| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,703 | 0 | 0 | 9,703 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE - BLDG | 2019-03-01 | 756,200 | 113,108 | SL | 39.000000000000 | 19,390 | 0 | 19,390 | |
| OFFICE -LAND | 2019-03-01 | 193,800 | L | 0 | 0 | 0 | |||
| BUILDING | 2017-10-16 | 2,766,000 | 720,828 | SL | 27.500000000000 | 100,582 | 100,582 | 100,582 | |
| LAND | 2017-10-16 | 2,984,000 | L | 0 | 0 | 0 | |||
| IMROVEMENTS | 2020-06-30 | 148,323 | 24,273 | SL | 27.500000000000 | 5,394 | 5,394 | 5,394 | |
| ELEVATOR | 2021-09-01 | 39,490 | 4,787 | SL | 27.500000000000 | 1,436 | 1,436 | 1,436 | |
| FLOORING | 2021-10-01 | 10,605 | 1,254 | SL | 27.500000000000 | 386 | 386 | 386 | |
| REPLACEMENTS | 2021-10-01 | 60,820 | 28,239 | SL | 7.000000000000 | 8,689 | 8,689 | 8,689 | |
| PAINTING AND DECORATING | 2021-10-01 | 34,503 | 16,019 | SL | 7.000000000000 | 4,929 | 4,929 | 4,929 | |
| PLUMBING AND ELECTRICAL | 2021-07-01 | 21,695 | 10,847 | SL | 7.000000000000 | 3,099 | 3,099 | 3,099 | |
| FURNITURE & FIXTURE | 2021-10-01 | 111,656 | 51,841 | SL | 7.000000000000 | 15,951 | 15,951 | 15,951 | |
| IMPROVEMENTS | 2021-10-01 | 205,769 | 24,320 | SL | 27.500000000000 | 7,483 | 7,483 | 7,483 | |
| IMPROVEMENTS | 2021-10-01 | 212,490 | 17,706 | SL | 39.000000000000 | 5,448 | 0 | 5,448 | |
| ELEVATOR | 2022-06-30 | 101,675 | 9,243 | SL | 27.500000000000 | 3,697 | 3,697 | 3,697 | |
| FURNITURE & FIXTURE | 2022-11-30 | 60,470 | 17,998 | SL | 7.000000000000 | 8,639 | 8,639 | 8,639 | |
| IMPROVEMENTS | 2022-06-30 | 57,735 | 3,700 | SL | 39.000000000000 | 1,480 | 0 | 1,480 | |
| COMPUTERS | 2022-03-31 | 3,849 | 2,117 | SL | 5.000000000000 | 770 | 0 | 770 | |
| IMPROVEMENTS | 2023-07-01 | 52,584 | 2,022 | SL | 39.000000000000 | 1,348 | 0 | 1,348 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,766,000 | 821,410 | 1,944,590 | |
| LAND | 2,984,000 | 0 | 2,984,000 | |
| IMROVEMENTS | 148,323 | 29,667 | 118,656 | |
| ELEVATOR | 39,490 | 6,223 | 33,267 | |
| FLOORING | 10,605 | 1,640 | 8,965 | |
| REPLACEMENTS | 60,820 | 36,928 | 23,892 | |
| PAINTING AND DECORATING | 34,503 | 20,948 | 13,555 | |
| PLUMBING AND ELECTRICAL | 21,695 | 13,946 | 7,749 | |
| FURNITURE & FIXTURE | 111,656 | 67,792 | 43,864 | |
| IMPROVEMENTS | 205,769 | 31,803 | 173,966 | |
| ELEVATOR | 101,675 | 12,940 | 88,735 | |
| FURNITURE & FIXTURE | 60,470 | 26,637 | 33,833 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | AT COST | 4,581,753 | 4,358,780 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE - BLDG | 756,200 | 132,498 | 623,702 | |
| OFFICE -LAND | 193,800 | 0 | 193,800 | |
| IMPROVEMENTS | 212,490 | 23,154 | 189,336 | |
| IMPROVEMENTS | 57,735 | 5,180 | 52,555 | |
| COMPUTERS | 3,849 | 2,887 | 962 | |
| IMPROVEMENTS | 52,584 | 3,370 | 49,214 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 200 | 0 | 0 | 200 |
| OFFICE EXPENSES | 4,258 | 0 | 0 | 4,258 |
| INSURANCE | 6,955 | 0 | 0 | 6,955 |
| PAYROLL SERVICE FEES | 8,913 | 0 | 0 | 8,913 |
| UTILITIES | 1,441 | 0 | 0 | 1,441 |
| HOA FEES | 11,715 | 0 | 0 | 11,715 |
| CLEANING | 2,925 | 0 | 0 | 2,925 |
| MEALS | 6,037 | 0 | 0 | 6,037 |
| CLEANING AND MAINTENANCE | 107,297 | 0 | 107,297 | 0 |
| DUES AND SUBSCRIPTIONS | 3,610 | 0 | 3,610 | 0 |
| ELEVATOR SERVICE | 3,204 | 0 | 3,204 | 0 |
| FIRE ALARM/SPRINKLER | 2,034 | 0 | 2,034 | 0 |
| GARDENING | 5,530 | 0 | 5,530 | 0 |
| INSURANCE | 71,778 | 0 | 71,778 | 0 |
| LICENSES | 5,436 | 0 | 5,436 | 0 |
| OFFICE EXPENSES | 5,992 | 0 | 5,992 | 0 |
| REPAIRS | 157,746 | 0 | 157,746 | 0 |
| TRASH COLLECTION | 23,844 | 0 | 23,844 | 0 |
| UTILITIES | 71,082 | 0 | 71,082 | 0 |
| TELEPHONE | 3,776 | 0 | 3,776 | 0 |
| AUTO | 1,174 | 0 | 1,174 | 0 |
| MEALS | 542 | 0 | 542 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS - NORLEN SIERRA APT | 55,478 | 53,073 |
| CLEARING ACCOUNT | 4,389 | 4,389 |
| CREDIT CARD PAYABLE | 5,790 | 3,894 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 48,640 | 48,640 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 19,534 | 0 | 0 | 19,534 |
| LEGAL AND PROFESSIONAL | 1,716 | 0 | 1,716 | 0 |
| MANAGEMENT FEES | 29,057 | 0 | 29,057 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 14,578 | 0 | 0 | 14,578 |
| PROPERTY TAXES | 13,104 | 0 | 0 | 13,104 |
| FEDERAL TAX | 9,599 | 9,599 | 0 | 0 |
| PROPERTY TAXES | 98,944 | 0 | 98,944 | 0 |
| PAYROLL TAXES | 3,139 | 0 | 3,139 | 0 |