| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,650 | 7,650 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND (APPROX. 55.4 ACRES REMAINING) | 1975-01-01 | 4,058 | |||||||
| BUILDING ADDITIONS | 1983-02-02 | 28,730 | 28,730 | S/L | 15.0000 | ||||
| COTTAGE A | 1998-11-13 | 360,930 | 223,653 | S/L | 39.0000 | 9,255 | |||
| COTTAGE B | 2001-04-01 | 343,209 | 191,405 | S/L | 39.0000 | 8,800 | |||
| OFFICE RENOVATIONS | 2003-03-01 | 119,650 | 118,653 | S/L | 20.0000 | 997 | |||
| 4' CONCRETE SIDEWALKS | 2004-02-19 | 7,303 | 7,303 | S/L | 15.0000 | ||||
| FENCE | 2004-03-16 | 4,200 | 4,200 | S/L | 15.0000 | ||||
| 167 FENCE | 2004-05-07 | 1,750 | 1,750 | S/L | 15.0000 | ||||
| FOUNDATION IMPROVEMENTS - COTTAGE A | 2005-05-20 | 10,300 | 10,300 | S/L | 15.0000 | ||||
| SIDEWALK AND PATIO EXTENSIONS | 2006-10-31 | 5,550 | 5,550 | S/L | 15.0000 | ||||
| DRIVEWAY WITH TURNAROUND | 2006-01-01 | 3,321 | 3,321 | S/L | 15.0000 | ||||
| LANDSCAPING | 2006-12-01 | 3,741 | 3,741 | S/L | 15.0000 | ||||
| FENCES | 2009-12-30 | 12,520 | 10,920 | S/L | 15.0000 | 835 | |||
| FENCING | 2011-10-05 | 10,550 | 8,440 | S/L | 15.0000 | 703 | |||
| FOUNDATION IMPROVEMENTS | 2012-06-30 | 26,475 | 19,415 | S/L | 15.0000 | 1,765 | |||
| FLOORING- COTTAGE B | 2012-08-22 | 13,449 | 13,449 | S/L | 7.0000 | ||||
| FLOORING - COTTAGE A | 2012-09-21 | 12,711 | 12,711 | S/L | 7.0000 | ||||
| CEILING FANS & LIGHTING | 2012-11-02 | 2,672 | 2,672 | S/L | 7.0000 | ||||
| COTTAGE GUTTERS | 2013-08-12 | 1,568 | 1,568 | S/L | 7.0000 | ||||
| BOXSPRINGS - COTTAGE A | 2014-03-10 | 2,490 | 2,490 | S/L | 7.0000 | ||||
| 3.5 TON A/C UNIT & DECK - COTTAGE A | 2014-05-09 | 6,828 | 6,828 | S/L | 7.0000 | ||||
| HOT WATER HEATER - COTTAGE B | 2014-08-21 | 763 | 763 | S/L | 7.0000 | ||||
| HOT WATER HEATER - COTTAGE A | 2014-09-09 | 713 | 713 | S/L | 7.0000 | ||||
| 2 COTTAGE REFRIGERATORS | 2015-10-07 | 2,350 | 2,350 | S/L | 7.0000 | ||||
| PLAYGROUND EQUIPMENT | 2015-11-20 | 13,450 | 13,450 | S/L | 7.0000 | ||||
| 2007 LINCOLN TOWNCAR (DONATED) | 2015-09-15 | 8,825 | 8,825 | S/L | 5.0000 | ||||
| OUTDOOR RECREATION AREA | 2016-10-31 | 46,369 | 28,595 | S/L | 10.0000 | 4,637 | |||
| 2015 FORD TRANSIT | 2016-08-22 | 20,186 | 20,186 | S/L | 5.0000 | ||||
| SPRINKLERSYSTEM - OFFICE | 2007-10-23 | 3,710 | 3,710 | S/L | 7.0000 | ||||
| ROOF REPAIRS | 2017-10-17 | 5,100 | 1,785 | S/L | 15.0000 | 340 | |||
| BIKE BUILDING | 2017-11-14 | 3,278 | 1,129 | S/L | 15.0000 | 219 | |||
