| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,995 | 1,498 | 1,497 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CHAIN SAW | 2008-03-18 | 517 | 517 | SL | 7.000000000000 | 0 | 0 | ||
| TRACTOR | 2009-03-13 | 3,900 | 3,900 | SL | 7.000000000000 | 0 | 0 | ||
| HVAC UNIT | 2009-04-03 | 6,424 | 6,424 | SL | 7.000000000000 | 0 | 0 | ||
| CLOTHES DRYER - CARETAKER | 2009-04-24 | 444 | 444 | SL | 5.000000000000 | 0 | 0 | ||
| MATTRESSES (12) FOR CABIN | 2009-04-24 | 920 | 920 | SL | 5.000000000000 | 0 | 0 | ||
| DINING RM TABLE/SIX CHAI | 2009-07-28 | 250 | 250 | SL | 7.000000000000 | 0 | 0 | ||
| STOVE | 2009-12-15 | 5,896 | 5,896 | SL | 7.000000000000 | 0 | 0 | ||
| WASHER FOR CARETAKER'S HO | 2010-01-05 | 141 | 141 | SL | 7.000000000000 | 0 | 0 | ||
| KENMORE CANISTER VACUUM | 2010-01-05 | 546 | 546 | SL | 7.000000000000 | 0 | 0 | ||
| WATER HEATER BOOSTER | 2010-01-12 | 2,815 | 2,815 | SL | 7.000000000000 | 0 | 0 | ||
| FREEZER FOR CARETAKER'S HO | 2010-01-29 | 895 | 895 | SL | 7.000000000000 | 0 | 0 | ||
| STOVE FOR CARETAKER'S HOU | 2010-02-23 | 535 | 535 | SL | 7.000000000000 | 0 | 0 | ||
| INSTALLATION OF APPLIANCES | 2010-02-23 | 85 | 85 | SL | 7.000000000000 | 0 | 0 | ||
| FRIGIDAIRE 2 TON HEAT PUM | 2011-05-13 | 3,870 | 3,870 | SL | 7.000000000000 | 0 | 0 | ||
| CARPET - CARETAKER'S HOUS | 2011-04-12 | 6,157 | 6,157 | SL | 7.000000000000 | 0 | 0 | ||
| STOVE HOOD SYSTEM | 2012-10-04 | 14,895 | 14,895 | SL | 7.000000000000 | 0 | 0 | ||
| REFRIGERATOR | 2012-09-28 | 629 | 629 | SL | 7.000000000000 | 0 | 0 | ||
| TWO TOILETS | 2012-09-28 | 308 | 308 | SL | 7.000000000000 | 0 | 0 | ||
| EIGHT CEILING FANS WITH RE | 2012-10-08 | 3,276 | 3,276 | SL | 7.000000000000 | 0 | 0 | ||
| (2) STAFF CABIN ROOFING | 2012-02-23 | 4,000 | 2,089 | SL | 15.000000000000 | 267 | 0 | ||
| ROOFING - MEN'S CABIN #1 | 2012-03-30 | 5,000 | 2,583 | SL | 15.000000000000 | 333 | 0 | ||
| HVAC UNIT | 2012-03-30 | 3,742 | 3,742 | SL | 7.000000000000 | 0 | 0 | ||
| HEAT PUMP UNIT | 2012-11-15 | 3,942 | 3,942 | SL | 7.000000000000 | 0 | 0 | ||
| FURNISH & INSTALL REDDITHA | 2012-05-09 | 5,879 | 5,879 | SL | 7.000000000000 | 0 | 0 | ||
| ROOF SHOWER HOUSE | 2013-02-19 | 5,860 | 2,670 | SL | 15.000000000000 | 391 | 0 | ||
| KING PILLOWTOP 20882 | 2013-08-27 | 1,029 | 1,029 | SL | 5.000000000000 | 0 | 0 | ||
| F 150 4X4 TRUCK | 2013-06-06 | 26,133 | 26,133 | SL | 5.000000000000 | 0 | 0 | ||
| FARM/TRACTOR/BUSH HOG-N | 2013-08-13 | 20,900 | 19,158 | SL | 7.000000000000 | 1,742 | 0 | ||
