| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CEDAR HOUSE | 2013-12-01 | 294,250 | 130,269 | SL | 3.64 % | 10,522 | |||
| TONKA BAY HOUSE | 2014-12-01 | 159,077 | 63,387 | SL | 3.64 % | 5,784 | |||
| NOKOMIS HOUSE | 2016-12-01 | 265,412 | 80,017 | SL | 3.64 % | 9,650 | |||
| IMPROVEMENTS TO TONKA BAY HOUSE | 2023-01-15 | 45,168 | 3,216 | SL | 3.64 % | 1,642 | |||
| EXCELSIOR HOUSE | 2024-12-31 | 87,682 | SL | 3.64 % | 3,188 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,955,032 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,005,414 | 328,148 | 677,266 | 2,629,200 |
| Improvements | 45,168 | 4,858 | 40,310 | |
| Land | 279,998 | 279,998 | ||
| Miscellaneous | 238,993 | 25,326 | 213,667 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AHS CLIENT RENT SUBSIDIES | 214,900 | 214,900 | ||
| AHS CLIENT TURNOVER SUBSIDIES | 41,493 | 41,493 | ||
| AHS CLIENT UTILITIES SUBSIDIES | 10,828 | 10,828 | ||
| AHS TRAVEL | 7,508 | 4,371 | 3,137 | |
| APS CLIENT SUBSIDIES | 18,337 | 18,337 | ||
| INSURANCE | 21,940 | 7,818 | 14,121 | |
| OFFICE EXP | 14,096 | 8,207 | 5,889 | |
| OWP TRAVEL | 516 | 516 | ||
| PROPERTY MANAGEMENT FEE | 38,913 | 13,867 | 25,046 | |
| RENTAL LICENSE FEE | 436 | 155 | 281 | |
| REPAIRS & MAINT. | 86,420 | 30,795 | 55,624 | |
| UTILITIES | 38,275 | 13,639 | 24,636 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AHS RENTAL INCOME | 194,009 | 194,009 | |
| MANAGEMENT FEES | 52,480 | 52,480 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDEPENDANT CONTRACTORS | 40,324 | 9,249 | 27,341 | 12,983 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 12,159 | 12,159 | ||
| FOREIGN TAX | 608 | 608 | 608 | |
| PAYROLL TAX | 6,902 | 4,019 | 2,884 | |
| REAL ESTATE TAX | 39,706 | 14,149 | 25,557 |