| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,650 | 7,650 |
| 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 (APPROX. 55.4 ACRES REMAINING) | 1975-01-01 | 4,058 | |||||||
| BUILDING ADDITIONS | 1983-02-02 | 28,730 | 28,730 | S/L | 15.0000 | ||||
| COTTAGE A | 1998-11-13 | 360,930 | 232,908 | S/L | 39.0000 | 9,255 | |||
| COTTAGE B | 2001-04-01 | 343,209 | 200,205 | S/L | 39.0000 | 8,800 | |||
| OFFICE RENOVATIONS | 2003-03-01 | 119,650 | 119,650 | S/L | 20.0000 | ||||
| 4' CONCRETE SIDEWALKS | 2004-02-19 | 7,303 | 7,303 | S/L | 15.0000 | ||||
| FENCE | 2004-03-16 | 4,200 | 4,200 | S/L | 15.0000 | ||||
| 167 FENCE | 2004-05-07 | 1,750 | 1,750 | S/L | 15.0000 | ||||
| FOUNDATION IMPROVEMENTS - COTTAGE A | 2005-05-20 | 10,300 | 10,300 | S/L | 15.0000 | ||||
| SIDEWALK AND PATIO EXTENSIONS | 2006-10-31 | 5,550 | 5,550 | S/L | 15.0000 | ||||
| DRIVEWAY WITH TURNAROUND | 2006-01-01 | 3,321 | 3,321 | S/L | 15.0000 | ||||
| LANDSCAPING | 2006-12-01 | 3,741 | 3,741 | S/L | 15.0000 | ||||
| FENCES | 2009-12-30 | 12,520 | 11,755 | S/L | 15.0000 | 765 | |||
| FENCING | 2011-10-05 | 10,550 | 9,143 | S/L | 15.0000 | 704 | |||
| FOUNDATION IMPROVEMENTS | 2012-06-30 | 26,475 | 21,180 | S/L | 15.0000 | 1,765 | |||
| FLOORING- COTTAGE B | 2012-08-22 | 13,449 | 13,449 | S/L | 7.0000 | ||||
| FLOORING - COTTAGE A | 2012-09-21 | 12,711 | 12,711 | S/L | 7.0000 | ||||
| CEILING FANS & LIGHTING | 2012-11-02 | 2,672 | 2,672 | S/L | 7.0000 | ||||
| COTTAGE GUTTERS | 2013-08-12 | 1,568 | 1,568 | S/L | 7.0000 | ||||
| BOXSPRINGS - COTTAGE A | 2014-03-10 | 2,490 | 2,490 | S/L | 7.0000 | ||||
| 3.5 TON A/C UNIT & DECK - COTTAGE A | 2014-05-09 | 6,828 | 6,828 | S/L | 7.0000 | ||||
| HOT WATER HEATER - COTTAGE B | 2014-08-21 | 763 | 763 | S/L | 7.0000 | ||||
| HOT WATER HEATER - COTTAGE A | 2014-09-09 | 713 | 713 | S/L | 7.0000 | ||||
| 2 COTTAGE REFRIGERATORS 1 OF 2 | 2015-10-07 | 1,175 | 1,175 | S/L | 7.0000 | ||||
| PLAYGROUND EQUIPMENT | 2015-11-20 | 13,450 | 13,450 | S/L | 7.0000 | ||||
| OUTDOOR RECREATION AREA | 2016-10-31 | 46,369 | 33,232 | S/L | 10.0000 | 4,636 | |||
| 2015 FORD TRANSIT | 2016-08-22 | 20,186 | 20,186 | S/L | 5.0000 | ||||
| SPRINKLERSYSTEM - OFFICE | 2007-10-23 | 3,710 | 3,710 | S/L | 7.0000 | ||||
| ROOF REPAIRS | 2017-10-17 | 5,100 | 2,125 | S/L | 15.0000 | 340 | |||
| BIKE BUILDING | 2017-11-14 | 3,278 | 1,348 | S/L | 15.0000 | 218 | |||
| SECURITY SYSTEM | 2017-11-15 | 5,412 | 4,768 | S/L | 7.0000 | 644 | |||
| FLOORING | 2017-11-14 | 2,170 | 1,912 | S/L | 7.0000 | 258 | |||
| 1/2 FENCE | 2018-03-08 | 6,250 | 5,208 | S/L | 7.0000 | 893 | |||
| WEB NETWORK | 2018-06-27 | 3,554 | 2,793 | S/L | 7.0000 | 508 | |||
