| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,810 | 0 | 2,905 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ROOF | 2014-03-28 | 9,200 | 2,075 | SL | 39.000000000000 | 236 | 236 | ||
| REWIRING - 4429 SR 752 | 2014-08-01 | 5,000 | 1,072 | SL | 39.000000000000 | 128 | 128 | ||
| CONCRETE - 4429 SR 752 | 2014-11-17 | 1,759 | 366 | SL | 39.000000000000 | 45 | 45 | ||
| ELECTRIC - 4429 SR 752 | 2014-11-20 | 3,644 | 756 | SL | 39.000000000000 | 93 | 93 | ||
| PLUMBING - 4429 SR 752 | 2014-12-03 | 5,356 | 1,102 | SL | 39.000000000000 | 137 | 137 | ||
| 4429 SR 752 WORK | 2014-10-03 | 6,651 | 1,404 | SL | 39.000000000000 | 171 | 171 | ||
| L/H IMPROVEMENTS - 4429 SR 752 | 2014-10-30 | 19,379 | 4,080 | SL | 39.000000000000 | 497 | 497 | ||
| WINDOWS - 4429 SR 752 | 2014-08-01 | 12,730 | 2,730 | SL | 39.000000000000 | 326 | 326 | ||
| FURNACE - 4429 SR 752 | 2014-10-30 | 9,020 | 1,896 | SL | 39.000000000000 | 231 | 231 | ||
| DOORS - 4429 SR 752 | 2014-04-07 | 5,070 | 1,132 | SL | 39.000000000000 | 130 | 130 | ||
| 2015 REMODELING | 2015-07-09 | 79,786 | 15,260 | SL | 39.000000000000 | 2,046 | 2,046 | ||
| HOT WATER TANK | 2015-03-13 | 864 | 864 | SL | 7.000000000000 | 0 | 0 | ||
| FURNACE | 2016-12-12 | 3,900 | 604 | SL | 39.000000000000 | 100 | 100 | ||
| LAND - SR 752 179.3 ACRES | 2014-03-28 | 1,903,000 | L | 0 | 0 | ||||
| LAND - COMMERCIAL POINT - 237.9 ACRES | 2014-03-28 | 1,712,880 | L | 0 | 0 | ||||
| LAND - CHAPEL PIKE - 229 ACRES | 2014-03-28 | 1,728,800 | L | 0 | 0 | ||||
| LAND 379 SR 752 - 132.489 ACRES | 2014-03-28 | 1,023,755 | L | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ROOF | 9,200 | 2,311 | 6,889 | 6,889 |
| REWIRING - 4429 SR 752 | 5,000 | 1,200 | 3,800 | 3,800 |
| CONCRETE - 4429 SR 752 | 1,759 | 411 | 1,348 | 1,348 |
| ELECTRIC - 4429 SR 752 | 3,644 | 849 | 2,795 | 2,795 |
| PLUMBING - 4429 SR 752 | 5,356 | 1,239 | 4,117 | 4,117 |
| 4429 SR 752 WORK | 6,651 | 1,575 | 5,076 | 5,076 |
| L/H IMPROVEMENTS - 4429 SR 752 | 19,379 | 4,577 | 14,802 | 14,802 |
| WINDOWS - 4429 SR 752 | 12,730 | 3,056 | 9,674 | 9,674 |
| FURNACE - 4429 SR 752 | 9,020 | 2,127 | 6,893 | 6,893 |
| DOORS - 4429 SR 752 | 5,070 | 1,262 | 3,808 | 3,808 |
| 2015 REMODELING | 79,786 | 17,306 | 62,480 | 62,480 |
| HOT WATER TANK | 864 | 864 | 0 | 0 |
| FURNACE | 3,900 | 704 | 3,196 | 3,196 |
| LAND - SR 752 179.3 ACRES | 1,903,000 | 0 | 1,903,000 | 1,903,000 |
| LAND - COMMERCIAL POINT - 237.9 ACRES | 1,712,880 | 0 | 1,712,880 | 1,712,880 |
| LAND - CHAPEL PIKE - 229 ACRES | 1,728,800 | 0 | 1,728,800 | 1,728,800 |
| LAND 379 SR 752 - 132.489 ACRES | 1,023,755 | 0 | 1,023,755 | 1,023,755 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VARIOUS INVESTMENTS | FMV | 1,214,571 | 1,253,636 |
| VANGUARD TRSY MMKT INVS | FMV | 200,985 | 200,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 9,556 | 0 | 4,778 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISC. | 4 | 0 | 0 | |
| BROKERAGE FEES | 9,000 | 9,000 | 0 | |
| STATE FILING FEES | 200 | 0 | 0 | |
| INSURANCE | 4,542 | 4,542 | 0 | |
| REPAIRS/MAINT | 1,481 | 1,481 | 0 | |
| INSURANCE | 1,278 | 1,278 | 0 |
| Description | Amount |
|---|---|
| CUMULATIVE BOOK VALUE TO FMV ADJUSTMENT | 71,023 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 627 | 0 | 0 | |
| REAL ESTATE TAXES | 14,717 | 14,717 | 0 | |
| REAL ESTATE TAXES | 6,529 | 6,529 | 0 |