| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANTS' FEES | 6,400 | 6,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - SMITH ST | 2001-03-27 | 18,400 | 9,338 | S/L | 39.0000 | 471 | 471 | ||
| LAND - SMITH ST | 2001-03-27 | 61,600 | |||||||
| LAND - ARMSTRONG RANCH | 2004-04-12 | 194,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL ACCT 751-02482 - SEE ATTCHD | 1,625,361 | 2,029,326 |
| MERRILL ACCT 751-02481 - SEE ATTCHD |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - WILSON STREET | 2,672,576 | 83,158 | 2,589,418 | 2,589,418 |
| LAND - WILSON STREET | ||||
| LAND - WILSON STREET | ||||
| 2007 BOLEROS BUILDING BCFT DONATION | ||||
| LAND - NASSAU (RAYONIER) RANCH | ||||
| LAND - NASSAU (RAYONIER) RANCH | ||||
| IRRIGATION | ||||
| MOWERS | ||||
| NURSERY JAWS | ||||
| IRRIGATION PUMP HOUSE | ||||
| USED TREE SPADE | ||||
| RUSSELL SAMPSON LAND-27 ACRES | ||||
| TIMBER-PLANTED PINES - NASSAU (RAYON |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL ACCT 751-02482 - SEE ATTCHD | FMV | 2,669,119 | 2,722,201 |
| MERRILL ACCT 751-02481 - SEE ATTCHD | FMV |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2007 TANGIBLE ASSETS BCFT DONATION | 18,400 | 9,809 | 8,591 | 8,589 |
| TANGIBLE ASSETS - 2005 BOLEROS DONAT | ||||
| 2006 TANGIBLE ASSETS BCFT DONATION | ||||
| BUILDING - SMITH ST | ||||
| TANGIBLE ASSET | ||||
| 2007 TANGIBLE ASSETS BCFT DONATION | ||||
| 2007 LAND IMPROVEMENTS BCFT DONATION | ||||
| 2006 TANGIBLE ASSETS BCFT DONATION | ||||
| TANGIBLE ASSETS - 2005 BOLEROS DONAT | ||||
| BOLEROS BUILDING BFCT DONATION | ||||
| LAND IMPROVEMENTS - BOLEROS DONATION | ||||
| 2006 BOLEROS BUILDING BCFT DONATION | ||||
| 2008 LAND IMPROVEMENTS BCFT DONATION | ||||
| TANGIBLE ASSET | ||||
| BOLEROS BUILDING | ||||
| LAND IMPROVEMENT | ||||
| LAND - SMITH ST | 255,600 | 255,600 | 255,600 | |
| LAND - ARMSTRONG RANCH | ||||
| BOLEROS LAND | ||||
| BOLEROS LAND BFCT DONATION | ||||
| 2006 LAND BCFT DONATION | ||||
| 2007 LAND BCFT DONATION | ||||
| BOLEROS LAND APPRECIATION |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL - LEGAL | 731 | 731 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| POTTED LANDSCAPE TREES FOR | |||
| CHARITABLE PURPOSES | 806,010 | 806,010 | 806,010 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAND & COMMERCIAL BUILDINGS | ||||
| REAL ESTATE TAX | 5,115 | 5,115 | ||
| MAINTENANCE | 61,998 | 61,998 | ||
| INSURANCE | 2,046 | 2,046 | ||
| UTILITITES | 443 | 443 | ||
| INVESTMENT DEPRECIATION | 1,769 | 1,769 | ||
| EXPENSES | ||||
| BANKING AND INVESTMENT FEES | 42,167 | 42,167 | ||
| INSURANCE | ||||
| REPAIRS AND MAINTENANCE - SMI | ||||
| REPAIRS AND MAINTENANCE - ATL | ||||
| REPAIRS AND MAINTENANCE - BRA | 1,533 | 1,533 | ||
| REPAIRS AND MAINTENANCE - NOR | ||||
| REPAIRS AND MAINTENANCE - RUS | 2,005 | 2,005 | ||
| UTILITIES - ATLANTIC BLVD | ||||
| UTILITIES | ||||
| LABOR AND MAINTENANCE FOR | ||||
| POTTED LANDSCAPE TREES EXPENS | ||||
| OFFICE SUPPLIES | 258 | 258 | ||
| OFFICE EXPENSE | ||||
| ADMINISTRATIVE FEES | ||||
| INVESTMENT DEPRECIATION | 1,614 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLAENEOUS INCOME | 3,227 | 3,227 | |
| MORTGAGE INTEREST | 48,719 | 48,719 | |
| RENTAL INCOME - SMITH ST | 8,400 | 8,400 | |
| EXPENSE REIMBURSEM - SMITH ST | 5,629 | 5,629 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 3,250 | 3,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - ADMINISTRATI | 12,513 | 12,513 | ||
| PROFESSIONAL FEES - APPRAISAL | 5,000 | 5,000 | ||
| PROFESSIONAL FEES - GRANT EVALUA |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 13,392 | 13,234 | 158 | |
| REAL ESTATE TAX - SMITH | 3,192 | 3,192 | ||
| MISC TAXES AND LICENSES | ||||
| TAX ON INVESTMENT INCOME | 15,255 | 15,255 | ||
| FORIEGN TAXES ON INVESTMENTS | 144 | 144 | ||
| REAL ESTATE TAX - BEAVER ST | 6 |