| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - ACCOUNTING | 6,700 | 6,700 | 0 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| CLOSING COSTS ON PURCHASE | 2022-01-14 | 5,823 | 388 | 180.000000000000 | 388 | 388 | 388 | 776 |
| 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 - 630 MAIN STREET, MELROSE, MA 02176 | 2022-01-14 | 522,460 | L | 0 | 0 | 0 | |||
| BUILDING - 630 MAIN STREET, MELROSE, MA 02176 | 2022-01-14 | 342,540 | 8,417 | SL | 39.000000000000 | 8,783 | 8,783 | 8,783 | |
| IMPROVEMENTS - 2022 | 2022-09-01 | 97,189 | 727 | SL | 39.000000000000 | 2,492 | 2,492 | 2,492 | |
| OFFICE EQUIPMENT | 2022-07-01 | 7,893 | 200DB | 7.000000000000 | 0 | 1,128 | 0 | ||
| IMPROVEMENTS - 2023 | 2023-09-01 | 22,373 | SL | 39.000000000000 | 167 | 167 | 167 | ||
| NESS SECURITY SYSTEM | 2023-03-01 | 4,071 | 200DB | 7.000000000000 | 582 | 485 | 0 | ||
| COMPUTER EQUIPMENT ADELPHI GRANT | 2023-09-05 | 2,219 | 200DB | 5.000000000000 | 444 | 148 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIDELITY BROKERAGE SERVICES | AT COST | 3,466,420 | 3,657,286 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - 630 MAIN STREET, MELROSE, MA 02176 | 522,460 | 0 | 522,460 | |
| BUILDING - 630 MAIN STREET, MELROSE, MA 02176 | 342,540 | 17,200 | 325,340 | |
| IMPROVEMENTS - 2022 | 97,189 | 3,219 | 93,970 | |
| CLOSING COSTS ON PURCHASE | 5,823 | 776 | 5,047 | |
| OFFICE EQUIPMENT | 7,893 | 7,893 | 0 | |
| IMPROVEMENTS - 2023 | 22,373 | 167 | 22,206 | |
| NESS SECURITY SYSTEM | 4,071 | 582 | 3,489 | |
| COMPUTER EQUIPMENT ADELPHI GRANT | 2,219 | 444 | 1,775 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 126 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 4,277 | 0 | 0 | 3,413 |
| INSURANCE LIABILITY WC ETC | 7,419 | 0 | 0 | 0 |
| OFFICE SUPPLIES | 14,431 | 0 | 0 | 0 |
| LANDSCAPING & PLOWING | 2,611 | 0 | 0 | 0 |
| POSTAGE & PO BOX RENTAL | 1,069 | 0 | 0 | 0 |
| TELEPHONE | 4,875 | 0 | 0 | 0 |
| PARKING & TOLLS REIMBURSEMENT | 0 | 0 | 0 | 0 |
| SUBSCRIPTIONS - WEBSITE CONTENT | 1,004 | 0 | 0 | 1,004 |
| SECURITY | 1,277 | 1,277 | 0 | 0 |
| TRAINING STAFF | 530 | 530 | 0 | 0 |
| TAXES OTHER COMM OF MA FILING FEES | 195 | 195 | 0 | 0 |
| BANK FEES | 22 | 22 | 0 | 0 |
| WEBSITE MAINTENANCE & HOSTING | 5,090 | 0 | 0 | 5,090 |
| REPAIRS & MAINTENANCE | 6,819 | 6,819 | 0 | 0 |
| MEALS & ENTERTAINMENT | 671 | 671 | 0 | 0 |
| TRAVEL EXPENSE | 336 | 336 | 0 | 0 |
| UTILITIES | 12,941 | 12,941 | 0 | 0 |
| AMORTIZATION | 388 | 388 | 388 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 311 | 0 | 311 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SBA LOAN PAYABLE | 149,150 | 138,967 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL FEES | 3,142 | 3,142 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES 2022 FORM 990-T | 1,210 | 1,210 | 0 | 0 |
| FOREIGN TAXES | 217 | 217 | 0 | 0 |
| TAXES REAL ESTATE | 0 | 0 | 0 | 0 |