| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING FEES | 13,448 | 13,448 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1 STORY HOUSE (159-A-0002 | 2007-10-31 | 29,000 | 16,213 | SL | 3.64 % | 1,054 | 1,054 | ||
| 1 STORY HOUSE (159-A-0002 | 2007-10-31 | 27,500 | 15,373 | SL | 3.64 % | 1,000 | 1,000 | ||
| 1 STORY HOUSE (159-A-001) | 2007-10-31 | 52,000 | 29,066 | SL | 3.64 % | 1,891 | 1,891 | ||
| 1 STORY HOUSE(145-A-0009A | 2007-10-31 | 78,000 | 43,598 | SL | 3.64 % | 2,836 | 2,836 | ||
| 2 STORY HOUSE(145-A-0009B | 2007-10-31 | 240,000 | 134,149 | SL | 3.64 % | 8,726 | 8,726 | ||
| 1.5 STORYHOUSE(145-A-0008 | 2007-10-31 | 12,000 | 6,702 | SL | 3.64 % | 436 | 436 | ||
| HOUSE (158-A-0036) | 2007-10-31 | 13,000 | 7,267 | SL | 3.64 % | 473 | 473 | ||
| HOUSE (145-A-00013) | 2007-10-31 | 119,900 | 67,022 | SL | 3.64 % | 4,360 | 4,360 | ||
| HOUSE (145-A-0002) | 2007-10-31 | 28,000 | 15,649 | SL | 3.64 % | 1,018 | 1,018 | ||
| 2 STORY HOUSE (171-A-0005 | 2007-10-31 | 210,000 | 117,382 | SL | 3.64 % | 7,636 | 7,636 | ||
| 1 STORY HOUSE (171-A-0005 | 2007-10-31 | 53,000 | 29,625 | SL | 3.64 % | 1,927 | 1,927 | ||
| 1 STORY HOUSE (170-A-0006 | 2007-10-31 | 10,000 | 5,592 | SL | 3.64 % | 364 | 364 | ||
| ROOF -4317 MAIDEN SPRINGS | 2012-05-30 | 9,250 | 3,696 | SL | 3.64 % | 336 | 336 | ||
| WELL -5171 MAIDEN SPRINGS | 2011-10-20 | 7,877 | 6,081 | SL | 6.67 % | 525 | 525 | ||
| REMODEL COVE LOG CABIN | 2011-06-01 | 11,219 | 4,896 | SL | 3.64 % | 408 | 408 | ||
| HOUSE ROOF - BOBBY BOYD | 2013-01-26 | 1,335 | 508 | SL | 3.64 % | 49 | 49 | ||
| ROOF - RUSSELL CORDILL | 2013-01-26 | 1,516 | 571 | SL | 3.64 % | 55 | 55 | ||
| HEAT PUMP - MIKE HUNSAKER | 2013-04-02 | 3,689 | 1,357 | SL | 3.64 % | 134 | 134 | ||
| WATERLINE - BOWDEN FARM | 2014-03-07 | 7,231 | 4,398 | SL | 6.67 % | 482 | 482 | ||
| REMODEL WHITE HOUSE | 2015-01-01 | 29,250 | 8,911 | SL | 3.64 % | 1,064 | 1,064 | ||
| ROOF - YELLOW HOUSE | 2015-10-21 | 25,890 | 7,175 | SL | 3.64 % | 941 | 941 | ||
| REMODEL YELLOW HOUSE | 2016-12-13 | 80,683 | 18,949 | SL | 3.64 % | 2,934 | 2,934 | ||
| REMODEL REDROCK HOUSE | 2015-01-01 | 1,086,087 | 330,742 | SL | 3.64 % | 39,490 | 39,490 | ||
| REDROCK PAVING | 2015-01-01 | 19,200 | 5,440 | SL | 6.67 % | 640 | 640 | ||
| 5116 WITTEN VALLEY-HOUSE | 2021-06-01 | 125,017 | 8,903 | SL | 3.64 % | 4,546 | 4,546 | ||
| HOUSE #4-BRICK WALKWAY | 2021-06-01 | 14,854 | 1,486 | SL | 6.67 % | 991 | 991 | ||
| HOUSE #4-BRIDGE | 2021-06-01 | 80,459 | 8,046 | SL | 6.67 % | 5,367 | 5,367 | ||
| HOUSE #4-FENCE | 2021-06-01 | 14,227 | 3,049 | SL | 14.29 % | 2,033 | 2,033 | ||
| HOUSE #4-FRONT STEPS | 2021-06-01 | 18,567 | 1,322 | SL | 3.64 % | 675 | 675 | ||
| HOUSE #4-GARAGE | 2021-06-01 | 92,837 | 6,611 | SL | 3.64 % | 3,376 | 3,376 | ||
| HOUSE #4-GARDEN ARBOR | 2021-06-01 | 12,378 | 1,238 | SL | 6.67 % | 826 | 826 | ||
| HOUSE #4-GARDEN FOUNTAIN | 2021-06-01 | 9,903 | 991 | SL | 6.67 % | 661 | 661 | ||
| HOUSE #4-HANDRAILS | 2021-06-01 | 2,476 | 247 | SL | 6.67 % | 165 | 165 | ||
| HOUSE #4-IRON ENTRY GATES | 2021-06-01 | 30,946 | 3,095 | SL | 6.67 % | 2,064 | 2,064 | ||
