| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,950 | 3,975 | 3,975 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 86,450 | |||||||||
| BUILDING | 1987-01-01 | 1,410,000 | 1,410,000 | S/L | 25.0000 | ||||
| ROOF 1987 | 1987-01-01 | 30,135 | 30,135 | S/L | 31.5000 | ||||
| ROOF 1993 | 1993-12-31 | 11,020 | 9,836 | S/L | 31.5000 | 349 | 349 | ||
| FURNITURE | 1991-06-30 | 2,610 | 2,610 | 200DB | 7.0000 | ||||
| FURNITURE | 1992-06-30 | 16,175 | 16,175 | 200DB | 7.0000 | ||||
| TELEPHONE | 1990-06-30 | 3,388 | 3,388 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4033 | 1990-06-30 | 3,135 | 3,135 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4009 | 1992-06-30 | 2,720 | 2,720 | 200DB | 7.0000 | ||||
| FURNITURE | 1993-06-30 | 10,015 | 10,015 | 200DB | 7.0000 | ||||
| VCR | 1993-06-30 | 339 | 339 | 200DB | 7.0000 | ||||
| SWAMP COOLERS | 1995-06-30 | 6,146 | 6,146 | 200DB | 7.0000 | ||||
| REFRIGERATOR | 1995-06-30 | 453 | 453 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4029 | 1995-06-30 | 2,800 | 2,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4005 | 1995-06-30 | 2,800 | 2,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4001 | 1995-06-30 | 2,800 | 2,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3963 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3983 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3993 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3995 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4005 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| CARPET 3997 | 1995-06-30 | 865 | 865 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3997 | 1997-06-30 | 3,625 | 3,625 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3953 | 1999-06-30 | 3,250 | 3,250 | 200DB | 7.0000 | ||||
| 2 AIR CONDITIONERS 4019, 4029 | 2005-06-22 | 8,754 | 8,754 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3913 | 2002-05-21 | 4,600 | 4,600 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3915 | 2002-09-01 | 3,200 | 3,200 | 200DB | 7.0000 | ||||
| 4 SWAMP COOLERS 4037 | 2003-03-31 | 3,025 | 3,025 | 200DB | 7.0000 | ||||
| 2 A/CS SALVATION ARMY | 2003-04-20 | 6,523 | 6,523 | 200DB | 7.0000 | ||||
| 3 SPAMP COOLERS 1111 | 2004-04-30 | 1,290 | 1,290 | 200DB | 7.0000 | ||||
| A/C W. SIDE SKI | 2004-05-31 | 4,270 | 4,270 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3907 | 2006-10-31 | 4,168 | 4,168 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3907 | 2009-11-21 | 3,885 | 3,885 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4011 | 2011-07-15 | 4,800 | 4,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4019 | 2011-08-04 | 3,474 | 3,474 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4185 | 2011-09-27 | 4,184 | 4,184 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3961 | 2012-03-31 | 3,760 | 3,760 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3965 | 2012-07-31 | 3,675 | 3,675 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3953 | 2012-08-31 | 4,285 | 4,285 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3921 | 2013-12-15 | 3,825 | 3,825 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4025 | 2013-08-15 | 4,370 | 4,370 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3919 | 2014-03-31 | 4,150 | 4,150 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3913 | 2014-09-30 | 4,304 | 4,304 | 200DB | 7.0000 | ||||
