| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 17,800 | 19,540 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 520,319 | 170,894 | 59,813 | 145,301 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PUBLICLY TRADED SECURITIES | PURCHASE | 165,173 | 134,162 | 31,011 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SHORT TERM INVESTMENT GRADE | ||
| VANGUARD INFLATION PROTECTED SECS | ||
| VANGUARD LONG TERM INVESTMENT GRADE |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JP MORGAN EQUITY PREMIUM | 27,490 | 27,490 |
| SCHWAB US DIVIDEND | 39,167 | 39,167 |
| VANGUARD GROWTH ETF | 126,321 | 126,321 |
| VANGUARD FTSE ALL-WLD ED | 55,359 | 55,359 |
| VANGUARD LARGE CAP INDEX | 134,133 | 134,133 |
| VANGUARD REAL ESTATE INDEX | ||
| VANGUARD MID CAP INDEX | ||
| VANGUARD SMALL CAP INDEX |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 6,733,515 | 3,849,740 | 2,883,775 | |
| LAND | 837,941 | 837,941 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BEIRGARDEN | ||||
| SUPPLIES | 1,889 | 1,889 | ||
| EXPENSES | ||||
| ADVERTISING | 1,930 | 1,975 | ||
| BANK FEES | 2,366 | 2,366 | ||
| DEVELOPMENT | 475 | 475 | ||
| DUES & SUBSCRIPTIONS | 1,170 | 757 | ||
| INSURANCE | 14,829 | 4,449 | 4,449 | 11,406 |
| MEALS & ENTERTAINMENT | 198 | 97 | ||
| OFFICE | 2,137 | 1,827 | ||
| PROGRAM SUPPLIES | 14,472 | 13,515 | ||
| REPAIRS AND MAINTENANCE | 35,064 | 10,519 | 10,519 | 29,615 |
| SECURITY | 4,127 | 1,238 | 1,238 | 3,623 |
| TELEPHONE/INTERNET | 2,911 | 2,698 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TOURS & WORKSHOPS | 23,957 | 23,957 | |
| BEIRGARDEN | 22,578 | 22,578 | |
| OTHER EVENTS | 657 | 657 | |
| CREDIT CARD REWARD | 125 | 125 | |
| RENTAL INCOME | 124,543 | 124,543 | 124,543 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 20,235 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 9,300 | 9,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 11,868 | 3,038 | 3,038 | 8,830 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 11,877 | 11,370 | 11,370 | 507 |