| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| G & A | 8,000 | |||
| 30-ROOM GUEST HOUSE | 2,200 | 2,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GUEST HOUSE | 1999-08-31 | 993,921 | 472,462 | STRAIGHT LINE | 40.0000 | 28,108 | 28,108 | ||
| CARPET | 2011-04-25 | 2,476 | 2,476 | STRAIGHT LINE | 7.0000 | ||||
| SPRINKLER UPGRADE | 2011-03-31 | 19,283 | 3,736 | STRAIGHT LINE | 40.0000 | ||||
| FURNITURE | 1999-08-31 | 61,111 | 55,808 | STRAIGHT LINE | 7.0000 | 266 | 266 | ||
| APPLIANCES | 2006-08-24 | 2,360 | 2,360 | STRAIGHT LINE | 7.0000 | ||||
| CARD PRINTER | 2011-02-22 | 1,025 | 1,025 | STRAIGHT LINE | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| INFINEX 9392 | 2019-07 | PURCHASE | 2020-07 | 718,551 | 658,770 | 59,781 | ||||
| INFINEX 9392 | 2019-07 | PURCHASE | 2020-12 | 1,861,108 | 1,782,048 | 79,060 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MONEY MARKET FUND | 199,829 | 199,829 |
| REAL ESTATE INVESTMENT TRUSTS | 474,627 | 474,627 |
| EXCHANGE TRADED PRODUCTS | 499,924 | 499,924 |
| EQUITY MUTUAL FUNDS | 5,256,142 | 5,256,142 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 503,331 | 503,331 | ||
| BUILDINGS | 1,018,040 | 533,867 | 484,173 | |
| FURNITURE & EQUIPMENT | 62,136 | 59,579 | 2,557 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 30-ROOM GUEST HOUSE | 538 | 538 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SHIP MODEL | 3,800 | 3,800 | |
| PAINTING | 5,000 | 5,000 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAXES | 1,947 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUMMER CONCERT | ||||
| CREDIT CARD DISCOUNT | 101 | 101 | ||
| OTHER | 511 | 511 | ||
| COST OF GOODS SOLD | 804 | 804 | ||
| 30-ROOM GUEST HOUSE | ||||
| CREDIT CARD DISCOUNT | 552 | 552 | ||
| DUES & SUBSCRIPTIONS | 155 | 155 | ||
| INSURANCE | 7,650 | 7,650 | ||
| MISCELLANEOUS | 771 | 771 | ||
| POSTAGE | 33 | 33 | ||
| REPAIRS | 9,271 | 9,271 | ||
| SHIP SUPPORT | 276 | 276 | ||
| SUPPLIES | 3,652 | 3,652 | ||
| TELEPHONE | 4,800 | 4,800 | ||
| UTILITIES | 10,543 | 10,543 | ||
| VOLUNTEER SUPPORT | 1,343 | 1,343 | ||
| WAGES | 48,849 | 48,849 | ||
| EXPENSES | ||||
| ADVERTISING | 725 | |||
| CREDIT CARD DISCOUNTS | 60 | |||
| DUES & SUBSCRIPTIONS | 221 | |||
| EDUCATION | 288 | |||
| INSURANCE | 1,099 | |||
| POSTAGE | 78 | |||
| SUPPLIES | 4,641 | |||
| TELEPHONE & INTERNET | 2,709 | |||
| UTILITIES | 1,088 | |||
| REPAIRS | 1,113 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES | 4,375 | 4,375 | |
| SUMMER CONCERT | 9,573 | 9,573 | |
| 30-ROOM GUEST HOUSE | 63,385 | 63,385 | |
| REIT INCOME | 23,281 | 23,281 |
| Description | Amount |
|---|---|
| UNREALIZED NET INVESTMENT | 370,264 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| KEY & ROOM DEPOSITS | 344 | 269 |
| ACCRUED FEES | 8,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 37,967 | 37,967 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 1,098 | |||
| FOREIGN TAXES | 1,972 | 1,972 | ||
| 30-ROOM GUEST HOUSE | 3,737 | 3,737 |