| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 750 | 375 | 375 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HEADQUARTERS BUILDING | 1997-12-31 | 75,000 | 75,000 | S/L | 30.0000 | ||||
| BUILDING IMPROVEMENTS | 2002-07-01 | 5,962 | 2,670 | S/L | 39.0000 | 153 | |||
| OFFICE EQUIPMENT | 2002-07-01 | 2,653 | 2,653 | 200DB | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2003-07-01 | 7,864 | 3,322 | S/L | 39.0000 | 202 | |||
| FILE CABINET | 2003-05-16 | 324 | 324 | 200DB | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2005-06-17 | 21,000 | 7,826 | S/L | 39.0000 | 539 | |||
| LAND | 1997-12-31 | 889,585 | |||||||
| LAND IMPROVEMENTS | 2001-07-01 | 3,500 | |||||||
| LAND IMPROVEMENTS | 2002-07-01 | 4,500 | |||||||
| LAND IMPROVEMENTS | 2003-07-01 | 4,500 | |||||||
| LAND IMPROVEMENTS | 2004-07-01 | 4,500 | |||||||
| LAND IMPROVEMENTS | 2005-07-01 | 5,000 | |||||||
| LAND IMPROVEMENTS | 2006-07-01 | 5,000 | |||||||
| LAND IMPROVEMENTS | 2007-07-01 | 5,000 | |||||||
| LAND IMPROVEMENTS | 2008-07-01 | 5,000 | |||||||
| LAND IMPROVEMENTS | 2009-07-01 | 5,000 | |||||||
| LAND IMPROVEMENTS | 2010-07-01 | 5,000 | |||||||
| LAND IMPROVEMENTS | 2011-07-01 | 5,500 | |||||||
| BUILDING IMPROVEMENTS | 2015-07-01 | 22,461 | 2,592 | S/L | 39.0000 | 576 | |||
| NEW PICTURE WINDOW | 2016-06-03 | 4,158 | 382 | S/L | 39.0000 | 107 | |||
| SEPTIC SYSTEM | 2016-12-15 | 9,746 | 2,003 | S/L | 15.0000 | 650 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ENDOWMENT | 955,172 | 1,413,605 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 149,168 | 98,999 | 50,169 | 160,500 |
| LAND | 1,269,882 | 1,269,882 | 4,538,700 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REMAINDER INTEREST IN REAL ESTATE UN | 200,000 | 200,000 | 2,400,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 105 | 105 | ||
| BUILDING REPAIR | 6,590 | 6,590 | ||
| HEALTH INSURANCE | 11,276 | 11,276 | ||
| PROPERTY & LIABILITY INSURANC | 4,503 | 4,503 | ||
| WORKER'S COMP INSURANCE | 1,399 | 1,399 | ||
| OFFICE SUPPLIES | 201 | 201 | ||
| PAYROLL PROCESS FEES | 1,487 | 1,487 | ||
| PROGRAM EXPENSE | 1,123 | 1,123 | ||
| TELEPHONE | 1,102 | 1,102 | ||
| PLOWING | 120 | 120 | ||
| CONTRACT LABOR | 4,000 | 4,000 | ||
| PRINTING | 674 | 674 | ||
| SUPPLIES & HARDWARE | 286 | 286 | ||
| UTILITIES | 472 | 472 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OUTDOOR CLASSROOM DEVELOPMENT | 250 | 250 | |
| CALENDAR SALES | 323 | 323 | |
| SPEAKING FEES | 75 | 75 | |
| CONTRACTED SERVICES | 2,651 | 2,651 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 4,280 | 4,280 | ||
| LICENSES | 80 | 80 |