| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,974 | 0 | 0 | 8,974 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE - BLDG | 2019-03-01 | 756,200 | 74,328 | SL | 39.000000000000 | 19,390 | 0 | 19,390 | |
| OFFICE -LAND | 2019-03-01 | 193,800 | L | 0 | 0 | 0 | |||
| BUILDING | 2017-10-16 | 2,766,000 | 519,664 | SL | 27.500000000000 | 100,582 | 100,582 | 100,582 | |
| LAND | 2017-10-16 | 2,984,000 | L | 0 | 0 | 0 | |||
| IMROVEMENTS | 2020-06-30 | 148,323 | 13,485 | SL | 27.500000000000 | 5,394 | 5,394 | 5,394 | |
| ELEVATOR | 2021-09-01 | 39,490 | 1,915 | SL | 27.500000000000 | 1,436 | 1,436 | 1,436 | |
| FLOORING | 2021-10-01 | 10,605 | 482 | SL | 27.500000000000 | 386 | 386 | 386 | |
| REPLACEMENTS | 2021-10-01 | 60,820 | 10,861 | SL | 7.000000000000 | 8,689 | 8,689 | 8,689 | |
| PAINTING AND DECORATING | 2021-10-01 | 34,503 | 6,161 | SL | 7.000000000000 | 4,929 | 4,929 | 4,929 | |
| PLUMBING AND ELECTRICAL | 2021-07-01 | 21,695 | 4,649 | SL | 7.000000000000 | 3,099 | 3,099 | 3,099 | |
| FURNITURE & FIXTURE | 2021-10-01 | 111,656 | 19,939 | SL | 7.000000000000 | 15,951 | 15,951 | 15,951 | |
| IMPROVEMENTS | 2021-10-01 | 205,769 | 9,354 | SL | 27.500000000000 | 7,483 | 7,483 | 7,483 | |
| IMPROVEMENTS | 2021-10-01 | 212,490 | 6,810 | SL | 39.000000000000 | 5,448 | 0 | 5,448 | |
| ELEVATOR | 2022-06-30 | 101,675 | 1,849 | SL | 27.500000000000 | 3,697 | 3,697 | 3,697 | |
| FURNITURE & FIXTURE | 2022-11-30 | 60,470 | 720 | SL | 7.000000000000 | 8,639 | 8,639 | 8,639 | |
| IMPROVEMENTS | 2022-06-30 | 57,735 | 740 | SL | 39.000000000000 | 1,480 | 0 | 1,480 | |
| COMPUTERS | 2022-03-31 | 3,849 | 577 | SL | 5.000000000000 | 770 | 0 | 770 | |
| IMPROVEMENTS | 2023-07-01 | 52,584 | SL | 39.000000000000 | 674 | 0 | 674 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,766,000 | 620,246 | 2,145,754 | |
| LAND | 2,984,000 | 0 | 2,984,000 | |
| IMROVEMENTS | 148,323 | 18,879 | 129,444 | |
| ELEVATOR | 39,490 | 3,351 | 36,139 | |
| FLOORING | 10,605 | 868 | 9,737 | |
| REPLACEMENTS | 60,820 | 19,550 | 41,270 | |
| PAINTING AND DECORATING | 34,503 | 11,090 | 23,413 | |
| PLUMBING AND ELECTRICAL | 21,695 | 7,748 | 13,947 | |
| FURNITURE & FIXTURE | 111,656 | 35,890 | 75,766 | |
| IMPROVEMENTS | 205,769 | 16,837 | 188,932 | |
| ELEVATOR | 101,675 | 5,546 | 96,129 | |
| FURNITURE & FIXTURE | 60,470 | 9,359 | 51,111 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | AT COST | 4,724,150 | 5,595,610 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE - BLDG | 756,200 | 93,718 | 662,482 | |
| OFFICE -LAND | 193,800 | 0 | 193,800 | |
| IMPROVEMENTS | 212,490 | 12,258 | 200,232 | |
| IMPROVEMENTS | 57,735 | 2,220 | 55,515 | |
| COMPUTERS | 3,849 | 1,347 | 2,502 | |
| IMPROVEMENTS | 52,584 | 674 | 51,910 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,200 | 0 | 0 | 1,200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 11,710 | 11,710 | 11,710 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 100 | 0 | 0 | 100 |
| OFFICE EXPENSES | 5,761 | 0 | 0 | 5,761 |
| INSURANCE | 5,337 | 0 | 0 | 5,337 |
| PAYROLL SERVICE FEES | 11,277 | 0 | 0 | 11,277 |
| UTILITIES | 1,343 | 0 | 0 | 1,343 |
| HOA FEES | 11,042 | 0 | 0 | 11,042 |
| CLEANING | 7,500 | 0 | 0 | 7,500 |
| MEALS | 4,713 | 0 | 0 | 4,713 |
| CLEANING AND MAINTENANCE | 78,635 | 0 | 78,635 | 0 |
| DUES AND SUBSCRIPTIONS | 3,923 | 0 | 3,923 | 0 |
| ELEVATOR SERVICE | 7,445 | 0 | 7,445 | 0 |
| FIRE ALARM/SPRINKLER | 2,351 | 0 | 2,351 | 0 |
| GARDENING | 5,800 | 0 | 5,800 | 0 |
| INSURANCE | 24,828 | 0 | 24,828 | 0 |
| LICENSES | 5,062 | 0 | 5,062 | 0 |
| OFFICE EXPENSES | 1,120 | 0 | 1,120 | 0 |
| REPAIRS | 221,743 | 0 | 221,743 | 0 |
| TRASH COLLECTION | 20,954 | 0 | 20,954 | 0 |
| UTILITIES | 56,125 | 0 | 56,125 | 0 |
| TELEPHONE | 3,992 | 0 | 3,992 | 0 |
| AUTO | 875 | 0 | 875 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS - NORLEN SIERRA APT | 59,873 | 54,778 |
| CREDIT CARD PAYABLE | 3,133 | 462 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 41,289 | 41,289 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 3,783 | 0 | 0 | 3,783 |
| LEGAL AND PROFESSIONAL | 5,298 | 0 | 5,298 | 0 |
| MANAGEMENT FEES | 27,377 | 0 | 27,377 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 13,774 | 0 | 0 | 13,774 |
| FEDERAL TAXES | 1,552 | 0 | 0 | 1,552 |
| PROPERTY TAXES | 12,442 | 0 | 0 | 12,442 |
| PROPERTY TAXES | 94,375 | 0 | 94,375 | 0 |
| PAYROLL TAXES | 3,224 | 0 | 3,224 | 0 |