| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 4,972 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 7056 GERMANTOWN | 2021-01-01 | 693,403 | 35,559 | S/L | 39.0000 | 17,780 | 17,780 | 15,139 | |
| PERSONAL PROPERTY IMPROVEMENTS | 2020-01-01 | 44,617 | 8,923 | S/L | 10.0000 | 4,462 | 4,462 | 3,799 | |
| LAND | 2020-01-01 | 23,113 | 39.0000 | ||||||
| RENOVATIONS | 2023-03-15 | 96,000 | S/L | 39.0000 | 1,949 | 1,949 | 1,660 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| INVESCO EXCHANGE TRADED INDEX 500 | 2023-06 | PURCHASE | 2023-08 | 202,146 | 199,725 | 2,421 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2000 SHARES OF ALPABET | 97,140 | 279,380 |
| 500 SHARES OF MICROSOFT | 35,293 | 188,020 |
| 200 SHARES OF PHILLIPS 66 | 6,778 | 26,628 |
| 1300 WISDOMTREE | ||
| ISHARES TR RUSSELL 2000 ETF | 150,131 | 147,522 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND LAND | 761,133 | 53,339 | 707,794 | 738,020 |
| PERSONAL PROPERTY | 44,617 | 13,385 | 31,232 | 44,617 |
| RENOVATIONS | 96,000 | 1,948 | 94,052 | 96,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REDEVOLOPMENT COSTS | 96,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 7056 GERMANTOWN AVE. | ||||
| PROPERTY REPAIRS AND MAINT | 300 | 300 | 255 | 45 |
| UTILITIES | 1,820 | 1,820 | 1,550 | 270 |
| INSURANCE | 7,357 | 7,357 | 6,264 | 1,093 |
| LANDSCAPING | ||||
| TRASH REMOVAL | 8,310 | 8,310 | 7,076 | 1,234 |
| EXPENSES | ||||
| BANKK FEES | 257 | |||
| OFFICE COMPUTER EXPENSES | 6,294 | |||
| ADVERTISEMENT | ||||
| MISC EXPENSES | ||||
| INSURANCE |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 4,700 | 4,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 9,416 | |||
| LEGAL FEES | 8,759 | |||
| 7056 GERMANTOWN AVE. | 3,948 | 3,948 | 3,362 | 586 |