| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,600 | 8,600 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND (APPROX. 55.4 ACRES REMAINING) | 1975-01-01 | 4,058 | |||||||
| BUILDING ADDITIONS | 1983-02-02 | 28,730 | 28,730 | S/L | 15.0000 | ||||
| COTTAGE A | 1998-11-13 | 360,930 | 195,890 | S/L | 39.0000 | 9,254 | |||
| COTTAGE B | 2001-04-01 | 343,209 | 165,004 | S/L | 39.0000 | 8,800 | |||
| OFFICE RENOVATIONS | 2003-03-01 | 119,650 | 100,705 | S/L | 20.0000 | 5,983 | |||
| 4' CONCRETE SIDEWALKS | 2004-02-19 | 7,302 | 7,302 | S/L | 15.0000 | ||||
| FENCE | 2004-03-16 | 4,200 | 4,200 | S/L | 15.0000 | ||||
| 167 FENCE | 2004-05-07 | 1,750 | 1,750 | S/L | 15.0000 | ||||
| COTTAGE A FOUNDATION IMPROVEMENTS | 2005-05-20 | 10,300 | 10,071 | S/L | 15.0000 | 229 | |||
| SIDEWALK AND PATIO EXTENSIONS | 2006-10-31 | 5,550 | 4,903 | S/L | 15.0000 | 370 | |||
| DRIVEWAY WITH TURNAROUND | 2006-01-01 | 3,321 | 3,100 | S/L | 15.0000 | 221 | |||
| LANDSCAPING | 2006-12-01 | 3,741 | 3,263 | S/L | 15.0000 | 250 | |||
| FENCES | 2009-12-30 | 12,520 | 8,416 | S/L | 15.0000 | 835 | |||
| FENCING | 2011-10-05 | 10,550 | 6,330 | S/L | 15.0000 | 703 | |||
| FOUNDATION IMPROVEMENTS | 2012-06-30 | 26,475 | 14,120 | S/L | 15.0000 | 1,765 | |||
| COTTAGE B FLOORING | 2012-08-22 | 13,449 | 13,449 | S/L | 7.0000 | ||||
| COTTAGE A FLOORING | 2012-09-21 | 12,711 | 12,711 | S/L | 7.0000 | ||||
| CEILING FANS & LIGHTING | 2012-11-02 | 2,672 | 2,672 | S/L | 7.0000 | ||||
| COTTAGE GUTTERS | 2013-08-12 | 1,568 | 1,568 | S/L | 7.0000 | ||||
| COTTAGE A BOXSPRINGS | 2014-03-10 | 2,490 | 2,134 | S/L | 7.0000 | 356 | |||
| COTTAGE A 3.5 TON A/C UNIT & DECK | 2014-05-09 | 6,828 | 5,853 | S/L | 7.0000 | 975 | |||
| COTTAGE B HOT WATER HEATER | 2014-08-21 | 763 | 654 | S/L | 7.0000 | 109 | |||
| COTTAGE A HOT WATER HEATER | 2014-09-09 | 713 | 611 | S/L | 7.0000 | 102 | |||
| 2 COTTAGE REFRIGERATORS | 2015-10-07 | 2,350 | 1,679 | S/L | 7.0000 | 335 | |||
| PLAYGROUND EQUIPMENT | 2015-11-20 | 13,450 | 9,607 | S/L | 7.0000 | 1,922 | |||
| 2007 LINCOLN TOWNCAR (DONATED) | 2015-09-15 | 8,825 | 8,825 | S/L | 5.0000 | ||||
| OUTDOOR RECREATION AREA | 2016-10-31 | 46,369 | 14,684 | S/L | 10.0000 | 4,637 | |||
| 2015 VAN | 2016-03-29 | 27,025 | 20,269 | S/L | 5.0000 | 5,405 | |||
| 2015 FORD TRANSIT | 2016-08-22 | 20,186 | 13,457 | S/L | 5.0000 | 4,038 | |||
| SPRINKLERSYSTEM - OFFICE | 2007-10-23 | 3,710 | 3,710 | S/L | 7.0000 | ||||
| ROOF REPAIRS | 2017-10-17 | 5,100 | 765 | S/L | 15.0000 | 340 | |||