| SECURITY SYSTEM | 2017-11-15 | 5,412 | 3,995 | S/L | 7.0000 | 773 | |||
| FLOORING | 2017-11-14 | 2,170 | 1,602 | S/L | 7.0000 | 310 | |||
| 2017 CHEVY TRAVERSE | 2017-10-17 | 24,315 | 24,315 | S/L | 5.0000 | ||||
| 1/2 FENCE | 2018-03-08 | 6,250 | 4,315 | S/L | 7.0000 | 893 | |||
| WEB NETWORK | 2018-06-27 | 3,554 | 2,285 | S/L | 7.0000 | 508 | |||
| CARPET ROOF | 2018-10-05 | 2,500 | 1,518 | S/L | 7.0000 | 357 | |||
| DELL INSPIRON COMPUTER | 2019-01-16 | 1,331 | 745 | S/L | 7.0000 | 190 | |||
| OUTSIDE COMPRESSOR - COTTAGE A | 2019-05-01 | 1,800 | 943 | S/L | 7.0000 | 257 | |||
| SHOWER - COTTAGE A | 2019-06-12 | 5,758 | 2,948 | S/L | 7.0000 | 822 | |||
| PORTABLE STORAGE BUILDING | 2019-12-19 | 7,123 | 2,637 | S/L | 7.0000 | 641 | |||
| IMPROVEMENTS - COTTAGE B | 2020-02-19 | 3,658 | 3,658 | S/L | 15.0000 | ||||
| PORTABLE BUILDING IMPROVEMENTS | 2020-03-25 | 14,908 | 14,908 | S/L | 15.0000 | ||||
| CONDENSING UNIT - COTTAGE B | 2020-06-17 | 3,000 | 3,000 | S/L | 15.0000 | ||||
| REFRIGERATOR - COTTAGE B | 2020-07-15 | 1,248 | 1,248 | S/L | 5.0000 | ||||
| 14 SEER A/C- COTTAGE B | 2021-04-27 | 5,914 | 1,408 | S/L | 7.0000 | 845 | |||
| 14 SEER A/C - COTTAGE A | 2021-08-06 | 5,843 | 1,183 | S/L | 7.0000 | 834 | |||
| OFFICE FLOORING | 2021-07-08 | 7,625 | 1,634 | S/L | 7.0000 | 1,089 | |||
| WHIRLPOOL FREEZER - COTTAGE B | 2022-02-08 | 1,394 | 183 | S/L | 7.0000 | 199 | |||
| MAYTAG DRYER - COTTAGE B | 2022-05-13 | 1,189 | 113 | S/L | 7.0000 | 170 | |||
| SOLAR SCREENS - COTTAGES A&B | 2022-05-17 | 3,980 | 332 | S/L | 7.0000 | 568 | |||
| 4 TON UNIT - COTTAGE B | 2022-05-19 | 3,581 | 298 | S/L | 7.0000 | 512 | |||
| OFFICE COMPUTER (BARBARA) | 2022-06-03 | 1,256 | 105 | S/L | 7.0000 | 179 | |||
| LAPTOP (MRS. RITCHIE) | 2022-06-23 | 1,146 | 82 | S/L | 7.0000 | 163 | |||
| OFFICE COMPUTER (RISE) | 2022-07-12 | 1,566 | 112 | S/L | 7.0000 | 223 | |||
| WASHING MACHINE - COTTAGE B | 2022-10-03 | 1,429 | 51 | S/L | 7.0000 | 204 | |||
| 2023 CHEVROLET TRAVERSE | 2022-08-15 | 43,197 | 3,600 | S/L | 5.0000 | 8,639 | |||
| OFFICE RENOVATIONS | 2022-05-31 | 2,450 | |||||||
| 2023 CHEVROLET TRAVERSE 1GNER | 2023-03-22 | 39,904 | S/L | 5.0000 | 5,986 | ||||
| 2024 KIA CARNIVAL KNDN8 | 2023-12-11 | 38,299 | S/L | 5.0000 | 638 | ||||
| DELL LATITUDE 3420 LAPTOP | 2023-01-30 | 1,295 | S/L | 5.0000 | 237 | ||||
| OFFICE FURNITURE | 2023-02-22 | 2,463 | S/L | 7.0000 | 293 | ||||
| 2 LEHI SECTIONAL SOFAS | 2023-04-26 | 5,881 | S/L | 7.0000 | 560 | ||||
| DELL LATITUDE 3420 LAPTOP | 2023-05-24 | 1,271 | S/L | 5.0000 | 148 | ||||
