06-18 | 6,500 | 217 | SL | 15.000000000000 | 433 | 0 | 433 | |
| BUILDING#1 HOSPITAL | 1928-05-01 | 37,125 | 37,125 | SL | 40.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENT - AIR CONDITIONING | 1938-04-01 | 5,632 | 5,632 | SL | 40.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENT - INSULLATION | 1948-01-01 | 2,070 | 2,070 | SL | 25.000000000000 | 0 | 0 | 0 | |
| REMODEL - RADIOLOGY | 1948-01-01 | 55,923 | 55,923 | SL | 40.000000000000 | 0 | 0 | 0 | |
| REMODEL - BASEMENT | 1949-02-01 | 1,964 | 1,964 | SL | 25.000000000000 | 0 | 0 | 0 | |
| REMODEL - LINE & PERSONNEL | 1949-10-01 | 750 | 750 | SL | 40.000000000000 | 0 | 0 | 0 | |
| REMODEL - RADIOLOGY | 1955-10-01 | 69,084 | 69,084 | SL | 40.000000000000 | 0 | 0 | 0 | |
| REMODEL - PHYSICAL THERAPY | 1955-11-01 | 724 | 724 | SL | 40.000000000000 | 0 | 0 | 0 | |
| NEW WING - WASHROOM | 1959-06-01 | 7,542 | 7,542 | SL | 40.000000000000 | 0 | 0 | 0 | |
| REMODEL - RADIOLOGY OFFICE | 1960-02-01 | 9,945 | 9,945 | SL | 40.000000000000 | 0 | 0 | 0 | |
| NEW WING - NURSING | 1970-05-01 | 228,934 | 228,934 | SL | 40.000000000000 | 0 | 0 | 0 | |
| NEW WING - SURGERY & LAB | 1980-08-01 | 152,841 | 152,841 | SL | 25.000000000000 | 0 | 0 | 0 | |
| REMODEL - ICU | 1981-09-01 | 63,350 | 63,350 | SL | 20.000000000000 | 0 | 0 | 0 | |
| REMODEL - XRAY | 1982-04-01 | 25,551 | 25,551 | SL | 20.000000000000 | 0 | 0 | 0 | |
| NEW WING - MEDICAL RECORDS & CONFERENCE ROOM | 1983-04-01 | 93,251 | 93,251 | SL | 20.000000000000 | 0 | 0 | 0 | |
| REMODEL - FRONT OFFICE | 1984-05-01 | 9,149 | 9,149 | SL | 20.000000000000 | 0 | 0 | 0 | |
| REMODEL - EMERGENCY | 1985-04-01 | 17,342 | 17,342 | SL | 20.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENT - REPAINT EXTERIOR | 1985-08-01 | 3,825 | 3,825 | SL | 5.000000000000 | 0 | 0 | 0 | |
| REMODEL - OLD EMERGENCY EXIT | 1986-04-01 | 10,303 | 8,694 | SL | 40.000000000000 | 258 | 0 | 258 | |
| REMODEL - CHAPEL | 1986-07-01 | 2,106 | 1,764 | SL | 40.000000000000 | 53 | 0 | 53 | |
| SMALLEY CENTER | 1977-11-01 | 78,560 | 78,560 | SL | 25.000000000000 | 0 | 0 | 0 | |
| REMODEL SMALLEY CENTER | 1985-11-01 | 1,827 | 1,561 | SL | 40.000000000000 | 46 | 0 | 46 | |
| HOSPITAL ASBESTOS ABATEMENT | 2000-10-01 | 383,155 | 184,394 | SL | 40.000000000000 | 9,579 | 0 | 9,579 | |
| HUMMEL BUILDING | 2006-02-26 | 178,000 | 103,240 | SL | 25.000000000000 | 7,120 | 0 | 7,120 | |
| WEA BUILDING | 2004-03-16 | 405,668 | 288,911 | SL | 40.000000000000 | 10,142 | 0 | 10,142 | |
| WEA BUILDING REMODEL | 2004-03-16 | 128,105 | 101,416 | SL | 20.000000000000 | 6,405 | 0 | 6,405 | |
| WEA PARKING DEVELOPMENT | 2005-01-18 | 11,610 | 4,466 | SL | 39.000000000000 | 298 | 0 | 298 | |
| WEA ENGINEERING | 2005-06-15 | 8,663 | 3,872 | SL | 20.000000000000 | 433 | 0 | 433 | |
| WEA BUILDING ADDITIONS | 2006-11-01 | 168,012 | 110,491 | SL | 20.000000000000 | 8,401 | 0 | 8,401 | |
| WEA REMODEL | 2007-07-01 | 318,133 | 198,993 | SL | 20.000000000000 | 15,907 | 0 | 15,907 | |
| NEW HOSPITAL MOB | 2016-05-31 | 6,349,091 | 635,062 | SL | 40.000000000000 | 158,727 | 0 | 158,727 | |
| AIR CONDITIONER | 1974-04-01 | 2,339 | 2,339 | SL | 10.000000000000 | 0 | 0 | 0 | |
| BOILER COV TO GAS | 1973-05-01 | 2,074 | 2,074 | SL | 15.000000000000 | 0 | 0 | 0 | |
| CABINETS (SURGERY) | 1980-08-01 | 3,950 | 3,950 | SL | 25.000000000000 | 0 | 0 | 0 | |
| LIGHT, EXAM ROOM | 1985-01-01 | 1,097 | 1,097 | SL | 10.000000000000 | 0 | 0 | 0 | |
| LIGHT, EXAM ROOM | 1985-01-01 | 1,097 | 1,097 | SL | 10.000000000000 | 0 | 0 | 0 | |
