| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 16,985 | 3,397 | 13,588 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1950-01-01 | 18,402 | L | 0 | 0 | ||||
| LAND | 1984-01-01 | 1,761 | L | 0 | 0 | ||||
| LAND IMPROVEMENTS | 2008-09-10 | 40,900 | L | 0 | 0 | ||||
| DELL LAPTOP COMPUTER | 2011-01-23 | 1,891 | 1,891 | SL | 5.000000000000 | 0 | 0 | ||
| OFFICE TABLE | 2012-02-07 | 200 | 200 | SL | 7.000000000000 | 0 | 0 | ||
| SHREDDER | 2012-02-21 | 250 | 250 | SL | 5.000000000000 | 0 | 0 | ||
| WINDOW TREATMENTS | 2012-06-19 | 500 | 500 | SL | 7.000000000000 | 0 | 0 | ||
| EXECUTIVE DESK | 2012-07-01 | 1,500 | 1,500 | SL | 7.000000000000 | 0 | 0 | ||
| END TABLE/COFFEE TABLE | 2012-07-01 | 300 | 300 | SL | 7.000000000000 | 0 | 0 | ||
| DESK SIDE CHAIR | 2012-07-01 | 150 | 150 | SL | 7.000000000000 | 0 | 0 | ||
| SINGLE CHAIR | 2012-07-01 | 100 | 100 | SL | 7.000000000000 | 0 | 0 | ||
| LOUVER ROOM DIVIDERS | 2012-07-01 | 150 | 150 | SL | 7.000000000000 | 0 | 0 | ||
| LAMP | 2012-07-01 | 75 | 75 | SL | 7.000000000000 | 0 | 0 | ||
| STORAGE SHELVES | 2012-07-01 | 150 | 150 | SL | 7.000000000000 | 0 | 0 | ||
| SMALL REFRIGERATOR | 2012-07-01 | 200 | 200 | SL | 7.000000000000 | 0 | 0 | ||
| COFFEE MAKER | 2012-07-01 | 100 | 100 | SL | 7.000000000000 | 0 | 0 | ||
| BOARD ROOM CHAIRS | 2012-07-05 | 483 | 483 | SL | 7.000000000000 | 0 | 0 | ||
| SHELVING UNIT | 2013-03-25 | 738 | 738 | SL | 7.000000000000 | 0 | 0 | ||
| HP 7520 PRINTER/SCANNER | 2013-10-30 | 249 | 249 | SL | 5.000000000000 | 0 | 0 | ||
| SAFCO ROLLING FILE CABINET | 2013-12-18 | 337 | 337 | SL | 7.000000000000 | 0 | 0 | ||
| LIGHTING IN OFFICES | 2014-12-30 | 1,900 | 1,206 | SL | 15.000000000000 | 127 | 0 | ||
| MICROSOFT SURFACE | 2016-02-03 | 1,241 | 1,241 | SL | 5.000000000000 | 0 | 0 | ||
| DELL LATTITUDE 15 5000 | 2016-08-16 | 1,253 | 979 | SL | 10.000000000000 | 125 | 0 | ||
| DELL LATTITUDE 14 5000 | 2016-12-14 | 1,690 | 1,282 | SL | 10.000000000000 | 169 | 0 | ||
| LAND IMPROVEMENTS | 2006-01-12 | 38,855 | L | 0 | 0 | ||||
| NEW ROAD | 2007-07-26 | 19,673 | L | 0 | 0 | ||||
| DELL COMPUTER | 2020-05-04 | 1,396 | 1,162 | SL | 5.000000000000 | 234 | 0 | ||
| COPIER | 2022-06-07 | 3,964 | 1,652 | SL | 5.000000000000 | 793 | 0 | ||
| DELL OPTIPLEX 3000 | 2023-02-01 | 1,912 | 541 | SL | 5.000000000000 | 382 | 0 | ||
| REPLACEMENT LAPTOP - AMY | 2025-06-01 | 2,214 | SL | 5.000000000000 | 37 | 0 | |||
| NETWORK IMPROVEMENTS | 2025-06-01 | 2,532 | SL | 5.000000000000 | 42 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,124,583 | 1,153,644 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3,091,264 | 5,254,840 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 18,402 | 0 | 18,402 | |
