| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,435 | 1,660 | 5,775 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 1991-03-01 | 1,154 | 1,154 | 200DB | 7.0000 | ||||
| CARPET | 1991-03-01 | 2,142 | 2,142 | 200DB | 7.0000 | ||||
| KITCHEN UTENSILS | 1991-03-01 | 662 | 662 | 200DB | 7.0000 | ||||
| KITCHEN APPLIANCES | 1991-03-01 | 1,785 | 1,785 | 200DB | 7.0000 | ||||
| FURNITURE | 1992-01-01 | 2,904 | 2,904 | 200DB | 7.0000 | ||||
| LINENS BLINDS | 1992-01-01 | 743 | 743 | 200DB | 7.0000 | ||||
| CARPET | 1992-01-01 | 2,795 | 2,795 | 200DB | 7.0000 | ||||
| TABLE & CHAIRS | 1993-05-01 | 406 | 406 | 200DB | 7.0000 | ||||
| SIGN | 1993-10-01 | 199 | 199 | 200DB | 7.0000 | ||||
| BEDDING | 1993-05-01 | 725 | 725 | 200DB | 7.0000 | ||||
| FRIDGE & REFRIGERATOR | 1996-04-11 | 1,244 | 1,244 | 200DB | 7.0000 | ||||
| RUGS | 1996-06-11 | 892 | 892 | 200DB | 7.0000 | ||||
| 6 TABLES | 1996-11-07 | 450 | 450 | 200DB | 7.0000 | ||||
| BED FRAME | 1996-02-26 | 318 | 318 | 200DB | 7.0000 | ||||
| DESK & CHAIRS | 1996-06-05 | 439 | 439 | 200DB | 7.0000 | ||||
| 8 STACK CHAIRS | 1996-07-16 | 375 | 375 | 200DB | 7.0000 | ||||
| FURNISHINGS | 1996-07-01 | 215 | 215 | 200DB | 7.0000 | ||||
| FURNISHINGS | 1995-11-01 | 2,630 | 2,630 | 200DB | 7.0000 | ||||
| TEPEE | 1997-03-12 | 2,591 | 2,591 | 200DB | 7.0000 | ||||
| REFRIGERATOR | 1998-06-04 | 1,009 | 1,009 | 200DB | 7.0000 | ||||
| WASHING MACHINE | 1998-08-15 | 525 | 525 | 200DB | 7.0000 | ||||
| TABLE | 2000-09-28 | 299 | 299 | 200DB | 7.0000 | ||||
| MEMORIAL BENCH | 1998-05-11 | 1,245 | 1,245 | 200DB | 7.0000 | ||||
| DOT MATRIX PRINTER | 2001-10-31 | 370 | 370 | 200DB | 5.0000 | ||||
| COLOR SCANNER | 2003-08-30 | 135 | 135 | 200DB | 5.0000 | ||||
| BLUE ORBIT COMPUTER | 2003-12-31 | 909 | 909 | 200DB | 5.0000 | ||||
| FLOORING REPLACEMENT | 2011-03-31 | 13,046 | 13,046 | 200DB | 7.0000 | ||||
| BATHROOM REMODEL | 2011-03-31 | 6,540 | 2,573 | 200DB | 39.0000 | 203 | 203 | ||
| KITCHEN REMODEL | 2011-03-31 | 23,461 | 9,228 | 200DB | 39.0000 | 730 | 730 | ||
| ROOF | 2011-12-15 | 14,282 | 3,311 | S/L | 39.0000 | 366 | 366 | ||
| ROOF | 2012-01-09 | 7,141 | 1,641 | S/L | 39.0000 | 183 | 183 | ||
| LABYRINTH | 2012-06-18 | 3,156 | 1,945 | 150DB | 15.0000 | 186 | 186 | ||
| LABYRINTH | 2013-10-31 | 1,527 | 818 | 150DB | 15.0000 | 90 | 90 | ||
| CLAIRES GARDEN | 2013-10-31 | 8,624 | 4,618 | 150DB | 15.0000 | 512 | 512 | ||
| SIDEWALKS | 2013-05-18 | 6,179 | 3,485 | 150DB | 15.0000 | 363 | 363 | ||
| ROOF | 2014-08-27 | 16,900 | 2,762 | S/L | 39.0000 | 434 | 434 | ||
| BATHROOM WEST HOUSE | 2015-07-01 | 11,491 | 1,608 | S/L | 39.0000 | 295 | 295 | ||
| BATHROOM STUDIO | 2015-04-01 | 29,883 | 4,374 | S/L | 39.0000 | 766 | 766 | ||
| STUDIO HOUSE | 2015-07-01 | 7,186 | 1,006 | S/L | 39.0000 | 184 | 184 | ||
