| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,664 |
| 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 - 584 CHESTNUT ST | 2014-07-03 | 16,368 | |||||||
| BUILDING - 584 CHESTNUT ST | 2014-07-03 | 63,632 | 15,040 | S/L | 27.5000 | 2,314 | 2,314 | 2,314 | |
| SECURITY SYSTEM | 2014-11-04 | 1,874 | 1,156 | S/L | 10.0000 | 187 | 187 | 187 | |
| FURNACE - BEST HEATING & AIR | 2014-12-15 | 2,639 | 1,070 | S/L | 15.0000 | 176 | 176 | 176 | |
| BUILDINGS & IMPROVEM | 2001-08-29 | 250,000 | 120,833 | S/L | 40.0000 | 6,250 | |||
| BUILDING-DUTTON PROP | 2005-08-24 | 64,401 | 39,499 | S/L | 25.0000 | 2,576 | |||
| BUILDING - RESTROOMS | 2008-11-13 | 71,672 | 34,881 | S/L | 25.0000 | 2,867 | |||
| EQUIPMENT | 2005-04-15 | 12,403 | 12,403 | S/L | 10.0000 | ||||
| LAND | 2001-08-29 | 200,000 | |||||||
| LAND IMPROVEMENTS | 2001-08-29 | 52,065 | 40,267 | S/L | 25.0000 | 2,083 | |||
| LAND | 2003-10-23 | 40,560 | |||||||
| POLE REMOVAL | 2005-07-05 | 32,680 | |||||||
| ROHR EXCAVATION | 2005-09-27 | 8,800 | |||||||
| MELICK CONSTRUCTION- | 2005-12-19 | 24,962 | |||||||
| SITE WORK - LAND IMP | 2005-12-15 | 95,887 | |||||||
| LAND-DUTTON PROPERTY | 2005-08-24 | 25,000 | |||||||
| PARKINGDRIVES | 2007-07-01 | 17,925 | 9,680 | S/L | 25.0000 | 717 | |||
| SIGN | 2008-06-27 | 3,235 | 2,697 | S/L | 15.0000 | 216 | |||
| THEATER IN THE RAVIN | 2008-10-09 | 51,889 | |||||||
| ROSE GARDEN | 2008-11-21 | 51,443 | |||||||
| PARKING DRIVES | 2008-08-29 | 7,160 | 3,531 | S/L | 25.0000 | 286 | |||
| LAND IMPROVEMENTS | 2008-10-07 | 10,905 | |||||||
| LAND IMP- OPEN THE G | 2008-08-17 | 13,466 | |||||||
| INSTALL FENCE & GATE | 2009-06-01 | 2,380 | 2,380 | S/L | 10.0000 | ||||
| SIGNAGE - ENTRANCE | 2009-06-01 | 170 | 170 | S/L | 10.0000 | ||||
| REST ROOM - ADD'L CO | 2009-06-01 | 209 | 209 | S/L | 10.0000 | ||||
| ROSE GARDEN | 2009-06-01 | 6,265 | 6,265 | S/L | 10.0000 | ||||
| 2010 PROPERTY IMPROV | 2010-06-01 | 16,647 | 16,647 | S/L | 10.0000 | ||||
| WHEELCHAIR ACCESS | 2011-04-22 | 3,790 | 3,695 | S/L | 10.0000 | 95 | |||
| CHILDRENS GARDEN | 2011-08-12 | 35,898 | 33,804 | S/L | 10.0000 | 2,094 | |||
| GAZEBO | 2011-12-13 | 13,731 | 12,472 | S/L | 10.0000 | 1,259 | |||
| GAZEBO - 2012 EXPEND | 2012-06-15 | 11,634 | 9,986 | S/L | 10.0000 | 1,163 | |||
| CHILDRENS GARDEN RAILING | 2012-06-15 | 2,240 | 1,923 | S/L | 10.0000 | 224 | |||
| BRIDGE - CHILDRENS AREA | 2013-05-14 | 5,670 | 4,347 | S/L | 10.0000 | 567 | |||
| GOLF CART | 2013-05-23 | 1,900 | 1,900 | S/L | 7.0000 | ||||
| DELL COMPUTER | 2013-06-20 | 803 | 803 | S/L | 3.0000 | ||||
| CEDAR OUTDOOR FURNITURE | 2013-04-19 | 614 | 471 | S/L | 10.0000 | 61 | |||
| CHILDRENS TOWER- CRAFTSMAN AT LARGE | 2014-08-25 | 20,999 | 13,299 | S/L | 10.0000 | 2,100 | |||
| EXMARK LAZER MOWER | 2014-04-17 | 8,244 | 5,496 | S/L | 10.0000 | 824 | |||
| TRAILER | 2014-12-16 | 600 | 360 | S/L | 10.0000 | 60 | |||
| PUSH MOWER 21" | 2014-12-16 | 126 | 126 | S/L | 5.0000 | ||||
| 2014 F & F ADDITIONS | 2014-12-15 | 738 | 449 | S/L | 10.0000 | 74 | |||
| PARKING LOT - COMPTON HOUSE | 2015-01-12 | 4,800 | 1,152 | S/L | 25.0000 | 192 | |||
