| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| PREPAID LEASE COMM | 2006-08-09 | 4,472 | 3,575 | 5.42 | 825 | 4,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - WALNUT | 1997-10-15 | 283,500 | 95,406 | SL | 39 | 7,269 | |||
| LAND - WALNUT STRE | 1997-10-15 | 251,485 | L | ||||||
| LAND TO FMV | 2002-12-01 | 10,943 | L | ||||||
| BUILDING TO FMV | 2002-12-01 | 351,500 | 72,104 | SL | 39 | 9,013 | |||
| BUILDING TO FMV | 2007-12-01 | 7,343 | 564 | SL | 39 | 188 | |||
| LAND TO FMV | 2007-12-01 | 229 | L |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET CAPITAL LEASE COMMISSIONS | 896 | 70 | 70 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMON AREA MAINTENANCE | 605 | 605 | ||
| UTILITIES | 4,731 | 4,731 | ||
| SNOW REMOVAL | 1,863 | 1,863 | ||
| MISCELLANEOUS | 136 | 136 | ||
| LANDSCAPING | 2,534 | 2,534 | ||
| DUES AND SUBSCRIPTIONS | 64 | 64 | ||
| ADVERTISING | 2 | 2 | ||
| INSURANCE | 4,705 | 4,705 | ||
| REPAIRS & MAINTENANCE | 1,696 | 1,696 | ||
| BANK CHARGES | 30 | 30 | ||
| CONSULTING | 115,605 | 115,605 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REAL ESTATE TAXES PAYABLE | 21,960 | 24,397 |
| SECURITY DEPOSITS | 2,926 | 2,926 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 25,793 | 25,793 |