| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,000 | 4,000 | 4,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 86,450 | |||||||||
| BUILDING | 1987-01-01 | 1,410,000 | 1,410,000 | S/L | 25.0000 | ||||
| ROOF 1987 | 1987-01-01 | 30,135 | 30,135 | S/L | 31.5000 | ||||
| ROOF 1993 | 1993-12-31 | 11,020 | 10,535 | S/L | 31.5000 | 350 | 350 | ||
| FURNITURE | 1991-06-30 | 2,610 | 2,610 | 200DB | 7.0000 | ||||
| FURNITURE | 1992-06-30 | 16,175 | 16,175 | 200DB | 7.0000 | ||||
| TELEPHONE | 1990-06-30 | 3,388 | 3,388 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4033 | 1990-06-30 | 3,135 | 3,135 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4009 | 1992-06-30 | 2,720 | 2,720 | 200DB | 7.0000 | ||||
| FURNITURE | 1993-06-30 | 10,015 | 10,015 | 200DB | 7.0000 | ||||
| VCR | 1993-06-30 | 339 | 339 | 200DB | 7.0000 | ||||
| SWAMP COOLERS | 1995-06-30 | 6,146 | 6,146 | 200DB | 7.0000 | ||||
| REFRIGERATOR | 1995-06-30 | 453 | 453 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4029 | 1995-06-30 | 2,800 | 2,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4005 | 1995-06-30 | 2,800 | 2,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4001 | 1995-06-30 | 2,800 | 2,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3963 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3983 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3993 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3995 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4005 | 1995-06-30 | 2,728 | 2,728 | 200DB | 7.0000 | ||||
| CARPET 3997 | 1995-06-30 | 865 | 865 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3997 | 1997-06-30 | 3,625 | 3,625 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3953 | 1999-06-30 | 3,250 | 3,250 | 200DB | 7.0000 | ||||
| 2 AIR CONDITIONERS 4019, 4029 | 2005-06-22 | 8,754 | 8,754 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3913 | 2002-05-21 | 4,600 | 4,600 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3915 | 2002-09-01 | 3,200 | 3,200 | 200DB | 7.0000 | ||||
| 4 SWAMP COOLERS 4037 | 2003-03-31 | 3,025 | 3,025 | 200DB | 7.0000 | ||||
| 2 A/CS SALVATION ARMY | 2003-04-20 | 6,523 | 6,523 | 200DB | 7.0000 | ||||
| 3 SPAMP COOLERS 1111 | 2004-04-30 | 1,290 | 1,290 | 200DB | 7.0000 | ||||
| A/C W. SIDE SKI | 2004-05-31 | 4,270 | 4,270 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3907 | 2006-10-31 | 4,168 | 4,168 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3907 | 2009-11-21 | 3,885 | 3,885 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4011 | 2011-07-15 | 4,800 | 4,800 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4019 | 2011-08-04 | 3,474 | 3,474 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4185 | 2011-09-27 | 4,184 | 4,184 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3961 | 2012-03-31 | 3,760 | 3,760 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3965 | 2012-07-31 | 3,675 | 3,675 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3953 | 2012-08-31 | 4,285 | 4,285 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3921 | 2013-12-15 | 3,825 | 3,825 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4025 | 2013-08-15 | 4,370 | 4,370 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3919 | 2014-03-31 | 4,150 | 4,150 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3913 | 2014-09-30 | 4,304 | 4,304 | 200DB | 7.0000 | ||||
| AIR CONDTIONER 3923 | 2014-12-31 | 5,500 | 5,500 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 4019 | 2015-11-30 | 3,806 | 3,806 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3917 | 2017-05-31 | 4,600 | 4,600 | 200DB | 7.0000 | ||||
| 2 AIR CONDITIONERS 4015 | 2017-10-31 | 10,200 | 10,200 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3909 | 2017-12-31 | 5,000 | 5,000 | 200DB | 7.0000 | ||||
| AIR CONDITIONER 3959 | 2018-06-30 | 5,400 | 5,159 | 200DB | 7.0000 | 241 | 241 | ||
