| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 3,490 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1971-01-01 | 32,377 | L | 0 | 0 | ||||
| IMPROVEMENTS - SITE REMEDIATION | 2012-07-31 | 19,063 | 6,999 | 150DB | 15.000000000000 | 562 | 1,271 | ||
| IMPROVEMENTS - SITE REMEDIATION | 2013-07-31 | 3,698 | 1,248 | 150DB | 15.000000000000 | 109 | 247 | ||
| IMPROVEMENTS - SITE REMEDIATION | 2014-05-05 | 2,300 | 709 | 150DB | 15.000000000000 | 68 | 153 | ||
| IMPROVEMENTS - SITE REMEDIATION | 2015-05-12 | 2,880 | 802 | 150DB | 15.000000000000 | 85 | 192 | ||
| IMPROVEMENTS - SITE REMEDIATION | 2017-05-01 | 3,775 | 829 | 150DB | 15.000000000000 | 111 | 252 | ||
| STAIRS | 2018-06-05 | 2,300 | 394 | SL | 27.500000000000 | 84 | 84 | ||
| IMPROVEMENTS - SITE REMEDIATION | 2018-05-03 | 3,365 | 150DB | 15.000000000000 | 0 | 224 | |||
| FENCE | 2018-11-19 | 2,400 | 150DB | 15.000000000000 | 0 | 160 | |||
| IMPROVEMENTS - SITE REMEDIATION | 2019-05-01 | 3,320 | 150DB | 15.000000000000 | 0 | 221 | |||
| IMPROVEMENTS - SITE REMEDIATION | 2020-05-07 | 3,260 | 150DB | 15.000000000000 | 0 | 217 | |||
| WATERHEATER | 2023-08-18 | 3,850 | 200DB | 5.000000000000 | 3,273 | 385 | |||
| WASHER/DRYER | 2023-08-10 | 1,705 | 200DB | 5.000000000000 | 1,449 | 199 | |||
| FLOORING - BASEMENT | 2023-12-29 | 2,000 | 150DB | 15.000000000000 | 1,605 | 22 | |||
| DOOR REPLACEMENT | 2023-12-29 | 1,750 | 150DB | 15.000000000000 | 1,404 | 19 | |||
| BATHROOM REMODELING | 2024-01-15 | 7,196 | 150DB | 15.000000000000 | 4,354 | 80 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 32,377 | 0 | 32,377 | |
| IMPROVEMENTS - SITE REMEDIATION | 19,063 | 17,093 | 1,970 | |
| IMPROVEMENTS - SITE REMEDIATION | 3,698 | 3,206 | 492 | |
| IMPROVEMENTS - SITE REMEDIATION | 2,300 | 1,927 | 373 | |
| IMPROVEMENTS - SITE REMEDIATION | 2,880 | 2,327 | 553 | |
| IMPROVEMENTS - SITE REMEDIATION | 3,775 | 2,828 | 947 | |
| STAIRS | 2,300 | 478 | 1,822 | |
| IMPROVEMENTS - SITE REMEDIATION | 3,365 | 3,365 | 0 | |
| FENCE | 2,400 | 2,400 | 0 | |
| IMPROVEMENTS - SITE REMEDIATION | 3,320 | 3,320 | 0 | |
| IMPROVEMENTS - SITE REMEDIATION | 3,260 | 3,260 | 0 | |
| WATERHEATER | 3,850 | 3,273 | 577 | |
| WASHER/DRYER | 1,705 | 1,449 | 256 | |
| FLOORING - BASEMENT | 2,000 | 1,605 | 395 | |
| DOOR REPLACEMENT | 1,750 | 1,404 | 346 | |
| BATHROOM REMODELING | 7,196 | 4,354 | 2,842 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 12,614 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 22,932 | 13,000 | 13,000 |
| ORGANIZATION COSTS | 0 | 219 | 219 |
| SITE REMEDIATION | 0 | 3,500 | 3,500 |
| Description | Amount |
|---|---|
| BOOK ADJUSTMENT - NO TAX IMPACT | 87,924 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SECTION 481(A) ADJUSTMENT | 0 | 4,147 | 0 | |
| REPAIR AND MAINTENANCE | 37,117 | 37,117 | 0 | |
| UTILITIES | 433 | 433 | 0 | |
| INSURANCE | 14,601 | 14,601 | 0 | |
| SUPPLIES | 2,671 | 2,671 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 22,932 | 13,000 |
| COMMERCIAL SECURITY | 8,000 | 0 |
| OPENING BALANCE | 0 | -12,380 |
| FIRE SETTLEMENT LIABILIYT | 0 | 92,703 |
| OTHER CURRENT LIABILITIES | 0 | 24,713 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SITE REMEDIATION FEE | 21,526 | 0 | 0 | |
| OUTSIDE SERVICES | 20,393 | 20,393 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 4,089 | 0 | 0 | |
| REAL ESTATE TAXES | 41,647 | 41,647 | 0 |