| PRESSURE WASHER | 2013-09-23 | 436 | 389 | SL | 7.000000000000 | 47 | 0 | ||
| SOFA REUPHOLSTERED | 2013-12-23 | 850 | 729 | SL | 7.000000000000 | 121 | 0 | ||
| ROOF INSTALLATION AND DECK | 2013-12-23 | 14,963 | 2,302 | SL | 39.000000000000 | 384 | 0 | ||
| REPLACED LIGHTS AND BULB | 2013-12-17 | 689 | 591 | SL | 7.000000000000 | 98 | 0 | ||
| JOHN DEERE TRACTOR AND T | 2014-03-11 | 2,000 | 1,667 | SL | 7.000000000000 | 286 | 0 | ||
| POLE SAW | 2014-06-06 | 650 | 518 | SL | 7.000000000000 | 93 | 0 | ||
| LOG SPLITTER | 2014-08-21 | 476 | 363 | SL | 7.000000000000 | 68 | 0 | ||
| SNAPPER 21" WALK BEHIND | 2014-10-23 | 430 | 317 | SL | 7.000000000000 | 61 | 0 | ||
| EQPT USED OUTSIDE PRIOR | 2000-01-01 | 19,697 | 19,697 | SL | 7.000000000000 | 0 | 0 | ||
| TRUCK PRIOR 2008 | 2000-01-01 | 13,637 | 13,637 | SL | 5.000000000000 | 0 | 0 | ||
| LAND IMPROVEMENTS PRIOR | 1995-01-01 | 28,927 | 28,927 | SL | 15.000000000000 | 0 | 0 | ||
| EQPT INSIDE BLDGS PRIOR 2 | 2000-01-01 | 335,127 | 335,127 | SL | 7.000000000000 | 0 | 0 | ||
| CAMP REAL ESTATE PRIOR 2 | 1984-01-01 | 22,185 | NC | 0 % | 0 | 0 | |||
| CAMP BUILDINGS PRIOR 200 | 1984-01-01 | 1,173,354 | 1,173,354 | SL | 15.000000000000 | 0 | 0 | ||
| 25 MATTRESSES | 2014-07-17 | 1,992 | 1,992 | SL | 3.000000000000 | 0 | 0 | ||
| BEDS | 2014-07-22 | 582 | 450 | SL | 7.000000000000 | 83 | 0 | ||
| HOT WATER HEATER - STAFF C | 2014-11-25 | 518 | 376 | SL | 7.000000000000 | 74 | 0 | ||
| CEILING FAN | 2014-01-09 | 49 | 42 | SL | 7.000000000000 | 7 | 0 | ||
| DISHWASHER | 2014-01-14 | 439 | 376 | SL | 7.000000000000 | 63 | 0 | ||
| WATER SOFTENER SYSTEM - C | 2014-07-17 | 1,445 | 1,118 | SL | 7.000000000000 | 206 | 0 | ||
| GUTTERS | 2014-09-08 | 225 | 171 | SL | 7.000000000000 | 32 | 0 | ||
| STRAWBERRY HILL PROPERTY | 2013-12-01 | 230,000 | NC | 0 % | 0 | 0 | |||
| CRUSHER ROCK FOR ROADS | 2014-07-17 | 9,265 | 3,346 | SL | 15.000000000000 | 618 | 0 | ||
| WRAP DUCT WORK - CAMP B | 2014-01-03 | 375 | 58 | SL | 39.000000000000 | 10 | 0 | ||
| ROOFING - INFIRMARY | 2014-11-18 | 6,975 | 909 | SL | 39.000000000000 | 179 | 0 | ||
| SHOP WALL | 2014-11-25 | 385 | 50 | SL | 39.000000000000 | 10 | 0 | ||
| CHAIN SAW | 2010-02-23 | 421 | 421 | SL | 7.000000000000 | 0 | 0 | ||
| HEDGE TRIMMER | 2010-04-30 | 300 | 300 | SL | 7.000000000000 | 0 | 0 | ||
| ROOFING - CHLORINATOR SHED | 2014-11-18 | 116 | 15 | SL | 39.000000000000 | 3 | 0 | ||
| FRENCH DRAINS | 2014-07-17 | 7,401 | 1,028 | SL | 39.000000000000 | 190 | 0 | ||
