| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 39,109 | 39,109 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE FURNITURE | 2006-03-01 | 7,976 | 7,976 | S/L | 7.0000 | ||||
| GENERATOR | 2007-03-23 | 1,944 | 1,944 | S/L | 7.0000 | ||||
| DRAFTING STOOL (AARON) | 2007-07-01 | 325 | 325 | S/L | 7.0000 | ||||
| OFFICE CHAIR | 2014-04-22 | 1,073 | 1,073 | S/L | 7.0000 | ||||
| 2015 CHEVY SUBURBAN(TRADE 23) | 2015-03-31 | 58,691 | 58,691 | S/L | 5.0000 | ||||
| SONIC WALL NETWORK (VPN) | 2015-09-15 | 1,542 | 1,542 | S/L | 5.0000 | ||||
| BUFFALO BACKUP UNIT | 2015-09-08 | 1,130 | 1,130 | S/L | 5.0000 | ||||
| CABINETS | 2017-02-01 | 11,137 | 9,413 | S/L | 7.0000 | 1,591 | 1,591 | ||
| DEPOSIT VINCE'S DESK & FF | 2017-02-01 | 9,000 | 7,607 | S/L | 7.0000 | 1,286 | 1,286 | ||
| OFFICE FURNITURE | 2017-02-01 | 22,169 | 18,738 | S/L | 7.0000 | 3,167 | 3,167 | ||
| CABINETS INSTALLATION | 2017-02-01 | 2,452 | 2,073 | S/L | 7.0000 | 350 | 350 | ||
| GRANITE COUNTER TOPS | 2017-02-01 | 1,084 | 916 | S/L | 7.0000 | 155 | 155 | ||
| WINDOWS SERVER | 2017-02-01 | 1,268 | 1,268 | S/L | 5.0000 | ||||
| DELL POWEREDGE POWER SERVER | 2017-02-01 | 4,111 | 4,111 | S/L | 5.0000 | ||||
| SUITE 238 RENOVATIONS | 2017-02-01 | 34,211 | 5,190 | S/L | 39.0000 | 877 | 877 | ||
| SUITE 238 RENOVATIONS | 2017-02-01 | 8,228 | 1,248 | S/L | 39.0000 | 211 | 211 | ||
| ELECTRICAL-SUITE 238 | 2017-02-01 | 6,968 | 1,057 | S/L | 39.0000 | 179 | 179 | ||
| CEILING GRID & INSTALL | 2017-02-01 | 5,289 | 802 | S/L | 39.0000 | 136 | 136 | ||
| FLOORING | 2017-02-01 | 15,110 | 12,771 | S/L | 7.0000 | 2,159 | 2,159 | ||
| FURNITURE | 2017-02-01 | 9,939 | 8,401 | S/L | 7.0000 | 1,419 | 1,419 | ||
| CABINETS | 2017-02-01 | 6,775 | 5,727 | S/L | 7.0000 | 967 | 967 | ||
| SUITE 238 RENOVATIONS | 2017-02-01 | 6,537 | 992 | S/L | 39.0000 | 167 | 167 | ||
| SUITE238 OFFICE DESIGN | 2017-03-07 | 6,900 | 1,032 | S/L | 39.0000 | 177 | 177 | ||
| PICTURE & INSTALLATION | 2017-08-29 | 5,895 | 4,491 | S/L | 7.0000 | 843 | 843 | ||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 8,570 | 1,062 | S/L | 39.0000 | 220 | 220 | ||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 9,976 | 1,236 | S/L | 39.0000 | 256 | 256 | ||
| OFFICE/KITCHEN CABINETS | 2018-02-23 | 5,500 | 3,798 | S/L | 7.0000 | 785 | 785 | ||
| GLASS WALL | 2018-02-23 | 9,923 | 1,230 | S/L | 39.0000 | 254 | 254 | ||
