| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,100 | 0 | 5,100 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DELL M110 PROJECTOR | 2012-11-26 | 487 | 487 | SL | 5.000000000000 | 0 | 0 | ||
| BLACK MESH TAX CHAIR | 2015-08-10 | 129 | 57 | SL | 10.000000000000 | 13 | 0 | ||
| BLACK MESH TAX CHAIR | 2015-08-10 | 279 | 123 | SL | 10.000000000000 | 28 | 0 | ||
| HP ENVY 7640 | 2015-07-06 | 150 | 68 | SL | 10.000000000000 | 15 | 0 | ||
| IGLOO PORTABLE ICE MAKER | 2015-01-05 | 109 | 55 | SL | 10.000000000000 | 11 | 0 | ||
| REPLACED COMPRESSOR | 2015-06-19 | 2,850 | 1,283 | SL | 10.000000000000 | 285 | 0 | ||
| 14 SEER RHEEM 5 TON HVAC SYSTEM | 2017-10-18 | 9,102 | 493 | SL | 40.000000000000 | 228 | 0 | ||
| 2.37 ACRES | 2004-05-09 | 258,000 | NC | 0 % | 0 | 0 | |||
| BUILDINGS | 2005-11-30 | 280,121 | 101,752 | SL | 39.000000000000 | 7,183 | 0 | ||
| EQUIPMENT | 2004-05-09 | 13,550 | 13,550 | SL | 5.000000000000 | 0 | 0 | ||
| PROJECTION SCREEN | 2006-02-06 | 524 | 524 | SL | 5.000000000000 | 0 | 0 | ||
| LANDSCAPING | 2005-11-30 | 6,374 | 6,020 | SL | 15.000000000000 | 354 | 0 | ||
| FURNISHINGS | 2005-11-30 | 15,671 | 15,671 | SL | 7.000000000000 | 0 | 0 | ||
| BOARD ROOM FURNISHINGS | 2006-01-20 | 2,666 | 2,666 | SL | 7.000000000000 | 0 | 0 | ||
| GILLESPIE BURG LOVESEAT | 2008-12-11 | 528 | 528 | SL | 7.000000000000 | 0 | 0 | ||
| 2000 12" BORDER BLOCKS | 2008-10-07 | 3,895 | 2,921 | SL | 15.000000000000 | 260 | 0 | ||
| LANDMARK AT FRATERNITY HOUSE | 2008-12-08 | 2,000 | 1,477 | SL | 15.000000000000 | 133 | 0 | ||
| HARDWOOD FLOORS | 2008-09-30 | 1,380 | 1,012 | SL | 15.000000000000 | 92 | 0 | ||
| BRIDGE | 2009-02-09 | 6,627 | 3,617 | SL | 20.000000000000 | 331 | 0 | ||
| PARK | 2009-07-27 | 7,969 | 4,150 | SL | 20.000000000000 | 398 | 0 | ||
| LCD TV | 2009-11-16 | 240 | 240 | SL | 10.000000000000 | 0 | 0 | ||
| SECURITY SYSTEM - 4 CAM, DVR, MONITOR | 2010-03-02 | 3,780 | 3,717 | SL | 10.000000000000 | 63 | 0 | ||
| MORTARED ROCK BED BORDER AND PLANTS | 2010-06-28 | 1,061 | 504 | SL | 20.000000000000 | 53 | 0 | ||
| ROCK BEDS, SHRUBS | 2010-09-08 | 1,124 | 524 | SL | 20.000000000000 | 56 | 0 | ||
| 2 OPTIPLEX 390 SMALL FORM DELL | 2011-12-12 | 1,936 | 1,565 | SL | 10.000000000000 | 194 | 0 | ||
| KEURIG K-CUP COFFEE MAKER | 2012-02-20 | 127 | 127 | SL | 5.000000000000 | 0 | 0 | ||
| RCA BUSINESS PHONE 4 LINE | 2012-03-27 | 163 | 163 | SL | 5.000000000000 | 0 | 0 | ||
| DELL FUJITSU SCAN SNAP S1500 | 2012-04-23 | 456 | 456 | SL | 5.000000000000 | 0 | 0 | ||
| VOSTRO 2520 BTX LAPTOP | 2012-11-26 | 433 | 433 | SL | 5.000000000000 | 0 | 0 | ||