| BIKE BUILDING | 2017-11-14 | 3,278 | 473 | S/L | 15.0000 | 219 | |||
| SECURITY SYSTEM | 2017-11-15 | 5,412 | 1,675 | S/L | 7.0000 | 773 | |||
| FLOORING | 2017-11-14 | 2,170 | 672 | S/L | 7.0000 | 310 | |||
| 2017 CHEVY TRAVERSE | 2017-10-17 | 24,315 | 10,942 | S/L | 5.0000 | 4,863 | |||
| 1/2 FENCE | 2018-03-08 | 6,250 | 1,637 | S/L | 7.0000 | 893 | |||
| WEB NETWORK | 2018-06-27 | 3,554 | 762 | S/L | 7.0000 | 507 | |||
| CARPET ROOF | 2018-10-05 | 2,500 | 446 | S/L | 7.0000 | 358 | |||
| DELL INSPIRON COMPUTER | 2019-01-16 | 1,331 | 174 | S/L | 7.0000 | 191 | |||
| COTTAGE A - NEW OUTSIDE COMPRESSOR | 2019-05-01 | 1,800 | 171 | S/L | 7.0000 | 258 | |||
| SHOWER INSTALLATION COTTAGE A | 2019-06-12 | 5,758 | 480 | S/L | 7.0000 | 822 | |||
| PORTABLE STORAGE BUILDING | 2019-12-19 | 7,123 | S/L | 7.0000 | 1,018 | ||||
| COTTAGE B IMPROVEMENTS | 2020-02-19 | 3,658 | S/L | 15.0000 | 3,658 | ||||
| PORTABLE BUILDING IMPROVEMENTS | 2020-03-25 | 14,908 | S/L | 15.0000 | 14,908 | ||||
| COTTAGE B CONDENSING UNIT | 2020-06-17 | 3,000 | S/L | 15.0000 | 3,000 | ||||
| COTTAGE B REFRIGERATOR | 2020-07-15 | 1,248 | S/L | 5.0000 | 1,248 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FAIRFAX FINANCIAL HLDGS | 2009-05 | PURCHASE | 2020-02 | 188,880 | 103,546 | 85,334 | ||||
| 8,000 SHS BANK OF AMERICA CORP | 2019-11 | PURCHASE | 2020-05 | 166,306 | 175,181 | -8,875 | ||||
| 1,780 SHS BANK NEW YORK MELLON CORP | 2019-11 | PURCHASE | 2020-03 | 54,914 | 79,915 | -25,001 | ||||
| 225 SHS BOOKING HOLDINGS INC COM | 2019-11 | PURCHASE | 2020-07 | 385,481 | 367,111 | 18,370 | ||||
| 3,100 SHS COGNIZANT TECHNOLOGIES COM | 2020-01 | PURCHASE | 2020-02 | 184,048 | 195,653 | -11,605 | ||||
| 1,522 SHS MELLANOX TECHNOLOGIES LTD | 2019-12 | PURCHASE | 2020-02 | 182,283 | 174,090 | 8,193 | ||||
| 8,620 SHS BANK NEW YORK MELLON CORP | 2018-03 | PURCHASE | 2020-03 | 265,934 | 260,967 | 4,967 | ||||
| 800 SHS BERKSHIRE HATHAWAY INC | 2018-07 | PURCHASE | 2020-09 | 174,180 | 151,970 | 22,210 | ||||
| .50 SHS BROOKFIELD ASSET MGMT INC | 2018-02 | PURCHASE | 2020-04 | 16 | 13 | 3 | ||||
| 2,543 SHS BROWN FORMAN CORP COM | 2018-10 | PURCHASE | 2020-05 | 161,962 | 120,003 | 41,959 | ||||
| 4,600 SHS COGNIZANT TECHNOLOGIES COM | 2018-04 | PURCHASE | 2020-04 | 235,542 | 259,159 | -23,617 | ||||
| 3,800 SHS WALT DISNEY COMPANY COM | 2019-03 | PURCHASE | 2020-05 | 428,858 | 429,810 | -952 | ||||
| 1,035 SHS DOLLAR GENERAL CORP COM | 2018-06 | PURCHASE | 2020-05 | 179,565 | 97,106 | 82,459 | ||||