| GUTTERS | 2014-07-17 | 3,275 | 455 | SL | 39.000000000000 | 84 | 0 | ||
| CARETAKER HOUSE IMPROVE | 2014-07-17 | 5,933 | 824 | SL | 39.000000000000 | 152 | 0 | ||
| BATHHOUSE | 2014-07-17 | 2,846 | 395 | SL | 39.000000000000 | 73 | 0 | ||
| USED 5X10 TRAILER WITH REP | 2015-01-27 | 572 | 402 | SL | 7.000000000000 | 82 | 0 | ||
| GENERATOR/EXTRA BATTERY - | 2015-01-27 | 4,683 | 3,289 | SL | 7.000000000000 | 669 | 0 | ||
| PIER | 2015-05-26 | 7,200 | 846 | SL | 39.000000000000 | 185 | 0 | ||
| WELL PUMP | 2015-06-25 | 16,546 | 10,637 | SL | 7.000000000000 | 2,364 | 0 | ||
| ROOFING - GYM/PAVILLION | 2015-04-27 | 14,235 | 1,703 | SL | 39.000000000000 | 365 | 0 | ||
| INFIRMARY BATH | 2015-05-12 | 2,160 | 258 | SL | 39.000000000000 | 55 | 0 | ||
| FABRICATION REPLACEMENT | 2015-05-19 | 2,234 | 263 | SL | 39.000000000000 | 57 | 0 | ||
| WHIRLPOOL BOTTOM FREEZER | 2015-06-25 | 1,169 | 752 | SL | 7.000000000000 | 167 | 0 | ||
| TRAILER SHED ROOF | 2015-07-09 | 1,585 | 183 | SL | 39.000000000000 | 41 | 0 | ||
| EQUIPMENT | 2015-12-31 | 978 | 559 | SL | 7.000000000000 | 140 | 0 | ||
| POOL | 2017-05-15 | 40,103 | 2,699 | SL | 39.000000000000 | 1,028 | 0 | ||
| HOT WATER HEATER | 2018-08-23 | 490 | 178 | 200DB | 7.000000000000 | 89 | 0 | ||
| WALK IN COOLER | 2018-12-04 | 4,797 | 1,493 | 200DB | 7.000000000000 | 944 | 0 | ||
| WALK IN FREEZER | 2019-06-10 | 7,750 | 646 | SL | 7.000000000000 | 1,107 | 0 | ||
| REFRIGERATOR | 2019-12-04 | 1,019 | 12 | SL | 7.000000000000 | 146 | 0 | ||
| SUPERIOR SEALCOATING | 2019-01-10 | 7,550 | 503 | SL | 15.000000000000 | 503 | 0 | ||
| ADKINS GRADING - ROADS | 2019-03-06 | 9,500 | 528 | SL | 15.000000000000 | 633 | 0 | ||
| ADKINS GRADING - GRADING | 2019-04-04 | 16,220 | 811 | SL | 15.000000000000 | 1,081 | 0 | ||
| 2019 BAD BOY ROGUE MOWER | 2019-05-01 | 10,625 | 1,012 | SL | 7.000000000000 | 1,518 | 0 | ||
| CARETAKER HOUSE - BATHROOM RENOVATIONS | 2020-03-31 | 17,147 | SL | 39.000000000000 | 330 | 0 | |||
| ICE MACHINE | 2020-04-30 | 7,500 | SL | 7.000000000000 | 713 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK INVESTMENTS | 3,706,798 | 3,706,798 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER FIXED INCOME INVESTMENTS | FMV | 569,015 | 569,015 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CHAIN SAW | 517 | 517 | 0 | |
| TRACTOR | 3,900 | 3,900 | 0 | |
| HVAC UNIT | 6,424 | 6,424 | 0 | |
| CLOTHES DRYER - CARETAKER | 444 | 444 | 0 | |
| MATTRESSES (12) FOR CABIN | 920 | 920 | 0 | |
