| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 975 | 488 | 487 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2076 NOLTING ROAD | 2001-07-01 | 87,500 | 68,411 | SL | 27.5000 | 3,182 | |||
| ROOF MATERIALS | 2005-10-31 | 1,016 | 671 | SL | 27.5000 | 37 | |||
| IMPROVEMENTS-WARREN BRANH | 2006-10-18 | 841 | 773 | SL | 27.5000 | 31 | |||
| IMPROVEMENTS-WARREN BRANH | 2007-04-27 | 1,500 | 1,377 | SL | 27.5000 | 55 | |||
| FENCE | 2011-07-01 | 81,169 | 62,227 | SL | 15.0000 | 5,411 | |||
| ROAD IMPROVEMENTS | 2012-07-01 | 6,175 | 4,326 | SL | 15.0000 | 412 | |||
| MANOR HOUSE | 2001-07-01 | 672,672 | 524,890 | SL | 27.5000 | 24,461 | |||
| QTRS 1 WARREN BRANHAM | 2008-10-24 | 1,250 | 632 | SL | 27.5000 | 45 | |||
| QTRS II WARREN BRANHAM | 2008-10-24 | 1,250 | 632 | SL | 27.5000 | 45 | |||
| COTTAGE IMPROVEMENTS | 2009-01-02 | 21,786 | 11,089 | SL | 27.5000 | 792 | |||
| MANOR HOUSE LANDSCAPING | 2009-01-11 | 7,820 | 7,296 | SL | 15.0000 | 524 | |||
| QTRS II ROOF | 2010-03-20 | 9,457 | 3,977 | SL | 27.5000 | 344 | |||
| COTTAGE IMPROVEMENTS | 2010-04-20 | 21,786 | 9,158 | SL | 27.5000 | 792 | |||
| COTTAGE & MANOR IMPROVEME | 2012-07-01 | 39,252 | 14,274 | SL | 27.5000 | 1,427 | |||
| LANDSCAPING | 2009-01-02 | 7,066 | 6,594 | SL | 15.0000 | 472 | |||
| REPAIRS TO ROOF & SIDING | 2010-02-22 | 7,865 | 4,913 | SL | 20.0000 | 393 | |||
| COTTAGE IMPROVEMENTS | 2014-06-01 | 16,021 | 5,004 | SL | 27.5000 | 583 | |||
| COTTAGE IMPROVEMENTS | 2014-06-01 | 3,499 | 1,090 | SL | 27.5000 | 127 | |||
| QUARTERS 2 IMPROVEMENTS | 2014-06-01 | 2,919 | 910 | SL | 27.5000 | 106 | |||
| QUARTERS 2 HVAC | 2014-06-01 | 10,100 | 5,777 | SL | 15.0000 | 673 | |||
| QUARTERS 2 IMPROVEMENTS | 2014-06-01 | 6,756 | 2,111 | SL | 27.5000 | 246 | |||
| DEPOT HOUSE HVAC | 2014-06-01 | 11,709 | 6,703 | SL | 15.0000 | 781 | |||
| DEPOT HOUSE IMPROVEMENTS | 2014-06-01 | 24,642 | 7,691 | SL | 27.5000 | 896 | |||
| FARM AND BLDGS IMPROVEME | 2014-06-01 | 26,641 | 8,317 | SL | 27.5000 | 969 | |||
| QUARTERS 1-HVAC | 2015-08-31 | 5,900 | 1,577 | SL | 27.5000 | 215 | |||
| QUARTERS 1-IMPROVEMENTS | 2015-07-01 | 4,323 | 1,178 | SL | 27.5000 | 157 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3496.4 PIMCO INVESTMENTGRD C | 36,569 | 31,433 |
| 2050.9 VANGUARD SHORT TERM | 22,052 | 20,694 |
| 383 SH VANGUARD INT BD | 20,827 | 18,911 |
| 514.9 SH VANGUARD TOTAL BOND | 40,422 | 37,874 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 294.56 SHARES AT & T | 7,529 | 4,943 |
| 164 SHARES VERIZON COMM | 8,199 | 6,186 |
| 68 SHS WARNER BROS DISC | 2,237 | 774 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB GOVT MMA | AT COST | 49,966 | 49,966 |
| 2765 SHS SCHWAB FUNDAMEN US | AT COST | 50,422 | 67,107 |
| 978 SHS SCHWAB S&P IND | AT COST | 46,158 | 71,500 |
| 627.5 SHS SCHWAB SM CAP IND | AT COST | 20,396 | 20,401 |
| 1016 SHS SCHWAB TOTAL STK MKT | AT COST | 53,492 | 82,255 |
| 234 SHS VANGUARD REAL ESTATE | AT COST | 22,514 | 20,681 |
| 1016.15 SHS VANGUARD INTL STK | AT COST | 54,636 | 58,896 |
| 249.59 SHS VANGUARD HIGH DIV | AT COST | 21,788 | 27,862 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 102,664 | 102,664 | ||
| Buildings | 1,190,907 | 914,393 | 276,514 | 1,000,000 |
| Land | 1,203,348 | 1,203,348 | 1,649,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND PROMOTION | 292 | 292 | ||
| DUES & FEE | 100 | 100 | ||
| INSURANCE | 1,588 | 1,588 | ||
| OFFICE AND POSTAGE | 518 | 505 | 13 | |
| PROGRAM PROPERTY MAINTENANCE | 20,680 | |||
| PROGRAM SUPPLIES & SERVICES | 10,274 | 10,274 | ||
| Rental Expenses | 30,317 | 30,317 | ||
| SUPPLIES | 307 | 307 | ||
| TAXES & LICENSES | 25 | 25 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 1,250 | 1,250 |
| Rounding | 5 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 540 | 270 | 270 | 0 |