| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 23,450 | 23,450 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNISHINGS | 2005-06-01 | 3,012 | 3,012 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2005-04-01 | 250 | 250 | 200DB | 5.0000 | ||||
| EQUIPMENT | 2005-07-01 | 1,263 | 1,263 | 200DB | 5.0000 | ||||
| TABLE | 2008-03-15 | 500 | 500 | 200DB | 7.0000 | ||||
| FURNISHINGS | 2008-05-13 | 1,369 | 1,369 | 200DB | 7.0000 | ||||
| FURNISHINGS | 2008-09-07 | 122 | 122 | 200DB | 7.0000 | ||||
| SILK FLOWERS | 2008-12-11 | 494 | 494 | 200DB | 7.0000 | ||||
| BUILDING IMPROVEMENTS | 2008-05-27 | 3,720 | 1,109 | S/L | 39.0000 | 95 | |||
| IMPROVEMENTS | 2008-09-07 | 288 | 83 | S/L | 39.0000 | 7 | |||
| IMPROVEMENTS | 2008-11-01 | 6,705 | 1,912 | S/L | 39.0000 | 172 | |||
| CAPITALIZED PROFESSIONAL FEES | 2006-12-31 | 36,905 | |||||||
| PAVING | 2006-04-18 | 19,300 | 17,591 | 150DB | 15.0000 | 1,139 | |||
| STONRBRIDGE INVESTMENTS | 2008-03-05 | 3,188 | |||||||
| WASHER | 2006-02-15 | 412 | 412 | 200DB | 5.0000 | ||||
| WASHER - LODGE | 2006-04-18 | 468 | 468 | 200DB | 5.0000 | ||||
| FURNITURE | 2006-04-14 | 4,002 | 4,002 | 200DB | 7.0000 | ||||
| RESTORATION SCIENCE - WETLANDS STUDY | 2008-07-13 | 1,254 | |||||||
| KAWASAKI MULE | 2007-11-26 | 12,469 | 12,469 | 200DB | 7.0000 | ||||
| CAPITALIZED PROFESSIONAL FEES | 2007-12-31 | 71,362 | |||||||
| PERMIT | 2008-03-05 | 160 | |||||||
| ANDERSON ENGINEERING | 2008-03-03 | 10,500 | |||||||
| SCANNER | 2006-01-22 | 175 | 175 | 200DB | 5.0000 | ||||
| FURNITURE | 2010-12-23 | 770 | 770 | 200DB | 5.0000 | ||||
| FURNITURE | 2011-01-01 | 911 | 911 | 200DB | 5.0000 | ||||
| FURNISHINGS | 2011-01-06 | 849 | 849 | 200DB | 5.0000 | ||||
| FURNITURE | 2011-11-05 | 135 | 135 | 200DB | 5.0000 | ||||
| WINDOW TREATMENTS | 2012-03-03 | 1,500 | 1,500 | 200DB | 5.0000 | ||||
| WINDOW TREATMENTS | 2012-04-04 | 208 | 208 | 200DB | 5.0000 | ||||
| LODGE UPGRADES | 2013-10-16 | 20,414 | 4,609 | S/L | 27.5000 | 742 | |||
| DRAPERIES - UPPER LEVEL | 2013-11-06 | 3,780 | 3,780 | 200DB | 5.0000 | ||||
| REMODEL - UPSTAIRS BATHROOM | 2013-09-29 | 4,188 | 958 | S/L | 27.5000 | 152 | |||
| MATTRESS | 2014-06-19 | 524 | 524 | 200DB | 5.0000 | ||||
| PRINTER/SCANNER | 2014-02-11 | 400 | 400 | 200DB | 5.0000 | ||||
| DESK | 2014-05-22 | 500 | 467 | 200DB | 7.0000 | 22 | |||
| IPAD | 2014-05-28 | 500 | 500 | 200DB | 5.0000 | ||||
| COMPUTER | 2014-09-25 | 1,999 | 1,999 | 200DB | 5.0000 | ||||
| BED | 2014-12-22 | 1,162 | 1,162 | 200DB | 5.0000 | ||||
| KIRBY | 2014-06-18 | 625 | 625 | 200DB | 5.0000 | ||||
| REPAIR | 2014-11-19 | 800 | 746 | 200DB | 7.0000 | 36 | |||
| BUILDING REPAIRS | 2014-10-11 | 1,712 | 324 | S/L | 27.5000 | 62 | |||
| BUILDING UPGRADES | 2015-12-31 | 15,863 | 2,331 | S/L | 27.5000 | 577 | |||
| MULE & DOZER | 2015-12-31 | 1,892 | 1,654 | 200DB | 7.0000 | 83 | |||
| CAPITALIZED SUPPLIES | 2015-12-31 | 1,640 | 1,434 | 200DB | 7.0000 | 72 | |||
| LODGE DRESSERS & NIGHTSTANDS | 2016-02-19 | 1,510 | 1,380 | 200DB | 5.0000 | 87 | |||
| COTTAGE FURNISHINGS | 2016-11-08 | 372 | 340 | 200DB | 5.0000 | 21 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SCHWAB 1908 SHORT TERM | 2019-11 | PURCHASE | 2020-01 | 108,713 | 108,496 | 217 | ||||
| SCHWAB 1908 LONG TERM | 2015-10 | PURCHASE | 2020-11 | 397,503 | 358,589 | 38,914 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB STOCK INVESTMENTS | 1,342,119 | 1,342,119 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 116,803 | 76,107 | 40,696 | 3,258,500 |
| CAPITALIZED PROFESSIONAL FEES | 123,369 | 123,369 | 123,369 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 38 |
| PRIOR YEAR TAX PAID | 115 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO EXPENSE | 251 | 251 | ||
| BANK FEES | 197 | 197 | ||
| INVESTMENT FEES-CHARLES SCHWA | 9,386 | 9,386 | ||
| BUILDING REPAIR & MAINTENANCE | 5,117 | 30 | 5,087 | |
| DUES & SUBSCRIPTIONS | 1,164 | 1,164 | ||
| EQUIPMENT REPAIR & MAINTENANC | 153 | 153 | ||
| INSURANCE | 6,576 | 1,048 | 5,528 | |
| INTERNET , TELEPHONE, FAX | 4,551 | 4,551 | ||
| JANITORIAL | 349 | 349 | ||
| LANDSCAPING | 31,154 | 31,154 | ||
| MEALS | 2,767 | 2,767 | ||
| MISCELLANEOUS | 50 | 50 | ||
| OFFICE EXPENSE | 1,249 | 1,249 | ||
| POSTAGE | 749 | 749 | ||
| STORAGE RENTAL | 1,438 | 719 | 719 | |
| SUPPLIES | 2,890 | 2,890 | ||
| UTILITIES | 15,337 | 347 | 14,990 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MAINTENANCE FEES RECEIVED | 2,418 | 2,418 | |
| MAINTENANCE FEES REFUNDED | -4,000 | -4,000 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF SECURITIES | 28,534 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 500 | 500 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
219 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 18,064 | 17,255 | 809 | |
| FOREIGN TAXES PAID-CHARLES SCHWA | 515 | 515 | ||
| SALESTAX | 1,127 | 1,127 |