| AIR CONDTIONER 3923 | 2014-12-31 | 5,500 | 5,500 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4019 | 2015-11-30 | 3,806 | 3,806 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3917 | 2017-05-31 | 4,600 | 4,039 | 200DB | 7.0000 | 408 | 408 | ||
| 2 AIR CONDITIONERS 4015 | 2017-10-31 | 10,200 | 8,530 | 200DB | 7.0000 | 891 | 891 | ||
| AIR CONDITIONER 3909 | 2017-12-31 | 5,000 | 4,182 | 200DB | 7.0000 | 436 | 436 | ||
| AIR CONDITIONER 3959 | 2018-06-30 | 5,400 | 4,195 | 200DB | 7.0000 | 482 | 482 | ||
| AIR CONDITIONER EXP BEAUTY | 2019-12-31 | 5,000 | 3,243 | 200DB | 7.0000 | 502 | 502 | ||
| MISC | 1983-06-30 | 300 | 300 | PRE | 5.0000 | ||||
| MISC | 1983-06-30 | 7,500 | 7,500 | PRE | 5.0000 | ||||
| SNAKE | 1984-06-30 | 1,029 | 1,029 | PRE | 5.0000 | ||||
| COMPUTER | 1984-06-30 | 5,896 | 5,896 | PRE | 5.0000 | ||||
| WESTGATE | 1985-06-30 | 2,650 | 2,650 | PRE | 5.0000 | ||||
| LAWN TRACTOR | 1985-06-30 | 1,129 | 1,129 | PRE | 5.0000 | ||||
| PAPER SHREDDER | 1987-06-30 | 901 | 901 | 200DB | 7.0000 | ||||
| LAWN MOWER | 1987-06-30 | 742 | 742 | 200DB | 7.0000 | ||||
| XEROX COPIER | 1988-06-30 | 1,652 | 1,652 | 200DB | 7.0000 | ||||
| PAINT SPRAYER | 1997-06-30 | 1,650 | 1,650 | 200DB | 7.0000 | ||||
| USED GENERATOR | 1995-06-30 | 550 | 550 | 200DB | 7.0000 | ||||
| LAWN TRACTOR | 1999-06-30 | 2,422 | 2,422 | 200DB | 7.0000 | ||||
| LAWN MOWER | 2001-06-30 | 837 | 837 | 200DB | 7.0000 | ||||
| LAWN MOWER | 2018-06-30 | 432 | 336 | 200DB | 7.0000 | 38 | 38 | ||
| SIGN | 1983-06-30 | 1,000 | 1,000 | PRE | 5.0000 | ||||
| SIGN | 1983-06-30 | 21,561 | 21,561 | PRE | 5.0000 | ||||
| LEASEHOLDS | 1983-06-30 | 6,000 | 6,000 | PRE | 5.0000 | ||||
| LADDER TRUCK | 1990-06-30 | 5,000 | 5,000 | 200DB | 5.0000 | ||||
| SIGN | 2005-06-01 | 3,500 | 3,500 | 200DB | 7.0000 | ||||
| LAND WESTGATE & VACANT PARK | 1983-06-30 | 786,316 | |||||||
| SUSPENDED LOSSES | 1992-10-01 | 251,545 | 241,397 | S/L | 31.5000 | 7,985 | 7,985 | ||
| 4 TON A/C 4029 | 2020-03-31 | 6,480 | 3,646 | 200DB | 7.0000 | 810 | 810 | ||
| 4 TON A/C UNIT 4011 | 2021-12-31 | 6,100 | 1,898 | 200DB | 7.0000 | 1,201 | 1,201 | ||
| 6 TON A/C | 2022-11-30 | 6,800 | 243 | 200DB | 7.0000 | 1,873 | 1,873 | ||
| RIDING MOWER | 2022-06-30 | 2,940 | 525 | 200DB | 7.0000 | 690 | 690 | ||
| PLUMBING TOOLS | 2022-09-30 | 826 | 89 | 200DB | 7.0000 | 210 | 210 | ||
| PLUMBING TOOLS | 2022-10-31 | 226 | 8 | 200DB | 7.0000 | 62 | 62 | ||
| CARRYING COSTS ON PARK | 2022-07-31 | 13,622 | |||||||
| DRAIN SNAKE | 2023-03-31 | 665 | 200DB | 7.0000 | 95 | 95 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME SECURITIES | 2,345,658 | 2,333,356 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NON-INVESTMENT BUILDINGS & EQUIPMENT | 1,986,298 | 1,967,262 | 19,036 | 1,986,298 |
| LAND | 814,650 | 814,650 | 3,000,000 |
| Description | Amount |
|---|---|
| TAX EXEMPT OID | -1,546 |
| MISCELLANEOUS | 663 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE SUPPLIES | 1,961 | 1,961 | ||
| POSTAGE | 126 | 126 | ||
| INSURANCE | 16,591 | 16,591 | ||
| MISCELLANEOUS | 117 | 117 | ||
| EQUIPMENT MAINTENANCE | 1,733 | 1,733 | ||
| REPAIRS & MAINTENANCE | 19,263 | 19,263 | ||
| SEWER & DISPOSAL | 10,566 | 10,566 | ||
| UTILITIES | 40,451 | 40,451 | ||
| AUTOMOBILE | 560 | 560 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 19,910 | 18,210 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 23,885 | 23,885 |