| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,550 |
| 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 | 2001-06-15 | 15,000 | |||||||
| RESIDENTIAL HOUSE | 2001-06-15 | 68,000 | 46,144 | S/L | 27.5000 | 2,473 | 2,473 | 2,473 | |
| FLOORING | 2012-03-19 | 1,079 | 1,079 | 200DB | 7.0000 | ||||
| ROOF | 2018-12-17 | 3,700 | 140 | S/L | 27.5000 | 135 | 135 | 135 | |
| ROOF | 2019-01-01 | 7,880 | 275 | S/L | 27.5000 | 286 | 286 | 286 | |
| ROOF | 2020-12-04 | 12,456 | S/L | 27.5000 | 19 | 19 | 19 | ||
| STOVE | 2004-12-17 | 556 | 556 | 200DB | 7.0000 | ||||
| HOUSE-WEST POINT | 2004-10-19 | 60,000 | 33,181 | S/L | 27.5000 | 2,182 | 2,182 | 2,182 | |
| LAND | 2004-10-19 | 25,000 | |||||||
| FLOORING | 2012-03-19 | 3,337 | 3,337 | 200DB | 7.0000 | ||||
| AIR CONDITIONER | 2012-04-17 | 3,197 | 3,197 | 200DB | 7.0000 | ||||
| FLOORING | 2014-01-31 | 1,363 | 1,272 | 200DB | 7.0000 | 61 | 61 | 61 | |
| A/C | 2020-09-04 | 4,000 | 200DB | 7.0000 | 4,000 | 4,000 | 4,000 | ||
| HOUSE - CAMBRIDGE | 2007-10-16 | 110,000 | 48,833 | S/L | 27.5000 | 4,000 | 4,000 | 4,000 | |
| LAND - CAMBRIDGE | 2007-10-16 | 25,000 | 27.5000 | ||||||
| FLOORING | 2014-02-17 | 5,179 | 4,832 | 200DB | 7.0000 | 231 | 231 | 231 | |
| AC | 2016-06-02 | 4,880 | 4,118 | 200DB | 7.0000 | 218 | 218 | 218 | |
| HOUSE | 2014-06-24 | 54,500 | 10,983 | S/L | 27.5000 | 1,981 | 1,981 | 1,981 | |
| LAND | 2014-06-24 | 18,000 | |||||||
| FLOORING | 2015-10-27 | 1,704 | 1,152 | 150DB | 15.0000 | 55 | 55 | 55 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOND FUND OF AMERICA | 376,000 | 403,255 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENTAL PROPERTIES | 341,831 | 174,739 | 167,092 | 250,092 |
| 83,000 | 83,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID | 15,000 | 15,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOUSE-1211 TECH PLACE | ||||
| R&M | 5,932 | 5,932 | 5,932 | |
| RENTAL-1404 WEST POINT | ||||
| R&M | 1,038 | 1,038 | 1,038 | |
| RENTAL - 1708 CAMBRIDGE | ||||
| R&M | 2,361 | 2,361 | 2,361 | |
| RENTAL - 18 PALMWAY | ||||
| R&M | 5,394 | 5,394 | 5,394 | |
| EXPENSES | ||||
| INSURANCE | 422 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
MORTGAGE RECEIVABLE |
170,108 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEPT OF STATE | 61 | |||
| FEDERAL TAX | 348 | |||
| CITY LICENSE | 74 |