| LAND | 1,761 | 0 | 1,761 | |
| LAND IMPROVEMENTS | 40,900 | 0 | 40,900 | |
| DELL LAPTOP COMPUTER | 1,891 | 1,891 | 0 | |
| OFFICE TABLE | 200 | 200 | 0 | |
| SHREDDER | 250 | 250 | 0 | |
| WINDOW TREATMENTS | 500 | 500 | 0 | |
| EXECUTIVE DESK | 1,500 | 1,500 | 0 | |
| END TABLE/COFFEE TABLE | 300 | 300 | 0 | |
| DESK SIDE CHAIR | 150 | 150 | 0 | |
| SINGLE CHAIR | 100 | 100 | 0 | |
| LOUVER ROOM DIVIDERS | 150 | 150 | 0 | |
| LAMP | 75 | 75 | 0 | |
| STORAGE SHELVES | 150 | 150 | 0 | |
| SMALL REFRIGERATOR | 200 | 200 | 0 | |
| COFFEE MAKER | 100 | 100 | 0 | |
| BOARD ROOM CHAIRS | 483 | 483 | 0 | |
| SHELVING UNIT | 738 | 738 | 0 | |
| HP 7520 PRINTER/SCANNER | 249 | 249 | 0 | |
| SAFCO ROLLING FILE CABINET | 337 | 337 | 0 | |
| LIGHTING IN OFFICES | 1,900 | 1,333 | 567 | |
| MICROSOFT SURFACE | 1,241 | 1,241 | 0 | |
| DELL LATTITUDE 15 5000 | 1,253 | 1,104 | 149 | |
| DELL LATTITUDE 14 5000 | 1,690 | 1,451 | 239 | |
| WEBSITE DESIGN | 3,340 | 3,340 | 0 | |
| LAND IMPROVEMENTS | 38,855 | 0 | 38,855 | |
| NEW ROAD | 19,673 | 0 | 19,673 | |
| DELL COMPUTER | 1,396 | 1,396 | 0 | |
| COPIER | 3,964 | 2,445 | 1,519 | |
| DELL OPTIPLEX 3000 | 1,912 | 923 | 989 | |
| REPLACEMENT LAPTOP - AMY | 2,214 | 37 | 2,177 | |
| NETWORK IMPROVEMENTS | 2,532 | 42 | 2,490 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 696 | 139 | 557 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BENEFICIAL INTEREST IN TRUST | 385,685 | 385,685 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 43,371 | 43,371 | 0 | |
| OFFICE | 4,586 | 0 | 4,586 | |
| POSTAGE | 301 | 0 | 301 | |
| TELEPHONE | 3,412 | 0 | 3,412 | |
| INSURANCE | 7,450 | 0 | 7,450 | |
| ADVERTISING | 8,484 | 0 | 8,484 | |
| MEETING EXPENSE | 1,295 | 259 | 1,036 | |
| DUES | 565 | 0 | 565 | |
| REPAIRS & MAINTENANCE | 6,310 | 0 | 6,310 | |
| PENALTIES | 22 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BENEFICIAL INTEREST IN TRUST | 385,685 | 385,685 | 385,685 |
| Description | Amount |
|---|---|
| TO ADJUST CARRYING COST OF INVESTMENTS FOR BASIS CHANGES | 27,718 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED SALARIES AND COMPENSATED ABSENCES | 3,289 | 3,805 |
| ACCRUED EXCISE TAX ON INVESTMENT INCOME | 5,209 | 2,634 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,990 | 3,495 | 3,495 | |
| TAX ON NET INVESTMENT INCOME | 11,452 | 0 | 0 | |
| PAYROLL TAXES | 8,196 | 820 | 7,376 | |
| FOREIGN TAX WITHHELD FROM DIVIDENDS | 1,632 | 1,632 | 0 |