| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,710 | 1,710 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ROOF | 1988-01-01 | 4,944 | 4,944 | 150DB | 20.0000 | ||||
| SEPTIC TANK | 1988-01-01 | 450 | 450 | 150DB | 20.0000 | ||||
| ENLARGED SHOWER HOUSES | 1992-11-18 | 16,679 | 14,365 | S/L | 31.5000 | 530 | 530 | ||
| LAND | 1972-12-29 | 31,690 | |||||||
| LIGHTING | 1993-04-01 | 1,224 | 1,041 | S/L | 31.5000 | 39 | 39 | ||
| ROOF-LEE ROOFING | 1996-05-15 | 3,812 | 3,812 | 150DB | 20.0000 | ||||
| IMPROVEMENTS-ENGLISH CONSTR CO | 1996-05-31 | 1,292 | 1,292 | 150DB | 20.0000 | ||||
| BEDLAND BUNK BEDS(100) | 1999-02-06 | 4,900 | 4,900 | 200DB | 7.0000 | ||||
| REMODELING | 2000-07-01 | 75,193 | 73,516 | 150DB | 20.0000 | 1,677 | 1,677 | ||
| FOLDING TABLES & CHAIRS | 2000-07-13 | 1,977 | 1,977 | 200DB | 7.0000 | ||||
| WALK IN COOLER & PAD | 2001-06-01 | 11,992 | 5,724 | S/L | 39.0000 | 308 | 308 | ||
| REMODEL-WIRING | 2001-06-15 | 1,291 | 616 | S/L | 39.0000 | 33 | 33 | ||
| REMODEL-WIRING | 2001-12-05 | 9,941 | 4,621 | S/L | 39.0000 | 255 | 255 | ||
| BATH HOUSE | 2001-12-15 | 143,004 | 66,461 | S/L | 39.0000 | 3,667 | 3,667 | ||
| KUBOTA TRACTOR | 2002-05-30 | 14,190 | 14,190 | 200DB | 7.0000 | ||||
| CARPETING | 2002-06-28 | 2,277 | 2,277 | 200DB | 5.0000 | ||||
| BATH HOUSE | 2002-07-01 | 126,640 | 56,692 | S/L | 39.0000 | 3,248 | 3,248 | ||
| REMODEL-WIRING | 2002-07-19 | 28,958 | 12,962 | S/L | 39.0000 | 742 | 742 | ||
| RANGE -WASHER/DRYER | 2002-08-05 | 1,462 | 1,462 | 200DB | 5.0000 | ||||
| REMODEL COSTS | 2002-08-08 | 1,283 | 1,283 | 150DB | 15.0000 | ||||
| FLOORING | 2002-11-26 | 1,054 | 1,054 | 200DB | 5.0000 | ||||
| REMODELING | 2003-06-30 | 20,499 | 8,696 | S/L | 39.0000 | 526 | 526 | ||
| REMODELING | 2004-06-30 | 19,281 | 7,683 | S/L | 39.0000 | 494 | 494 | ||
| KUBOTA TRACTOR | 2009-11-21 | 10,835 | 10,835 | 200DB | 5.0000 | ||||
| SP20 GLOBE 20 QT MIXER | 2009-07-07 | 2,166 | 2,166 | 200DB | 7.0000 | ||||
| FRIGIDAIRE COTTAGE | 2009-08-30 | 418 | 418 | 200DB | 7.0000 | ||||
| FRIGIDAIRE CARETAKER | 2009-10-20 | 568 | 568 | 200DB | 7.0000 | ||||
| ICE MACHINE | 2010-04-06 | 1,770 | 1,770 | 200DB | 5.0000 | ||||
| BLADE GRINDER | 2010-05-10 | 919 | 919 | 200DB | 7.0000 | ||||
| DOLMAR PS-6400 CHAINSAW | 2010-10-25 | 635 | 635 | 200DB | 7.0000 | ||||
| CARPET | 2009-10-01 | 1,841 | 1,841 | 200DB | 5.0000 | ||||
| BRIDGE, ROADWAY | 2009-12-23 | 29,236 | 25,352 | 150DB | 15.0000 | 863 | 863 | ||
