| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,400 | 4,200 | 4,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 86,450 | |||||||||
| BUILDING | 1987-01-01 | 1,410,000 | 1,410,000 | S/L | 25.0000 | ||||
| ROOF 1987 | 1987-01-01 | 30,135 | 30,135 | S/L | 31.5000 | ||||
| ROOF 1993 | 1993-12-31 | 11,020 | 8,786 | S/L | 31.5000 | 350 | 350 | ||
| FURNITURE | 1991-06-30 | 2,610 | 2,610 | 200DB | 7.0000 | ||||
| FURNITURE | 1992-06-30 | 16,175 | 16,175 | 200DB | 7.0000 | ||||
| TELEPHONE | 1990-06-30 | 3,388 | 3,388 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4033 | 1990-06-30 | 3,135 | 3,135 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4009 | 1992-06-30 | 2,720 | 2,720 | 200DB | 7.0000 | ||||
| FURNITURE | 1993-06-30 | 10,015 | 10,015 | 200DB | 7.0000 | ||||
| VCR | 1993-06-30 | 339 | 339 | 200DB | 7.0000 | ||||
| SWAMP COOLERS | 1995-06-30 | 6,146 | 6,146 | 200DB | 7.0000 | ||||
| REFRIGERATOR | 1995-06-30 | 453 | 453 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4029 | 1995-06-30 | 2,800 | 2,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4005 | 1995-06-30 | 2,800 | 2,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4001 | 1995-06-30 | 2,800 | 2,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3963 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3983 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3993 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3995 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4005 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| CARPET 3997 | 1995-06-30 | 865 | 865 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3997 | 1997-06-30 | 3,625 | 3,625 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3953 | 1999-06-30 | 3,250 | 3,250 | 200DB | 7.0000 | ||||
| 2 AIR CONDITIONERS 4019, 4029 | 2005-06-22 | 8,754 | 8,754 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3913 | 2002-05-21 | 4,600 | 4,600 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3915 | 2002-09-01 | 3,200 | 3,200 | 200DB | 7.0000 | ||||
| 4 SWAMP COOLERS 4037 | 2003-03-31 | 3,025 | 3,025 | 200DB | 7.0000 | ||||
| 2 A/CS SALVATION ARMY | 2003-04-20 | 6,523 | 6,523 | 200DB | 7.0000 | ||||
| 3 SPAMP COOLERS 1111 | 2004-04-30 | 1,290 | 1,290 | 200DB | 7.0000 | ||||
| A/C W. SIDE SKI | 2004-05-31 | 4,270 | 4,270 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3907 | 2006-10-31 | 4,168 | 4,168 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3907 | 2009-11-21 | 3,885 | 3,885 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4011 | 2011-07-15 | 4,800 | 4,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4019 | 2011-08-04 | 3,474 | 3,474 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4185 | 2011-09-27 | 4,184 | 4,184 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3961 | 2012-03-31 | 3,760 | 3,760 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3965 | 2012-07-31 | 3,675 | 3,675 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3953 | 2012-08-31 | 4,285 | 4,285 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3921 | 2013-12-15 | 3,825 | 3,656 | 200DB | 7.0000 | 169 | 169 | ||
| AIR CONDITIONER 4025 | 2013-08-15 | 4,370 | 4,174 | 200DB | 7.0000 | 196 | 196 | ||
| AIR CONDITIONER 3919 | 2014-03-31 | 4,150 | 3,594 | 200DB | 7.0000 | 371 | 371 | ||
