| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,200 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| START UP COSTS | 2011-12-06 | 35,739 | 7,348 | 180.000000000000 | 2,383 | 0 | 2,383 | 9,731 |
| 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 3330 S WAVERLY | 2014-06-01 | 70,000 | 972 | SL | 39.000000000000 | 1,795 | 1,795 | 1,795 | |
| LAND-3330 S WAVERLY | 2014-06-01 | 40,000 | L | 0 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING 3330 S WAVERLY | 70,000 | 2,767 | 67,233 | |
| LAND-3330 S WAVERLY | 40,000 | 0 | 40,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,031 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 48,522 | 48,522 | 48,522 |
| START UP COSTS | 28,391 | 26,008 | 26,008 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 150 | 0 | 0 | 0 |
| LICENSES AND FEES | 20 | 0 | 0 | 20 |
| BANK FEES | 165 | 0 | 0 | 0 |
| INSURANCE | 313 | 313 | 313 | 0 |
| REPAIRS AND MAINTENANCE | 440 | 440 | 440 | 0 |
| INSURANCE | 444 | 444 | 444 | 0 |
| AMORTIZATION | 2,383 | 0 | 2,383 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST INCOME | 3,886 | 3,886 | 3,886 |
| CERTIFICATION RENEWAL FEES | 3,200 | 3,200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 80,551 | 70,816 |
| SECURITY DEPOSIT | 2,200 | 2,200 |
| ESCROW ACCOUNTS | 0 | 120 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2014 EXCISE TAX | 775 | 0 | 0 | 0 |
| 2015 ESTIMATED TAX | 350 | 0 | 0 | 0 |
| PROPERTY TAXES | 2,936 | 2,936 | 2,936 | 0 |
| PROPERTY TAXES | 3,090 | 3,090 | 3,090 | 0 |