| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT | 1,800 | |||
| BOOKKEEPING | 12,000 | |||
| INV FEES | 175 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IMPROVMENTS | 1990-01-01 | 13,591 | 13,591 | S/L | 15.0000 | ||||
| IMPROVEMENTS | 1992-01-01 | 24,937 | 24,937 | S/L | 15.0000 | ||||
| IMPROVEMENTS | 1987-01-01 | 7,452 | 7,452 | S/L | 10.0000 | ||||
| IMPROVEMENTS | 1994-01-01 | 26,104 | 26,104 | S/L | 15.0000 | ||||
| IMPROVEMENTS | 1995-01-01 | 14,434 | 14,434 | S/L | 15.0000 | ||||
| LAND | 2000-01-01 | 5,452 | |||||||
| FURNITURE & EQUIPMENT | 1993-06-01 | 6,980 | 6,980 | S/L | 5.0000 | ||||
| FURNITURE & EQUIPMENT | 1994-06-01 | 2,477 | 2,477 | S/L | 5.0000 | ||||
| FURNITURE & EQUIPMENT | 1995-06-01 | 14,429 | 14,429 | S/L | 5.0000 | ||||
| ROOF | 1997-01-01 | 4,313 | 3,862 | S/L | 27.5000 | 157 | |||
| RUGS | 1997-01-01 | 661 | 661 | 200DB | 7.0000 | ||||
| BATHROOMS | 1997-10-01 | 12,292 | 10,672 | S/L | 27.5000 | 447 | |||
| RUGS | 1997-12-01 | 1,077 | 1,077 | 200DB | 7.0000 | ||||
| IMPROVEMENTS | 1998-12-31 | 9,535 | 7,874 | S/L | 27.5000 | 347 | |||
| EQUIPMENT | 1998-12-31 | 2,969 | 2,969 | 200DB | 7.0000 | ||||
| SUMP PUMP | 2001-02-22 | 571 | 571 | 200DB | 5.0000 | ||||
| BATHROOM IMPROVMENTS | 2001-12-31 | 49,487 | 35,466 | S/L | 27.5000 | 1,799 | |||
| GAS STOVE | 2001-11-08 | 798 | 798 | S/L | 10.0000 | ||||
| ELECTRIC STOVE | 2001-10-11 | 499 | 499 | S/L | 10.0000 | ||||
| SMALL EQUIPMENT | 2002-04-18 | 1,400 | 1,400 | S/L | 10.0000 | ||||
| PORCH IMPROV | 2002-11-15 | 24,540 | 11,796 | S/L | 39.0000 | 630 | |||
| DISHWASHER | 2004-08-31 | 984 | 984 | S/L | 10.0000 | ||||
| FREEZER | 2005-03-17 | 559 | 559 | S/L | 5.0000 | ||||
| ELECTRICAL RENOVATIONS | 2005-04-07 | 1,803 | 759 | S/L | 39.0000 | 46 | |||
| APPLIANCES-WASHER | 2005-02-10 | 799 | 799 | 200DB | 5.0000 | ||||
| SPRINKLER SYSTEM | 2006-12-31 | 3,622 | 3,622 | S/L | 7.0000 | ||||
| REFRIG | 2006-09-07 | 900 | 900 | S/L | 5.0000 | ||||
| FREEZER | 2009-06-25 | 615 | 615 | S/L | 5.0000 | ||||
| SPRINKLER | 2009-02-05 | 3,420 | 3,420 | S/L | 7.0000 | ||||
| FIRE DOOR | 2009-02-06 | 1,427 | 460 | S/L | 39.0000 | 37 | |||
| SPRINKLER | 2009-09-24 | 1,491 | 1,491 | S/L | 7.0000 | ||||
| COPPER GUTTERS | 2010-07-08 | 1,880 | 538 | S/L | 39.0000 | 49 | |||
| APPLIANCES | 2010-09-16 | 1,335 | 1,335 | S/L | 5.0000 | ||||
| WATER FILTER | 2010-09-22 | 1,334 | 1,334 | S/L | 7.0000 | ||||
| WATER HEATER | 2011-01-13 | 875 | 875 | S/L | 5.0000 | ||||
| GARAGE ROOF IMPROV | 2011-06-02 | 3,500 | 920 | S/L | 39.0000 | 90 | |||
| PORCH IMPROV | 2011-06-16 | 4,200 | 1,095 | S/L | 39.0000 | 108 | |||
| DRYER | 2012-03-01 | 559 | 559 | S/L | 7.0000 | ||||
