| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dam, Snell & Taveirne, Ltd | 11,775 | 11,775 | 0 | 0 |
| Nordic Properties, Ltd | 1,800 | 1,800 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Roof | 1994-06-30 | 1,500 | 1,179 | SL | 2.56 % | 38 | 38 | ||
| Doors | 1994-06-30 | 2,550 | 2,116 | SL | 39.0000 | 65 | 65 | ||
| Improvement | 1996-06-30 | 8,300 | 5,789 | SL | 39.0000 | 213 | 213 | ||
| Doors | 1996-06-30 | 6,990 | 5,202 | SL | 39.0000 | 179 | 179 | ||
| HVAC | 1997-06-30 | 3,050 | 2,171 | SL | 39.0000 | 78 | 78 | ||
| Improvements | 1997-06-30 | 5,228 | 3,727 | SL | 39.0000 | 134 | 134 | ||
| Improvements | 1998-06-30 | 8,564 | 5,855 | SL | 39.0000 | 220 | 220 | ||
| Improvements | 1998-01-01 | 125,189 | 87,115 | SL | 39.0000 | 3,210 | 3,210 | ||
| Improvements | 1996-06-30 | 18,185 | 13,538 | SL | 39.0000 | 466 | 466 | ||
| Improvement | 1997-06-30 | 1,055 | 750 | SL | 39.0000 | 27 | 27 | ||
| HVAC | 1993-08-01 | 6,921 | 5,778 | SL | 39.0000 | 177 | 177 | ||
| Roof | 1993-05-01 | 16,677 | 16,204 | SL | 31.5000 | 473 | 473 | ||
| Improvement | 1994-06-30 | 55,270 | 44,747 | SL | 39.0000 | 1,417 | 1,417 | ||
| 2495 - Building | 1993-02-12 | 190,000 | 181,214 | SL | 31.5000 | 6,032 | 6,032 | ||
| Improvement | 1993-12-01 | 171,378 | 141,471 | SL | 39.0000 | 4,394 | 4,394 | ||
| Improvement | 1994-06-30 | 7,870 | 6,377 | SL | 39.0000 | 202 | 202 | ||
| Improvement | 1995-06-30 | 5,434 | 4,214 | SL | 39.0000 | 139 | 139 | ||
| Driveway | 1996-06-30 | 6,264 | 4,674 | SL | 39.0000 | 161 | 161 | ||
| 810 Improvements | 2002-03-01 | 14,817 | 8,281 | SL | 2.56 % | 380 | 380 | ||
| 2495 Office renovation | 2004-04-13 | 22,601 | 11,412 | SL | 2.56 % | 579 | 579 | ||
| 2451 Dock pit & leveler | 2004-05-31 | 7,666 | 3,866 | SL | 2.56 % | 197 | 197 | ||
| 2451 Rehab unit 2471 | 2004-07-28 | 5,950 | 2,977 | SL | 2.56 % | 153 | 153 | ||
| 2371 Truck dock concrete | 2004-06-01 | 10,462 | 5,238 | SL | 2.56 % | 268 | 268 | ||
| 2451 build-out Taz Freigh | 2005-03-23 | 97,822 | 47,133 | SL | 2.56 % | 2,508 | 2,508 | ||
| 4250 Building | 2014-02-01 | 148,042 | 37,491 | SL | 2.56 % | 3,796 | 3,796 | ||
| 4250 Roof | 2014-02-01 | 20,510 | 5,195 | SL | 2.56 % | 526 | 526 | ||
| 2371-2385 Roof | 2013-07-03 | 167,508 | 44,922 | SL | 2.56 % | 4,295 | 4,295 | ||
| 4250 Fire alarm system | 2014-02-01 | 10,378 | 2,627 | SL | 2.56 % | 266 | 266 | ||
| 4250 Garage doors | 2014-02-01 | 3,315 | 839 | SL | 2.56 % | 85 | 85 | ||
| 4250 6 doors | 2014-02-01 | 1,030 | 257 | SL | 2.56 % | 26 | 26 | ||
| 4250 Renovation | 2014-02-01 | 150,235 | 38,044 | SL | 2.56 % | 3,852 | 3,852 | ||
| 4250 Sprinkler system | 2014-02-01 | 5,693 | 1,442 | SL | 2.56 % | 146 | 146 | ||
| Parking lot | 2021-05-27 | 66,970 | 11,534 | SL | 15.0000 | 4,465 | 4,465 | ||
| Parking lot | 2021-05-27 | 46,350 | 7,983 | SL | 15.0000 | 3,090 | 3,090 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 3,091,260 | 2,475,104 | 616,156 | 4,621,155 |
| Land | 397,553 | 397,553 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Utility deposit | 1,745 | 1,745 | 1,745 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office and insurance | 2,639 | 2,639 | ||
| Rental Expenses | 408,345 | 408,345 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenants' deposits | 51,992 | 51,992 |
| Miscellaneous payable | 133 | 133 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax based on investment income | 10,217 |