| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,761 | 13,761 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING AND IMPROVEMENTS | 1994-02-10 | 3,340,101 | 1,981,467 | SL | 0 % | 81,329 | 81,329 | ||
| EQUIPMENT - ASSET #4, 5, 21, 25, 26 | 2005-08-31 | 62,030 | 62,030 | SL | 0 % | 0 | 0 | ||
| EQUIPMENT - ASSET #27 | 2007-09-21 | 17,600 | 17,600 | 200SL | 0 % | 0 | 0 | ||
| HVAC PREMIER - ASSET #28 | 2007-12-01 | 5,459 | 5,459 | 200SL | 0 % | 0 | 0 | ||
| LAND | 1994-02-10 | 800,000 | L | 0 | 0 | ||||
| EQUIPMENT - ASSET #29 | 2009-04-30 | 27,298 | 27,297 | 200SL | 0 % | 0 | 0 | ||
| EQUIPMENT - ASSET #30 | 2009-06-30 | 7,078 | 7,078 | 200SL | 0 % | 0 | 0 | ||
| EQUIPMENT - ASSET #31 | 2010-08-31 | 14,050 | 14,050 | 200SL | 0 % | 0 | 0 | ||
| 2011 LAND | 2011-11-16 | 2,306,492 | L | 0 | 0 | ||||
| HVAC 1209 ASSET #32 | 2015-07-01 | 11,722 | 10,414 | 200SL | 0 % | 523 | 523 | ||
| GARFIELD SECTION 32 DEVELOPMENT LAND | 2015-07-01 | 367,519 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2018-07-01 | 577 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2019-07-01 | 38,529 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2020-07-01 | 12,874 | L | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND IMPROVEMENTS | 3,340,101 | 2,062,796 | 1,277,305 | |
| EQUIPMENT - ASSET #4, 5, 21, 25, 26 | 62,030 | 62,030 | 0 | |
| EQUIPMENT - ASSET #27 | 17,600 | 17,600 | 0 | |
| HVAC PREMIER - ASSET #28 | 5,459 | 5,459 | 0 | |
| LAND | 800,000 | 0 | 800,000 | |
| EQUIPMENT - ASSET #29 | 27,298 | 27,297 | 1 | |
| EQUIPMENT - ASSET #30 | 7,078 | 7,078 | 0 | |
| EQUIPMENT - ASSET #31 | 14,050 | 14,050 | 0 | |
| 2011 LAND | 2,306,492 | 0 | 2,306,492 | |
| HVAC 1209 ASSET #32 | 11,722 | 10,937 | 785 | |
| GARFIELD SECTION 32 DEVELOPMENT LAND | 367,519 | 0 | 367,519 | |
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 577 | 0 | 577 | |
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 38,529 | 0 | 38,529 | |
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 12,874 | 0 | 12,874 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT ACCOUNTS | AT COST | 16,818,871 | 18,775,290 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 10,123 | 0 | 10,123 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LAND (CHARITABLE PURPOSES) | 95,848 | 95,848 | 13,000 |
| BUILDINGS (CHARITABLE PURPOSES) | 4,520 | 4,520 | |
| EQUIPMENT (CHARITABLE PURPOSES) | 1,500 | 1,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 1,344 | 672 | 672 | |
| INSURANCE | 2,752 | 1,376 | 1,376 | |
| MISCELLANEOUS | 40 | 20 | 20 | |
| INSURANCE, REPAIRS,CLEANING, UTILITIES AND MISCELLANEOUS | 88,123 | 88,123 | 0 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCES IN COST BASIS - INVESTMENT ACCOUNTS | 8,503 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUST & INVESTMENT FEES-IWM | 10,043 | 10,043 | 0 | |
| TRUST & INVESTMENT FEES-IPEX/SCHWAB | 22,500 | 22,500 | 0 | |
| REAL ESTATE MANAGEMENT FEES | 58,829 | 58,829 | 0 | |
| PROFESSIONAL SERVICES | 5,722 | 5,722 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 18,760 | 0 | 0 | |
| PAYROLL TAXES | 3,690 | 922 | 2,767 | |
| REAL ESTATE TAXES | 186,962 | 186,962 | 0 |