| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,853 | 14,453 | 5,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TREEHOUSE (REMAINDER) | 2001-12-20 | 60,513 | 46,294 | SL | 27.500000000000 | 2,200 | 2,200 | ||
| STRUCTURAL IMP T/H (REM) | 2001-12-20 | 11,560 | 8,838 | SL | 27.500000000000 | 420 | 420 | ||
| NEW ROOF TREEHOUSE (REM) | 2001-12-20 | 1,429 | 1,094 | SL | 27.500000000000 | 52 | 52 | ||
| SPRINKLER IMP T/H (REM) | 2002-02-10 | 1,493 | 1,128 | SL | 27.500000000000 | 54 | 54 | ||
| STRUCTURAL IMP T/H (REM) | 2002-03-05 | 13,086 | 9,897 | SL | 27.500000000000 | 476 | 476 | ||
| LIGHTING T/H (REM) | 2002-08-13 | 535 | 387 | SL | 27.500000000000 | 19 | 19 | ||
| TREEHOUSE (LIFE) | 2001-12-20 | 94,784 | 72,521 | SL | 27.500000000000 | 3,447 | 3,447 | ||
| STRUCTURAL IMP T/H (LIFE) | 2001-12-20 | 13,379 | 10,237 | SL | 27.500000000000 | 487 | 487 | ||
| NEW ROOF TREEHOUSE (LIFE) | 2001-12-20 | 2,239 | 1,704 | SL | 27.500000000000 | 81 | 81 | ||
| IMPROVEMENTS T/H (LIFE) | 2002-06-10 | 19,984 | 14,934 | SL | 27.500000000000 | 727 | 727 | ||
| LAND TREEHOUSE (REM) | 2001-12-20 | 21,140 | L | 0 | 0 | ||||
| LAND TREEHOUSE (LIFE) | 2001-12-20 | 33,112 | L | 0 | 0 | ||||
| STOVE | 2017-11-27 | 578 | 578 | SL | 5.000000000000 | 0 | 0 | ||
| HOUSE & COTTAGE (REM) | 2001-11-20 | 175,169 | NC | 0 % | 0 | 0 | |||
| HOUSE WELL PUMP (REM) | 2001-11-20 | 1,933 | NC | 0 % | 0 | 0 | |||
| HOUSE ALARM (REM) | 2002-01-07 | 1,600 | NC | 0 % | 0 | 0 | |||
| HOUSE DECKS (REM) | 2002-03-05 | 2,218 | NC | 0 % | 0 | 0 | |||
| HOUSE SPRINKLER (REM) | 2002-04-08 | 6,618 | NC | 0 % | 0 | 0 | |||
| HOUSE MOONGATE (REM) | 2002-04-15 | 1,052 | NC | 0 % | 0 | 0 | |||
| HOUSE ARCH GATE (REM) | 2002-05-28 | 645 | NC | 0 % | 0 | 0 | |||
| HOUSE LIGHTING (REM) | 2002-08-13 | 2,058 | NC | 0 % | 0 | 0 | |||
| COTTAGE WATERLINE (REM) | 2002-12-03 | 1,364 | NC | 0 % | 0 | 0 | |||
| COTTAGE (LIFE) | 2001-12-20 | 24,943 | NC | 0 % | 0 | 0 | |||
| MCNARY HOUSE (LIFE) | 2001-12-20 | 249,431 | NC | 0 % | 0 | 0 | |||
| IMPROVEMENTS MCNARY (LIFE) | 2002-06-10 | 19,852 | NC | 0 % | 0 | 0 | |||
| ELECTRIC PANEL UPGRADES | 2005-10-07 | 10,793 | NC | 0 % | 0 | 0 | |||
| NEW ROOF MCNARY | 2007-05-02 | 41,630 | NC | 0 % | 0 | 0 | |||
| GATE MOTOR | 2007-08-31 | 3,036 | NC | 0 % | 0 | 0 | |||
| POND | 2008-08-08 | 6,135 | NC | 0 % | 0 | 0 | |||
| LAND-HOUSE (REMAINDER) | 2001-11-20 | 61,667 | NC | 0 % | 0 | 0 | |||
| LAND-HOUSE (LIFE) | 2001-12-20 | 96,592 | NC | 0 % | 0 | 0 | |||
| MCNARY PERSONAL PROPERTY | 2016-12-31 | 191,514 | NC | 0 % | 0 | 0 | |||
| OFFICE EQUIPMENT | 2001-04-21 | 1,815 | 1,815 | SL | 7.000000000000 | 0 | 0 | ||
| PRESSURE WASHER | 2012-04-13 | 730 | 730 | SL | 7.000000000000 | 0 | 0 | ||
| PHONE SYSTEM | 2015-02-12 | 3,443 | 3,443 | SL | 7.000000000000 | 0 | 0 | ||
| KEITH'S COMPUTER | 2018-02-22 | 715 | 644 | SL | 5.000000000000 | 24 | 0 | ||
| BUILDING SPAULDING | 2001-04-21 | 71,230 | 39,642 | SL | 39.000000000000 | 1,826 | 0 | ||
| ARCHITECTS - SPAULDING | 2004-04-23 | 3,051 | 1,453 | SL | 39.000000000000 | 78 | 0 | ||
| PAVING - SPAULDING | 2004-11-05 | 1,430 | 1,430 | SL | 15.000000000000 | 0 | 0 | ||
| LAND - SPAULDING | 2001-04-21 | 51,310 | L | 0 | 0 | ||||
| FENCING - SPAULDING | 2016-03-21 | 2,111 | 952 | SL | 15.000000000000 | 141 | 0 | ||
| NEW FURNACE T/H | 2021-12-10 | 4,244 | 167 | SL | 27.500000000000 | 154 | 154 | ||