| OFFICE/KITCHEN CABINETS | 2018-02-23 | 5,060 | 3,494 | S/L | 7.0000 | 723 | 723 | ||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 18,035 | 2,235 | S/L | 39.0000 | 463 | 463 | ||
| BATHROOM & KITCHEN COUNTERTOPS | 2018-02-23 | 1,600 | 1,105 | S/L | 7.0000 | 228 | 228 | ||
| PLUMBING, BRICK FOR WALL | 2018-02-23 | 9,968 | 1,235 | S/L | 39.0000 | 256 | 256 | ||
| FLOOR COVERINGS | 2018-02-23 | 5,108 | 3,527 | S/L | 7.0000 | 729 | 729 | ||
| ELECTRIC SUPPLY-FIXTURES | 2018-02-23 | 5,268 | 653 | S/L | 39.0000 | 135 | 135 | ||
| DEMO, MATERIAL, DUMPSTER | 2018-02-23 | 8,443 | 1,046 | S/L | 39.0000 | 217 | 217 | ||
| ELECTRIC, RENOVATION, MATERIAL | 2018-02-23 | 6,578 | 815 | S/L | 39.0000 | 169 | 169 | ||
| LIGHT FIXTURES & INSTALL | 2018-02-23 | 7,968 | 5,502 | S/L | 7.0000 | 1,138 | 1,138 | ||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 8,695 | 1,078 | S/L | 39.0000 | 222 | 222 | ||
| FLOOR COVERINGS | 2018-02-23 | 6,077 | 4,196 | S/L | 7.0000 | 868 | 868 | ||
| RENOVATIONS-ADDITIONAL SPACE | 2018-02-23 | 2,368 | 293 | S/L | 39.0000 | 61 | 61 | ||
| REFRIGERATOR, 2 TVS, SINK, BLINDS, LIGHT FIXT | 2018-02-23 | 12,825 | 8,855 | S/L | 7.0000 | 1,833 | 1,833 | ||
| DESK (WORKSTATION), CHAIRS, TABLE | 2018-02-23 | 7,279 | 5,026 | S/L | 7.0000 | 1,040 | 1,040 | ||
| BLINDS & COUNTERTOPS | 2018-02-23 | 1,224 | 845 | S/L | 7.0000 | 175 | 175 | ||
| PAINTING, ELECTRIC, PLUMBING | 2018-02-23 | 8,959 | 1,110 | S/L | 39.0000 | 230 | 230 | ||
| COUNTERTOPS | 2018-02-23 | 1,495 | 1,032 | S/L | 7.0000 | 214 | 214 | ||
| DELL OPTIPLEX 5050 (MEGAN) | 2018-02-16 | 1,979 | 1,913 | S/L | 5.0000 | 66 | 66 | ||
| DELL PRECISION TOWER 5000 SERIES (AARON) | 2018-02-16 | 4,045 | 3,910 | S/L | 5.0000 | 135 | 135 | ||
| CAMERA | 2018-03-01 | 3,399 | 3,286 | S/L | 5.0000 | 113 | 113 | ||
| PHASE 2 OFFICE LAYOUT | 2018-04-03 | 3,619 | 441 | S/L | 39.0000 | 93 | 93 | ||
| OFFICE FURNITURE-MEGAN'S OFFICE | 2018-04-04 | 4,395 | 2,983 | S/L | 7.0000 | 627 | 627 | ||
| DESK & FURNITURE-AARON'S OFFICE | 2018-04-11 | 9,888 | 6,709 | S/L | 7.0000 | 1,413 | 1,413 | ||
| CHAIRS-MEGAN'S OFFICE | 2018-04-16 | 2,883 | 1,922 | S/L | 7.0000 | 412 | 412 | ||
| GPS SYSTEM | 2018-10-22 | 5,925 | 4,937 | S/L | 5.0000 | 988 | 988 | ||
| WORKSTATION | 2019-01-15 | 6,542 | 5,233 | S/L | 5.0000 | 1,309 | 1,309 | ||
| HARD DRIVE EXPANSION | 2019-01-15 | 2,671 | 2,137 | S/L | 5.0000 | 534 | 534 | ||
| DESK | 2019-03-15 | 5,556 | 3,042 | S/L | 7.0000 | 794 | 794 | ||
| MACBOOK PRO LAPTOP (AARON) | 2019-06-24 | 4,244 | 2,971 | S/L | 5.0000 | 849 | 849 | ||
