| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 5,150 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND 10770 ALLENS FRESH RD | 2019-04-01 | 100,000 | |||||||
| HOUSE 10770 ALLENS FRESH RD | 2019-04-01 | 207,000 | 35,440 | S/L | 27.5000 | 7,527 | 7,527 | ||
| WELL - 10770 ALLENS FRESH RD | 2024-04-30 | 19,500 | S/L | 27.5000 | 502 | 502 | |||
| LAND 11350 ALLENS FRESH RD | 2019-04-01 | 100,000 | |||||||
| HOUSE 11350 ALLENS FRESH RD | 2019-04-01 | 143,000 | 24,483 | S/L | 27.5000 | 5,200 | 5,200 | ||
| IMPROVEMENTS 11350 ALLENS FRESH RD | 2020-10-13 | 7,900 | 921 | S/L | 27.5000 | 287 | 287 | ||
| LAND 36611 MADDOX RD | 2019-06-10 | 149,000 | |||||||
| HOUSE 36611 MADDOX RD | 2019-06-10 | 57,429 | 9,483 | S/L | 27.5000 | 2,088 | 2,088 | ||
| BASIS FROM TRUST 36611 MADDOX RD | 2020-06-01 | 10,506 | 1,353 | S/L | 27.5000 | 382 | 382 | ||
| WELL 36611 MADDOX RD | 2020-05-06 | 8,400 | 1,106 | S/L | 27.5000 | 305 | 305 | ||
| LAND 70 AC 23421 LOWER BRAMBLY LN | 2017-02-26 | 186,533 | |||||||
| HOUSE - PLACED IN SERVICE 23421 LOWER BRAMBL | 2021-11-01 | 206,400 | 15,948 | S/L | 27.5000 | 7,505 | 7,505 | ||
| 2021 IMPROVEMENTS 23421 LOWER BRAMBLY | 2021-11-01 | 109,596 | 8,468 | S/L | 27.5000 | 3,985 | 3,985 | ||
| NEW WINDOWS | 2024-01-11 | 7,093 | S/L | 27.5000 | 247 | 247 | |||
| LAND 263 ACRES 23355 LOWER BRAMBLY | 2017-02-26 | 359,940 | |||||||
| HOUSE 23355 LOWER BRAMBLY | 2024-01-01 | 324,160 | S/L | 27.5000 | 11,296 | 11,296 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STAN 2038 CORP BONDS | 24,919 | 23,744 |
| BOA MERRILL LYNCH 4401 CORP BONDS | 464,637 | 472,632 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STAN. 1478 STOCKS & MUTUAL FD | 1,189,743 | 1,390,000 |
| MORGAN STAN 2039 STOCKS & ETFS | 506,858 | 659,422 |
| MORGAN STAN 2040 STOCKS & ETF | 300,934 | 411,222 |
| BOA MERRILL LYNCH 4401 EQUITIES | 823,681 | 887,613 |
| BOA MERRILL LYNCH 4401 MUTUAL FUNDS | 255,233 | 246,169 |
| RBC CAPITAL 184 EQUITIES | 572,050 | 602,768 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & IMPROVEMENTS | 1,701,984 | 136,526 | 1,565,458 | 1,701,984 |
| LAND | 2,324,419 | 2,324,419 | 2,324,419 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 312 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 10900 ALLENS FRESH | ||||
| REPAIRS AND MAINTENANCE | 528 | 528 | ||
| 11350 ALLENS FRESH | ||||
| REPAIRS AND MAINTENANCE | 2,523 | 2,523 | ||
| COTTAGE - 11705 ALLENS FRES | ||||
| REPAIRS AND MAINTENANCE | 1,762 | 1,762 | ||
| PEST CONTROL | 400 | 400 | ||
| UTILITIES | 1,246 | 1,246 | ||
| LAND | ||||
| ALLENS FRESH FARM MATERIALS & | 8,649 | 8,649 | ||
| 23421 LOWER BRAMBLY LN | ||||
| REPAIRS AND MAINTENANCE | 1,032 | 1,032 | ||
| 23355 LOWER BRAMBLY LN | ||||
| REPAIRS AND MAINTENANCE | 2,833 | 2,833 | ||
| EXPENSES | ||||
| INSURANCE | 35,934 | 35,934 | ||
| OFFICE EXPENSE | 276 | |||
| INVESTMENT EXPENSE | 41,323 | 41,323 | ||
| PROGRAM SERVICES | 58,971 | 8,971 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 2023 ACCRUED DIV. PAID 2024 | 984 | 984 | |
| MORTGAGE INTEREST INCOME | 6,957 | 6,957 | 6,957 |
| MISCELLANEOUS INCOME | 172 | 172 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL SECURITY DEPOSIT | 975 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 37,973 | 37,973 |