| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL RENTAL PROPERTY | 1,210 | 1,210 | 1,210 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2008-12-09 | 425,000 | 163,916 | S/L | 39.0000 | 10,898 | 10,898 | 10,898 | |
| IMPROVEMENTS | 2009-06-17 | 63,581 | 23,707 | S/L | 39.0000 | 1,630 | 1,630 | 1,630 | |
| LAND | 2008-12-09 | 75,000 | |||||||
| ROOF | 2018-08-27 | 13,300 | 2,600 | S/L | 27.5000 | 483 | 483 | 483 | |
| 2021 IMPROVEMENTS | 2021-09-30 | 4,518 | 377 | S/L | 27.5000 | 164 | 164 | 164 | |
| 2021 HVAC | 2021-10-07 | 8,750 | 8,750 | 200DB | 5.0000 | ||||
| 2021 IMPROVEMENTS | 2021-11-12 | 8,543 | 660 | S/L | 27.5000 | 311 | 311 | 311 | |
| 2021 IMPROVEMENTS | 2021-12-14 | 7,200 | 535 | S/L | 27.5000 | 261 | 261 | 261 | |
| 2021 RANGE | 2021-10-27 | 6,200 | 6,200 | 200DB | 5.0000 | ||||
| 2022 HVAC | 2022-10-03 | 11,800 | 5,074 | 200DB | 5.0000 | 2,690 | 2,690 | 2,690 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERIPRISE 9471 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MUTUAL FUNDS | 40,014 | 40,014 |
| ETF INVESTMENTS | 36,420 | 36,420 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| UNREALIZED LOSS ON INVESTMENTS | FMV |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 548,892 | 225,189 | 323,703 | 548,892 | |
| 75,000 | 75,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL RENTAL PROPERTY | 6,635 | 6,635 | 6,635 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TAX ESCROW |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENTS-BOOK/TAX | 5,565 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL RENTAL PROPERTY | ||||
| INSURANCE | 1,389 | 1,389 | 1,389 | |
| LICENSES, PERMITS, FEES | 593 | 593 | 593 | |
| REPAIRS AND MAINT | 2,940 | 2,940 | 2,940 | |
| SUPPLIES | 110 | 110 | 110 | |
| UTILITIES NET | 743 | 743 | 743 | |
| ADVERTISING | 75 | 75 | 75 | |
| EXPENSES | ||||
| INVESTMENT EXPENSES | 100 | 100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 4,000 | 4,000 |
| UNREALIZED GAIN | 1,283 | 1,632 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL RENTAL PROPERTY | 45,485 | 45,485 | 45,485 |