| DINING RM TABLE/SIX CHAI | 250 | 250 | 0 | |
| STOVE | 5,896 | 5,896 | 0 | |
| WASHER FOR CARETAKER'S HO | 141 | 141 | 0 | |
| KENMORE CANISTER VACUUM | 546 | 546 | 0 | |
| WATER HEATER BOOSTER | 2,815 | 2,815 | 0 | |
| FREEZER FOR CARETAKER'S HO | 895 | 895 | 0 | |
| STOVE FOR CARETAKER'S HOU | 535 | 535 | 0 | |
| INSTALLATION OF APPLIANCES | 85 | 85 | 0 | |
| FRIGIDAIRE 2 TON HEAT PUM | 3,870 | 3,870 | 0 | |
| CARPET - CARETAKER'S HOUS | 6,157 | 6,157 | 0 | |
| STOVE HOOD SYSTEM | 14,895 | 14,895 | 0 | |
| REFRIGERATOR | 629 | 629 | 0 | |
| TWO TOILETS | 308 | 308 | 0 | |
| EIGHT CEILING FANS WITH RE | 3,276 | 3,276 | 0 | |
| (2) STAFF CABIN ROOFING | 4,000 | 2,356 | 1,644 | |
| ROOFING - MEN'S CABIN #1 | 5,000 | 2,916 | 2,084 | |
| HVAC UNIT | 3,742 | 3,742 | 0 | |
| HEAT PUMP UNIT | 3,942 | 3,942 | 0 | |
| FURNISH & INSTALL REDDITHA | 5,879 | 5,879 | 0 | |
| ROOF SHOWER HOUSE | 5,860 | 3,061 | 2,799 | |
| KING PILLOWTOP 20882 | 1,029 | 1,029 | 0 | |
| F 150 4X4 TRUCK | 26,133 | 26,133 | 0 | |
| FARM/TRACTOR/BUSH HOG-N | 20,900 | 20,900 | 0 | |
| PRESSURE WASHER | 436 | 436 | 0 | |
| SOFA REUPHOLSTERED | 850 | 850 | 0 | |
| ROOF INSTALLATION AND DECK | 14,963 | 2,686 | 12,277 | |
| REPLACED LIGHTS AND BULB | 689 | 689 | 0 | |
| JOHN DEERE TRACTOR AND T | 2,000 | 1,953 | 47 | |
| POLE SAW | 650 | 611 | 39 | |
| LOG SPLITTER | 476 | 431 | 45 | |
| SNAPPER 21" WALK BEHIND | 430 | 378 | 52 | |
| EQPT USED OUTSIDE PRIOR | 19,697 | 19,697 | 0 | |
| TRUCK PRIOR 2008 | 13,637 | 13,637 | 0 | |
| LAND IMPROVEMENTS PRIOR | 28,927 | 28,927 | 0 | |
| EQPT INSIDE BLDGS PRIOR 2 | 335,127 | 335,127 | 0 | |
| CAMP REAL ESTATE PRIOR 2 | 22,185 | 0 | 22,185 | |
| CAMP BUILDINGS PRIOR 200 | 1,173,354 | 1,173,354 | 0 | |
| 25 MATTRESSES | 1,992 | 1,992 | 0 | |
| BEDS | 582 | 533 | 49 | |
| HOT WATER HEATER - STAFF C | 518 | 450 | 68 | |
| CEILING FAN | 49 | 49 | 0 | |
| DISHWASHER | 439 | 439 | 0 | |
| WATER SOFTENER SYSTEM - C | 1,445 | 1,324 | 121 | |
| GUTTERS | 225 | 203 | 22 | |
| STRAWBERRY HILL PROPERTY | 230,000 | 0 | 230,000 | |
| CRUSHER ROCK FOR ROADS | 9,265 | 3,964 | 5,301 | |
| WRAP DUCT WORK - CAMP B | 375 | 68 | 307 | |
| ROOFING - INFIRMARY | 6,975 | 1,088 | 5,887 | |
| SHOP WALL | 385 | 60 | 325 | |
| CHAIN SAW | 421 | 421 | 0 | |
| HEDGE TRIMMER | 300 | 300 | 0 | |
| ROOFING - CHLORINATOR SHED | 116 | 18 | 98 | |
| FRENCH DRAINS | 7,401 | 1,218 | 6,183 | |
| GUTTERS | 3,275 | 539 | 2,736 | |
| CARETAKER HOUSE IMPROVE | 5,933 | 976 | 4,957 | |
