| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,556 | 1,556 | 0 | 0 |
| 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 IMPROVEMENTS | 2014-10-31 | 8,566 | 1,797 | SL | 39.0000 | 220 | |||
| BASEMENT LIGHTING | 2014-10-24 | 4,916 | 1,029 | SL | 39.0000 | 126 | |||
| HALL REMODEL | 2014-06-10 | 5,407 | 1,193 | SL | 39.0000 | 139 | |||
| BLDG INT/UTIL/IMPROV | 1992-03-31 | 22,825 | 22,316 | SL | 3.18 % | 509 | |||
| BLDG IMPROVEMENTS | 1992-06-30 | 9,485 | 9,195 | SL | 3.18 % | 290 | |||
| BLDG IMPROVEMENTS PEDRICK | 1993-06-30 | 11,870 | 11,133 | SL | 3.18 % | 377 | |||
| BLDG IMPROVEMENTS | 1993-06-30 | 10,510 | 7,957 | SL | 2.56 % | 269 | |||
| BLDG IMPROVEMENTS | 1994-06-30 | 13,000 | 9,511 | SL | 2.56 % | 333 | |||
| BLDG LHI/SETTLEMENT COSTS | 1995-06-30 | 17,822 | 12,587 | SL | 2.56 % | 457 | |||
| BLDG IMPROVEMENTS | 1996-06-30 | 18,621 | 12,668 | SL | 2.56 % | 477 | |||
| BLDG IMPROVEMENTS | 1997-06-30 | 4,680 | 3,065 | SL | 2.56 % | 120 | |||
| BLDG IMPROVEMENTS | 1998-06-30 | 54,831 | 34,504 | SL | 2.56 % | 1,406 | |||
| BLDG IMPROVEMENTS | 2000-06-30 | 10,188 | 5,886 | SL | 2.56 % | 261 | |||
| BLDG IMPROVEMENTS | 2001-06-30 | 7,995 | 4,416 | SL | 2.56 % | 205 | |||
| BLDG IMPROVEMENTS | 2002-03-01 | 10,005 | 5,338 | SL | 2.56 % | 257 | |||
| BLDG IMPROVEMENTS OFFICE | 2006-05-01 | 2,005 | 851 | SL | 2.56 % | 51 | |||
| BLDG IMPROVEMENTS | 2007-03-01 | 2,568 | 1,041 | SL | 2.56 % | 66 | |||
| BLDG IMPROVEMENTS | 2007-04-01 | 1,000 | 406 | SL | 2.56 % | 26 | |||
| BLDG IMPROVEMENTS | 2007-05-01 | 1,603 | 641 | SL | 2.56 % | 41 | |||
| BLDG IMPROVEMENTS | 2007-07-01 | 2,137 | 849 | SL | 2.56 % | 55 | |||
| BLDG IMPROVEMENTS | 2007-08-01 | 1,603 | 631 | SL | 2.56 % | 41 | |||
| BLDG IMPROVEMENTS | 2007-10-01 | 15,068 | 5,872 | SL | 2.56 % | 386 | |||
| BLDG IMPROVEMENTS | 2007-11-01 | 8,418 | 3,266 | SL | 2.56 % | 216 | |||
| BLDG IMPROVEMENTS | 2007-12-01 | 8,044 | 3,100 | SL | 2.56 % | 206 | |||
| BLDG IMPROVEMENTS | 2008-05-01 | 12,652 | 6,728 | SL | 3.64 % | 460 | |||
| BLDG IMPROVEMENTS | 2008-12-01 | 7,673 | 2,765 | SL | 2.56 % | 197 | |||
| BLDG IMPROVEMENTS | 2009-05-01 | 3,130 | 1,091 | SL | 2.56 % | 80 | |||
| BLDG STAIRWAY | 2009-06-01 | 12,598 | 4,374 | SL | 2.56 % | 323 | |||
| BLDG IMPROVEMENTS | 2009-08-01 | 4,298 | 1,472 | SL | 2.56 % | 110 | |||
| STAIR RECONSTRUCTION | 2010-06-30 | 73,276 | 23,565 | SL | 2.56 % | 1,879 | |||
| BLDG IMPROVEMENTS | 2010-09-01 | 8,439 | 3,773 | SL | 3.64 % | 307 | |||
| BLDG IMPROVEMENTS | 2010-10-01 | 4,531 | 1,417 | SL | 2.56 % | 116 | |||
| BLDG IMPROVEMENTS | 2011-04-03 | 886 | 375 | SL | 3.64 % | 32 | |||
| BLDG IMPROVEMENTS | 2011-12-31 | 46 | 12 | SL | 3.18 % | 1 | |||
| BLDG IMPROVEMENTS | 2012-07-18 | 826 | 314 | SL | 3.64 % | 30 | |||
| REMODEL SUITE 200 | 2015-08-31 | 5,718 | 1,084 | SL | 2.56 % | 147 | |||
| REMODEL SUITE 210 | 2015-08-31 | 20,359 | 3,850 | SL | 2.56 % | 522 | |||
| BUILDING IMPROVEMENTS | 2018-03-15 | 117,202 | 14,403 | SL | 2.56 % | 3,005 | |||
| construction in progress | 2019-01-01 | 3,329 | 337 | SL | 2.56 % | 85 | |||
| NEW HEATER - 208/209 | 2018-03-08 | 9,200 | 7,148 | 200DB | 8.92 % | 821 | |||
| SUITE REMODEL - 205 | 2020-06-15 | 103,263 | 6,732 | SL | 2.56 % | 2,648 | |||
| SUITE REMODEL | 2021-06-15 | 95,292 | 3,769 | SL | 2.56 % | 2,443 | |||
| SUITE REMODEL - 201 | 2023-10-31 | 130,575 | SL | 0.54 % | 699 | ||||
| SUITE REMODEL - 2041 | 2023-10-31 | 5,073 | SL | 0.54 % | 27 | ||||
| AC UNIT - 205 | 2023-10-31 | 7,971 | 200DB | 14.29 % | 1,139 | ||||
| AC UNIT - 206 | 2023-10-31 | 7,876 | 200DB | 14.29 % | 1,125 | ||||
| AC UNIT - 207 | 2023-10-31 | 7,875 | 200DB | 14.29 % | 1,125 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,500,000 | |||
| Land | 150,000 | 150,000 | ||
| Miscellaneous | 1,381,255 | 737,665 | 643,590 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSOCIATION LOAN | 5,777 | 22,397 | 22,397 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 1,687 | 1,687 | ||
| BLDG INSURANCE | 4,433 | 4,433 | ||
| BLDG MAINTENANCE | 44,091 | 44,091 | ||
| BLDG UTILITIES | 4,787 | 4,787 | ||
| OTHER EXPENSES | 2,876 | 2,876 | ||
| RENTAL EXPENSES | 15,901 | 15,901 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HISTORICAL BLDG RENT | 243,987 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 200 | 200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 1,276 | 1,276 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY | 17,216 | 17,216 | ||
| SALES TAX | 2,958 | 2,958 |