| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL RENTAL PROPERTY | 1,462 | 1,462 | 1,462 |
| 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 | 2008-12-09 | 425,000 | 153,019 | S/L | 39.0000 | 10,897 | 10,897 | 10,897 | |
| IMPROVEMENTS | 2009-06-17 | 63,581 | 22,077 | S/L | 39.0000 | 1,630 | 1,630 | 1,630 | |
| LAND | 2008-12-09 | 75,000 | |||||||
| ROOF | 2018-08-27 | 13,300 | 2,116 | S/L | 27.5000 | 484 | 484 | 484 | |
| 2021 IMPROVEMENTS | 2021-09-30 | 4,518 | 212 | S/L | 27.5000 | 165 | 165 | 165 | |
| 2021 HVAC | 2021-10-07 | 8,750 | 8,750 | 200DB | 5.0000 | ||||
| 2021 IMPROVEMENTS | 2021-11-12 | 8,543 | 349 | S/L | 27.5000 | 311 | 311 | 311 | |
| 2021 IMPROVEMENTS | 2021-12-14 | 7,200 | 273 | S/L | 27.5000 | 262 | 262 | 262 | |
| 2021 RANGE | 2021-10-27 | 6,200 | 6,200 | 200DB | 5.0000 | ||||
| 2022 HVAC | 2022-10-03 | 11,800 | 590 | 200DB | 5.0000 | 4,484 | 4,484 | 4,484 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERIPRISE 9471 | 11,520 | 12,650 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MUTUAL FUNDS | 60,000 | 60,036 |
| ETF INVESTMENTS | 23,276 | 23,392 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| UNREALIZED LOSS ON INVESTMENTS | FMV | 1,283 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 548,892 | 203,298 | 345,594 | 548,892 | |
| 75,000 | 75,000 | 75,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TAX ESCROW | 275 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL RENTAL PROPERTY | ||||
| OTHER | 26 | 26 | 26 | |
| INSURANCE | 915 | 915 | 915 | |
| LICENSES, PERMITS, FEES | 33 | 33 | 33 | |
| REPAIRS AND MAINT | 1,285 | 1,285 | 1,285 | |
| CONSULTING FEES | 7,200 | 7,200 | 7,200 | |
| SUPPLIES | 147 | 147 | 147 | |
| UTILITIES NET | 482 | 482 | 482 | |
| EXPENSES | ||||
| ADMINISTRATION EXP | 1,492 | |||
| INVESTMENT EXPENSES | 100 | 100 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 46,433 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INSURANCE PROCEEDS | 46,707 | |
| SECURITY DEPOSIT | 4,000 | 4,000 |
| UNREALIZED GAIN | 910 | 1,283 |