| WEST HOUSE BLDG | 2015-07-01 | 7,635 | 1,069 | S/L | 39.0000 | 195 | 195 | ||
| FURNISHINGS | 2016-01-19 | 727 | 565 | 200DB | 7.0000 | 65 | 65 | ||
| COST PLUS | 2016-02-29 | 629 | 488 | 200DB | 7.0000 | 57 | 57 | ||
| FURNISHINGS | 2016-09-04 | 1,100 | 855 | 200DB | 7.0000 | 98 | 98 | ||
| STUDIO HOUSE UPGRADES | 2016-07-01 | 18,851 | 2,155 | S/L | 39.0000 | 483 | 483 | ||
| WEST HOUSE UPGRADES | 2016-07-01 | 5,781 | 661 | S/L | 39.0000 | 148 | 148 | ||
| STUDIO HOUSE UPGRADES | 2017-07-01 | 7,305 | 648 | S/L | 39.0000 | 187 | 187 | ||
| DECK REPLACEMENT | 2017-07-01 | 19,745 | 1,751 | S/L | 39.0000 | 506 | 506 | ||
| GUEST HOUSE SUNSHADE | 2017-07-01 | 7,200 | 638 | S/L | 39.0000 | 185 | 185 | ||
| WEST HOUSE FLOORING | 2018-04-30 | 8,682 | 4,885 | 200DB | 7.0000 | 1,085 | 1,085 | ||
| WINDOWS - STUDIO & WEST | 2018-06-19 | 42,173 | 2,748 | S/L | 39.0000 | 1,082 | 1,082 | ||
| LAND | 2019-01-01 | 106,715 | |||||||
| FURNITURE & FIXTURES | 2019-07-01 | 23,640 | 9,167 | 200DB | 7.0000 | 4,135 | 4,135 | ||
| MAIN HOUSE | 2019-01-01 | 381,718 | 19,167 | S/L | 39.0000 | 9,788 | 9,788 | ||
| SECOND HOUSE | 2019-01-01 | 122,883 | |||||||
| MAIN HOUSE IMPROVEMENTS | 2019-07-01 | 124,075 | 4,640 | S/L | 39.0000 | 3,181 | 3,181 | ||
| 2014 FORD ESCAPE | 2019-01-01 | 7,925 | 4,121 | 200DB | 5.0000 | 1,522 | 1,522 | ||
| 1996 FORD TAURUS | 2019-01-01 | 980 | 510 | 200DB | 5.0000 | 188 | 188 | ||
| ARTWORK & ANTIQUES | 2019-01-01 | 33,147 | |||||||
| SEAMLESS SIDING | 2020-08-20 | 60,024 | 513 | S/L | 39.0000 | 1,539 | 1,539 | ||
| MAIN HOUSE IMPROVEMENTS | 2020-01-19 | 10,750 | 253 | S/L | 39.0000 | 275 | 275 | ||
| ARBOR IMPROVEMENTS | 2020-03-25 | 14,000 | 700 | S/L | 15.0000 | 933 | 933 | ||
| UTILITY INFRASTRUCTURE | 2021-07-01 | 17,413 | S/L | 39.0000 | 205 | 205 | |||
| RANGE - STUDIO | 2021-03-02 | 753 | 200DB | 7.0000 | 108 | 108 | |||
| REFRIGERATOR | 2021-06-21 | 1,210 | 200DB | 7.0000 | 173 | 173 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ISHARES RUSSELL 1000 | 2018-10 | PURCHASE | 2021-01 | 9,436 | 5,453 | 3,983 | ||||
| ISHARES RUSSELL 1000 | 2018-10 | PURCHASE | 2021-01 | 10,302 | 8,687 | 1,615 | ||||
| ISHARES US TREASURY BOND | 2019-02 | PURCHASE | 2021-01 | 1,543 | 1,415 | 128 | ||||
| ISHARES US TREASURY BOND | 2019-03 | PURCHASE | 2021-01 | 1,732 | 1,585 | 147 | ||||
| ISHARES US TREASURY BOND | 2019-04 | PURCHASE | 2021-01 | 1,705 | 1,578 | 127 | ||||
| ISHARES US TREASURY BOND | 2019-05 | PURCHASE | 2021-01 | 1,597 | 1,482 | 115 | ||||
| ISHARES US TREASURY BOND | 2019-05 | PURCHASE | 2021-01 | 2,247 | 2,095 | 152 | ||||
| ISHARES US TREASURY BOND | 2019-06 | PURCHASE | 2021-01 | 325 | 308 | 17 | ||||
| ISHARES TR CORE MSCI EAF | 2018-10 | PURCHASE | 2021-01 | 2,415 | 1,975 | 440 | ||||
