| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 10,400 | 0 | 0 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2019-08-12 | 63,371 | 16,548 | 15.0000 | 4,225 | 20,773 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| APPLIANCES | 2022-11-21 | 20,909 | 4,182 | 200DB | 32.00 % | 6,691 | |||
| PLANTERS | 2022-11-21 | 8,904 | 1,781 | 200DB | 32.00 % | 2,849 | |||
| BUILDING | 2023-06-05 | 9,387,834 | 10,045 | SL | 2.56 % | 240,704 | |||
| NORTH BRIDGE & WALK | 2023-06-05 | 889,263 | 44,463 | 150DB | 9.50 % | 84,480 | |||
| OUTDOOR AMPITHEATER | 2023-06-05 | 9,278 | 464 | 150DB | 9.50 % | 881 | |||
| LANDSCAPING | 2023-06-05 | 103,850 | 5,193 | 150DB | 9.50 % | 9,866 | |||
| GOLF CART | 2023-08-22 | 16,500 | 200DB | 20.00 % | 3,300 | ||||
| REFRIGERATOR & KITCHEN FAUCET | 2023-09-22 | 2,261 | 200DB | 20.00 % | 452 | ||||
| LHI - INSULATION | 2024-04-30 | 24,000 | SL | 0.54 % | 128 | ||||
| LHI - SIGN | 2024-05-13 | 2,682 | 150DB | 5.00 % | 134 | ||||
| ARCHITECT | 2024-05-01 | 25,314 | SL | 0.32 % | 81 | ||||
| BUILDING IMPROVEMENTS | 2023-11-08 | 486,530 | SL | 1.61 % | 7,809 | ||||
| AUDIO VIDEO EQUIPMENT | 2023-07-24 | 15,729 | 200DB | 20.00 % | 3,146 | ||||
| FURNITURE | 2023-09-26 | 35,476 | 200DB | 14.29 % | 5,070 | ||||
| BUILDING OVERHEAD FEES | 2023-10-18 | 7,253 | SL | 1.82 % | 132 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 4,344,684 | 6,272,874 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER PUBLICLY TRADED SECURITIES | AT COST | 2,427,591 | 1,675,297 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 16,500 | 3,300 | 13,200 | 13,200 |
| Furniture and Fixtures | 67,550 | 21,025 | 46,525 | 36,480 |
| Machinery and Equipment | 15,729 | 3,146 | 12,583 | 12,583 |
| Buildings | 9,387,834 | 250,749 | 9,137,085 | 9,147,130 |
| Improvements | 1,548,170 | 153,631 | 1,394,539 | 1,394,539 |
| Land | 1,291,000 | 1,291,000 | 1,291,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 18,898 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 46,823 | 42,598 | 42,598 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 4,225 | |||
| BANK fees | 37 | |||
| CLEANING | 5,704 | |||
| EVENTS | 718 | 718 | ||
| FACILITIES | 7,811 | |||
| FILING FEES | 90 | |||
| HANDICAP UNIT & WASH STATIONS | 8,185 | |||
| INSURANCE | 19,798 | |||
| INVESTMENT FEES | 151 | 151 | ||
| LANDSCAPING, TREE REMOVAL, GARDENING | 120,994 | |||
| MARKETING | 2,982 | |||
| OFFICE SUPPLIES | 2,299 | |||
| PAYROLL PROCESSING FEES | 1,672 | |||
| POSTAGE | 10 | |||
| REPAIRS & MAINTENANCE | 4,581 | |||
| SECURITY | 128 | |||
| Supplies | 3,763 | |||
| TRAINING | 45 | |||
| UTILITIES | 13,004 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | -1,588 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 1,579 | |||
| FOREIGN TAX | 861 | |||
| OTHER TAX | 56 | |||
| PAYROLL TAX | 5,074 |