| CARPET ROOF | 2018-10-05 | 2,500 | 1,875 | S/L | 7.0000 | 357 | |||
| DELL INSPIRON COMPUTER | 2019-01-16 | 1,331 | 935 | S/L | 7.0000 | 190 | |||
| OUTSIDE COMPRESSOR - COTTAGE A | 2019-05-01 | 1,800 | 1,200 | S/L | 7.0000 | 257 | |||
| SHOWER - COTTAGE A | 2019-06-12 | 5,758 | 3,770 | S/L | 7.0000 | 823 | |||
| PORTABLE STORAGE BUILDING | 2019-12-19 | 7,123 | 3,278 | S/L | 7.0000 | 549 | |||
| IMPROVEMENTS - COTTAGE B | 2020-02-19 | 3,658 | 3,658 | S/L | 15.0000 | ||||
| PORTABLE BUILDING IMPROVEMENTS | 2020-03-25 | 14,908 | 14,908 | S/L | 15.0000 | ||||
| CONDENSING UNIT - COTTAGE B | 2020-06-17 | 3,000 | 3,000 | S/L | 15.0000 | ||||
| REFRIGERATOR - COTTAGE B | 2020-07-15 | 1,248 | 1,248 | S/L | 5.0000 | ||||
| 14 SEER A/C- COTTAGE B | 2021-04-27 | 5,914 | 2,253 | S/L | 7.0000 | 845 | |||
| 14 SEER A/C - COTTAGE A | 2021-08-06 | 5,843 | 2,017 | S/L | 7.0000 | 835 | |||
| OFFICE FLOORING | 2021-07-08 | 7,625 | 2,723 | S/L | 7.0000 | 1,089 | |||
| WHIRLPOOL FREEZER - COTTAGE B | 2022-02-08 | 1,394 | 382 | S/L | 7.0000 | 199 | |||
| MAYTAG DRYER - COTTAGE B | 2022-05-13 | 1,189 | 283 | S/L | 7.0000 | 170 | |||
| SOLAR SCREENS - COTTAGES A&B | 2022-05-17 | 3,980 | 900 | S/L | 7.0000 | 569 | |||
| 4 TON UNIT - COTTAGE B | 2022-05-19 | 3,581 | 810 | S/L | 7.0000 | 512 | |||
| OFFICE COMPUTER (BARBARA) | 2022-06-03 | 1,256 | 284 | S/L | 7.0000 | 179 | |||
| LAPTOP (MRS. RITCHIE) | 2022-06-23 | 1,146 | 245 | S/L | 7.0000 | 164 | |||
| OFFICE COMPUTER (RISE) | 2022-07-12 | 1,566 | 335 | S/L | 7.0000 | 224 | |||
| WASHING MACHINE - COTTAGE B | 2022-10-03 | 1,429 | 255 | S/L | 7.0000 | 204 | |||
| 2023 CHEVROLET TRAVERSE | 2022-08-15 | 43,197 | 12,239 | S/L | 5.0000 | 8,640 | |||
| 2023 CHEVROLET TRAVERSE 1GNER | 2023-03-22 | 39,904 | 5,986 | S/L | 5.0000 | 7,980 | |||
| 2024 KIA CARNIVAL KNDN8 | 2023-12-11 | 38,299 | 638 | S/L | 5.0000 | 7,660 | |||
| DELL LATITUDE 3420 LAPTOP | 2023-01-30 | 1,295 | 237 | S/L | 5.0000 | 259 | |||
| OFFICE FURNITURE | 2023-02-22 | 2,463 | 293 | S/L | 7.0000 | 352 | |||
| 2 LEHI SECTIONAL SOFAS | 2023-04-26 | 5,881 | 560 | S/L | 7.0000 | 840 | |||
| DELL LATITUDE 3420 LAPTOP | 2023-05-24 | 1,271 | 148 | S/L | 5.0000 | 255 | |||
| 5 TWIN MATTRESSES | 2023-06-14 | 1,295 | 108 | S/L | 7.0000 | 185 | |||
| 2.5 TON HVAC - COTTAGE B | 2023-07-12 | 5,512 | 394 | S/L | 7.0000 | 787 | |||
| SPEED QUEEN DRYER - COTTAGE A | 2023-09-20 | 1,434 | 51 | S/L | 7.0000 | 205 | |||
| OFFICE RENOVATIONS | 2023-05-31 | 8,998 | 1,050 | S/L | 5.0000 | 1,799 | |||
| DELL LATITUDE 3420 LAPTOP | 2023-09-20 | 1,754 | 88 | S/L | 5.0000 | 350 | |||
| SPEED QUEEN WASHER - COTTAGE A | 2024-01-24 | 1,489 | S/L | 5.0000 | 273 | ||||
