| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 18,186 | 18,186 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNISHINGS | 2005-06-01 | 3,012 | 3,012 | 200DB | 7.0000 | ||||
| EQUIPMENT | 2005-04-01 | 250 | 250 | 200DB | 5.0000 | ||||
| EQUIPMENT | 2005-07-01 | 1,263 | 1,263 | 200DB | 5.0000 | ||||
| TABLE | 2008-03-15 | 500 | 500 | 200DB | 7.0000 | ||||
| FURNISHINGS | 2008-05-13 | 1,369 | 1,369 | 200DB | 7.0000 | ||||
| FURNISHINGS | 2008-09-07 | 122 | 122 | 200DB | 7.0000 | ||||
| SILK FLOWERS | 2008-12-11 | 494 | 494 | 200DB | 7.0000 | ||||
| BUILDING IMPROVEMENTS | 2008-05-27 | 3,720 | 1,395 | S/L | 39.0000 | 95 | |||
| IMPROVEMENTS | 2008-09-07 | 288 | 105 | S/L | 39.0000 | 7 | |||
| IMPROVEMENTS | 2008-11-01 | 6,705 | 2,428 | S/L | 39.0000 | 172 | |||
| CAPITALIZED PROFESSIONAL FEES | 2006-12-31 | 36,905 | |||||||
| PAVING | 2006-04-18 | 19,300 | 19,300 | 150DB | 15.0000 | ||||
| STONRBRIDGE INVESTMENTS | 2008-03-05 | 3,188 | |||||||
| WASHER | 2006-02-15 | 412 | 412 | 200DB | 5.0000 | ||||
| WASHER - LODGE | 2006-04-18 | 468 | 468 | 200DB | 5.0000 | ||||
| FURNITURE | 2006-04-14 | 4,002 | 4,002 | 200DB | 7.0000 | ||||
| RESTORATION SCIENCE - WETLANDS STUDY | 2008-07-13 | 1,254 | |||||||
| KAWASAKI MULE | 2007-11-26 | 12,469 | 12,469 | 200DB | 7.0000 | ||||
| CAPITALIZED PROFESSIONAL FEES | 2007-12-31 | 71,362 | |||||||
| PERMIT | 2008-03-05 | 160 | |||||||
| ANDERSON ENGINEERING | 2008-03-03 | 10,500 | |||||||
| SCANNER | 2006-01-22 | 175 | 175 | 200DB | 5.0000 | ||||
| FURNITURE | 2010-12-23 | 770 | 770 | 200DB | 5.0000 | ||||
| FURNITURE | 2011-01-01 | 911 | 911 | 200DB | 5.0000 | ||||
| FURNISHINGS | 2011-01-06 | 849 | 849 | 200DB | 5.0000 | ||||
| FURNITURE | 2011-11-05 | 135 | 135 | 200DB | 5.0000 | ||||
| WINDOW TREATMENTS | 2012-03-03 | 1,500 | 1,500 | 200DB | 5.0000 | ||||
| WINDOW TREATMENTS | 2012-04-04 | 208 | 208 | 200DB | 5.0000 | ||||
| LODGE UPGRADES | 2013-10-16 | 20,414 | 6,835 | S/L | 27.5000 | 743 | |||
| DRAPERIES - UPPER LEVEL | 2013-11-06 | 3,780 | 3,780 | 200DB | 5.0000 | ||||
| REMODEL - UPSTAIRS BATHROOM | 2013-09-29 | 4,188 | 1,415 | S/L | 27.5000 | 152 | |||
| MATTRESS | 2014-06-19 | 524 | 524 | 200DB | 5.0000 | ||||
| PRINTER/SCANNER | 2014-02-11 | 400 | 400 | 200DB | 5.0000 | ||||
| DESK | 2014-05-22 | 500 | 500 | 200DB | 7.0000 | ||||
| IPAD | 2014-05-28 | 500 | 500 | 200DB | 5.0000 | ||||
| COMPUTER | 2014-09-25 | 1,999 | 1,999 | 200DB | 5.0000 | ||||
| BED | 2014-12-22 | 1,162 | 1,162 | 200DB | 5.0000 | ||||
| KIRBY | 2014-06-18 | 625 | 625 | 200DB | 5.0000 | ||||
| REPAIR | 2014-11-19 | 800 | 800 | 200DB | 7.0000 | ||||
| BUILDING REPAIRS | 2014-10-11 | 1,712 | 511 | S/L | 27.5000 | 62 | |||
| BUILDING UPGRADES | 2015-12-31 | 15,863 | 4,062 | S/L | 27.5000 | 577 | |||
| MULE & DOZER | 2015-12-31 | 1,892 | 1,892 | 200DB | 7.0000 | ||||
| CAPITALIZED SUPPLIES | 2015-12-31 | 1,640 | 1,640 | 200DB | 7.0000 | ||||
| LODGE DRESSERS & NIGHTSTANDS | 2016-02-19 | 1,510 | 1,510 | 200DB | 5.0000 | ||||
| COTTAGE FURNISHINGS | 2016-11-08 | 372 | 372 | 200DB | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SCHWAB ACCOUNT 1908 | 2023-01 | PURCHASE | 2023-04 | 154,615 | 158,672 | -4,057 | ||||
| SCHWAB ACCOUNT 1908 | 2009-12 | PURCHASE | 2023-04 | 163,334 | 126,383 | 36,951 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB STOCK INVESTMENTS | 1,054,751 | 1,054,754 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 116,803 | 82,472 | 34,331 | |
| CAPITALIZED PROFESSIONAL FEES | 123,369 | 123,369 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX PAID | 395 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO EXPENSE | 417 | 417 | ||
| BANK FEES | 255 | 12 | 243 | |
| INVESTMENT FEES-CHARLES SCHWA | 8,011 | 8,011 | ||
| BUILDING REPAIR & MAINTENANCE | 2,709 | 20 | 2,689 | |
| DUES & SUBSCRIPTIONS | 1,284 | 1,284 | ||
| EQUIPMENT REPAIR & MAINTENANC | ||||
| INSURANCE | 10,651 | 1,314 | 9,337 | |
| INTERNET , TELEPHONE, FAX | 2,261 | 2,261 | ||
| JANITORIAL | 307 | 307 | ||
| LANDSCAPING | 28,521 | 28,521 | ||
| MEALS | 5,480 | 5,480 | ||
| MISCELLANEOUS | ||||
| OFFICE EXPENSE | 47 | 47 | ||
| POSTAGE | 823 | 823 | ||
| STORAGE RENTAL | 1,598 | 799 | 799 | |
| SUPPLIES | 2,035 | 2,035 | ||
| UTILITIES | 16,047 | 454 | 15,593 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MAINTENANCE FEES RECEIVED | 9,450 | 9,450 |
| Description | Amount |
|---|---|
| CHANGE IN INVESTMENT VALUE | 54,225 |
| PRIOR PERIOD ADJUSTMENT | 2,173 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 500 | 500 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN RECEIVABLE |
304 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 17,303 | 17,003 | 300 | |
| FOREIGN TAXES PAID-CHARLES SCHWA | 533 | 533 | ||
| SALESTAX | 1,042 | 1,042 |