| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANTS' FEES | 5,750 | 5,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - SMITH ST | 2001-03-27 | 18,400 | 11,225 | S/L | 39.0000 | 472 | 472 | ||
| LAND - SMITH ST | 2001-03-27 | 61,600 | |||||||
| LAND - ARMSTRONG RANCH | 2004-04-12 | 194,000 | |||||||
| RACE TRACK ROAD LAND | 2022-03-15 | 350,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL ACCT 751-02482 - SEE ATTCHD | 991,453 | 1,737,837 |
| MERRILL ACCT 751-02481 - SEE ATTCHD |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - WILSON STREET | 2,672,576 | 96,132 | 2,576,444 | 2,576,444 |
| LAND - WILSON STREET | ||||
| LAND - WILSON STREET | ||||
| 2007 BOLEROS BUILDING BCFT DONATION | ||||
| LAND - NASSAU (RAYONIER) RANCH | ||||
| LAND - NASSAU (RAYONIER) RANCH | ||||
| IRRIGATION | ||||
| MOWERS | ||||
| NURSERY JAWS | ||||
| IRRIGATION PUMP HOUSE | ||||
| USED TREE SPADE | ||||
| RUSSELL SAMPSON LAND-27 ACRES | ||||
| TIMBER-PLANTED PINES - NASSAU (RAYON |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL ACCT 751-02482 - SEE ATTCHD | FMV | 2,009,059 | 2,211,839 |
| MERRILL ACCT 751-02481 - SEE ATTCHD | FMV |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2007 TANGIBLE ASSETS BCFT DONATION | 18,400 | 11,697 | 6,703 | |
| TANGIBLE ASSETS - 2005 BOLEROS DONAT | ||||
| 2006 TANGIBLE ASSETS BCFT DONATION | ||||
| BUILDING - SMITH ST | ||||
| TANGIBLE ASSET | ||||
| 2007 TANGIBLE ASSETS BCFT DONATION | ||||
| 2007 LAND IMPROVEMENTS BCFT DONATION | ||||
| 2006 TANGIBLE ASSETS BCFT DONATION | ||||
| TANGIBLE ASSETS - 2005 BOLEROS DONAT | ||||
| BOLEROS BUILDING BFCT DONATION | ||||
| LAND IMPROVEMENTS - BOLEROS DONATION | ||||
| 2006 BOLEROS BUILDING BCFT DONATION | ||||
| 2008 LAND IMPROVEMENTS BCFT DONATION | ||||
| TANGIBLE ASSET | ||||
| BOLEROS BUILDING | ||||
| LAND IMPROVEMENT | ||||
| LAND - SMITH ST | 605,600 | 605,600 | 605,600 | |
| LAND - ARMSTRONG RANCH | ||||
| BOLEROS LAND | ||||
| BOLEROS LAND BFCT DONATION | ||||
| 2006 LAND BCFT DONATION | ||||
| 2007 LAND BCFT DONATION | ||||
| BOLEROS LAND APPRECIATION |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| POTTED LANDSCAPE TREES FOR | |||
| CHARITABLE PURPOSES | 806,010 | 806,010 | 806,010 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAND & COMMERCIAL BUILDINGS | ||||
| REAL ESTATE TAX | 7,836 | 7,836 | ||
| MAINTENANCE | 6,515 | 6,515 | ||
| INSURANCE | 1,041 | 1,041 | ||
| UTILITITES | 1,583 | 1,583 | ||
| SALES TAX DISCOUNT | -59 | -59 | ||
| INVESTMENT DEPRECIATION | 1,769 | 1,769 | ||
| EXPENSES | ||||
| BANKING AND INVESTMENT FEES | 49,839 | 49,839 | ||
| INSURANCE | 1,308 | 530 | 256 | 522 |
| EQUIPMENT EXPENSE | ||||
| REPAIRS AND MAINTENANCE - SMI | ||||
| REPAIRS AND MAINTENANCE - ATL | ||||
| REPAIRS AND MAINTENANCE - BRA | 63,159 | 63,159 | ||
| REPAIRS AND MAINTENANCE - NOR | ||||
| REPAIRS AND MAINTENANCE - RUS | 3,248 | 3,248 | ||
| UTILITIES - ATLANTIC BLVD | ||||
| UTILITIES | ||||
| LABOR AND MAINTENANCE FOR | ||||
| POTTED LANDSCAPE TREES EXPENS | 13,217 | 13,217 | ||
| MISC EXPENSE | 15,484 | 15,484 | ||
| OFFICE SUPPLIES | ||||
| OFFICE EXPENSE | 649 | 649 | ||
| ADMINISTRATIVE FEES | ||||
| INVESTMENT DEPRECIATION | 1,056 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MORTGAGE INTEREST | 67,673 | 67,673 | |
| RENTAL INCOME - SMITH ST | 8,400 | 8,400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 7,972 | 7,722 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - ADMINISTRATI | 5,670 | 5,670 | ||
| PROFESSIONAL FEES - APPRAISAL | ||||
| PROFESSIONAL FEES - GRANT EVALUA |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 15,068 | 14,899 | 169 | |
| REAL ESTATE TAX - SMITH | 4,017 | 4,017 | ||
| MISC TAXES AND LICENSES | ||||
| TAX ON INVESTMENT INCOME | 9,542 | 9,542 | ||
| FORIEGN TAXES ON INVESTMENTS | 36 | 36 | ||
| REAL ESTATE TAX - BEAVER ST |