| FOUNDATION LEVELING/REPAIR | 2024-03-27 | 3,200 | S/L | 3.0000 | 800 | ||||
| DELL LATITUDE 3540 LAPTOP | 2024-05-22 | 1,137 | S/L | 2.0000 | 332 | ||||
| MAYTAG DISHWASHER - COTTAGE B | 2024-07-17 | 1,061 | S/L | 5.0000 | 88 | ||||
| GUTTERS | 2024-10-02 | 1,100 | S/L | 15.0000 | 18 | ||||
| FRIGIDAIRE REFRIGERATOR - COTTAGE A | 2024-10-23 | 1,902 | S/L | 5.0000 | 63 | ||||
| FRIGIDAIRE RANGE - COTTAGE A | 2024-10-23 | 1,241 | S/L | 5.0000 | 41 | ||||
| FRIGIDAIRE REFRIGERATOR - COTTAGE B | 2024-11-06 | 1,982 | S/L | 5.0000 | 66 | ||||
| 2 COTTAGE REFRIGERATORS 2 OF 2 | 2015-10-07 | 1,175 | 1,175 | S/L | 7.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| DELL INSPIRON COMPUTER | 2019-01 | PURCHASE | 2024-12 | 1,331 | -206 | 1,125 | ||||
| WASHING MACHINE - COTTAGE B | 2022-10 | PURCHASE | 2024-12 | 1,429 | -970 | 459 | ||||
| 2 COTTAGE REFRIGERATORS 2 OF 2 | 2015-10 | PURCHASE | 2024-12 | 1,175 | 1,175 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS (SEE ATTACHMENT 1) | 6,420,706 | 13,731,497 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS (SEE ATTACHMENT 1) | AT COST | 858,652 | 706,297 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COTTAGES | 711,085 | 451,168 | 259,917 | 1,186,326 |
| OFFICE ADDITIONS & RENOVATIONS | 159,842 | 151,875 | 7,967 | 212,133 |
| EQUIPMENT & IMPROVEMENTS | 315,467 | 255,980 | 59,487 | 292,274 |
| VEHICLES | 141,585 | 63,329 | 78,256 | 119,000 |
| LAND | 4,058 | 4,058 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FOOD | 46,199 | 46,199 | ||
| SUPPLIES | 25,027 | 25,027 | ||
| HOUSEWARES | 7,730 | 7,730 | ||
| FUNCTIONS | 9,991 | 9,991 | ||
| MISCELLANEOUS | 1,080 | 1,080 | ||
| CLOTHING | 9,396 | 9,396 | ||
| ACTIVITIES | 31,433 | 31,433 | ||
| CHILDRENS GIFTS | 5,263 | 5,263 | ||
| STAFF GIFTS | 2,000 | 2,000 | ||
| CHILDRENS' VACATION | 5,958 | 5,958 | ||
| HIGHER EDUCATION | 42,340 | 42,340 | ||
| INDEPENDENT LIVING | 1,295 | 1,295 | ||
| MEDICAL AND DENTAL | 6,526 | 6,526 | ||
| FACILITY REPAIRS | 16,263 | 16,263 | ||
| MAINTENANCE | 14,265 | 14,265 | ||
| UTILITIES AND TELEPHONE | 47,402 | 47,402 | ||
| AUTO EXPENSE | 9,944 | 9,944 | ||
| WORKMENS COMPENSATION | 1,725 | 1,725 | ||
| MEDICAL INSURANCE | 2,061 | 2,061 | ||
| OTHER INSURANCE | 38,377 | 38,377 | ||
| AUTO INSURANCE | 1,006 | 1,006 | ||
| FINANCIAL MANAGEMENT | 69,930 | 69,930 | ||
| TRAINING | 6,287 | 6,287 | ||
| MEMBERSHIP DUES | 6,727 | 6,727 | ||
| PRODUCTION TAXES | 404 | 404 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL & GAS ROYALTIES | 5,800 | 5,800 | 5,800 |
| MISCELLANEOUS INCOME | 2,599 | 2,599 | 2,599 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 247 | 148 |