| 14 TABLES | 2008-04-07 | 1,019 | 1,019 | 200DB | 5.0000 | ||||
| FREEZER | 2008-05-06 | 55 | 55 | 200DB | 5.0000 | ||||
| BOILER FOR CARETAKER HOUSE | 2008-12-01 | 8,700 | 8,700 | 200DB | 5.0000 | ||||
| RESTAURANT MATS | 2008-05-06 | 206 | 206 | 200DB | 5.0000 | ||||
| ICE MACHINE | 2011-08-06 | 3,400 | 3,400 | 200DB | 7.0000 | ||||
| ZERO-TURN MOWER | 2011-11-07 | 3,750 | 3,750 | 200DB | 5.0000 | ||||
| NEW MOWER | 2013-11-13 | 4,000 | 4,000 | 200DB | 5.0000 | ||||
| WOOD BURNING STOVE, WRENCH, HEATER | 2014-10-10 | 550 | 550 | 200DB | 5.0000 | ||||
| ZERO TURN MOWER | 2015-11-14 | 4,001 | 3,809 | 200DB | 5.0000 | 28 | 28 | ||
| HOUSE RENOVATION | 2015-05-06 | 17,935 | 2,127 | S/L | 39.0000 | 460 | 460 | ||
| 2011 USED GOLF CART | 2017-03-24 | 2,800 | 2,145 | 200DB | 5.0000 | 308 | 308 | ||
| NEW KUBOTA ZD1211-60 SN 14081 | 2017-11-01 | 4,000 | 4,000 | 200DB | 5.0000 | ||||
| KUBOTA TRACTOR | 2019-10-19 | 4,400 | 4,400 | 200DB | 5.0000 | ||||
| ROOF CARETAKER HOUSE | 2020-02-10 | 12,010 | S/L | 39.0000 | 269 | 269 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ZERO-TURN MOWER | 2011-11 | PURCHASE | 2020-01 | 3,750 | 3,750 | |||||
| NEW MOWER | 2013-11 | PURCHASE | 2020-01 | 4,000 | 4,000 | |||||
| ZERO TURN MOWER | 2015-11 | PURCHASE | 2020-01 | 4,001 | -164 | 3,837 | ||||
| NEW KUBOTA ZD1211-60 SN 14081 | 2017-11 | PURCHASE | 2020-01 | 4,000 | 4,000 | |||||
| ROOF | 1988-01 | PURCHASE | 2020-02 | 4,944 | 4,944 | |||||
| ROOF-LEE ROOFING | 1996-05 | PURCHASE | 2020-02 | 3,812 | 3,812 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIXED INCOME CDS/TAXABLE MUNICIPALS | AT COST | 266,675 | 268,311 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 583,050 | 361,787 | 221,263 | 221,263 | |
| 31,690 | 31,690 | 31,690 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| METER DEPOSIT | 25 | 25 | 25 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TRAVEL | 173 | 173 | ||
| OFFICE SUPPLIES | 330 | 330 | ||
| SUPPLIES | 112 | 112 | ||
| INVESTMENT FEES | 1,566 | 1,566 | ||
| PAYROLL PROCESSING FEES | 722 | 722 | ||
| POSTAGE | 55 | 55 | ||
| TRASH REMOVAL | 360 | 360 | ||
| DUES & FEES | 578 | 578 | ||
| TELEPHONE | 1,060 | 1,060 | ||
| REPAIRS & MAINTENANCE | 4,790 | 4,790 | ||
| UTILITIES | 6,213 | 6,213 | ||
| INSURANCE | 13,896 | 13,896 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CASH RENT | 2,400 | 2,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 76 | 76 |