| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 22,025 | 11,500 | 10,525 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION EXPENSE | 2,006,447 | 129,444 | 65,303 | 65,303 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MS - 6714 (EQUITIES) | 9,133,471 | 11,178,805 |
| ET - 8291 (EQUITIES) | 18,504,532 | 31,952,494 |
| ET - 3615 (EQUITIES) | 341,203 | 723,072 |
| CS - 6731 (EQUITIES) | 2,710,151 | 5,265,629 |
| CS - 9696 (EQUITIES) | 3,116,006 | 3,377,743 |
| CS - 2638 (EQUITIES) | 199,929 | 216,120 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RED BARN RANCH | 1,329,759 | 1,329,759 | 2,530,141 | |
| 4805/4807 THONOTOSSA RD - LAND | 312,656 | 312,656 | 527,010 | |
| 4807 THONOTOSASSA RD - BLDG | 335,733 | 10,492 | 325,241 | |
| 2301 WALLACE BRANCH FARM- LAND | 352,188 | 352,188 | 547,982 | |
| 2301 WALLACE FARM - BLDG | 127,723 | 127,723 | ||
| 2103 WALLACE BRANCH PROP - LAND | 60,567 | 60,567 | 325,815 | |
| 2103 WALLACE BRANCH PROP - BLDG. | 150,729 | 88,520 | 62,209 | |
| 4211 THREE OAKS RD - BLDG | 187,782 | 7,433 | 180,349 | |
| 4211 THREE OAKS RD - LAND | 98,973 | 98,973 | 179,902 | |
| 4801 VALHALLA LN - LAND | 111,304 | 111,304 | 450,323 | |
| 4801 VALHALLA LN - HOUSE | 341,151 | 2,132 | 339,019 | |
| 1902 W. FIORA ST. | 601,282 | 601,282 | 601,282 | |
| WH JORDAN RD PLANT CITY - LAND | 218,887 | 218,887 | 1,097,054 | |
| WH JORDAN RD PLANT CITY - BLDGS | 531,498 | 155,020 | 376,478 | |
| JOE SANCHEZ RD. - GLASS PROPERTY | 1,051,254 | 1,051,254 | 709,268 | |
| 4402 JOE SANCHEZ/STEPHENS - LAND | 687,403 | 687,403 | 951,347 | |
| 4402 JOE SANCHEZ/STEPHENS - BLDG | 82,202 | 4,316 | 77,886 | |
| 4402 JOE SANCHEZ - IMPROVEMENTS | 32,882 | 32,882 | ||
| 4009 JOE SANCHEZ/KROSLAK - LAND | 257,668 | 257,668 | 236,462 | |
| 3802 JOE SANCHEZ RD./BOEHM- LAND | 546,075 | 546,075 | 1,069,276 | |
| 3802 JOE SANCHEZ/BOEHM - BLDG. | 362,475 | 229,567 | 132,908 | |
| LOT 3-5 THREE OAKS RD | 20,358 | 20,358 | 97,899 | |
| 4205 THREE OAKS ROAD - LAND | 59,444 | 59,444 | 160,351 | |
| 4205 THREE OAKS ROAD - BLDG | 78,812 | 47,279 | 31,533 | |
| LOT 8 THREE OAKS ROAD | 29,089 | 29,089 | 30,591 | |
| BUILDING 912 PLATT STE. 101 | 21,802 | 8,877 | 12,925 | 12,925 |
| 912 W. PLATT ST. - RENOVATIONS | 339,833 | 339,833 | 339,833 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MS - 6714 (MUTUAL FUNDS) | AT COST | 6,696,050 | 7,581,652 |
| CS- 6731 (MUTUAL FUNDS) | AT COST | 7,594,567 | 9,007,756 |
| CS- 2638 (MUTUAL FUNDS) | AT COST | 2,273,224 | 2,121,396 |
| CS- 7615 (MUTUAL FUNDS) | AT COST | 1,979,743 | 2,438,450 |
| GOLD - 250OZ | AT COST | 448,411 | 657,300 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURES | 302,275 | 290,434 | 11,841 | 11,842 |
| VEHICLES | 177,599 | 56,626 | 120,973 | 120,973 |
| 912 W. PLATT ST. - OFFICE BUILDING | 2,337,031 | 1,049,049 | 1,287,982 | |
| 912 W. PLATT ST. - LAND | 515,194 | 515,194 | 1,896,974 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,590 | 2,590 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL TAX OVERPAYMENT | 70,018 | ||
| MORTGAGE RECEIVABLE | 341,292 | 334,084 | 334,084 |
| DUE FROM PROPERTY MANAGER | 4,600 | 3,900 | 3,900 |
| Description | Amount |
|---|---|
| PROVISION FOR INCOME TAXES | 432,669 |
| ACCRUAL TO CASH ADJUSTMENT | 58,082 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTOMOBILE EXPENSE | 8,869 | 5,494 | ||
| BOARD MEETING COMPENSATION | 36,000 | 36,000 | ||
| DUES AND SUBSCRIPTIONS | 6,974 | 6,775 | ||
| GENERAL AND ADMINISTRATIVE | 2,401 | 1,955 | ||
| INSURANCE | 14,611 | 14,611 | ||
| OFFICE SUPPLIES AND EQUIPMENT | 24,528 | 23,013 | ||
| OTHER/TEMP STAFFING | 55,860 | 46,534 | ||
| PAYROLL PROCESSING - PAYCHEX | 4,715 | 4,715 | ||
| POSTAGE AND DELIVERY | 2,727 | 2,727 | ||
| PUBLICATIONS FOR RECIPIENTS | 35,986 | 36,986 | ||
| SCHOLARSHIP GIFTS & EXPENSES | 12,000 | 12,000 | ||
| TELEPHONE | 11,701 | 11,701 | ||
| COMPUTER SUPPORT | 13,507 | 13,215 | ||
| TRAINING & EDUCATION | 9,399 | 9,399 | ||
| REPAIRS AND MAINTENANCE | 20,418 | 20,418 | ||
| REPAIRS AND MAINTENANCE ON IN | 233,618 | 233,618 | 233,618 | |
| PENALTY | 1,508 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER REVENUE | 9,755 | 9,755 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ESCROW - BAEZA MORTGAGE | 1,969 | 3,016 |
| FLEX/DEP CARE PAYABLE | 7,850 | 7,850 |
| SECURITY DEPOSITS - PLANT CITY | 4,600 | 3,900 |
| DEFERRED EXCISE TAX LIABILITY | 329,548 | |
| EXCISE TAX PAYABLE | 41,877 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MNGD PORTFOLIO FEE | 253,291 | 253,291 | 253,291 | |
| HOPE FOR TOMORROW - TRUST FEES | 14,250 | 14,250 | ||
| HOPE FOR TOMORROW - TAX PREP FEE | 15,600 | 15,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE | 94,590 | 74,814 | 19,776 | |
| HOPE TRUSTS | 1,029 | 1,029 | ||
| LICENSES AND PERMITS | 1,540 | 1,540 |