| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX FEES | 6,800 | 3,400 | 3,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND & BLDG | 2011-01-11 | 390,012 | L | 0 | 0 | ||||
| LAND & BLDG | 2012-11-28 | 400,386 | L | 0 | 0 | ||||
| CAPITAL IMPROV - 2012 | 2013-01-01 | 899,616 | 252,223 | SL | 39.000000000000 | 23,067 | 23,067 | ||
| CAPITAL IMPROV - 2013 | 2013-06-30 | 12,668 | 3,422 | SL | 39.000000000000 | 325 | 325 | ||
| CAPITAL IMPROV - 2014 | 2014-08-15 | 5,662 | 1,365 | SL | 39.000000000000 | 145 | 145 | ||
| FIXTURES & FURNITURE | 2008-01-01 | 81,780 | 81,780 | SL | 7.000000000000 | 0 | 0 | ||
| CAPITAL IMPROV - 2015 | 2015-06-30 | 9,718 | 2,117 | SL | 39.000000000000 | 249 | 249 | ||
| CAPITAL IMPROV - 2016 | 2016-06-30 | 5,392 | 1,035 | SL | 39.000000000000 | 138 | 138 | ||
| CAPITAL IMPROV - 2017 | 2017-12-27 | 10,422 | 1,602 | SL | 39.000000000000 | 267 | 267 | ||
| CAPITAL IMPROV - 2018 | 2018-12-31 | 183,818 | 23,565 | SL | 39.000000000000 | 4,713 | 4,713 | ||
| CAPITAL IMPROV - 2024 | 2024-12-16 | 333,485 | SL | 39.000000000000 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME INVESTMENTS | 6,799,264 | 6,722,399 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 15,020,440 | 27,115,563 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND & BLDG | 390,012 | 0 | 390,012 | 390,012 |
| LAND & BLDG | 400,386 | 0 | 400,386 | 400,386 |
| CAPITAL IMPROV - 2012 | 899,616 | 275,290 | 624,326 | 624,326 |
| CAPITAL IMPROV - 2013 | 12,668 | 3,747 | 8,921 | 8,921 |
| CAPITAL IMPROV - 2014 | 5,662 | 1,510 | 4,152 | 4,152 |
| FIXTURES & FURNITURE | 81,780 | 81,780 | 0 | 0 |
| CAPITAL IMPROV - 2015 | 9,718 | 2,366 | 7,352 | 7,352 |
| CAPITAL IMPROV - 2016 | 5,392 | 1,173 | 4,219 | 4,219 |
| CAPITAL IMPROV - 2017 | 10,422 | 1,869 | 8,553 | 8,553 |
| CAPITAL IMPROV - 2018 | 183,818 | 28,278 | 155,540 | 155,540 |
| CAPITAL IMPROV - 2024 | 333,485 | 0 | 333,485 | 333,485 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OIL PROPERTIES | AT COST | 33,780 | 33,780 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BOOKS | 117,429 | 117,429 | 117,429 |
| PAINTING | 49,955 | 0 | 0 |
| CHSB ADVANCE | 60,000 | 0 | 0 |
| DIVIDENDS RECEIVABLES | -70,560 | 0 | 0 |
| OIL AND GAS RECEIVABLE | 898 | 0 | 0 |
| Description | Amount |
|---|---|
| BROKER ADJUSTMENT TO BASIS | 13,870 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PRODUCTION COSTS | 7,506 | 7,506 | 0 | |
| MISCELLANEOUS | 545 | 0 | 545 | |
| CONTRACT LABOR | 57,276 | 57,276 | 0 | |
| INSURANCE | 16,511 | 16,511 | 0 | |
| POSTAGE | 79 | 79 | 0 | |
| ASSET MANAGEMENT FEES | 78,925 | 78,925 | 0 | |
| REPAIRS & MAINTENANCE | 290,196 | 290,196 | 0 | |
| JANITORIAL | 34,101 | 34,101 | 0 | |
| SECURITY | 24,462 | 24,462 | 0 | |
| UTILITIES | 88,649 | 88,649 | 0 | |
| PARKING | 48,925 | 48,925 | 0 | |
| TENANT RELATIONS | 3,274 | 3,274 | 0 | |
| LEASING | 8,100 | 8,100 | 0 | |
| ACCOUNTING | 1,068 | 1,068 | 0 | |
| FEES AND PERMITS | 275 | 275 | 0 | |
| PROPERTY TAXES | 51,968 | 51,968 | 0 | |
| PAYROLL TAXES | 3,989 | 3,989 | 0 | |
| SALARIES | 49,048 | 49,048 | 0 | |
| OFFICE SUPPLIES | 4,669 | 4,669 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL & GAS PROPERTIES | 6,660 | 6,660 | 6,660 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 2,077,583 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNEARNED REVENUE | 58,233 | 58,620 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 114,501 | 114,501 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 17,601 | 0 | 0 |