| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 37,119 | 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 |
|---|---|---|---|---|---|---|---|---|
| DEFERRED COSTS - FH | 2019-09-10 | 2,894,663 | 92,778 | 468.000000000000 | 43,296 | 0 | 136,074 | |
| MORTGAGE COST - 127MM | 2019-09-10 | 5,507,557 | 287,851 | 287.000000000000 | 134,331 | 0 | 422,182 | |
| DEFERRED COSTS - LH | 2019-09-10 | 1,186,136 | 38,017 | 468.000000000000 | 17,741 | 0 | 55,758 | |
| DEFERRED COSTS - FH | 2020-01-13 | 2,255 | 53 | 468.000000000000 | 34 | 0 | 87 | |
| MORTGAGE COST - 127MM | 2019-12-01 | 14,500 | 606 | 287.000000000000 | 354 | 0 | 960 |
| 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 - 40 YEAR ESTATE INTEREST | 2019-09-10 | 15,856,584 | 479,001 | ADS | 40.000000000000 | 214,725 | 0 | ||
| BUILDING EXPENSES | 2019-09-10 | 78,477,766 | 2,431,469 | SL | 39.000000000000 | 1,089,969 | 0 | ||
| LEASEHOLD INTEREST | 2019-09-10 | 63,731,489 | 1,974,587 | SL | 39.000000000000 | 885,160 | 0 | ||
| BROKER COMMISSION | 2019-09-10 | 6,554,000 | 203,062 | SL | 39.000000000000 | 91,028 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF PROPERTY | PURCHASED | 206,291,770 | 187,450,819 | COST | 1,341,138 | 25,483,875 | 7,984,062 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,262 | 0 | 0 | |
| LEGAL AND DUE DILIGENCE COSTS FOR SALE | 1,191,325 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW | 48,562,635 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES | 7,209 | 0 | 0 | |
| BANK FEES | 669 | 0 | 0 | |
| REFUND OF PREPAID RENT | 446,138 | 0 | 0 | |
| AMORTIZATION | 195,756 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES PAYABLE | 0 | 22,036 |
| ACCRUED EXPENSES | 0 | 20,000 |
| ACCRUED LEGAL AND DUE DILIGENCE FEES FOR SALE | 0 | 1,191,325 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ASSET MANAGEMENT FEES | 0 | 0 | 0 | |
| PROFESSIONAL FEES | 79,122 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE TAXES | 22,036 | 0 | 0 |