| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 800 | 800 |
| 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 IMPROVEMENTS | 2001-01-01 | 69,593 | 37,453 | S/L | 39.0000 | 1,785 | |||
| LAURIDSEN LAND AND BUILD | 2001-01-01 | 31,417 | |||||||
| FURNITUE AND FIXTURES | 2001-01-01 | 1,670 | 1,670 | S/L | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2014-04-01 | 26,663 | 6,033 | S/L | 39.0000 | 684 | |||
| FLOORING - NEW MOON | 2020-06-30 | 11,547 | 4,124 | S/L | 7.0000 | 1,650 | |||
| EMERALD ROOFING | 2020-05-15 | 72,014 | 4,924 | S/L | 39.0000 | 1,847 | |||
| ROOFING | 2021-12-01 | 19,458 | 520 | S/L | 39.0000 | 499 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| DA DAVIDSON 4063 | PURCHASE | 47,442 | 47,486 | -44 | ||||||
| COLUMBIA MTG OPP | PURCHASE | 2023-05 | 38,275 | 50,737 | -12,462 | |||||
| INV QQQ | PURCHASE | 18,498 | 10,627 | 7,871 | ||||||
| LAZARD GLB LST | 2022-03 | PURCHASE | 2023-05 | 2,449 | 2,588 | -139 | ||||
| PRIN MDCP | 2019-07 | PURCHASE | 2023-04 | 1,774 | 1,604 | 170 | ||||
| TROWE PRICE | 2019-07 | PURCHASE | 2023-05 | 4,380 | 4,322 | 58 | ||||
| PERFORM TR | 2019-07 | PURCHASE | 2023-08 | 600 | 723 | -123 | ||||
| DA DAVIDSON 7113 ST COVERED | PURCHASE | 34,047 | 34,079 | -32 | ||||||
| CHAMPLAIN MDCP | 2019-07 | PURCHASE | 2023-04 | 623 | 586 | 37 | ||||
| COLUMBIA MTG OPP | PURCHASE | 27,468 | 36,368 | -8,900 | ||||||
| INV QQQ | PURCHASE | 5,425 | 3,285 | 2,140 | ||||||
| LAZARD GLB LST | 2022-03 | PURCHASE | 2023-05 | 1,778 | 1,879 | -101 | ||||
| PRIN MDCP | 2019-07 | PURCHASE | 2023-04 | 2,710 | 2,451 | 259 | ||||
| TROWE PRICE | PURCHASE | 4,308 | 4,249 | 59 | ||||||
| VNGRD DIV APPREC | PURCHASE | 1,095 | 1,145 | -50 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 968,100 | 968,100 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 200,945 | 61,183 | 139,762 | 250,000 | |
| 31,417 | 31,417 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISCELLANEOUS | 145 | 145 | ||
| PHONE/INTERNET | 348 | 348 | ||
| WATER EXPENSES | 2,844 | 2,848 | ||
| LIABILITY/ D&O INSURANCE | 6,583 | 6,583 | ||
| OFFICE EXPENSE | 312 | 312 | ||
| BUILDING REPAIRS AND MAIN | 23,700 | 23,700 | ||
| IRS TAXES | 95 | 95 | ||
| ACCOUNTING SURCHARGE | 165 | 165 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 33 | 33 |
| Description | Amount |
|---|---|
| UNREALIZED CHANGE IN INVESTMENT | 130,099 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 7,884 | 7,884 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 3,848 | 3,848 | 3,848 |