| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax and Accounting | 2,805 | 2,805 | 2,805 | 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 | 938,388 | SL | 2.56 % | 11,612 | 11,612 | ||
| IMPROVEMENTS | 1993-03-01 | 16,357 | 5,025 | SL | 2.56 % | 419 | 419 | ||
| A/C UNITS | 2018-06-04 | 12,600 | 8,885 | 200DB | 10.0000 | 743 | 743 | ||
| CONCRETE DRIVES | 2018-06-06 | 67,645 | 9,611 | SL | 2.56 % | 1,734 | 1,734 | ||
| CONCRETE PARKING LOT | 2019-02-06 | 45,240 | 5,657 | SL | 2.56 % | 1,160 | 1,160 | ||
| BUILDING FACADE DESIGN | 2021-04-01 | 7,000 | 485 | SL | 2.56 % | 179 | 179 | ||
| AIR CONDITIONER | 2022-08-09 | 2,016 | 782 | 200DB | 7.0000 | 353 | 353 | ||
| TENANT IMPROVEMENTS | 2022-12-16 | 22,000 | 588 | SL | 2.56 % | 564 | 564 | ||
| 2023 IMPROVEMENTS | 2023-06-01 | 616,320 | 8,573 | SL | 2.56 % | 15,802 | 15,802 | ||
| 2024 IMPROVEMENTS | 2024-07-01 | 264,173 | SL | 1.18 % | 3,109 | 3,109 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 12,600 | 9,628 | 2,972 | 11,857 |
| Buildings | 950,000 | 950,000 | ||
| Improvements | 1,040,751 | 54,041 | 986,710 | 977,825 |
| Land | 250,000 | 250,000 | 250,000 |
| Description | Amount |
|---|---|
| Prior Period Adjustment | 79,863 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 15 | 15 | 15 | |
| Insurance | 3,984 | 3,984 | 3,984 | |
| Office Supplies | 1,278 | 1,278 | 1,278 | |
| Payroll Taxes | 41 | 41 | 41 | |
| Rental Expenses | 49,446 | 49,446 | 49,446 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Unearned Rent | 24,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 5,493 | 5,493 | 5,493 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State Taxes | 126 | -126 | -126 |