| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 341 LISBON BUILDING | 2021-04-01 | 151,710 | 6,645 | S/L | 39.0000 | ||||
| 2022 REMODEL 33 LISBON | 2022-03-28 | 17,139 | 493 | S/L | 27.5000 | 26 | 26 | 26 | |
| 33 LISBON BUILDING | 2014-12-30 | 33,576 | 7,659 | S/L | 27.5000 | 51 | 51 | 51 | |
| LAND | 2014-12-30 | 8,000 | |||||||
| 2015 IMPROVMENTS | 2015-08-01 | 89,737 | 7,659 | S/L | 27.5000 | 136 | 136 | 136 | |
| 2017 IMPROVEMENTS | 2019-01-01 | 16,650 | 2,419 | S/L | 27.5000 | 25 | 25 | 25 | |
| 2018 KITCHEN IMPROVEMENT | 2019-01-01 | 800 | 116 | S/L | 27.5000 | 1 | 1 | 1 | |
| 2019 IMPROVEMENT | 2019-12-16 | 39,014 | 4,316 | S/L | 27.5000 | 59 | 59 | 59 | |
| 2020 IMPROVEMENTS | 2020-12-28 | 36,293 | 2,695 | S/L | 27.5000 | 55 | 55 | 55 | |
| 2021 WAYFAIR | 2021-12-03 | 4,791 | 1,491 | S/L | 27.5000 | 7 | 7 | 7 | |
| 2021 REMODEL | 2021-12-31 | 98,887 | 3,746 | S/L | 27.5000 | 150 | 150 | 150 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 33 LISBON | PURCHASE | 2024-01 | 210,000 | 344,887 | 11,912 | -115,695 | 31,104 | |||
| WELLS FARGO | PURCHASE | 170,609 | 154,474 | 16,135 | ||||||
| WELLS FARGO | PURCHASE | 120,218 | 99,172 | 21,046 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 3020 I ST | ||||
| SUPPLIES | 2,522 | 2,522 | ||
| AUTO | 615 | 615 | ||
| BANK FEES | 1,022 | 1,022 | ||
| UTILITIES | 6,980 | 6,980 | ||
| INSURANCE | 429 | 429 | ||
| REPAIRS & MAINTENANCE | 19,580 | 19,580 | ||
| MANAGMENT FEES | 800 | 800 | ||
| EXPENSES | ||||
| ADVERTISING | 442 | |||
| SOFTWARE | 240 | |||
| MEALS | 7,849 | |||
| MOVING | 76 | |||
| OFFICE | 976 | |||
| POSTAGE | 230 | |||
| BUSINESS GIFTS | 50 | |||
| PAYROLL PROCESSING FEES | 583 | |||
| TELEPHONE | 1,104 | |||
| TRADE FEES | 6,073 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 214,586 | 65,523 | |
| 1,375 |