| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & PROFESSIONAL | 5,178 | 2,589 | 0 | 2,589 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG TANGIBLE PERSONAL PROP | 2015-06-11 | 72,479 | 72,479 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| CDS EXPANSION | 2020-09-30 | 4,063,013 | 447,106 | SL | 39.000000000000 | 104,180 | 0 | 104,180 | |
| LAND | 2015-06-11 | 199,743 | L | 0 | 0 | 0 | |||
| BUILDING ACQN | 2015-06-11 | 275,922 | 58,409 | SL | 39.000000000000 | 7,075 | 0 | 7,075 | |
| BLDG IMPROVEMENTS | 2015-06-11 | 332,424 | 70,070 | SL | 39.000000000000 | 8,524 | 0 | 8,524 | |
| QIP - RECONFIG | 2016-09-01 | 40,652 | 26,047 | SL | 39.000000000000 | 1,042 | 0 | 1,042 | |
| WELL EXPANSION | 2017-06-15 | 21,022 | 17,765 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| LAND IMPROVEMENTS | 2015-06-15 | 132,692 | 113,997 | 150DB | 15.000000000000 | 7,842 | 0 | 8,846 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG TANGIBLE PERSONAL PROP | 72,479 | 72,479 | 0 | |
| CDS EXPANSION | 4,063,013 | 551,286 | 3,511,727 | |
| LAND | 199,743 | 0 | 199,743 | |
| BUILDING ACQN | 275,922 | 65,484 | 210,438 | |
| BLDG IMPROVEMENTS | 332,424 | 78,594 | 253,830 | |
| QIP - RECONFIG | 40,652 | 27,089 | 13,563 | |
| WELL EXPANSION | 21,022 | 17,765 | 3,257 | |
| LAND IMPROVEMENTS | 132,692 | 121,839 | 10,853 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MSEC, LLC | 169,434 | 132,835 | 253,009 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSES | 74 |
| UNREALIZED GAIN | 140,066 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 14,043 | 0 | 14,043 | 0 |
| CLEANING | 19,426 | 0 | 19,426 | 0 |
| REPAIRS & MAINTENANCE | 20,219 | 0 | 20,219 | 0 |
| INVESTMENT FEES | 60 | 0 | 60 | 0 |
| FILING FEES | 7 | 0 | 7 | 0 |
| LANDSCAPING/SNOW REMOVAL | 21,152 | 0 | 21,152 | 0 |
| OFFICE SUPPLIES | 168 | 0 | 168 | 0 |