| 3 COMPUTERS | 2021-02-24 | 3,631 | 1,331 | SL | 5.000000000000 | 726 | 0 | ||
| DELL LAPTOP | 2022-03-31 | 710 | 107 | SL | 5.000000000000 | 142 | 0 | ||
| DELL COMPUTER | 2022-06-21 | 1,411 | 141 | SL | 5.000000000000 | 282 | 0 | ||
| COTTAGE ROOF | 2022-11-14 | 22,349 | NC | 0 % | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED CORPORATE BONDS | 1,690,268 | 1,723,916 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED CORPORATE STOCK | 12,626,913 | 15,558,728 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TREEHOUSE (REMAINDER) | 60,513 | 48,494 | 12,019 | |
| STRUCTURAL IMP T/H (REM) | 11,560 | 9,258 | 2,302 | |
| NEW ROOF TREEHOUSE (REM) | 1,429 | 1,146 | 283 | |
| SPRINKLER IMP T/H (REM) | 1,493 | 1,182 | 311 | |
| STRUCTURAL IMP T/H (REM) | 13,086 | 10,373 | 2,713 | |
| LIGHTING T/H (REM) | 535 | 406 | 129 | |
| TREEHOUSE (LIFE) | 94,784 | 75,968 | 18,816 | |
| STRUCTURAL IMP T/H (LIFE) | 13,379 | 10,724 | 2,655 | |
| NEW ROOF TREEHOUSE (LIFE) | 2,239 | 1,785 | 454 | |
| IMPROVEMENTS T/H (LIFE) | 19,984 | 15,661 | 4,323 | |
| LAND TREEHOUSE (REM) | 21,140 | 0 | 21,140 | |
| LAND TREEHOUSE (LIFE) | 33,112 | 0 | 33,112 | |
| STOVE | 578 | 578 | 0 | |
| HOUSE & COTTAGE (REM) | 175,169 | 0 | 175,169 | |
| HOUSE WELL PUMP (REM) | 1,933 | 0 | 1,933 | |
| HOUSE ALARM (REM) | 1,600 | 0 | 1,600 | |
| HOUSE DECKS (REM) | 2,218 | 0 | 2,218 | |
| HOUSE SPRINKLER (REM) | 6,618 | 0 | 6,618 | |
| HOUSE MOONGATE (REM) | 1,052 | 0 | 1,052 | |
| HOUSE ARCH GATE (REM) | 645 | 0 | 645 | |
| HOUSE LIGHTING (REM) | 2,058 | 0 | 2,058 | |
| COTTAGE WATERLINE (REM) | 1,364 | 0 | 1,364 | |
| COTTAGE (LIFE) | 24,943 | 0 | 24,943 | |
| MCNARY HOUSE (LIFE) | 249,431 | 0 | 249,431 | |
| IMPROVEMENTS MCNARY (LIFE) | 19,852 | 0 | 19,852 | |
| ELECTRIC PANEL UPGRADES | 10,793 | 0 | 10,793 | |
| NEW ROOF MCNARY | 41,630 | 0 | 41,630 | |
| GATE MOTOR | 3,036 | 0 | 3,036 | |
| POND | 6,135 | 0 | 6,135 | |
| LAND-HOUSE (REMAINDER) | 61,667 | 0 | 61,667 | |
| LAND-HOUSE (LIFE) | 96,592 | 0 | 96,592 | |
| NEW FURNACE T/H | 4,244 | 321 | 3,923 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MCNARY PERSONAL PROPERTY | 191,514 | 0 | 191,514 | |
| OFFICE EQUIPMENT | 1,815 | 1,815 | 0 | |
| PRESSURE WASHER | 730 | 730 | 0 | |
| PHONE SYSTEM | 3,443 | 3,443 | 0 | |
| KEITH'S COMPUTER | 715 | 668 | 47 | |
| BUILDING SPAULDING | 71,230 | 41,468 | 29,762 | |
| ARCHITECTS - SPAULDING | 3,051 | 1,531 | 1,520 | |
| PAVING - SPAULDING | 1,430 | 1,430 | 0 | |
| LAND - SPAULDING | 51,310 | 0 | 51,310 | |
| FENCING - SPAULDING | 2,111 | 1,093 | 1,018 | |
| 3 COMPUTERS | 3,631 | 2,057 | 1,574 | |
| DELL LAPTOP | 710 | 249 | 461 | |
| DELL COMPUTER | 1,411 | 423 | 988 | |
| COTTAGE ROOF | 22,349 | 0 | 22,349 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 427 | 427 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 11,815 | 5,909 | 5,906 | |
| BANK FEES | 1,740 | 1,740 | 0 | |
| DUES AND MEMBERSHIPS | 815 | 417 | 398 | |
| GRANT MANAGEMENT | 8,030 | 0 | 8,030 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 1 | 1 | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD BALANCE | 10 | 2,438 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 135,571 | 135,571 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MCNARY PROPERTY TAX EXPENSE | 26,199 | 26,199 | 0 | |
| FOREIGN TAX WITHHELD | 7,617 | 7,617 | 0 | |
| TAXES FEDERAL | 52,104 | 0 | 0 | |
| TAXES STATE | 2,400 | 0 | 2,400 |