| GENERATOR | 2012-09-20 | 5,000 | 5,000 | S/L | 7.0000 | ||||
| GENERATOR | 2013-01-10 | 1,682 | 1,682 | S/L | 7.0000 | ||||
| GENERATOR | 2013-01-15 | 4,400 | 4,400 | S/L | 7.0000 | ||||
| APPLIANCES | 2013-05-30 | 1,793 | 1,793 | S/L | 5.0000 | ||||
| AIR CONDITIONER | 2013-06-20 | 375 | 375 | S/L | 5.0000 | ||||
| APPLIANCES | 2012-09-01 | 559 | 559 | S/L | 5.0000 | ||||
| FIRE ALARM SYSTEM | 2013-02-13 | 10,000 | 8,583 | S/L | 10.0000 | 1,000 | |||
| SPRINKLER SYSTEM | 2014-05-01 | 6,600 | 1,241 | S/L | 39.0000 | 169 | |||
| ROOF | 2014-12-03 | 42,394 | 7,337 | S/L | 39.0000 | 1,087 | |||
| 1ST FL RENOVATIONS | 2015-08-06 | 3,813 | 595 | S/L | 39.0000 | 98 | |||
| FREEZER | 2014-10-15 | 803 | 803 | S/L | 5.0000 | ||||
| ROOF | 2015-09-21 | 9,950 | 1,510 | S/L | 39.0000 | 255 | |||
| PLUMBING RENOVATIONS | 2015-12-17 | 6,500 | 944 | S/L | 39.0000 | 167 | |||
| ELECTRICAL RENOVATIONS | 2015-12-17 | 1,149 | 167 | S/L | 39.0000 | 29 | |||
| 1ST FLOOR & FIRE ESCAPE RENOVATIONS | 2016-02-23 | 9,878 | 1,393 | S/L | 39.0000 | 253 | |||
| APPLIANCES | 2016-08-11 | 3,986 | 3,986 | S/L | 5.0000 | ||||
| COMPUTER SYSTEM | 2017-11-21 | 874 | 656 | S/L | 5.0000 | 174 | |||
| APPLIANCE | 2018-05-23 | 544 | 354 | S/L | 5.0000 | 108 | |||
| IMPROVEMENTS | 2018-06-01 | 29,135 | 2,428 | S/L | 39.0000 | 747 | |||
| FURNITURE | 2019-04-09 | 4,915 | 3,293 | 200DB | 5.0000 | 649 | |||
| FURNITURE | 2019-11-12 | 33,900 | 8,879 | S/L | 7.0000 | 4,842 | |||
| APPLIANCE | 2021-07-20 | 924 | 46 | 200DB | 5.0000 | 351 | |||
| OUTDOOR FURNITURE | 2022-03-29 | 962 | S/L | 7.0000 | 57 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| UBS | AT COST | 1,041,798 | 4,267,728 |
| BANK NEWPORT CDS | AT COST | 581,523 | |
| BANK NEWPORT MONEY MARKET | AT COST | 5,004 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 427,425 | 278,121 | 149,304 | ||
| LAND | 5,452 | 5,452 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 145 |
| Description | Amount |
|---|---|
| FOUNDATION TAXES | 1,460 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 561 | 561 | ||
| CONTRACT LABOR | 5,537 | 5,537 | ||
| GROCERIES AND SUPPLIES | 35,303 | 35,303 | ||
| GROUNDSCARE | 6,075 | 6,075 | ||
| INSURANCE | 19,323 | 19,323 | ||
| OFFICE EXPENSE | 1,690 | 1,690 | ||
| PERMITS & FEES | 1,833 | 1,833 | ||
| REPAIRS & MAINTENANCE | 9,552 | 9,552 | ||
| SMALL EQUIPMENT | 360 | 360 | ||
| SPRINKLER MAINTENANCE | 1,045 | 1,045 | ||
| SUBSCRIPTIONS | 1,216 | 1,216 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENTS | 100,500 | 100,500 | |
| MISC INVESTMENT INCOME | 10,236 | 10,236 | |
| GARAGE RENTAL | 6,000 | 6,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 328 |