| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP AND REVIEW | 14,000 | 14,000 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| AC 132 LED LIGHT POLES | 2015-08-01 | 6,450 | 4,300 | SL | 10 | 645 | 0 | 0 | |
| AC 132 | 2015-11-01 | 6,450 | 3,655 | SL | 10 | 645 | 0 | 0 | |
| EQUIPMENT AC 134 NEW COMPRESSOR | 2002-05-01 | 1,814 | 1,002 | SL | 40 | 45 | 0 | 0 | |
| RENOVATIONS AC 137 | 2000-11-01 | 59,022 | 59,022 | SL | 7 | 0 | 0 | 0 | |
| RENOVATIONS AC 137 PORCH | 2005-11-01 | 2,240 | 2,240 | SL | 15 | 0 | 0 | 0 | |
| RENOVATIONS AC 137 | 2007-08-01 | 2,850 | 2,850 | SL | 15 | 0 | 0 | 0 | |
| RENOVATIONS AC 137 FURNANCE | 2007-11-01 | 3,353 | 1,427 | SL | 40 | 84 | 0 | 0 | |
| RENOVATIONS AC 137 BATHROOM IMPROVEMENT | 2007-12-01 | 475 | 204 | SL | 40 | 12 | 0 | 0 | |
| RENOVATIONS AC 137 RENOVATE SCANNERULTRA | 2008-03-01 | 151,400 | 61,506 | SL | 40 | 3,785 | 0 | 0 | |
| RENOVATIONS AC 137 ARCHITECH DESIGN COOKE | 2007-08-01 | 2,765 | 1,174 | SL | 40 | 69 | 0 | 0 | |
| RENOVATIONS AC 137 ARCHITECH DESIGN COOKE | 2007-09-01 | 4,559 | 1,938 | SL | 40 | 114 | 0 | 0 | |
| RENOVATIONS AC 137 ARCHITECH DESIGN COOKE | 2007-10-01 | 1,082 | 459 | SL | 40 | 27 | 0 | 0 | |
| RENOVATIONS AC 137 ARCHITECH DESIGN COOKE | 2008-02-01 | 7,918 | 3,267 | SL | 40 | 198 | 0 | 0 | |
| RENOVATIONS AC 137 SHOWER RENOVATION | 2008-12-01 | 14,740 | 5,714 | SL | 40 | 369 | 0 | 0 | |
| BLDG AC 138 | 1992-01-01 | 983,329 | 787,227 | SL | 40 | 24,583 | 0 | 0 | |
| BLDG 3 AC 138 | 1993-01-01 | 129,641 | 100,471 | SL | 40 | 3,241 | 0 | 0 | |
| BLDG 4 AC 139 | 1998-07-01 | 589,737 | 383,325 | SL | 40 | 14,743 | 0 | 0 | |
| BLDG 2 AC 140 | 1990-01-01 | 300,864 | 255,739 | SL | 40 | 7,522 | 0 | 0 | |
| LDG 2 AC 140 X RAY ROOM | 1992-04-01 | 6,831 | 5,638 | SL | 40 | 171 | 0 | 0 | |
| BLDG 2 AC 140 HEATING CONTR MOD | 1993-06-01 | 1,007 | 805 | SL | 40 | 25 | 0 | 0 | |
| BLDG 2 AC 140 NEW COMPRESSOR | 1993-05-01 | 1,292 | 1,032 | SL | 40 | 32 | 0 | 0 | |
| BLDG 2 AC 140 FURNANCE | 2000-04-01 | 13,112 | 10,163 | SL | 40 | 328 | 0 | 0 | |
| BLDG 2 AC 140 BATHROOM IMP | 1995-08-01 | 4,119 | 2,987 | SL | 40 | 103 | 0 | 0 | |
| BLDG 2 AC 140 BUILDING IMPROVEMENT | 1996-09-01 | 1,248 | 874 | SL | 40 | 31 | 0 | 0 | |
| BLDG 5 AC 141 | 2000-06-01 | 1,317,820 | 793,437 | SL | 40 | 32,946 | 0 | 0 | |
| BLDG 5 AC 141 BUILDING ADDITIONS | 2000-11-01 | 16,617 | 9,829 | SL | 40 | 415 | 0 | 0 | |
| BLDG 5 AC 141 ROOF | 2015-06-01 | 51,885 | 12,214 | SL | 40 | 1,297 | 0 | 0 | |
| BLDG SENIOR DAYCARE 142 | 2002-01-01 | 42,260 | 22,716 | SL | 40 | 1,057 | 0 | 0 | |
| LAND | 1992-01-01 | 115,424 | 0 | NDA | 0 | 0 | 0 | ||
| SUITE D AC UNIT BLDG 3 | 2021-07-07 | 14,000 | 1,048 | SL | 39.5 | 354 | 0 | 0 | |
| SUITE D HVAC UNIT BLDG 3 | 2022-03-24 | 13,585 | 788 | SL | 39.5 | 344 | 0 | 0 | |
| NEW THERMOSTATSREWIRING HVAC BLDG 3 | 2022-05-24 | 48,000 | 2,582 | SL | 39.5 | 1,215 | 0 | 0 | |
| OFFICE EQUIPMENT | 2022-07-01 | 1,674 | 669 | SL | 5 | 335 | 0 | 0 | |
