| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 975 | 0 | 975 | 0 |
| PAYROLL SERVICES | 565 | 0 | 565 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2076 NOLTING ROAD | 2001-07-01 | 87,500 | 71,593 | SL | 27.5000 | 3,182 | |||
| ROOF MATERIALS | 2005-10-31 | 1,016 | 708 | SL | 27.5000 | 37 | |||
| IMPROVEMENTS-WARREN BRANH | 2006-10-18 | 841 | 804 | SL | 27.5000 | 31 | |||
| IMPROVEMENTS-WARREN BRANH | 2007-04-27 | 1,500 | 1,432 | SL | 27.5000 | 55 | |||
| FENCE | 2011-07-01 | 81,169 | 67,638 | SL | 15.0000 | 5,411 | |||
| ROAD IMPROVEMENTS | 2012-07-01 | 6,175 | 4,738 | SL | 15.0000 | 412 | |||
| MANOR HOUSE | 2001-07-01 | 672,672 | 549,351 | SL | 27.5000 | 24,461 | |||
| QTRS 1 WARREN BRANHAM | 2008-10-24 | 1,250 | 677 | SL | 27.5000 | 45 | |||
| QTRS II WARREN BRANHAM | 2008-10-24 | 1,250 | 677 | SL | 27.5000 | 45 | |||
| COTTAGE IMPROVEMENTS | 2009-01-02 | 21,786 | 11,881 | SL | 27.5000 | 792 | |||
| QTRS II ROOF | 2010-03-20 | 9,457 | 4,321 | SL | 27.5000 | 344 | |||
| COTTAGE IMPROVEMENTS | 2010-04-20 | 21,786 | 9,950 | SL | 27.5000 | 792 | |||
| COTTAGE & MANOR IMPROVEME | 2012-07-01 | 39,252 | 15,701 | SL | 27.5000 | 1,427 | |||
| REPAIRS TO ROOF & SIDING | 2010-02-22 | 7,865 | 5,306 | SL | 20.0000 | 393 | |||
| COTTAGE IMPROVEMENTS | 2014-06-01 | 16,021 | 5,587 | SL | 27.5000 | 583 | |||
| COTTAGE IMPROVEMENTS | 2014-06-01 | 3,499 | 1,217 | SL | 27.5000 | 127 | |||
| QUARTERS 2 IMPROVEMENTS | 2014-06-01 | 2,919 | 1,016 | SL | 27.5000 | 106 | |||
| QUARTERS 2 HVAC | 2014-06-01 | 10,100 | 6,450 | SL | 15.0000 | 673 | |||
| QUARTERS 2 IMPROVEMENTS | 2014-06-01 | 6,756 | 2,357 | SL | 27.5000 | 246 | |||
| DEPOT HOUSE HVAC | 2014-06-01 | 11,709 | 7,484 | SL | 15.0000 | 781 | |||
| DEPOT HOUSE IMPROVEMENTS | 2014-06-01 | 24,642 | 8,587 | SL | 27.5000 | 896 | |||
| FARM AND BLDGS IMPROVEME | 2014-06-01 | 26,641 | 9,286 | SL | 27.5000 | 969 | |||
| QUARTERS 1-HVAC | 2015-08-31 | 5,900 | 1,792 | SL | 27.5000 | 215 | |||
| QUARTERS 1-IMPROVEMENTS | 2015-07-01 | 4,323 | 1,335 | SL | 27.5000 | 157 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3496.4 PIMCO INVESTMENTGRD C | ||
| 2125.6 VANGUARD SHORT TERM | 22,807 | 21,575 |
| 399 SH VANGUARD INT BD | 21,624 | 19,585 |
| 533.88 SH VANGUARD TOTAL BOND | 41,804 | 38,391 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB GOVT MMA | AT COST | 34,925 | 34,925 |
| 257 SHS VANGUARD HIGH DIV | AT COST | 22,669 | 32,757 |
| 735.84 SHS VANGUARD INTL STK | AT COST | 39,713 | 43,363 |
| 2813 SHS SCHWAB FUNDAMEN US | AT COST | 51,797 | 78,366 |
| 990 SHS SCHWAB S&P IND | AT COST | 47,244 | 89,350 |
| 627.5 SHS SCHWAB SM CAP IND | AT COST | ||
| 1028 SHS SCHWAB TOTAL STK MKT | AT COST | 54,737 | 101,869 |
| 234 SHS VANGUARD REAL ESTATE | AT COST | ||
| 250.49 SHS BYN MELLON INT'L | AT COST | 17,804 | 18,143 |
| 190.69 SHS ISHARES CORE S&P SMALL | AT COST | 19,967 | 21,971 |
| 436.47 SHS ISHARES TRT IS | AT COST | 23,108 | 22,482 |
| 605.8 SHS ISHARES YIELD OPTIMIZED | AT COST | 13,468 | 13,428 |
| 816.86 SHS INTRMDT TER CRPRATE | AT COST | 27,392 | 26,760 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 102,664 | 102,664 | ||
| Buildings | 1,190,907 | 956,573 | 234,334 | 856,100 |
| Land | 1,203,348 | 1,203,348 | 1,831,800 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rounding | 1 | ||
| WORK IN PROGRESS | 12,341 | 12,341 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 877 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND PROMOTION | 1,233 | 1,233 | ||
| DONATIONS | 400 | 400 | ||
| DUES & FEE | 10 | 10 | ||
| INSURANCE | 6,362 | 1,628 | 4,734 | |
| OFFICE AND POSTAGE | 835 | 835 | ||
| PROGRAM PROPERTY MAINTENANCE | 51,443 | |||
| PROGRAM SUPPLIES & SERVICES | 4,425 | 4,425 | ||
| Rental Expenses | 70,739 | 70,739 | ||
| SUPPLIES | 24 | 24 | ||
| TAXES & LICENSES | 35 | 35 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 1,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER FEES | 121 | 0 | 121 | 0 |