| 300 SHS FAIRFAX FINANCIAL HLDGS | 2018-02 | PURCHASE | 2020-02 | 141,660 | 111,937 | 29,723 | ||||
| 500 SHS NIKE INC COM | 2017-06 | PURCHASE | 2020-09 | 58,958 | 27,196 | 31,762 | ||||
| 3,700 SHS ORACLE CORP COM | 2017-05 | PURCHASE | 2020-05 | 194,321 | 116,667 | 77,654 | ||||
| 3,852 SHS QUALCOMM INC COM | 2017-03 | PURCHASE | 2020-05 | 329,054 | 243,707 | 85,347 | ||||
| 1,975 SHS SYNCHRONY FINANCIAL COM | 2017-01 | PURCHASE | 2020-09 | 54,311 | 72,074 | -17,763 | ||||
| 250 SHS UNION PACIFIC CORP COM | 2015-06 | PURCHASE | 2020-09 | 50,285 | 25,295 | 24,990 | ||||
| 3,000 SHS CHECK POINT SOFTWARE COM | 2013-05 | PURCHASE | 2020-02 | 314,836 | 151,018 | 163,818 | ||||
| 2,851 SHS NXP SEMICONDUCTORS N V COM | 2017-04 | PURCHASE | 2020-05 | 285,994 | 280,468 | 5,526 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS (SEE ATTACHMENT 1) | 7,491,889 | 12,136,856 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS (SEE ATTACHMENT 1) | AT COST | 1,156,800 | 1,169,288 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COTTAGES | 704,139 | 514,367 | 189,772 | 1,242,000 |
| EQUIPMENT & IMPROVEMENTS | 408,254 | 181,352 | 226,902 | 232,000 |
| VEHICLES | 80,351 | 67,798 | 12,553 | 40,000 |
| CONSTRUCTION IN PROGRESS | ||||
| LAND | 4,058 | 4,058 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID AUTO INSURANCE | 200 | 200 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FOOD | 34,826 | 34,826 | ||
| SUPPLIES | 28,693 | 28,693 | ||
| HOUSEWARES | 4,395 | 4,395 | ||
| FUNCTIONS | 6,000 | 6,000 | ||
| MISCELLANEOUS | 954 | 954 | ||
| CLOTHING | 8,492 | 8,492 | ||
| ACTIVITIES | 26,604 | 26,604 | ||
| CHILDRENS GIFTS | 4,917 | 4,917 | ||
| STAFF GIFTS | 1,800 | 1,800 | ||
| CHILDRENS' VACATION | 3,762 | 3,762 | ||
| HIGHER EDUCATION | 1,621 | 1,621 | ||
| MEDICAL AND DENTAL | 4,382 | 4,382 | ||
| FACILITY REPAIRS | 11,089 | 11,089 | ||
| MAINTENANCE | 15,249 | 15,249 | ||
| UTILITIES AND TELEPHONE | 34,752 | 34,752 | ||
| AUTO EXPENSE | 10,199 | 10,199 | ||
| WORKMENS COMPENSATION | 685 | 685 | ||
| MEDICAL INSURANCE | 49,470 | 49,470 | ||
| OTHER INSURANCE | 26,591 | 26,591 | ||
| AUTO INSURANCE | 1,585 | 1,585 | ||
| FINANCIAL MANAGEMENT | 57,380 | 57,380 | ||
| TRAINING | 6,164 | 6,164 | ||
| MEMBERSHIP DUES | 2,700 | 2,700 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 2,083 | 2,083 | |
| PPP LOAN FORGIVENESS | 62,300 | 62,300 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 12 | 214 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 463 | 463 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 3,265 | 3,265 |