| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CPA FEES | 8,850 | 8,850 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FARM & RESIDENCE | 2010-12-31 | 20,000 | 6,667 | S/L | 39.0000 | 513 | 513 | ||
| BARN & IMPROVEMENTS | 2009-08-20 | 62,850 | 23,301 | S/L | 39.0000 | 1,611 | 1,611 | ||
| LAND | 2004-12-23 | 16,000 | |||||||
| RESIDENCE | 2004-12-23 | 480,000 | 331,637 | S/L | 27.5000 | 17,455 | 17,455 | ||
| HVAC | 2012-06-25 | 6,300 | 2,644 | S/L | 27.5000 | 229 | 229 | ||
| ROOF IMPROVEMENT | 2017-07-26 | 11,500 | 1,904 | S/L | 39.0000 | 295 | 295 | ||
| ROOF - FARM | 2018-04-04 | 16,446 | 3,414 | S/L | 27.5000 | 598 | 598 | ||
| FENCE | 2018-08-23 | 55,053 | 10,760 | S/L | 27.5000 | 2,002 | 2,002 | ||
| BARN IMPROVEMENTS | 2019-02-22 | 30,800 | 5,460 | S/L | 27.5000 | 1,120 | 1,120 | ||
| APPLIANCES | 2020-09-03 | 2,763 | 2,256 | 200DB | 5.0000 | 312 | 312 | ||
| FURNACE | 2020-12-08 | 9,090 | 7,225 | 200DB | 5.0000 | 995 | 995 | ||
| HVAC | 2022-06-17 | 8,343 | 8,343 | 200DB | 5.0000 | ||||
| TANK INSTALLATION | 2023-10-23 | 13,230 | 100 | S/L | 27.5000 | 481 | 481 | ||
| 354 CHILEAN AVE | 2004-12-23 | 750,000 | 463,636 | S/L | 27.5000 | 27,273 | 27,273 | ||
| STORM SIDNG & DOOR | 2007-10-31 | 17,500 | 9,042 | S/L | 27.5000 | 636 | 636 | ||
| CARRYING CHARGES | 2017-06-01 | 4,663 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY | 1,068,018 | 1,073,644 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,483,875 | 929,909 | 553,966 | 1,483,875 | |
| 20,663 | 20,663 | 20,663 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDEND RECEIVABLE | 14,585 |
| Description | Amount |
|---|---|
| FMV ADJ | 28,512 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FARM & RESIDENCE | ||||
| REPAIRS & MAINTENANCE | 24,161 | 24,161 | ||
| INSURANCE | 4,966 | 4,966 | ||
| MANAGEMENT FEE | 2,310 | 2,310 | ||
| BANK FEES | 60 | 60 | ||
| POSTAGE | 5 | 5 | ||
| 354 CHILEAN AVE | ||||
| HOA DUES | 19,632 | 19,632 | ||
| MANAGEMENT FEE | 4,200 | 4,200 | ||
| BANK FEES | 60 | 60 | ||
| EXPENSES | ||||
| SUPPLIES | 1,564 | |||
| M&E | 236 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT 354 CHILEAN AVE | 3,125 | 3,125 |
| SECURITY DEPOSIT FARM | 2,600 | 2,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICE | 5,000 |