| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,150 | 575 | 575 |
| 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 | 2,823 | S/L | 39.0000 | 153 | |||
| OFFICE EQUIPMENT | 2002-07-01 | 2,653 | 2,653 | 200DB | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2003-07-01 | 7,864 | 3,524 | S/L | 39.0000 | 201 | |||
| FILE CABINET | 2003-05-16 | 324 | 324 | 200DB | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2005-06-17 | 21,000 | 8,365 | S/L | 39.0000 | 538 | |||
| 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 | 3,168 | S/L | 39.0000 | 575 | |||
| NEW PICTURE WINDOW | 2016-06-03 | 4,158 | 489 | S/L | 39.0000 | 106 | |||
| SEPTIC SYSTEM | 2016-12-15 | 9,746 | 2,653 | S/L | 15.0000 | 650 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VANGUARD INDEX FUND ADM | 2020-01 | PURCHASE | 2021-10 | 15,609 | 9,967 | 5,642 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ENDOWMENT | 963,246 | 1,546,631 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 149,168 | 101,222 | 47,946 | |
| 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 | 202 | 202 | ||
| BUILDING REPAIR | 5,939 | 5,939 | ||
| HEALTH INSURANCE | 13,563 | 13,563 | ||
| PROPERTY & LIABILITY INSURANC | 4,812 | 4,812 | ||
| WORKER'S COMP INSURANCE | 2,211 | 2,211 | ||
| OFFICE SUPPLIES | 305 | 305 | ||
| PAYROLL PROCESS FEES | 1,561 | 1,561 | ||
| PROGRAM EXPENSE | 242 | 242 | ||
| TELEPHONE | 1,174 | 1,174 | ||
| PLOWING | 120 | 120 | ||
| CONTRACT LABOR | 2,000 | 2,000 | ||
| PRINTING | 213 | 213 | ||
| PROFESSIONAL DEVELOPMENT | 25 | 25 | ||
| UTILITIES | 2,913 | 2,913 | ||
| PROFESSIONAL FEES | 6,006 | 6,006 | ||
| GROUNDS MAINTENANCE | 5,040 | 5,040 | ||
| TRAVEL | 2,380 | 2,380 | ||
| FISHWAY MAINTENANCE | 148 | 148 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROZEN CLASSROOM | 300 | 300 | |
| CALENDAR SALES | 248 | 248 | |
| CONTRACTED SERVICES | 1,134 | 1,134 | |
| WORKERS COMP DIVIDEND | 258 | 258 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 4,982 | 4,982 | ||
| LICENSES | 110 | 110 | ||
| REAL ESTATE TAX | 14,890 | 14,890 | ||
| EXCISE TAX ON INVESTMENT INCOME | 1,220 | 1,220 |