| LEASEHLD IMP PHASE 1 SYSTEM CONTROL BLDG 3 | 2022-05-24 | 51,000 | 2,780 | SL | 39 | 1,308 | 0 | 0 | |
| WCCS BUILDING ROOF | 2021-08-10 | 17,665 | 1,812 | SL | 39 | 453 | 0 | 0 | |
| NEW THERMOSTATSREWIRING HVAC BLDG 3 | 2022-05-24 | 24,000 | 1,307 | SL | 39 | 615 | 0 | 0 | |
| DEBRA KUEMPEL CHECK | 2022-06-30 | 27,300 | 1,429 | SL | 39 | 700 | 0 | 0 | |
| FIRE PANEL REPLACEMENT | 2023-05-11 | 9,657 | 279 | SL | 39 | 248 | 0 | 0 | |
| FIRE ALARM UPGRADES | 2023-06-30 | 5,876 | 157 | SL | 39 | 151 | 0 | 0 | |
| SUITE C LEASEHOLD IMPROVEMENTS | 2023-05-31 | 8,575 | 248 | SL | 39 | 220 | 0 | 0 | |
| DEBRA-KUEMPEL 50 DOWN & REST RTU 1 | 2023-08-24 | 20,368 | 457 | SL | 39 | 522 | 0 | 0 | |
| DEBRA-KUEMPEL RTU 3 REPLACEMENT | 2024-03-29 | 21,223 | 159 | SL | 39 | 544 | 0 | 0 | |
| MEGACITY FIRE REPLACE DRY VALVE | 2023-09-25 | 5,818 | 118 | SL | 39 | 149 | 0 | 0 | |
| AFFORDABLE PAVING PARKING LOT | 2023-11-23 | 28,500 | 457 | SL | 15 | 1,900 | 0 | 0 | |
| AFFORDABLE PAVING | 2023-07-24 | 6,000 | 147 | SL | 15 | 400 | 0 | 0 | |
| AUTOMATIC DOOR OPENER REPLACES ASSET 4 | 2004-04-15 | 6,135 | 6,135 | SL | 10 | 0 | 0 | 0 | |
| DISHWASHER REPLACES 4 | 2009-06-15 | 5,396 | 5,396 | SL | 10 | 0 | 0 | 0 | |
| CABINETS -- DAYCARE REPLACES ITEM 6 | 2008-10-15 | 9,671 | 9,671 | SL | 10 | 0 | 0 | 0 | |
| ELECTRICAL UPGRADES TO LOBBYRECEPTION | 2025-03-15 | 4,116 | 0 | SL | 40 | 30 | 0 | 0 | |
| RTU REPLACEMENTS11-12-4 | 2024-11-18 | 88,640 | 0 | ARP | 39 | 1,421 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 381,659 | 381,060 |
| LESS: CASH EQUIV (FED HERMES) | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS | 200,412 | 296,021 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS OTHER | 1,279,679 | 1,706,225 | |
| ACCRUED INTEREST RECEIVABLE | 4,646 | 4,646 | |
| AGENCY BONDS | 10,653 | 10,963 | |
| DIVIDENDS RECEIVABLE | 3,745 | 3,745 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1593898UILDINGS AND EQUIPMENT | 4,442,837 | 0 | 4,442,837 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 130 | 130 | 0 | 0 |
| BUILDING SECURITY | 2,704 | 2,704 | 0 | 0 |
| BUSINESS LICENSES AND PERMITS | 206 | 206 | 0 | 0 |
| INSURANCE EXPENSE | 29,099 | 29,099 | 0 | 0 |
| OFFICE SUPPLIES | 7,442 | 7,442 | 0 | 0 |
| PEST CONTROL | 5,750 | 5,750 | 0 | 0 |
| MISC EXPENSES | 200 | 200 | 0 | 0 |
| POSTAGE | 146 | 146 | 0 | 0 |
| PROPERTY MANAGER | 22,800 | 22,800 | 0 | 0 |
| REPAIRS AND MAINTENANCE | 88,619 | 88,619 | 0 | 0 |
| DUES AND SUBSCRIPTIONS | 1,800 | 1,800 | 0 | 0 |
| UTILITIES | 75,602 | 75,602 | 0 | 0 |
| INVESTMENT MGT FEES | 16,039 | 16,039 | 0 | 0 |
| BOARD MEETING MEALS | 468 | 468 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 0422 CAPITAL GAINS MORGAN STAN | 4,316 | 4,316 | 0 |
| Description | Amount |
|---|---|
| FMV ADJUSTMENT MORGAN STANLEY | 889,384 |
| FMV ADJUSTMENT PEOPLES STOCK | 26,487 |
| OTHER MISC | 3,839,235 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 39,138 | 39,138 | 0 | 0 |