| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COLES & BODOIN, LLP | 6,500 | 6,500 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 1964-01-01 | 95,407 | 95,407 | SL | 50.000000000000 | 0 | 0 | ||
| ROOF | 1982-11-15 | 22,770 | 22,770 | SL | 15.000000000000 | 0 | 0 | ||
| ROOF | 1994-07-01 | 13,040 | 13,040 | SL | 40.000000000000 | 0 | 0 | ||
| HEATING & A/C UNITS | 1994-07-01 | 21,155 | 15,076 | SL | 40.000000000000 | 529 | 529 | ||
| HEATING & A/C UNITS (FINAL PMT) | 1995-01-21 | 2,811 | 1,954 | SL | 40.000000000000 | 70 | 70 | ||
| LAND | 1964-01-01 | 34,613 | L | 0 | 0 | ||||
| BUILDING IMPROVEMENTS | 2009-09-01 | 106,681 | 36,353 | SL | 39.000000000000 | 2,735 | 2,735 | ||
| TENANT IMPROVEMENTS | 2013-01-01 | 14,000 | 9,330 | SL | 15.000000000000 | 933 | 933 | ||
| ROOF | 2019-07-01 | 33,116 | 2,936 | SL | 39.000000000000 | 849 | 849 | ||
| SEWER DRAIN | 2019-07-01 | 74,852 | 17,465 | SL | 15.000000000000 | 4,990 | 4,990 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MUTUAL FUNDS | 1,788,076 | 3,049,089 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 95,407 | 95,407 | 0 | |
| ROOF | 22,770 | 22,770 | 0 | |
| ROOF | 13,040 | 13,040 | 0 | |
| HEATING & A/C UNITS | 21,155 | 15,605 | 5,550 | |
| HEATING & A/C UNITS (FINAL PMT) | 2,811 | 2,024 | 787 | |
| LAND | 34,613 | 0 | 34,613 | |
| BUILDING IMPROVEMENTS | 106,681 | 39,088 | 67,593 | |
| TENANT IMPROVEMENTS | 14,000 | 10,263 | 3,737 | |
| ROOF | 33,116 | 3,785 | 29,331 | |
| SEWER DRAIN | 74,852 | 22,455 | 52,397 |
| Description | Amount |
|---|---|
| SECTION 4940 FEDERAL TAXES PAID | 4,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 11,737 | 11,737 | 0 | |
| INSURANCE EXPENSE | 10,732 | 10,732 | 0 | |
| OFFICE EXPENSE | 97 | 0 | 97 | |
| WATER EXPENSE | 641 | 641 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 22,709 | 22,709 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES - CITY OF BOSTON | 63,600 | 63,600 | 0 | |
| MA FILING FEE | 125 | 0 | 125 |