| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP | 11,427 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CONDO | 2021-07-01 | 2,632,178 | 139,585 | S/L | 27.5000 | 95,716 | 95,716 | 95,716 | |
| IMPROVEMENTS | 2022-01-01 | 76,001 | 2,649 | S/L | 27.5000 | 2,763 | 2,763 | 2,763 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD | 1,658,159 | 1,658,159 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DRAKES-MALONES HOLDINGS 4 LLC | AT COST | 29,052 | 29,052 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,708,179 | 240,713 | 2,467,466 | 2,708,179 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES | 468,446 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONDO | ||||
| MANAGEMENT FEE | 131,584 | 131,584 | 131,584 | |
| MAINTENANCE | 4,900 | 4,900 | 4,900 | |
| DUES | 80,264 | 80,264 | 80,264 | |
| UTILITIES | 3,215 | 3,215 | 3,215 | |
| EXPENSES | ||||
| INVESTMENT FEES | 12,546 | 12,546 | 12,546 | |
| BANK FEES | 83 | 83 | 83 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAPITAL GAIN DISTRIBUTION | 359 | 359 | 359 |
| DRAKE'S-MALONE'S HOLDINGS 4 | -5,159 | -5,159 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MARGIN LOAN | 902,505 | 281,556 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 29,412 | |||
| CONDO | 28,652 | 28,652 | 28,652 |