| HOUSE #4-LANDSCAPING | 2021-06-01 | 1,000 | 100 | SL | 6.67 % | 67 | 67 | ||
| HOUSE #4-PAVING | 2021-06-01 | 69,500 | 6,950 | SL | 6.67 % | 4,636 | 4,636 | ||
| HOUSE #4-REMODELING | 2021-06-01 | 769,385 | 54,788 | SL | 3.64 % | 27,975 | 27,975 | ||
| HOUSE #4-RETAINING WALL | 2021-06-01 | 27,232 | 2,723 | SL | 6.67 % | 1,816 | 1,816 | ||
| HOUSE #4-SIGNS | 2021-06-01 | 2,935 | 294 | SL | 6.67 % | 196 | 196 | ||
| HOUSE #4-GARDENS | 2021-06-01 | 49,917 | 4,991 | SL | 6.67 % | 3,329 | 3,329 | ||
| WARDELL RD - FENCING | 2018-11-09 | 10,563 | 6,789 | SL | 14.28 % | 1,508 | 1,508 | ||
| WARDELL RD - FENCING | 2018-12-16 | 2,707 | 1,741 | SL | 14.28 % | 387 | 387 | ||
| WARDELL RD - FENCING | 2018-12-26 | 13,983 | 8,989 | SL | 14.28 % | 1,997 | 1,997 | ||
| RED ROCK - LAND IMPROVEMENTS | 2021-03-31 | 4,000 | 567 | SL | 6.67 % | 267 | 267 | ||
| COVE CABIN - NEW ROOF | 2021-12-17 | 17,100 | 907 | SL | 3.64 % | 622 | 622 | ||
| COVE CABIN - ROOFING | 2021-08-02 | 5,200 | 339 | SL | 3.64 % | 189 | 189 | ||
| WARDELL - ROOFING | 2022-01-10 | 8,476 | 424 | SL | 3.64 % | 308 | 308 | ||
| WASHING MACHINE | 2022-05-31 | 1,629 | 847 | 200DB | 19.20 % | 313 | 313 | ||
| HUSQUAVARNA MOWER | 2021-10-13 | 2,600 | 558 | SL | 14.29 % | 372 | 372 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB - INSTITUTIONAL | 144,620 | 110,615 |
| ANCHOR REDCLYFFE, INC. - 78 SHARES | 2,479,703 | 10,452,000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 28,881 | 28,881 | 12,150 | |
| Machinery and Equipment | 36,581 | 34,392 | 2,189 | 4,820 |
| Buildings | 3,157,901 | 1,052,560 | 2,105,341 | 2,013,409 |
| Improvements | 383,488 | 106,872 | 276,616 | 46,279 |
| Land | 6,717 | 6,717 | 16,365 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,140,657 | 284,945 | 855,712 | 723,190 |
| Improvements | 102,925 | 32,909 | 70,016 | 12,421 |
| Land | 4,800,226 | 4,800,226 | 11,695,080 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - VARIOUS | 17,274 | 17,274 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 1967 ROLLS ROYCE - BROWN | 25,000 | 25,000 | 4,300 |
| CIP ELK MANSION RENOVATIONS | 34,695 | 34,695 | |
| COAT OF ARMS | 15,850 | 15,850 | |
| COLLECTION OF JEWELRY & ANTIQUES | 773,332 | 773,332 | 773,332 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Automobile Expenses | 1,259 | 944 | 315 | |
| Bank Service Charges | 49 | 37 | 12 | |
| Benevolance | 263 | 263 | ||
| Endowment Fund | 2,852,000 | 2,852,000 | ||
| Licenses and Permits | 20 | 15 | 5 | |
| Office Expense | 805 | 604 | 201 | |
| Rental Expenses | 139,634 | 139,634 | ||
| UMC | 12,000 | 12,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 188,718 | 188,718 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES WITHHELD | 1,345 | 2,604 |
| FUNDS RECEIVED FOR BGAFS | 100 | 100 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT SERVICE FEES | 27,014 | 27,014 | 0 | 0 |
| PROFESSIONAL FEES | 10,000 | 10,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,163 | 5,372 | 1,791 | |
| PERSONAL PROPERTY | 65 | 49 | 16 |