| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 1,990 | 0 | 0 | 1,990 |
| 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 | 2007-06-01 | 278,577 | 167,566 | SL | 27.500000000000 | 10,130 | 0 | 10,130 | |
| LAND | 2007-06-01 | 163,608 | L | 0 | 0 | 0 | |||
| RANGE OVEN | 2015-09-09 | 2,631 | 2,631 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DECK | 2016-07-21 | 11,277 | 3,041 | SL | 27.500000000000 | 410 | 0 | 410 | |
| REPLACE ROOF (INCL OVERHEAD & TAX) | 2021-07-19 | 22,939 | 2,016 | SL | 27.500000000000 | 834 | 0 | 834 | |
| BUILDING | 2008-09-05 | 359,629 | 199,970 | SL | 27.500000000000 | 13,077 | 0 | 13,077 | |
| LAND | 2008-09-05 | 174,240 | L | 0 | 0 | 0 | |||
| GARAGE DOOR | 2014-10-20 | 1,669 | 559 | SL | 27.500000000000 | 61 | 0 | 61 | |
| WATER HEATER | 2018-09-26 | 1,721 | 1,721 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WASHING MACHINE | 2019-06-01 | 1,020 | 935 | SL | 5.000000000000 | 85 | 0 | 85 | |
| HEAT PUMP & FURNACE | 2021-04-17 | 7,377 | 715 | SL | 27.500000000000 | 268 | 0 | 268 | |
| BLINDS | 2021-07-01 | 2,997 | 272 | SL | 27.500000000000 | 109 | 0 | 109 | |
| DISHWASHER & DRYER | 2021-07-01 | 1,163 | 582 | SL | 5.000000000000 | 233 | 0 | 233 | |
| WINDOWS AND FRPLC GLASS | 2021-09-10 | 5,098 | 432 | SL | 27.500000000000 | 185 | 0 | 185 | |
| CONSTRUCTION OVERHEAD | 2021-09-10 | 21,499 | 1,825 | SL | 27.500000000000 | 782 | 0 | 782 | |
| NEW REFRIGERATOR | 2022-08-05 | 1,425 | 404 | SL | 5.000000000000 | 285 | 0 | 285 | |
| BUILDING | 2007-06-01 | 362,671 | 218,151 | SL | 27.500000000000 | 13,188 | 0 | 13,188 | |
| DRYER | 2010-03-03 | 744 | 744 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ELECTRIC RANGE | 2010-11-08 | 744 | 744 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND | 2007-06-01 | 148,133 | L | 0 | 0 | 0 | |||
| FRIDGE | 2011-11-03 | 1,492 | 1,492 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GARBAGE DISPOSAL | 2013-05-09 | 362 | 362 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DOOR REPLACEMENT | 2014-07-10 | 1,092 | 380 | SL | 27.500000000000 | 40 | 0 | 40 | |
| DISHWASHER | 2019-06-01 | 602 | 550 | SL | 5.000000000000 | 52 | 0 | 52 | |
| NEW ROOF | 2020-09-04 | 13,778 | 9,187 | SL | 27.500000000000 | 501 | 0 | 501 | |
| WASHING MACHINE | 2023-02-28 | 916 | 153 | SL | 5.000000000000 | 183 | 0 | 183 | |
| BUILDING | 2007-06-01 | 343,524 | 206,637 | SL | 27.500000000000 | 12,492 | 0 | 12,492 | |
| WASHER | 2010-03-03 | 788 | 788 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND | 2007-06-01 | 147,225 | L | 0 | 0 | 0 | |||
| RANGE OVEN | 2012-03-22 | 615 | 615 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GARAGE DOOR | 2015-04-27 | 1,190 | 373 | SL | 27.500000000000 | 43 | 0 | 43 | |
| WASHER & DRYER | 2017-08-22 | 2,544 | 2,544 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ROOF REPLACEMENT | 2021-01-04 | 13,900 | 1,515 | SL | 27.500000000000 | 505 | 0 | 505 | |
| FIVE NEW WINDOWS | 2021-07-01 | 2,098 | 190 | SL | 27.500000000000 | 76 | 0 | 76 | |
| CONSTRUCTION OVERHEAD & SALES TAX | 2021-01-04 | 5,000 | 546 | SL | 27.500000000000 | 182 | 0 | 182 | |
| MICROWAVE | 2024-07-24 | 360 | SL | 5.000000000000 | 30 | 30 | 30 | ||
| FRONT STEPS - REPLACE | 2024-07-24 | 2,686 | SL | 27.500000000000 | 41 | 41 | 41 | ||
| DISHWASHER | 2024-04-08 | 760 | SL | 5.000000000000 | 114 | 114 | 114 | ||
