| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,600 | 0 | 0 | 1,600 |
| 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 | 2005-10-26 | 320,000 | L | 0 | 0 | 0 | |||
| BUILDING | 2005-10-26 | 180,000 | 69,492 | SL | 39.000000000000 | 4,615 | 0 | 4,615 | |
| ANTIQUES | 2005-10-26 | 3,000 | 3,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURES | 2005-10-26 | 8,500 | 8,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TRACTOR | 2006-05-11 | 14,500 | 14,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WATER HEATERS | 2006-12-15 | 3,958 | 3,958 | SL | 7.000000000000 | 0 | 0 | 0 | |
| (2) BEDS W/ SHEET SETS AND NIGHTSTANDS | 2008-08-21 | 3,455 | 3,455 | SL | 7.000000000000 | 0 | 0 | 0 | |
| RAMP REPLACEMENT | 2008-09-13 | 3,600 | 1,116 | SL | 39.000000000000 | 92 | 0 | 92 | |
| WATER HEATERS | 2008-06-23 | 1,597 | 1,597 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HVAC SYSTEM | 2011-08-30 | 85,345 | 20,148 | SL | 39.000000000000 | 2,188 | 0 | 2,188 | |
| BLDG IMPROVEMENTS - REPLACE SIDING, ETC. | 2016-05-26 | 64,907 | 7,419 | SL | 39.000000000000 | 1,664 | 0 | 1,664 | |
| REMODELING | 2018-09-25 | 22,000 | 1,199 | SL | 39.000000000000 | 564 | 0 | 564 | |
| REMODELING | 2019-01-24 | 10,542 | 484 | SL | 39.000000000000 | 270 | 0 | 270 | |
| REMODELING | 2019-03-11 | 870 | 36 | SL | 39.000000000000 | 22 | 0 | 22 | |
| BLDG IMPROVEMENTS - ROOF | 2021-10-19 | 28,916 | SL | 39.000000000000 | 31 | 0 | 31 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 1,274,923 | 1,274,923 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 320,000 | 0 | 320,000 | |
| BUILDING | 180,000 | 74,107 | 105,893 | |
| ANTIQUES | 3,000 | 3,000 | 0 | |
| FURNITURE & FIXTURES | 8,500 | 8,500 | 0 | |
| TRACTOR | 14,500 | 14,500 | 0 | |
| WATER HEATERS | 3,958 | 3,958 | 0 | |
| (2) BEDS W/ SHEET SETS AND NIGHTSTANDS | 3,455 | 3,455 | 0 | |
| RAMP REPLACEMENT | 3,600 | 1,208 | 2,392 | |
| WATER HEATERS | 1,597 | 1,597 | 0 | |
| HVAC SYSTEM | 85,345 | 22,336 | 63,009 | |
| BLDG IMPROVEMENTS - REPLACE SIDING, ETC. | 64,907 | 9,083 | 55,824 | |
| REMODELING | 22,000 | 1,763 | 20,237 | |
| REMODELING | 10,542 | 754 | 9,788 | |
| REMODELING | 870 | 58 | 812 | |
| BLDG IMPROVEMENTS - ROOF | 28,916 | 31 | 28,885 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 859 | 0 | 0 | 859 |
| REPAIRS/MAINTENANCE | 2,417 | 0 | 0 | 2,417 |
| BANK FEE | 5,566 | 0 | 0 | 5,566 |
| INSURANCE | 1,396 | 0 | 0 | 1,396 |
| UTILITIES | 6,385 | 0 | 0 | 6,385 |
| CLEANING | 159 | 0 | 0 | 159 |
| SECURITY | 311 | 0 | 0 | 311 |
| PEST CONTROL | 302 | 0 | 0 | 302 |
| OFFICE EXPENSE | 318 | 0 | 0 | 318 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 165,889 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO OFFICER | 7,700 | 7,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 5,457 | 0 | 0 | 5,457 |
| FEDERAL TAX | 2,829 | 0 | 0 | 0 |
| REAL ESTATE TAXES | 4,911 | 4,911 | 4,911 | 0 |