| AIR CONDITIONER 3913 | 2014-09-30 | 4,304 | 3,728 | 200DB | 7.0000 | 384 | 384 | ||
| AIR CONDTIONER 3923 | 2014-12-31 | 5,500 | 4,764 | 200DB | 7.0000 | 491 | 491 | ||
| AIR CONDITIONER 4019 | 2015-11-30 | 3,806 | 2,851 | 200DB | 7.0000 | 332 | 332 | ||
| AIR CONDITIONER 3917 | 2017-05-31 | 4,600 | 2,672 | 200DB | 7.0000 | 551 | 551 | ||
| 2 AIR CONDITIONERS 4015 | 2017-10-31 | 10,200 | 5,181 | 200DB | 7.0000 | 1,434 | 1,434 | ||
| AIR CONDITIONER 3909 | 2017-12-31 | 5,000 | 2,541 | 200DB | 7.0000 | 703 | 703 | ||
| AIR CONDITIONER 3959 | 2018-06-30 | 5,400 | 2,094 | 200DB | 7.0000 | 945 | 945 | ||
| AIR CONDITIONER EXP BEAUTY | 2019-12-31 | 5,000 | 179 | 200DB | 7.0000 | 1,377 | 1,377 | ||
| MISC | 1983-06-30 | 300 | 300 | PRE | 5.0000 | ||||
| MISC | 1983-06-30 | 7,500 | 7,500 | PRE | 5.0000 | ||||
| SNAKE | 1984-06-30 | 1,029 | 1,029 | PRE | 5.0000 | ||||
| COMPUTER | 1984-06-30 | 5,896 | 5,896 | PRE | 5.0000 | ||||
| WESTGATE | 1985-06-30 | 2,650 | 2,650 | PRE | 5.0000 | ||||
| LAWN TRACTOR | 1985-06-30 | 1,129 | 1,129 | PRE | 5.0000 | ||||
| PAPER SHREDDER | 1987-06-30 | 901 | 901 | 200DB | 7.0000 | ||||
| LAWN MOWER | 1987-06-30 | 742 | 742 | 200DB | 7.0000 | ||||
| XEROX COPIER | 1988-06-30 | 1,652 | 1,652 | 200DB | 7.0000 | ||||
| PAINT SPRAYER | 1997-06-30 | 1,650 | 1,650 | 200DB | 7.0000 | ||||
| USED GENERATOR | 1995-06-30 | 550 | 550 | 200DB | 7.0000 | ||||
| LAWN TRACTOR | 1999-06-30 | 2,422 | 2,422 | 200DB | 7.0000 | ||||
| LAWN MOWER | 2001-06-30 | 837 | 837 | 200DB | 7.0000 | ||||
| LAWN MOWER | 2018-06-30 | 432 | 168 | 200DB | 7.0000 | 75 | 75 | ||
| SIGN | 1983-06-30 | 1,000 | 1,000 | PRE | 5.0000 | ||||
| SIGN | 1983-06-30 | 21,561 | 21,561 | PRE | 5.0000 | ||||
| LEASEHOLDS | 1983-06-30 | 6,000 | 6,000 | PRE | 5.0000 | ||||
| LADDER TRUCK | 1990-06-30 | 5,000 | 5,000 | 200DB | 5.0000 | ||||
| SIGN | 2005-06-01 | 3,500 | 3,500 | 200DB | 7.0000 | ||||
| LAND WESTGATE & VACANT PARK | 1983-06-30 | 773,703 | |||||||
| SUSPENDED LOSSES | 1992-10-01 | 251,545 | 217,440 | S/L | 31.5000 | 7,986 | 7,986 | ||
| 4 TON A/C 4029 | 2020-03-31 | 6,480 | 200DB | 7.0000 | 926 | 926 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ALABAMA ST MUNI | 2013-10 | PURCHASE | 2020-09 | 75,000 | 74,631 | 369 | ||||
| BARRICK GOLD | 2013-05 | PURCHASE | 2020-01 | 104,399 | 98,888 | 5,511 | ||||
| OCOEE TN UTIL | 2013-10 | PURCHASE | 2020-10 | 45,000 | 45,136 | -136 | ||||
| TIME WARNER | 2013-10 | PURCHASE | 2020-12 | 250,000 | 244,819 | 5,181 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME SECURITIES | 3,028,891 | 3,168,932 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,968,740 | 1,921,226 | 47,514 | ||
| 773,703 | 773,703 | 4,968,740 |
| Description | Amount |
|---|---|
| PRIOR PERIOD OID | 2,739 |
| CURRRENT YEAR INCOME TAX | 554 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE SUPPLIES | 2,393 | 2,393 | ||
| POSTAGE | 125 | 125 | ||
| INSURANCE | 35,864 | 35,864 | ||
| MISCELLANEOUS | 125 | 125 | ||
| EQUIPMENT MAINTENANCE | 6,679 | 6,679 | ||
| REPAIRS & MAINTENANCE | 94,677 | 94,677 | ||
| SEWER & DISPOSAL | 8,920 | 8,920 | ||
| UTILITIES | 32,075 | 32,075 | ||
| AUTOMOBILE | 365 | 365 | ||
| ADMINISTRATIVE | 451 | 451 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 19,659 | 17,360 |
| PAYROLL LIABILITIES | 6,229 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 18,605 | 18,605 |