| PARKING AREA & RETAINING WALL COMPTON | 2015-04-01 | 5,700 | 1,311 | S/L | 25.0000 | 228 | |||
| FREUND BRIDGE REBUILD | 2017-08-03 | 4,870 | 329 | S/L | 25.0000 | 97 | |||
| SPRINGHOUSE WALL, SIDEWALK & DRAINAGE REPAIR | 2017-02-03 | 12,142 | 941 | S/L | 25.0000 | 243 | |||
| UNDERGROUND ELECTRIC PROJECT | 2018-07-11 | 29,475 | 3,684 | S/L | 20.0000 | 1,474 | |||
| 2015 POLARIS RANGER | 2019-04-04 | 5,075 | 2,639 | 200DB | 5.0000 | 974 | |||
| LANDSCAPING PROJECT | 2019-08-07 | 3,300 | 478 | 150DB | 15.0000 | 283 | |||
| STORM DOORS AND INTERIOR DOORS | 2019-09-13 | 4,145 | 137 | S/L | 39.0000 | 107 | |||
| TENT PAD EXPANSION AND GRAVEL | 2019-09-20 | 4,850 | 703 | 150DB | 15.0000 | 415 | |||
| JOHN DEERE ATV | 2020-02-04 | 3,000 | 550 | S/L | 5.0000 | 600 | |||
| CONCRETE PAD | 2020-04-28 | 26,000 | 1,156 | S/L | 15.0000 | 1,733 | |||
| PAVILLION FAST TRACK | 2021-11-23 | 121,886 | S/L | 15.0000 | 1,016 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 250 SH TJX COS INC | 2013-01 | PURCHASE | 2021-01 | 16,676 | 16,863 | -187 | ||||
| 110 SH BECTON DICKINSON & CO | 1986-08 | PURCHASE | 2021-01 | 27,570 | 27,415 | 155 | ||||
| 328 SH BECTON DICKINSON & CO | 1986-08 | PURCHASE | 2021-01 | 84,233 | 84,099 | 134 | ||||
| 1543 SH BECTON DICKINSON & CO | 1986-08 | PURCHASE | 2021-09 | 386,789 | 384,824 | 1,965 | ||||
| 200 SH DISNEY WALT CO | 1991-12 | PURCHASE | 2021-09 | 34,720 | 35,186 | -466 | ||||
| 35 SH DISNEY WALT CO | 2013-07 | PURCHASE | 2021-09 | 6,076 | 6,158 | -82 | ||||
| 1000 SH JP MORGAN CHASE | 2000-01 | PURCHASE | 2021-09 | 165,859 | 167,480 | -1,621 | ||||
| 75 SH KIMBERLY CLARK CORP | 2010-01 | PURCHASE | 2021-09 | 10,198 | 9,977 | 221 | ||||
| 100 SH MICROSOFT CORP | 2016-09 | PURCHASE | 2021-09 | 28,402 | 28,677 | -275 | ||||
| 200 SH PEPSICO INC COM | 2001-02 | PURCHASE | 2021-09 | 30,477 | 30,260 | 217 | ||||
| 300 SH T ROWE PRICE GROUP INC | 2017-02 | PURCHASE | 2021-09 | 60,234 | 61,910 | -1,676 | ||||
| 100 SH UNITED PARCEL SERVICE INC COM | 2019-10 | PURCHASE | 2021-09 | 18,473 | 18,696 | -223 | ||||
| 100 SH VISA INC | 2013-05 | PURCHASE | 2021-09 | 22,773 | 22,644 | 129 | ||||
| 40 SH ADOBE SYSTEMS INC | 2017-06 | PURCHASE | 2021-09 | 23,124 | 23,493 | -369 | ||||
| 100 SH KANSAS CITY SOUTHERN | 2020-09 | PURCHASE | 2021-09 | 27,336 | 27,311 | 25 | ||||
| 65 SH DISNEY WALT CO | 2021-04 | PURCHASE | 2021-04 | 11,895 | 11,947 | -52 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIXED ASSETS | 904,907 | 442,494 | 462,413 | 1,400,000 |
| LAND | 571,960 | 571,960 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 501 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 125 | |||
| EVENT EXPENSES | 2,246 | |||
| GROUNDS EXPENSE | 3,946 | |||
| HORTICULTURAL SUPPLIES | 6,053 | |||
| INSURANCE | 9,090 | |||
| LICENSE & DUES | 773 | |||
| REPAIRS & MAINTENANCE | 18,246 | |||
| SUPPLIES | 1,386 | |||
| TREES & SHRUB PLANTINGS | 613 | |||
| UTILITIES | 11,853 | |||
| DONATION FUND PROJECT | 14,915 | |||
| VOLUNTEER PROGRAM | 161 | |||
| MISCELLANEOUS | 200 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 23,050 | 23,050 | |
| MISCELLANEOUS | 382 | 382 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 60 |