| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOUNDATION MGT & TAX PREPARATION | 8,146 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 109 E ELLISON | 2007-12-15 | 210,449 | 91,958 | S/L | 39.0000 | 5,397 | 5,397 | ||
| 112 W ELLISON | 2007-12-15 | 128,348 | 56,084 | S/L | 39.0000 | 3,291 | 3,291 | ||
| 114 S MAIN | 2007-12-15 | 63,087 | 27,570 | S/L | 39.0000 | 1,617 | 1,617 | ||
| 114 S MAIN AC HEAT SYSTEM | 2009-12-15 | 8,000 | 8,000 | 200DB | 7.0000 | ||||
| 112 W ELLISON AWNINGS | 2010-11-22 | 5,977 | 5,977 | 200DB | 7.0000 | ||||
| 112 W ELLISON STRUCTURAL IMPROVEMENTS | 2013-02-04 | 43,720 | 33,518 | S/L | 15.0000 | 2,915 | 2,915 | ||
| 112 W ELLISON SPRINKLER SYTEM | 2013-04-24 | 33,225 | 12,736 | S/L | 15.0000 | 1,108 | 1,108 | ||
| BUILDING IMPROVEMENTS 112 W ELLISON | 2014-12-19 | 103,097 | 69,590 | S/L | 15.0000 | 6,873 | 6,873 | ||
| 1" WATER METER COMPONENTS | 2017-04-10 | 6,750 | 5,063 | S/L | 15.0000 | 225 | 225 | ||
| LAND -100 S DOBSON | 2007-12-15 | 52,899 | |||||||
| LAND - 109 E ELLISON | 2007-12-15 | 25,875 | |||||||
| LAND - 112 W ELLISON | 2007-12-15 | 23,147 | |||||||
| LAND -114 S MAIN | 2007-12-15 | 17,500 | |||||||
| 109 E ELLISON - GATE & CEDAR FENCE | 2021-04-02 | 2,850 | 2,850 | 150DB | 15.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENTAL PROPERTIES | 605,503 | 351,382 | 254,121 | 1,474,389 |
| LAND RENTAL PROPERTIES | 119,421 | 119,421 | 344,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LAND BLDG FURNISHINGS B4 | 344,805 | 344,805 | 585,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | ||||
| RENT PROPERTY BANK CHARGES | 187 | 187 | ||
| INSURANCE FOR RENTALS | 30,546 | 30,546 | ||
| RENT PROPERTY R & M | 150 | 150 | ||
| RENT PROPERTY UTILITIES | 886 | 886 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAS ROYALTIES | 1,206 | 1,206 |
| Description | Amount |
|---|---|
| PENALTY REPAYMENT | 30 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL PROPERTY MGT | 4,419 | 4,419 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GAS WELL SEVERANCE TAX | 85 | |||
| GAS WELL AD VAL TAX | 81 | |||
| EXCISE TAX -CURRENT YR | ||||
| COMMERCIAL RENT PROPERTIES | 22,765 | 22,765 |