| 2019 CHEVY SILVERADO | 2019-07-09 | 49,999 | 34,999 | S/L | 5.0000 | 10,000 | 10,000 | ||
| LOUNGE TABLE | 2019-08-01 | 2,800 | 1,367 | S/L | 7.0000 | 400 | 400 | ||
| DELL OPTIPLEX 7000 (VINCE) | 2020-02-21 | 3,804 | 2,155 | S/L | 5.0000 | 761 | 761 | ||
| LAPTOP (STEPHEN) | 2020-03-31 | 3,438 | 1,891 | S/L | 5.0000 | 687 | 687 | ||
| DELL PRECISION TOWER 5800 (2) | 2020-07-03 | 10,641 | 5,320 | S/L | 5.0000 | 2,129 | 2,129 | ||
| DELL PRECISION 7540 LAPTOPS (2) | 2020-07-03 | 9,550 | 4,775 | S/L | 5.0000 | 1,910 | 1,910 | ||
| 2021 CHEVROLET SILVERADO | 2020-11-11 | 53,655 | 23,251 | S/L | 5.0000 | 10,731 | 10,731 | ||
| FLOORING | 2021-03-24 | 6,522 | 1,630 | S/L | 7.0000 | 932 | 932 | ||
| RENOVATION- DEMO | 2021-03-24 | 21,406 | 961 | S/L | 39.0000 | 548 | 548 | ||
| NETWORK EQUIPMENT | 2021-03-24 | 2,211 | 774 | S/L | 5.0000 | 442 | 442 | ||
| CABINETS | 2020-12-03 | 6,024 | 1,721 | S/L | 7.0000 | 861 | 861 | ||
| LAYOUT FRAMING & MATERIAL | 2021-03-24 | 25,448 | 1,142 | S/L | 39.0000 | 652 | 652 | ||
| DELL 5500 SERIES LAPTOP | 2021-03-24 | 3,694 | 1,293 | S/L | 5.0000 | 739 | 739 | ||
| TRIMBLE TDC150 (NEW) | 2021-03-24 | 8,595 | 3,008 | S/L | 5.0000 | 1,719 | 1,719 | ||
| TRIMBLE TDC150 (USED) | 2021-03-24 | 5,600 | 1,960 | S/L | 5.0000 | 1,120 | 1,120 | ||
| IPECS PHONE SYSTEM | 2021-07-31 | 5,781 | 1,170 | S/L | 7.0000 | 826 | 826 | ||
| RENOVATION- DRYDEN | 2021-03-24 | 48,926 | 2,195 | S/L | 39.0000 | 1,255 | 1,255 | ||
| ELECTRICAL | 2021-03-24 | 3,410 | 153 | S/L | 39.0000 | 87 | 87 | ||
| GRANITE COUNTERTOP | 2021-03-24 | 1,211 | 303 | S/L | 7.0000 | 173 | 173 | ||
| DESK-AARON | 2021-03-24 | 4,370 | 1,093 | S/L | 7.0000 | 624 | 624 | ||
| CHAIR-AARON | 2021-03-24 | 1,302 | 325 | S/L | 7.0000 | 186 | 186 | ||
| SIDE CHAIRS (HOTEL OFFICE) | 2021-03-24 | 1,069 | 267 | S/L | 7.0000 | 153 | 153 | ||
| DESK (HOTEL OFFICE) | 2021-03-24 | 4,797 | 1,199 | S/L | 7.0000 | 686 | 686 | ||
| DOOR (HOTEL OFFICE) | 2021-03-24 | 1,374 | 62 | S/L | 39.0000 | 35 | 35 | ||
| CHAIR (HOTEL OFFICE) | 2021-03-24 | 869 | 217 | S/L | 7.0000 | 125 | 125 | ||
| DESK (MEGAN) | 2021-03-24 | 10,660 | 2,665 | S/L | 7.0000 | 1,523 | 1,523 | ||
| DOOR (MEGAN) | 2021-03-24 | 1,374 | 62 | S/L | 39.0000 | 35 | 35 | ||
| SIDE CHAIRS (MEGAN) | 2021-03-24 | 534 | 134 | S/L | 7.0000 | 76 | 76 | ||
| SOFA (MEGAN) | 2021-03-24 | 1,420 | 355 | S/L | 7.0000 | 203 | 203 | ||
| CHAIR (MEGAN) | 2021-03-24 | 869 | 217 | S/L | 7.0000 | 125 | 125 | ||
