| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit Fees | 19,772 | 0 | 19,772 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Land | 2000-04-19 | 1,168,614 | L | 0 | 0 | 0 | |||
| Building | 2003-04-01 | 8,190,555 | 4,402,434 | SL | 40.000000000000 | 204,764 | 0 | 204,764 | |
| Charis-Activity ro | 2010-03-08 | 2,249 | 2,249 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Television & Equip | 2010-05-10 | 1,395 | 1,395 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 6 Folding Tables | 2010-07-07 | 549 | 549 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Table for Lobby | 2010-07-07 | 439 | 439 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Hardwood Floors in | 2012-08-02 | 8,800 | 8,800 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Boiler | 2013-07-31 | 7,718 | 7,718 | SL | 10.000000000000 | 0 | 0 | 0 | |
| Flooring | 2013-08-08 | 55,780 | 55,780 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 4 Refrigerators | 2019-09-05 | 2,803 | 2,803 | SL | 5.000000000000 | 0 | 0 | 0 | |
| Hot Water Heater | 2019-08-27 | 10,932 | 7,940 | SL | 7.000000000000 | 1,562 | 0 | 1,562 | |
| Security Camera System | 2021-09-13 | 33,927 | 14,945 | SL | 7.000000000000 | 4,847 | 0 | 4,847 | |
| A/C Replacements for Common Areas | 2022-08-11 | 23,652 | 7,321 | SL | 7.000000000000 | 3,379 | 0 | 3,379 | |
| Security Camera System | 2024-09-30 | 42,400 | SL | 7.000000000000 | 6,057 | 0 | 6,057 | ||
| Security Fence Extension | 2024-09-30 | 28,348 | SL | 7.000000000000 | 4,050 | 0 | 4,050 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 1,168,614 | 0 | 1,168,614 | |
| Building | 8,190,555 | 4,607,198 | 3,583,357 | |
| Charis-Activity ro | 2,249 | 2,249 | 0 | |
| Television & Equip | 1,395 | 1,395 | 0 | |
| 6 Folding Tables | 549 | 549 | 0 | |
| Table for Lobby | 439 | 439 | 0 | |
| Hardwood Floors in | 8,800 | 8,800 | 0 | |
| Boiler | 7,718 | 7,718 | 0 | |
| Flooring | 55,780 | 55,780 | 0 | |
| 4 Refrigerators | 2,803 | 2,803 | 0 | |
| Hot Water Heater | 10,932 | 9,502 | 1,430 | |
| A/C Replacements for Common Areas | 23,652 | 10,700 | 12,952 | |
| Security Camera System | 42,400 | 6,057 | 36,343 | |
| Security Fence Extension | 28,348 | 4,050 | 24,298 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Restricted Deposits and Funded Reserves | 782,515 | 1,061,254 | 1,061,254 |
| Tenant Deposits Held in Trust | 30,796 | 33,086 | 33,086 |
| Insurance Proceeds | 15,395 | 15,395 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 145,670 | 0 | 145,670 | 0 |
| Utilities | 142,248 | 0 | 142,248 | 0 |
| Administrative | 98,089 | 0 | 98,089 | 0 |
| Property Management Fee | 156,484 | 0 | 156,484 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income | 1,523,090 | 1,523,090 | |
| Other Operating Receipts | 4,368 | 4,368 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits held in Trust | 29,245 | 30,422 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 5,777 | 0 | 5,777 | 0 |
| Other Misc Taxes | 24,377 | 0 | 24,377 | 0 |