| 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 Imp - Fire Door | 2009-12-04 | 5,534 | 1,990 | SL | 40.0000 | 138 | |||
| Parking Lot Improvements | 2009-09-13 | 13,176 | 12,878 | SL | 15.0000 | 298 | |||
| Bldg Imp - Repointing Bak | 2009-05-21 | 14,400 | 5,370 | SL | 40.0000 | 360 | |||
| Bldg Imp - Sprinkler Syst | 2009-10-28 | 49,135 | 17,806 | SL | 40.0000 | 1,228 | |||
| Bldg Imp - Awning | 2010-12-17 | 975 | 867 | SL | 15.0000 | 65 | |||
| Bldg Imp - Carpet | 2010-09-17 | 5,000 | 4,523 | SL | 15.0000 | 333 | |||
| Bldg Imp - Fire Dorr | 2011-04-11 | 1,470 | 1,282 | SL | 15.0000 | 98 | |||
| Bldg Imp - Gutters | 2010-12-16 | 950 | 840 | SL | 15.0000 | 63 | |||
| Building Improv - Windows | 2011-10-14 | 6,808 | 5,713 | SL | 15.0000 | 454 | |||
| Bldg Imp -Clerestory Roof | 2013-01-11 | 13,851 | 10,461 | SL | 15.0000 | 923 | |||
| Building Improv - Windows | 2012-05-22 | 3,225 | 2,562 | SL | 15.0000 | 215 | |||
| Building Improv - Gallery | 2013-12-31 | 9,356 | 6,448 | SL | 15.0000 | 624 | |||
| Bldg Improv - Lighting Up | 2014-01-05 | 2,061 | 1,416 | SL | 15.0000 | 137 | |||
| Parking Lot Repairs | 2014-04-29 | 9,000 | 6,000 | SL | 15.0000 | 600 | |||
| Roof | 2014-11-05 | 10,210 | 2,423 | SL | 40.0000 | 255 | |||
| Parking Lot | 2014-05-05 | 10,300 | 6,870 | SL | 15.0000 | 687 | |||
| ROOF | 2016-04-28 | 45,340 | 9,072 | SL | 40.0000 | 1,134 | |||
| ROOF | 2016-05-18 | 43,780 | 8,668 | SL | 40.0000 | 1,095 | |||
| AIR CONDITIONING DEPOSIT | 2018-04-30 | 15,000 | 2,250 | SL | 40.0000 | 375 | |||
| FIBER REMOVAL | 2017-12-10 | 15,930 | 2,554 | SL | 40.0000 | 398 | |||
| GAS FURNACE (AACS) | 2018-06-04 | 9,900 | 1,467 | SL | 40.0000 | 248 | |||
| AIR CONDITIONING FINAL | 2018-08-05 | 15,000 | 2,156 | SL | 40.0000 | 375 | |||
| SOLID ROOF | 2019-10-11 | 106,560 | 12,210 | SL | 40.0000 | 2,664 | |||
| SOLID ROOF | 2020-06-26 | 10,000 | 958 | SL | 40.0000 | 250 | |||
| Water Main Replacement | 2021-08-01 | 49,658 | 3,413 | SL | 40.0000 | 1,241 | |||
| Windows | 2024-01-30 | 33,500 | 209 | SL | 40.0000 | 838 | |||
| Heating Installation | 2023-12-04 | 3,306 | 34 | SL | 40.0000 | 83 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Money Market Account | AT COST | 466 | 466 |
| ISHARES TR COR DIV GRWTH DGRO | AT COST | ||
| SPDR PORT ST CORP BOND ETF (SPSB) | AT COST | ||
| ISHARES TR CORE S&P500 (IVV) | AT COST | 20,997 | 25,108 |
| ISHARES TR CORE S&P US GWT (IUSG) | AT COST | 11,816 | 13,356 |
| ISHARES TR ISHS 1-5YR (IGSB) | AT COST | 21,634 | 21,573 |
| VANGUARD SHORT TERM CORP BOND (VCSH) | AT COST | 21,405 | 21,379 |
| ISHARES TR EXPANDED TECH (IGV) | AT COST | ||
| ISHARES TR EXPND TEC SC EFT (IGM) | AT COST | ||
| ISHARES TR RUS MID CAP ETF (IWR) | AT COST | ||
| SCHWAB US DIV EQUITY ETF (SCHID) | AT COST | ||
| INVESCO RAFI STRATEGIC (IUS) | AT COST | 27,173 | 25,403 |
| INVESCO S P 500 REVENUE (RWL) | AT COST | 10,439 | 11,066 |
| ISHARES GOLD ETF (IAU) | AT COST | 5,024 | 6,030 |
| ISHARES 0-3 MONTH (SGOV) | AT COST | 40,031 | 40,075 |
| SPDR PORTFOLIO DEVELOPED (SPDW) | AT COST | 10,148 | 10,374 |
| SPDR SHORT TERM (SPSB) | AT COST | 21,638 | 21,497 |
| VANGUARD RUSSELL 1000 (VONG) | AT COST | 14,488 | 13,386 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 9,785 | 9,784 | 1 | |
| Machinery and Equipment | 8,709 | 8,709 | ||
| Buildings | 115,870 | 115,206 | 664 | 408,400 |
| Improvements | 889,892 | 531,230 | 358,662 | 457,100 |
| Land | 36,300 | 36,300 | 204,000 | |
| Miscellaneous | 44,092 | 44,091 | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 643 | 161 | 482 | |
| COMPUTER EXPENSE | 820 | 820 | ||
| DUES & SUBSCRIPTIONS | 379 | 379 | ||
| Exhibits | 1,267 | 1,267 | ||
| OFFICE EXPENSE | 840 | 840 | ||
| Postage | 146 | 37 | 109 | |
| Rental Expenses | 23,764 | 5,941 | 17,823 | |
| SUPPLIES | 1,035 | 1,035 | ||
| Sympathy/Gift | 475 | 475 | ||
| Telephone | 2,998 | 750 | 2,248 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 89,279 | ||
| TOUR INCOME | 262 | ||
| TUITION INCOME | 285 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED EXPENSES | 2,250 | 2,250 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment fees | 498 | 498 | 0 | 0 |
| Legal and Accounting | 1,861 | 0 | 1,861 | 0 |
| Payroll service fees | 1,911 | 0 | 1,911 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,694 | 1,674 | 5,020 |