| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,549 | 7,694 | 855 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG 253 N SANTA | 1979-05-01 | 64,000 | 64,000 | SL | 15.000000000000 | 0 | 0 | ||
| LAND | 1979-05-01 | 123,997 | L | 0 | 0 | ||||
| HVAC @ 253 N SANTA | 1980-01-01 | 16,293 | 16,293 | SL | 10.000000000000 | 0 | 0 | ||
| REMODEL 253 N SANTA | 1980-01-01 | 98,541 | 98,541 | SL | 15.000000000000 | 0 | 0 | ||
| FULLY DEPRECIATED FURNITURE & FIXTURES | 1980-01-01 | 21,520 | 21,520 | SL | 5.000000000000 | 0 | 0 | ||
| FENCE & SLAB N WHSE | 1981-10-01 | 19,804 | 19,804 | SL | 15.000000000000 | 0 | 0 | ||
| STORE REMODEL-B AL | 1983-05-01 | 11,214 | 11,214 | SL | 15.000000000000 | 0 | 0 | ||
| STORE REMODEL-RITT | 1983-05-01 | 2,331 | 2,331 | SL | 15.000000000000 | 0 | 0 | ||
| WILBUR CONSTRUCTIONS | 1984-05-01 | 18,377 | 18,377 | SL | 18.000000000000 | 0 | 0 | ||
| TRUCK BUILDING | 1984-10-01 | 15,723 | 15,723 | SL | 18.000000000000 | 0 | 0 | ||
| LAUNDROMAT 340 N S | 1987-09-02 | 27,872 | 27,872 | SL | 31.500000000000 | 0 | 0 | ||
| CHAIN LINK FENCE | 1996-09-07 | 4,416 | 4,024 | SL | 31.500000000000 | 140 | 140 | ||
| NEW CYLINDER PREP | 1997-07-31 | 114,854 | 101,504 | SL | 31.500000000000 | 3,646 | 3,646 | ||
| ELECTRICAL NEW CYL | 1997-07-31 | 34,825 | 34,825 | SL | 15.000000000000 | 0 | 0 | ||
| RETAIL STORE BUILDING | 1997-12-17 | 76,195 | 54,661 | SL | 39.000000000000 | 1,954 | 1,954 | ||
| BWS-S WAREHOUSE BLDG | 1997-12-17 | 61,920 | 44,421 | SL | 39.000000000000 | 1,588 | 1,588 | ||
| H2 PUMP BLDG | 1999-02-10 | 4,276 | 3,028 | SL | 39.000000000000 | 110 | 110 | ||
| STORE REPAIRS | 2019-03-27 | 9,914 | 191 | SL | 39.000000000000 | 254 | 254 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG 253 N SANTA | 64,000 | 64,000 | 0 | 549,199 |
| LAND | 123,997 | 0 | 123,997 | 123,997 |
| HVAC @ 253 N SANTA | 16,293 | 16,293 | 0 | 0 |
| REMODEL 253 N SANTA | 98,541 | 98,541 | 0 | 0 |
| FULLY DEPRECIATED FURNITURE & FIXTURES | 21,520 | 21,520 | 0 | 0 |
| FENCE & SLAB N WHSE | 19,804 | 19,804 | 0 | 0 |
| STORE REMODEL-B AL | 11,214 | 11,214 | 0 | 0 |
| STORE REMODEL-RITT | 2,331 | 2,331 | 0 | 0 |
| WILBUR CONSTRUCTIONS | 18,377 | 18,377 | 0 | 0 |
| TRUCK BUILDING | 15,723 | 15,723 | 0 | 0 |
| LAUNDROMAT 340 N S | 27,872 | 27,872 | 0 | 0 |
| CHAIN LINK FENCE | 4,416 | 4,164 | 252 | 252 |
| NEW CYLINDER PREP | 114,854 | 105,150 | 9,704 | 9,704 |
| ELECTRICAL NEW CYL | 34,825 | 34,825 | 0 | 0 |
| RETAIL STORE BUILDING | 76,195 | 56,615 | 19,580 | 19,580 |
| BWS-S WAREHOUSE BLDG | 61,920 | 46,009 | 15,911 | 15,911 |
| H2 PUMP BLDG | 4,276 | 3,138 | 1,138 | 1,138 |
| STORE REPAIRS | 9,914 | 445 | 9,469 | 9,469 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VARIOUS SECURITIES | FMV | 33,868,310 | 33,868,310 |
| INVESTMENT IN BWS, LLC | FMV | 237,721 | 237,721 |
| INVESTMENT IN BAILEY VALUE LTD PARTNERSHIP | FMV | 210,981 | 210,981 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,824 | 6,824 | 0 |
| Description | Amount |
|---|---|
| MARK SECURITIES TO MARKET VALUE | 10,346,723 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK AND BROKERAGE FEES | 105 | 105 | 0 | |
| CUSTODIAL FEES - RETIREMENT | 3,540 | 3,540 | 0 | |
| CUSTODIAL FEES - NORTHERN TRUST | 2,130 | 2,130 | 0 | |
| INVESTMENT EXPENSE - BAILEY K-1 | 70 | 70 | 0 | |
| INSURANCE: BOND RENEWAL | 542 | 542 | 0 | |
| WATER SAMPLING AND ENVIRONMENTAL COSTS | 10,318 | 10,318 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 361 | 361 | 0 | |
| FEDERAL TAX PAYMENTS | 349,338 | 0 | 0 | |
| TAXES & LICENSES | 61 | 61 | 0 |