| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP | 2,020 |
| 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 | 235,301 | S/L | 27.5000 | 95,715 | 95,715 | 95,715 | |
| IMPROVEMENTS | 2022-01-01 | 76,001 | 5,412 | S/L | 27.5000 | 2,764 | 2,764 | 2,764 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD | 1,371,933 | 1,371,933 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DRAKES-MALONES HOLDINGS 4 LLC | AT COST | 16,258 | 16,258 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,708,179 | 339,192 | 2,368,987 | 2,708,179 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONDO | ||||
| MANAGEMENT FEE | 114,138 | 114,138 | 114,138 | |
| MAINTENANCE | 15,429 | 15,429 | 15,429 | |
| DUES | 70,459 | 70,459 | 70,459 | |
| UTILITIES | 7,633 | 7,633 | 7,633 | |
| INSURANCE | 3,470 | 3,470 | 3,470 | |
| EXPENSES | ||||
| INVESTMENT FEES | 11,363 | 11,363 | 11,363 | |
| BANK FEES | 47 | 47 | 47 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DRAKE'S-MALONE'S HOLDINGS 4 | -12,890 | -12,890 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 167,536 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO PROPERTY MANAGER | 955 | |
| MARGIN LOAN | 281,556 | 130,567 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 2,262 | |||
| CONDO | 22,840 | 22,840 | 22,840 |