| FRONT STEPS - REPLACE | 2024-07-24 | 660 | SL | 27.500000000000 | 10 | 10 | 10 | ||
| DECK (INCL OH, PROFIT & LABOR) | 2024-07-24 | 8,777 | SL | 27.500000000000 | 133 | 133 | 133 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US BANK - FIXED INCOME FUNDS | 479,664 | 479,664 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US BANK - EQUITY FUNDS | 1,749,516 | 1,749,516 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| US BANK - REAL ESTATE FUNDS | FMV | 69,943 | 69,943 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 278,577 | 177,696 | 100,881 | |
| LAND | 163,608 | 0 | 163,608 | |
| RANGE OVEN | 2,631 | 2,631 | 0 | |
| DECK | 11,277 | 3,451 | 7,826 | |
| REPLACE ROOF (INCL OVERHEAD & TAX) | 22,939 | 2,850 | 20,089 | |
| BUILDING | 359,629 | 213,047 | 146,582 | |
| LAND | 174,240 | 0 | 174,240 | |
| GARAGE DOOR | 1,669 | 620 | 1,049 | |
| WATER HEATER | 1,721 | 1,721 | 0 | |
| WASHING MACHINE | 1,020 | 1,020 | 0 | |
| HEAT PUMP & FURNACE | 7,377 | 983 | 6,394 | |
| BLINDS | 2,997 | 381 | 2,616 | |
| DISHWASHER & DRYER | 1,163 | 815 | 348 | |
| WINDOWS AND FRPLC GLASS | 5,098 | 617 | 4,481 | |
| CONSTRUCTION OVERHEAD | 21,499 | 2,607 | 18,892 | |
| NEW REFRIGERATOR | 1,425 | 689 | 736 | |
| BUILDING | 362,671 | 231,339 | 131,332 | |
| DRYER | 744 | 744 | 0 | |
| ELECTRIC RANGE | 744 | 744 | 0 | |
| LAND | 148,133 | 0 | 148,133 | |
| FRIDGE | 1,492 | 1,492 | 0 | |
| GARBAGE DISPOSAL | 362 | 362 | 0 | |
| DOOR REPLACEMENT | 1,092 | 420 | 672 | |
| DISHWASHER | 602 | 602 | 0 | |
| NEW ROOF | 13,778 | 9,688 | 4,090 | |
| WASHING MACHINE | 916 | 336 | 580 | |
| BUILDING | 343,524 | 219,129 | 124,395 | |
| LAND | 147,225 | 0 | 147,225 | |
| RANGE OVEN | 615 | 615 | 0 | |
| GARAGE DOOR | 1,190 | 416 | 774 | |
| WASHER & DRYER | 2,544 | 2,544 | 0 | |
| ROOF REPLACEMENT | 13,900 | 2,020 | 11,880 | |
| FIVE NEW WINDOWS | 2,098 | 266 | 1,832 | |
| CONSTRUCTION OVERHEAD & SALES TAX | 5,000 | 728 | 4,272 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL REPORT FEE | 50 | 0 | 0 | 50 |
| PO BOX | 106 | 53 | 0 | 53 |
| POSTAGE & SHIPPING | 14 | 7 | 0 | 7 |
| INVESTMENT MANAGEMENT FEES | 14,137 | 14,137 | 0 | 0 |
| AGENCY FEES | 450 | 450 | 0 | 0 |
| INSURANCE | 1,693 | 0 | 1,693 | 0 |
| TURNOVER COSTS | 1,173 | 0 | 1,173 | 0 |
| REPAIRS & MAINTENANCE | 230 | 0 | 230 | 0 |
| UTILITIES | 43 | 0 | 43 | 0 |
| HOA FEES | 900 | 0 | 900 | 0 |
| INSURANCE | 1,693 | 0 | 1,693 | 0 |
| LANDSCAPING | 330 | 0 | 330 | 0 |
| REPAIRS & MAINTENANCE | 1,393 | 0 | 1,393 | 0 |
| INSURANCE | 1,693 | 0 | 1,693 | 0 |
| HOA FEES | 440 | 0 | 440 | 0 |
| REPAIRS & MAINTENANCE | 150 | 0 | 150 | 0 |
| LANDSCAPING | 703 | 0 | 703 | 0 |
| INSURANCE | 1,693 | 0 | 1,693 | 0 |
| REPAIRS & MAINTENANCE | 985 | 0 | 985 | 0 |
| HOA FEES | 440 | 0 | 440 | 0 |
| UTILITIES | 71 | 0 | 71 | 0 |
| LANDSCAPING | 450 | 0 | 450 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| US BANK OTHER REFUNDS INVESTMENT FEES | 22 | 22 | 22 |
| Description | Amount |
|---|---|
| FMV ADJUSTMENT | 136,973 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 5,400 | 4,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE TAXES | 536 | 0 | 0 | 536 |
| FOREIGN TAXES | 1,760 | 1,760 | 0 | 0 |
| PROPERTY TAXES | 6,069 | 0 | 6,069 | 0 |
| PROPERTY TAXES | 7,947 | 0 | 7,947 | 0 |
| PROPERTY TAXES | 6,429 | 0 | 6,429 | 0 |
| PROPERTY TAXES | 6,218 | 0 | 6,218 | 0 |