| ROUND TREE GLASS - FOR DESKS | 2005-10-31 | 353 | 353 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MENDO LAKE OFFICE - DESKS & FILE CABINETS | 2005-11-07 | 2,646 | 2,646 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SOLAR PANEL | 2008-04-22 | 3,937 | 2,296 | SL | 20.000000000000 | 197 | 0 | 197 | |
| DELL COMPUTER | 2012-08-22 | 1,667 | 1,667 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COPIER | 2012-11-21 | 3,927 | 3,927 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL COMPUTER | 2015-10-30 | 1,641 | 1,094 | SL | 5.000000000000 | 328 | 0 | 328 | |
| DELL COMPUTER XPS | 2015-12-02 | 3,332 | 2,111 | SL | 5.000000000000 | 666 | 0 | 666 | |
| TELECOM PANASONIC PHONE SYSTEM | 2016-02-17 | 5,308 | 4,070 | SL | 5.000000000000 | 1,062 | 0 | 1,062 | |
| LAPTOP | 2016-03-21 | 2,198 | 1,649 | SL | 5.000000000000 | 440 | 0 | 440 | |
| NETWORK | 2016-04-27 | 1,273 | 934 | SL | 5.000000000000 | 255 | 0 | 255 | |
| DODGE TRUCK FOR GARDEN | 2015-10-01 | 3,950 | 2,765 | SL | 5.000000000000 | 790 | 0 | 790 | |
| 99 GMC 150C | 2017-12-31 | 2,500 | 1,000 | SL | 5.000000000000 | 500 | 0 | 500 | |
| 18 KUBOTA TRACTOR | 2018-02-21 | 32,294 | 11,841 | SL | 5.000000000000 | 6,459 | 0 | 6,459 | |
| HONDA 3000 GENERATOR | 2019-06-28 | 2,167 | 217 | SL | 5.000000000000 | 433 | 0 | 433 | |
| HUMMEL BUILDING REMODEL | 2020-06-30 | 217,517 | SL | 20.000000000000 | 4,532 | 0 | 4,532 | ||
| CIP HMH OLD HOSPITAL | 2019-12-31 | 55,387 | SL | 0 % | 0 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CAPITAL APPREC. FUND CLASS A | FMV | 403,285 | 403,285 |
| GLOBAL FUND CLASS A | FMV | 597,035 | 597,035 |
| MAIN STREET FUND CLASS A | FMV | 410,868 | 410,868 |
| MAIN ST. OPTY FUND CLASS A | FMV | 369,767 | 369,767 |
| GLOBAL ALLOCATION (QUEST) | FMV | 223,482 | 223,482 |
| STRATEGIC INCOME FUND CLASS A | FMV | 377,888 | 377,888 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 9,045,752 | 2,728,327 | 6,317,425 | 212,985 |
| FURNITURE & FIXTURES | 10,557 | 10,557 | 0 | |
| LAND | 2,526,756 | 71,844 | 2,454,912 | |
| MACHINERY & OTHER EQUIPMENT | 26,282 | 23,695 | 2,587 | |
| TRANSPORTATION EQUIPMENT | 40,911 | 24,005 | 16,906 | |
| OTHER | 55,387 | 0 | 55,387 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,928 | 1,732 | 0 | 5,196 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET DEBT ISSUANCE COSTS | 161,828 | 154,122 | 154,122 |
| PROGRAM-RELATED INVESTMENTS | 135,000 | 135,000 | 135,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND PROMOTION | 343 | 0 | 0 | 343 |
| AMORTIZATION-MOB SQUARE FOOTAGE | 7,706 | 7,706 | 0 | 0 |
| ATW EXPENSES | 4,204 | 0 | 0 | 4,188 |
| BANK FEE | 110 | 28 | 0 | 82 |
| COMMONWEALTH GARDEN EXPENSES | 28,609 | 0 | 28,609 | 0 |
| DUES AND SUBSCRIPTIONS | 228 | 57 | 0 | 171 |
| EQUIPMENT LEASE | 1,137 | 284 | 0 | 853 |
| FEES | 1,370 | 343 | 0 | 1,027 |
| FUNDRAISING EXPENSES | 1,259 | 0 | 0 | 1,259 |
| HOSPITAL BUILDING EXPENSES | 48,348 | 48,348 | 0 | 0 |
| HUMMEL ESTATE EXPENSES-ATW PROGRAM | 1,950 | 0 | 0 | 1,480 |
| INSURANCE | 30,253 | 20,224 | 0 | 6,138 |
| MISCELLANEOUS EXPENSES | 1,484 | 371 | 0 | 1,113 |
| OFFICE SUPPLIES | 7,147 | 1,787 | 0 | 5,360 |
| POSTAGE & DELIVERY | 254 | 64 | 0 | 190 |
| BOARD EXPENSES | 187 | 47 | 0 | 140 |
| OUTSIDE SERVICES | 450 | 113 | 0 | 337 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 866,591 | 866,591 | 0 |
| COMMONWEALTH GARDEN | 55,000 | 55,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 326,588 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APPRAISAL FEES | 6,328 | 1,582 | 0 | 4,746 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 147,909 | 142,762 | 198 | 4,949 |
| TAXES & LICENSES | 28,788 | 28,788 | 0 | 0 |