| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX AND ACCOUNTING | 2,075 | 2,075 | 2,075 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Lynn Building | 1993-03-01 | 950,000 | 914,030 | SL | 2.56 % | 24,358 | 24,358 | ||
| Improvements | 1993-03-01 | 16,357 | 4,606 | SL | 2.56 % | 419 | 419 | ||
| A/C Units | 2018-06-04 | 12,600 | 7,956 | 200DB | 10.0000 | 929 | 929 | ||
| Concrete Drives | 2018-06-06 | 67,645 | 7,877 | SL | 2.56 % | 1,734 | 1,734 | ||
| Concrete Parking Lot | 2019-02-06 | 45,240 | 4,497 | SL | 2.56 % | 1,160 | 1,160 | ||
| Building Facade Design | 2021-04-01 | 7,000 | 306 | SL | 2.56 % | 179 | 179 | ||
| Air Conditioner | 2022-08-09 | 2,016 | 288 | 200DB | 7.0000 | 494 | 494 | ||
| Tenant Improvements | 2022-12-16 | 22,000 | 24 | SL | 2.56 % | 564 | 564 | ||
| 2023 Improvements | 2023-06-01 | 616,320 | SL | 1.39 % | 8,573 | 8,573 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 12,600 | 8,885 | 3,715 | |
| Buildings | 950,000 | 938,388 | 11,612 | |
| Improvements | 776,578 | 30,721 | 745,857 | |
| Land | 250,000 | 250,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT | 8,075 | 8,075 | 8,075 | |
| BANK CHARGES | 91 | 91 | 91 | |
| INSURANCE | 4,793 | 4,793 | 4,793 | |
| OFFICE SUPPLIES | 1,316 | 1,316 | 1,316 | |
| PAYROLL TAXES | 870 | 870 | 870 | |
| Rental Expenses | 46,834 | 46,834 | 46,834 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO TIE | 47,963 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 10,015 | 10,015 | 10,015 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 467 | 467 | 467 | |
| OTHER TAXES | 870 | 870 | 870 | |
| REGISTRAR OF CHARITABLE TRUSTS | 75 | 75 | 75 |