| SCAFFOLDING | 2019-12-09 | 1,078 | 13 | SL | 7.000000000000 | 154 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 896,371 | 858,056 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MUTUAL FUNDS | 2,980,650 | 2,980,650 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CERTIFICATES OF DEPOSIT | AT COST | 1,200,000 | 1,200,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DELL M110 PROJECTOR | 487 | 487 | 0 | |
| BLACK MESH TAX CHAIR | 129 | 70 | 59 | |
| BLACK MESH TAX CHAIR | 279 | 151 | 128 | |
| HP ENVY 7640 | 150 | 83 | 67 | |
| IGLOO PORTABLE ICE MAKER | 109 | 66 | 43 | |
| REPLACED COMPRESSOR | 2,850 | 1,568 | 1,282 | |
| 14 SEER RHEEM 5 TON HVAC SYSTEM | 9,102 | 721 | 8,381 | |
| 2.37 ACRES | 258,000 | 0 | 258,000 | |
| BUILDINGS | 280,121 | 108,935 | 171,186 | |
| EQUIPMENT | 13,550 | 13,550 | 0 | |
| PROJECTION SCREEN | 524 | 524 | 0 | |
| LANDSCAPING | 6,374 | 6,374 | 0 | |
| FURNISHINGS | 15,671 | 15,671 | 0 | |
| BOARD ROOM FURNISHINGS | 2,666 | 2,666 | 0 | |
| GILLESPIE BURG LOVESEAT | 528 | 528 | 0 | |
| 2000 12" BORDER BLOCKS | 3,895 | 3,181 | 714 | |
| LANDMARK AT FRATERNITY HOUSE | 2,000 | 1,610 | 390 | |
| HARDWOOD FLOORS | 1,380 | 1,104 | 276 | |
| BRIDGE | 6,627 | 3,948 | 2,679 | |
| PARK | 7,969 | 4,548 | 3,421 | |
| LCD TV | 240 | 240 | 0 | |
| SECURITY SYSTEM - 4 CAM, DVR, MONITOR | 3,780 | 3,780 | 0 | |
| MORTARED ROCK BED BORDER AND PLANTS | 1,061 | 557 | 504 | |
| ROCK BEDS, SHRUBS | 1,124 | 580 | 544 | |
| 2 OPTIPLEX 390 SMALL FORM DELL | 1,936 | 1,759 | 177 | |
| KEURIG K-CUP COFFEE MAKER | 127 | 127 | 0 | |
| RCA BUSINESS PHONE 4 LINE | 163 | 163 | 0 | |
| DELL FUJITSU SCAN SNAP S1500 | 456 | 456 | 0 | |
| VOSTRO 2520 BTX LAPTOP | 433 | 433 | 0 | |
| SCAFFOLDING | 1,078 | 167 | 911 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEETINGS | 130 | 26 | 104 | |
| POSTAGE, SHIPPING, DELIVERY | 355 | 71 | 284 | |
| TELEPHONE & INTERNET | 4,036 | 807 | 3,229 | |
| AUTO EXPENSE | 264 | 53 | 211 | |
| OFFICE EXPENSE | 1,890 | 378 | 1,512 | |
| INSURANCE | 7,859 | 1,572 | 6,287 | |
| DUES & SUBSCRIPTIONS | 385 | 0 | 385 | |
| UTILITIES | 2,161 | 432 | 1,729 | |
| REPAIRS & MAINTENANCE | 6,013 | 0 | 0 | |
| MISCELLANEOUS | 2,667 | 533 | 2,134 | |
| ADMIN GRANTS | 2,813 | 0 | 2,813 | |
| ADVERTISING | 271 | 54 | 217 | |
| CONTRACT LABOR | 4,133 | 826 | 3,307 | |
| AMORTIZATION | 1,238 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| UNREALIZED GAIN | 163,335 | 163,335 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,151 | 630 | 2,521 | |
| EXCISE TAX | 2,212 | 0 | 0 |