| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 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 | 2001-06-15 | 15,000 | |||||||
| RESIDENTIAL HOUSE | 2001-06-15 | 68,000 | 53,563 | S/L | 27.5000 | 2,472 | 2,472 | 2,472 | |
| FLOORING | 2012-03-19 | 1,079 | 1,079 | 200DB | 7.0000 | ||||
| ROOF | 2018-12-17 | 3,700 | 544 | S/L | 27.5000 | 134 | 134 | 134 | |
| ROOF | 2019-01-01 | 7,880 | 1,134 | S/L | 27.5000 | 287 | 287 | 287 | |
| ROOF | 2020-12-04 | 12,456 | 925 | S/L | 27.5000 | 453 | 453 | 453 | |
| STOVE | 2004-12-17 | 556 | 556 | 200DB | 7.0000 | ||||
| HOUSE-WEST POINT | 2004-10-19 | 60,000 | 39,726 | 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 | 1,363 | 200DB | 7.0000 | ||||
| A/C | 2020-09-04 | 4,000 | 4,000 | 200DB | 7.0000 | ||||
| HOUSE - CAMBRIDGE | 2007-10-16 | 110,000 | 60,833 | 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 | 5,179 | 200DB | 7.0000 | ||||
| AC | 2016-06-02 | 4,880 | 4,771 | 200DB | 7.0000 | 109 | 109 | 109 | |
| AIR CONDITIONER | 2023-04-25 | 7,300 | 200DB | 7.0000 | 6,049 | 6,049 | 6,049 | ||
| HOUSE | 2014-06-24 | 54,500 | 16,928 | S/L | 27.5000 | 1,982 | 1,982 | 1,982 | |
| LAND | 2014-06-24 | 18,000 | |||||||
| FLOORING | 2015-10-27 | 1,704 | 1,308 | 150DB | 15.0000 | 50 | 50 | 50 | |
| LAND | 2021-09-15 | 43,000 | |||||||
| HOUSE | 2021-09-15 | 129,456 | 6,081 | S/L | 27.5000 | 4,707 | 4,707 | 4,707 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOND FUND OF AMERICA | 376,000 | 338,327 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENTAL PROPERTIES | 478,587 | 226,948 | 251,639 | |
| 126,000 | 126,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID | 4,875 | 4,875 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOUSE-1211 TECH PLACE | ||||
| R&M | 3,911 | 3,911 | 3,911 | |
| RENTAL-1404 WEST POINT | ||||
| REPAIRS | 2,303 | 2,303 | 2,303 | |
| RENTAL - 1708 CAMBRIDGE | ||||
| R&M | 2,409 | 2,409 | 2,409 | |
| RENTAL - 18 PALMWAY | ||||
| R&M | 6,814 | 6,814 | 6,814 | |
| UTILITIES | 94 | 94 | 94 | |
| RENTAL - 1209 TECH PLACE | ||||
| RM | 4,718 | 4,718 | 4,718 | |
| EXPENSES | ||||
| INSURANCE | 669 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
MORTGAGE RECEIVABLE |
158,421 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEPT OF STATE | 211 | |||
| FEDERAL TAX | 103 | |||
| CITY LICENSE | 74 |