| AIR CONDITIONER EXP BEAUTY | 2019-12-31 | 5,000 | 4,182 | 200DB | 7.0000 | 436 | 436 | ||
| MISC | 1983-06-30 | 300 | 300 | PRE | 5.0000 | ||||
| MISC | 1983-06-30 | 7,500 | 7,500 | PRE | 5.0000 | ||||
| SNAKE | 1984-06-30 | 1,029 | 1,029 | PRE | 5.0000 | ||||
| COMPUTER | 1984-06-30 | 5,896 | 5,896 | PRE | 5.0000 | ||||
| WESTGATE | 1985-06-30 | 2,650 | 2,650 | PRE | 5.0000 | ||||
| LAWN TRACTOR | 1985-06-30 | 1,129 | 1,129 | PRE | 5.0000 | ||||
| PAPER SHREDDER | 1987-06-30 | 901 | 901 | 200DB | 7.0000 | ||||
| LAWN MOWER | 1987-06-30 | 742 | 742 | 200DB | 7.0000 | ||||
| XEROX COPIER | 1988-06-30 | 1,652 | 1,652 | 200DB | 7.0000 | ||||
| PAINT SPRAYER | 1997-06-30 | 1,650 | 1,650 | 200DB | 7.0000 | ||||
| USED GENERATOR | 1995-06-30 | 550 | 550 | 200DB | 7.0000 | ||||
| LAWN TRACTOR | 1999-06-30 | 2,422 | 2,422 | 200DB | 7.0000 | ||||
| LAWN MOWER | 2001-06-30 | 837 | 837 | 200DB | 7.0000 | ||||
| LAWN MOWER | 2018-06-30 | 432 | 413 | 200DB | 7.0000 | 19 | 19 | ||
| SIGN | 1983-06-30 | 1,000 | 1,000 | PRE | 5.0000 | ||||
| SIGN | 1983-06-30 | 21,561 | 21,561 | PRE | 5.0000 | ||||
| LEASEHOLDS | 1983-06-30 | 6,000 | 6,000 | PRE | 5.0000 | ||||
| LADDER TRUCK | 1990-06-30 | 5,000 | 5,000 | 200DB | 5.0000 | ||||
| SIGN | 2005-06-01 | 3,500 | 3,500 | 200DB | 7.0000 | ||||
| LAND WESTGATE & VACANT PARK | 1983-06-30 | 786,316 | |||||||
| SUSPENDED LOSSES | 1992-10-01 | 251,545 | 251,545 | S/L | 31.5000 | ||||
| 4 TON A/C 4029 | 2020-03-31 | 6,480 | 5,034 | 200DB | 7.0000 | 579 | 579 | ||
| 4 TON A/C UNIT 4011 | 2021-12-31 | 6,100 | 3,956 | 200DB | 7.0000 | 613 | 613 | ||
| 6 TON A/C | 2022-11-30 | 6,800 | 3,455 | 200DB | 7.0000 | 955 | 955 | ||
| RIDING MOWER | 2022-06-30 | 2,940 | 1,708 | 200DB | 7.0000 | 352 | 352 | ||
| PLUMBING TOOLS | 2022-09-30 | 826 | 450 | 200DB | 7.0000 | 107 | 107 | ||
| PLUMBING TOOLS | 2022-10-31 | 226 | 115 | 200DB | 7.0000 | 32 | 32 | ||
| CARRYING COSTS ON PARK | 2022-07-31 | 13,622 | |||||||
| DRAIN SNAKE | 2023-03-31 | 665 | 258 | 200DB | 7.0000 | 116 | 116 | ||
| A/C UNITS | 2024-06-30 | 33,500 | 4,786 | 200DB | 7.0000 | 8,204 | 8,204 | ||
| CARRYING COSTS ON PARK | 2024-07-31 | 15,888 | |||||||
| CARRYING COSTS ON PARK | 2025-07-31 | 12,870 | |||||||
| AIR CONDITIONER | 2025-07-31 | 8,000 | 200DB | 7.0000 | 8,000 | 8,000 | |||
| CHAIN SAW | 2025-06-30 | 316 | 200DB | 7.0000 | 316 | 316 | |||
| CARRYING COSTS ON PARK | 2023-07-31 | 14,712 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| US TREASURY NOTES | 2025-02 | PURCHASE | 2025-02 | 88,021 | 88,272 | -251 | ||||
| US TREASURY NOTES | 2025-02 | PURCHASE | 2025-11 | 97,000 | 97,000 | |||||
| LINCOLN, NE NOTES | 2013-12 | PURCHASE | 2025-06 | 99,733 | 99,941 | -208 | ||||
| NATURAL RURAL UTILITY COOP NOTES | 2013-04 | PURCHASE | 2025-09 | 246,221 | 250,000 | -3,779 | ||||
| SOUTH BEND, IN NOTES | 2013-11 | PURCHASE | 2025-02 | 150,000 | 150,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME SECURITIES | 1,483,358 | 1,254,123 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NON-INVESTMENT BUILDINGS & EQUIPMENT | 2,028,114 | 2,000,779 | 27,335 | 2,028,114 |
| LAND | 843,407 | 843,407 | 3,000,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 2,856 | 2,856 |
| Description | Amount |
|---|---|
| BOND PREMIUM ADJ | 316 |
| BOND ADJUSTMENTS | 565 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTOMOBILE | 571 | 571 | ||
| INSURANCE | 71,994 | 71,994 | ||
| MISCELLANEOUS | 327 | 327 | ||
| OFFICE SUPPLIES | 1,288 | 1,288 | ||
| REPAIRS & MAINTENANCE | 62,119 | 62,119 | ||
| SECURITY | 78,000 | 78,000 | ||
| SEWER & DISPOSAL | 9,679 | 7,679 | ||
| UTILITIES | 35,715 | 35,715 |
| Description | Amount |
|---|---|
| TAX EXEMPT OID BOND PREMIUMS | 453 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 19,910 | 18,210 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 20,644 | 20,644 | ||
| OTHER | 9 | 9 |