| MFS VALUE FD CL I | 2018-10 | PURCHASE | 2021-01 | 3,515 | 2,905 | 610 | ||||
| DELAWARE SMALL CAP CORE | 2018-10 | PURCHASE | 2021-01 | 8,924 | 7,442 | 1,482 | ||||
| EDGEWOOD GROWTH FUND CL | 2018-10 | PURCHASE | 2021-01 | 2,054 | 1,257 | 797 | ||||
| CLEARBRIDGE LARGE CAP | 2019-03 | PURCHASE | 2021-01 | 742 | 537 | 205 | ||||
| CLEARBRIDGE LARGE CAP | 2019-04 | PURCHASE | 2021-01 | 67 | 51 | 16 | ||||
| BLACKROCK EQTY DIVIDEND | 2018-10 | PURCHASE | 2021-01 | 5,198 | 5,419 | -221 | ||||
| OAKMARK INTL FD CL | 2020-08 | PURCHASE | 2021-01 | 6,313 | 4,892 | 1,421 | ||||
| ISHARES RUSSELL 1000 | 2018-10 | PURCHASE | 2021-09 | 5,762 | 2,796 | 2,966 | ||||
| ISHARES RUSSELL 1000 | 2019-01 | PURCHASE | 2021-09 | 3,745 | 1,775 | 1,970 | ||||
| ISHARES RUSSELL 1000 | 2018-10 | PURCHASE | 2021-09 | 4,964 | 3,689 | 1,275 | ||||
| ISHARES TR CORE MSCI EAF | 2018-10 | PURCHASE | 2021-09 | 466 | 348 | 118 | ||||
| MFS VALUE FD CL I | 2018-10 | PURCHASE | 2021-09 | 3,167 | 2,294 | 873 | ||||
| DELAWARE SMALL CAP CORE | 2018-10 | PURCHASE | 2021-09 | 1,291 | 972 | 319 | ||||
| EDGEWOOD GROWTH FUND CL | 2018-10 | PURCHASE | 2021-09 | 8,684 | 4,149 | 4,535 | ||||
| GS GQG PARTNERS | 2020-08 | PURCHASE | 2021-09 | 1,944 | 1,625 | 319 | ||||
| CLEARBRIDGE LARGE CAP | 2019-04 | PURCHASE | 2021-09 | 711 | 463 | 248 | ||||
| CLEARBRIDGE LARGE CAP | 2019-05 | PURCHASE | 2021-09 | 711 | 468 | 243 | ||||
| CLEARBRIDGE LARGE CAP | 2019-05 | PURCHASE | 2021-09 | 2,448 | 1,597 | 851 | ||||
| TCW TOTAL RETURN | 2019-02 | PURCHASE | 2021-10 | 1,562 | 1,489 | 73 | ||||
| TCW TOTAL RETURN | 2019-03 | PURCHASE | 2021-10 | 2,029 | 1,934 | 95 | ||||
| TCW TOTAL RETURN | 2019-04 | PURCHASE | 2021-10 | 2,039 | 1,964 | 75 | ||||
| TCW TOTAL RETURN | 2019-05 | PURCHASE | 2021-10 | 1,877 | 1,811 | 66 | ||||
| TCW TOTAL RETURN | 2019-05 | PURCHASE | 2021-10 | 2,699 | 2,615 | 84 | ||||
| TCW TOTAL RETURN | 2019-06 | PURCHASE | 2021-10 | 1,207 | 1,186 | 21 | ||||
| TCW TOTAL RETURN | 2019-07 | PURCHASE | 2021-10 | 994 | 978 | 16 | ||||
| TCW TOTAL RETURN | 2019-08 | PURCHASE | 2021-10 | 213 | 212 | 1 | ||||
| TCW TOTAL RETURN | 2019-10 | PURCHASE | 2021-10 | 1,035 | 1,026 | 9 | ||||
| TCW TOTAL RETURN | 2019-10 | PURCHASE | 2021-10 | 30 | 30 | |||||
| TCW TOTAL RETURN | 2019-10 | PURCHASE | 2021-10 | 893 | 884 | 9 | ||||
| TCW TOTAL RETURN | 2020-01 | PURCHASE | 2021-10 | 7,193 | 7,090 | 103 | ||||
| TCW TOTAL RETURN | 2020-07 | PURCHASE | 2021-10 | 7,132 | 7,424 | -292 | ||||
| TCW TOTAL RETURN | 2020-07 | PURCHASE | 2021-10 | 2,222 | 2,313 | -91 | ||||
| TCW TOTAL RETURN | 2020-08 | PURCHASE | 2021-10 | 1,015 | 1,054 | -39 | ||||
| TCW TOTAL RETURN | 2020-09 | PURCHASE | 2021-10 | 4,413 | 4,576 | -163 | ||||
| TCW TOTAL RETURN | 2021-01 | PURCHASE | 2021-10 | 13,249 | 13,504 | -255 | ||||