| BATHHOUSE | 2,846 | 468 | 2,378 | |
| USED 5X10 TRAILER WITH REP | 572 | 484 | 88 | |
| GENERATOR/EXTRA BATTERY - | 4,683 | 3,958 | 725 | |
| PIER | 7,200 | 1,031 | 6,169 | |
| WELL PUMP | 16,546 | 13,001 | 3,545 | |
| ROOFING - GYM/PAVILLION | 14,235 | 2,068 | 12,167 | |
| INFIRMARY BATH | 2,160 | 313 | 1,847 | |
| FABRICATION REPLACEMENT | 2,234 | 320 | 1,914 | |
| WHIRLPOOL BOTTOM FREEZER | 1,169 | 919 | 250 | |
| TRAILER SHED ROOF | 1,585 | 224 | 1,361 | |
| EQUIPMENT | 978 | 699 | 279 | |
| POOL | 40,103 | 3,727 | 36,376 | |
| HOT WATER HEATER | 490 | 267 | 223 | |
| WALK IN COOLER | 4,797 | 2,437 | 2,360 | |
| WALK IN FREEZER | 7,750 | 1,753 | 5,997 | |
| REFRIGERATOR | 1,019 | 158 | 861 | |
| SUPERIOR SEALCOATING | 7,550 | 1,006 | 6,544 | |
| ADKINS GRADING - ROADS | 9,500 | 1,161 | 8,339 | |
| ADKINS GRADING - GRADING | 16,220 | 1,892 | 14,328 | |
| 2019 BAD BOY ROGUE MOWER | 10,625 | 2,530 | 8,095 | |
| CARETAKER HOUSE - BATHROOM RENOVATIONS | 17,147 | 330 | 16,817 | |
| ICE MACHINE | 7,500 | 713 | 6,787 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 388 | 0 | 388 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORG. EXP AT FMV AT END OF YEAR | 210 | 210 | 210 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTOMOBILE EXPENSE | 2,648 | 0 | 2,648 | |
| BANK CHARGES | 124 | 0 | 124 | |
| BUSINESS PERMITS AND FEES | 850 | 0 | 850 | |
| CELL PHONE | 600 | 0 | 600 | |
| COMPUTER EXPENSE | 5,070 | 0 | 5,070 | |
| FEES - MANAGEMENT - GOLDMAN SACHS | 33,694 | 33,694 | 0 | |
| FUEL | 151 | 0 | 151 | |
| GAS & OIL EXPENSE | 2,305 | 0 | 2,305 | |
| INSURANCE | 57,588 | 0 | 57,588 | |
| INTERNET, PHONE, CABLE | 7,235 | 0 | 7,235 | |
| OWNERS ASSOCIATION FEES | 900 | 0 | 900 | |
| PEST CONTROL | 5,395 | 0 | 5,395 | |
| POOL | 4,132 | 0 | 4,132 | |
| POST OFFICE BOX RENTAL | 288 | 0 | 288 | |
| POSTAGE | 269 | 0 | 269 | |
| REPAIRS & MAINTENANCE | 13,024 | 0 | 13,024 | |
| SECURITY | 635 | 0 | 635 | |
| SUPPLIES | 2,008 | 0 | 2,008 | |
| TOOLS | 806 | 0 | 806 | |
| UTILITIES | 20,873 | 0 | 20,873 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 3,899 | 3,899 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAIN | 374,282 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 1,433 | 1,431 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 2,249 | 1,125 | 1,124 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 582 | 582 | 0 | |
| PAYROLL TAXES | 5,084 | 0 | 5,084 | |
| PROPERTY TAXES | 4,793 | 0 | 4,793 | |
| PERSONALTY TAX | 12 | 0 | 12 |