| SIDE CHAIR (SMALL OFFICE) | 2021-03-24 | 534 | 134 | S/L | 7.0000 | 76 | 76 | ||
| CHAIR (SMALL OFFICE) | 2021-03-24 | 869 | 217 | S/L | 7.0000 | 125 | 125 | ||
| DOOR (SMALL OFFICE) | 2021-03-24 | 1,374 | 62 | S/L | 39.0000 | 35 | 35 | ||
| DESK (SMALL OFFICE) | 2021-03-24 | 6,790 | 1,698 | S/L | 7.0000 | 970 | 970 | ||
| PROJECT & DESIGN SERVICES | 2021-03-24 | 9,477 | 425 | S/L | 39.0000 | 243 | 243 | ||
| DELL PRECISION 5760 | 2021-11-30 | 3,873 | 839 | S/L | 5.0000 | 775 | 775 | ||
| DELL PRECISION 5820 | 2021-11-30 | 3,678 | 797 | S/L | 5.0000 | 735 | 735 | ||
| DELL POWER EDGE T440 SERVER & INSTALLATION | 2021-12-22 | 17,444 | 3,489 | S/L | 5.0000 | 3,488 | 3,488 | ||
| 2 TRIMBLE R12I PRECISION LASERS | 2022-04-15 | 67,106 | 10,066 | S/L | 5.0000 | 13,421 | 13,421 | ||
| 2022 CHEVY SILVERADO | 2022-04-29 | 64,599 | 8,613 | S/L | 5.0000 | 12,920 | 12,920 | ||
| 2022 CHEVY SILVERADO 1500 7643 | 2022-10-28 | 63,260 | 2,109 | S/L | 5.0000 | 12,652 | 12,652 | ||
| DELL PRECISION 5500 (AVO) | 2023-03-29 | 5,498 | S/L | 5.0000 | 825 | 825 | |||
| DELL PRECISION 3600 (SB) | 2023-03-29 | 4,159 | S/L | 5.0000 | 624 | 624 | |||
| DELL OPTIPLEX 7000 (MNG) | 2023-03-29 | 2,209 | S/L | 5.0000 | 331 | 331 | |||
| TRIMBLE R12I LASER | 2023-02-27 | 34,863 | S/L | 5.0000 | 5,810 | 5,810 | |||
| 2 DELL LATTITUDE 7430 LAPTOPS | 2023-07-21 | 3,942 | S/L | 5.0000 | 328 | 328 | |||
| 2 DELL LATTITUDE 7440 LAPTOPS | 2023-07-21 | 4,602 | S/L | 5.0000 | 384 | 384 | |||
| 2023 CHEVROLET 2500 CREW CAB LTZ | 2023-06-20 | 79,005 | S/L | 5.0000 | 7,901 | 7,901 | |||
| 20242024 CHEVY SILVERADO 3500 | 2023-11-03 | 82,275 | S/L | 5.0000 | 2,743 | 2,743 | |||
| DELL PRECISION 7600 LAPTOP | 2023-12-12 | 2,513 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2015 CHEVY SUBURBAN(TRADE 23) | 2015-03 | PURCHASE | 2023-01 | 17,000 | 58,691 | 17,000 | 58,691 | |||
| BUFFALO BACKUP UNIT | 2015-09 | PURCHASE | 2023-12 | 1,130 | 1,130 | |||||
| WINDOWS SERVER | 2017-02 | PURCHASE | 2023-12 | 1,268 | 1,268 | |||||
| DELL POWEREDGE POWER SERVER | 2017-02 | PURCHASE | 2023-12 | 4,111 | 4,111 | |||||
| PARK ACCOUNT F1262 | PURCHASE | 890,192 | 866,571 | 23,621 | ||||||
| PARK ACCOUNT F1262 | PURCHASE | 1,896,360 | 2,125,122 | -228,762 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 14,996,881 | 14,996,881 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 1,130,038 | 442,648 | 687,390 | 687,390 |
