| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & PROFESSIONAL | 17,585 | 8,793 | 0 | 8,792 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG TANGIBLE PERSONAL PROP | 2015-06-11 | 72,479 | 72,479 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| CDS EXPANSION | 2020-09-30 | 4,063,013 | 238,746 | SL | 39.000000000000 | 104,180 | 0 | 104,180 | |
| LAND | 2015-06-11 | 199,743 | L | 0 | 0 | 0 | |||
| BUILDING ACQN | 2015-06-11 | 275,922 | 44,259 | SL | 39.000000000000 | 7,075 | 0 | 7,075 | |
| BLDG IMPROVEMENTS | 2015-06-11 | 332,424 | 53,022 | SL | 39.000000000000 | 8,524 | 0 | 8,524 | |
| QIP - RECONFIG | 2016-09-01 | 40,652 | 23,963 | SL | 39.000000000000 | 1,042 | 0 | 1,042 | |
| WELL EXPANSION | 2017-06-15 | 21,022 | 17,765 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| LAND IMPROVEMENTS | 2015-06-15 | 132,692 | 98,326 | 150DB | 15.000000000000 | 7,842 | 0 | 8,846 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG TANGIBLE PERSONAL PROP | 72,479 | 72,479 | 0 | |
| CDS EXPANSION | 4,063,013 | 342,926 | 3,720,087 | |
| LAND | 199,743 | 0 | 199,743 | |
| BUILDING ACQN | 275,922 | 51,334 | 224,588 | |
| BLDG IMPROVEMENTS | 332,424 | 61,546 | 270,878 | |
| QIP - RECONFIG | 40,652 | 25,005 | 15,647 | |
| WELL EXPANSION | 21,022 | 17,765 | 3,257 | |
| LAND IMPROVEMENTS | 132,692 | 106,168 | 26,524 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MSEC, LLC | 457,993 | 345,850 | 314,582 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 938 | 0 | 938 | 0 |
| INSURANCE | 11,303 | 0 | 11,303 | 0 |
| CLEANING | 17,308 | 0 | 17,308 | 0 |
| REPAIRS & MAINTENANCE | 39,275 | 0 | 39,275 | 0 |
| INVESTMENT FEES | 150 | 0 | 150 | 0 |
| FILING FEES | 7 | 0 | 7 | 0 |
| OFFICE EXPENSES | 396 | 0 | 396 | 0 |
| LANDSCAPING/SNOW REMOVAL | 10,166 | 0 | 10,166 | 0 |
| UTILITIES | 1,926 | 0 | 1,926 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RANDY SCULLY | 17,089 | 0 |
| DUE TO 1040 EAST MAIN STREET LLC | 7,000 | 0 |