| 5 TWIN MATTRESSES | 2023-06-14 | 1,295 | S/L | 7.0000 | 108 | ||||
| 2.5 TON HVAC - COTTAGE B | 2023-07-12 | 5,512 | S/L | 7.0000 | 394 | ||||
| SPEED QUEEN DRYER - COTTAGE A | 2023-09-20 | 1,434 | S/L | 7.0000 | 51 | ||||
| OFFICE RENOVATIONS | 2023-05-31 | 8,998 | S/L | 5.0000 | 1,050 | ||||
| DELL LATITUDE 3420 LAPTOP | 2023-09-20 | 1,754 | S/L | 5.0000 | 88 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2007 LINCOLN TOWNCAR (DONATED) | 2015-09 | PURCHASE | 2023-06 | 1,575 | 8,825 | 1,575 | 8,825 | |||
| 2017 CHEVY TRAVERSE | 2017-10 | PURCHASE | 2023-10 | 2,350 | 24,315 | 2,350 | 24,315 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS (SEE ATTACHMENT 1) | 6,343,163 | 12,333,410 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS (SEE ATTACHMENT 1) | AT COST | 858,652 | 720,145 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COTTAGES | 711,085 | 433,113 | 277,972 | 1,086,750 |
| OFFICE ADDITIONS & RENOVATIONS | 159,842 | 149,723 | 10,119 | 212,133 |
| EQUIPMENT & IMPROVEMENTS | 306,291 | 236,279 | 70,012 | 259,974 |
| VEHICLES | 141,585 | 39,049 | 102,536 | 80,000 |
| CONSTRUCTION IN PROGRESS | ||||
| LAND | 4,058 | 4,058 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FOOD | 45,039 | 45,039 | ||
| SUPPLIES | 26,429 | 23,786 | ||
| HOUSEWARES | 7,082 | 6,374 | ||
| FUNCTIONS | 7,248 | 5,074 | ||
| MISCELLANEOUS | 1,000 | 900 | ||
| CLOTHING | 9,147 | 9,147 | ||
| ACTIVITIES | 31,734 | 31,734 | ||
| CHILDRENS GIFTS | 4,985 | 4,985 | ||
| STAFF GIFTS | 2,000 | 1,140 | ||
| CHILDRENS' VACATION | 3,984 | 3,984 | ||
| HIGHER EDUCATION | 34,501 | 34,501 | ||
| MEDICAL AND DENTAL | 5,974 | 5,974 | ||
| FACILITY REPAIRS | 24,217 | 21,795 | ||
| MAINTENANCE | 13,380 | 12,042 | ||
| UTILITIES AND TELEPHONE | 43,428 | 29,531 | ||
| AUTO EXPENSE | 14,398 | 12,958 | ||
| WORKMENS COMPENSATION | 1,855 | 1,057 | ||
| MEDICAL INSURANCE | 2,055 | 1,439 | ||
| OTHER INSURANCE | 36,077 | 25,254 | ||
| AUTO INSURANCE | 1,231 | 1,108 | ||
| FINANCIAL MANAGEMENT | 62,255 | 62,255 | ||
| TRAINING | 9,123 | 6,386 | ||
| MEMBERSHIP DUES | 5,570 | 3,898 | ||
| PRODUCTION TAXES | 1,806 | 1,806 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL & GAS ROYALTIES | 36,114 | 36,114 | 36,114 |
| MISCELLANEOUS INCOME | 639 | 639 | 639 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 29 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 211 | 120 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 1,882 | 1,882 |