| LAND | 1,337,500 | 1,337,500 | 1,337,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 74,444 | 74,444 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZE CONSTRUCTION COSTS | 11,986,581 | 16,746,338 | 16,746,338 |
| INVESTMENT IN SHAW HWY PROPERTIES | 3,631,369 | 3,843,875 | 3,843,875 |
| EXCECUTIVE DEFERRED COMPENSATION | 2,182,553 | 2,251,957 | 2,251,957 |
| LEASE SECURITY DEPOSIT | 1,500 | 1,500 | 1,500 |
| ECOLOGICAL RESOURCE PARTNERS LLP INV | |||
| INTEREST RECEIVABLE | |||
| N/R - ERP LLC | |||
| N/R - ERP LLC | |||
| ROU ASSET - BUILDING | 499,189 | 561,454 | 561,454 |
| ROU ASSET - COPIER | 8,225 | 5,405 | 5,405 |
| Description | Amount |
|---|---|
| ILF TAXABLE INVESTMENT INCOME | 79,281 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 2,511 | 2,511 | ||
| COMPUTER REPAIR/MAINTENANCE | 14,833 | 14,833 | ||
| INSURANCE | 24,896 | 24,896 | ||
| INTERNET EXPENSE | 26,042 | 26,042 | ||
| MEALS AND ENTERTAINMENT | 21,384 | 21,384 | ||
| MISC CONSULTING EXPENSE | 12,372 | 12,372 | ||
| MISC EXPENSE | 994 | 994 | ||
| OFFICE SUPPLIES | 25,934 | 25,934 | ||
| POSTAGE | 3,625 | 3,625 | ||
| PROMOTION | 85,160 | 85,160 | ||
| SEMINARS | 11,055 | 11,055 | ||
| TELEPHONE | 9,559 | 9,559 | ||
| MEMBERSHIP DUES | 20,996 | 20,996 | ||
| COPYING | 4,567 | 4,567 | ||
| OFFICE RENT/PARKING | 56,226 | 56,226 | ||
| PNB ILF INVESTMENT EXPENSES | 47,775 | 47,775 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALE OF MITIGATION CREDIT | 7,179,359 | 7,179,359 | |
| SHAW HWY PROPERTIES LLC | 302,506 | 302,506 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 903,368 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVES | 1,320,200 | 1,428,980 |
| ACCRUED CONSTRUCTION COSTS | 13,365,845 | 11,215,777 |
| DEPOSITS | 1,973,180 | 1,930,732 |
| MAINTENANCE | 14,600 | |
| ACCRUED GRANTS | 74,519 | 120,352 |
| ACCRUED 401K CONTRIBUTION | 65,518 | 82,502 |
| ACCRUED BONUS | 42,742 | 311,477 |
| DEFERRED EMPLOYEE BENEFITS | 2,232,863 | 2,251,957 |
| STEWARDSHIP | 305,509 | 946,577 |
| LINE OF CREDIT | 1,164,779 | 1,353,600 |
| ACCRUED INTEREST | -110,474 | 761,510 |
| HNB LOAN - JEHOSSEE | 1,389,746 | 1,226,383 |
| LEASE LIABILITY - BUILDING | 443,821 | 503,576 |
| LEASE LIABILITY - COPIER | 5,405 | 2,585 |
| CURRENT PORTION OF LONG TERM DEBT | 172,692 | 179,760 |
| CURRENT PORTION OF LEASES PAYABLE | 58,188 | 60,698 |
| ACCRUED PENSION | 290,767 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 969 | 969 | ||
| OTHER TAXES | 5,666 | 5,666 |