| TCW TOTAL RETURN | 2021-09 | PURCHASE | 2021-10 | 4,535 | 4,595 | -60 | ||||
| ISHARES RUSSELL 1000 | 2019-02 | PURCHASE | 2021-11 | 1,860 | 865 | 995 | ||||
| ISHARES RUSSELL 1000 | 2019-03 | PURCHASE | 2021-11 | 2,790 | 1,331 | 1,459 | ||||
| ISHARES RUSSELL 1000 | 2019-04 | PURCHASE | 2021-11 | 930 | 463 | 467 | ||||
| EDGEWOOD GROWTH FUND CL | 2018-10 | PURCHASE | 2021-11 | 6,554 | 3,142 | 3,412 | ||||
| OAKMARK INTL FD CL | 2020-08 | PURCHASE | 2021-11 | 491 | 353 | 138 | ||||
| CLEARBRIDGE LARGE CAP | 2019-05 | PURCHASE | 2021-11 | 169 | 103 | 66 | ||||
| CLEARBRIDGE LARGE CAP | 2019-06 | PURCHASE | 2021-11 | 2,032 | 1,224 | 808 | ||||
| CLEARBRIDGE LARGE CAP | 2019-06 | PURCHASE | 2021-11 | 6,520 | 4,011 | 2,509 | ||||
| CLEARBRIDGE LARGE CAP | 2019-07 | PURCHASE | 2021-11 | 1,186 | 751 | 435 | ||||
| CLEARBRIDGE LARGE CAP | 2019-08 | PURCHASE | 2021-11 | 2,625 | 1,605 | 1,020 | ||||
| CLEARBRIDGE LARGE CAP | 2019-10 | PURCHASE | 2021-11 | 1,524 | 950 | 574 | ||||
| CLEARBRIDGE LARGE CAP | 2019-10 | PURCHASE | 2021-11 | 1,016 | 642 | 374 | ||||
| CLEARBRIDGE LARGE CAP | 2020-01 | PURCHASE | 2021-11 | 254 | 171 | 83 | ||||
| SCHWAB US SMALL-CAP ETF | 2021-01 | PURCHASE | 2021-11 | 639 | 572 | 67 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH - MUTUAL FUNDS | 1,007,101 | 1,007,101 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURES | 76,945 | 61,885 | 15,060 | 76,945 |
| IMPROVEMENTS | 336,496 | 58,028 | 278,468 | 336,496 |
| VEHICLES | 8,905 | 6,340 | 2,565 | 8,905 |
| BUILDINGS | 639,426 | 37,304 | 602,122 | 639,426 |
| ARTWORK & ANTIQUES | 33,147 | 33,147 | 33,147 | |
| LAND | 106,715 | 106,715 | 106,715 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRAZING INCOME | ||||
| GRAZING FEE | ||||
| EXPENSES | ||||
| ADVERTISING | 157 | 35 | 122 | |
| BANK SERVICE CHARGES | 140 | 31 | 109 | |
| DUES & SUBSCRIPTIONS | 800 | 179 | 621 | |
| FUND RAISING | 23 | 5 | 18 | |
| FURNITURE & FIXTURES REPLACEM | 2,130 | 476 | 1,654 | |
| VEHICLE EXPENSE | 1,295 | 289 | 1,006 | |
| GENERAL SUPPLIES | 2,366 | 528 | 1,838 | |
| INSURANCE | 9,284 | 2,073 | 7,211 | |
| OFFICE SUPPLIES | 346 | 77 | 269 | |
| OFFICE POSTAGE | 403 | 90 | 313 | |
| CREDIT CARD FEES | 297 | 66 | 231 | |
| COMMUNITY ENRICHMENT | 1,700 | 380 | 1,320 | |
| RETREAT EXPENSE | 2,355 | 526 | 1,829 | |
| LINEN EXPENSE | 220 | 49 | 171 | |
| TRANSITION | 11,315 | 2,526 | 8,789 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RETREAT/ WORKSHOPS | 36,734 | 36,734 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 38,665 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL & CONSULTING | 10,286 | 9,776 | 114 | 396 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 4,678 | 1,045 | 3,633 | |
| CORPORATE FEE | 50 | 11 | 39 |