| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,643 | 4,821 | 0 | 4,822 |
| 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 | 2011-03-18 | 90,000 | 31,350 | SL | 39.000000000000 | 2,308 | 0 | 2,308 | |
| ROOF | 2012-05-14 | 250,836 | 81,472 | SL | 39.000000000000 | 3,752 | 0 | 3,752 | |
| PTAC | 2013-01-01 | 170,375 | 52,428 | SL | 39.000000000000 | 4,369 | 0 | 4,369 | |
| ADDL BUILDING COSTS | 2012-01-15 | 55,000 | 18,330 | SL | 39.000000000000 | 1,410 | 0 | 1,410 | |
| HEATING UNIT REPLACEMENT | 2021-03-08 | 33,805 | 3,323 | SL | 39.000000000000 | 867 | 0 | 867 | |
| BROOKWOOD HOUSE - BUILDING | 2022-08-30 | 276,250 | 23,438 | SL | 27.500000000000 | 10,045 | 0 | 10,045 | |
| BROOKWOOD HOUSE - LAND | 2022-08-30 | 48,750 | L | 0 | 0 | 0 | |||
| WATER SOFTENER | 2023-12-05 | 9,500 | 591 | 200DB | 7.000000000000 | 374 | 0 | 1,357 | |
| BOILER | 2023-10-13 | 53,427 | 1,712 | SL | 39.000000000000 | 1,370 | 0 | 1,370 | |
| HVAC | 2024-02-15 | 29,523 | 694 | SL | 39.000000000000 | 757 | 0 | 757 | |
| ROOF | 2025-07-31 | 1,363,240 | SL | 39.000000000000 | 14,565 | 0 | 14,565 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 90,000 | 33,658 | 56,342 | |
| PTAC | 170,375 | 56,797 | 113,578 | |
| ADDL BUILDING COSTS | 55,000 | 19,740 | 35,260 | |
| HEATING UNIT REPLACEMENT | 33,805 | 4,190 | 29,615 | |
| BROOKWOOD HOUSE - BUILDING | 276,250 | 33,483 | 242,767 | |
| BROOKWOOD HOUSE - LAND | 48,750 | 0 | 48,750 | |
| WATER SOFTENER | 9,500 | 8,565 | 935 | |
| BOILER | 53,427 | 3,082 | 50,345 | |
| HVAC | 29,523 | 1,451 | 28,072 | |
| ROOF | 1,363,240 | 14,565 | 1,348,675 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROCESS | 800,000 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 168 | 0 | 0 | 168 |
| REPAIRS AND MAINTENANCE | 7,003 | 0 | 0 | 7,003 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 22,331 | 0 | 0 | 22,331 |