| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,800 | 1,400 | 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS | 2021-11-30 | 4,358 | 360.000000000000 | 12 | 0 | 12 | 12 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1860 NORTH 95TH LANE BUILDING | 2021-11-30 | 1,246,905 | SL | 39.000000000000 | 2,664 | 2,664 | 2,664 | ||
| 1860 NORTH 95TH LANE - LAND | 2021-11-30 | 524,260 | L | 0 | 0 | 0 | |||
| 1860 NORTH 95TH LANE - LAND IMPROVEMENTS | 2021-11-30 | 187,479 | 150DB | 15.000000000000 | 1,562 | 1,042 | 1,042 | ||
| 1860 NORTH 95TH LANE - IMPROVEMENTS 5 YEARS | 2021-11-30 | 662,656 | 200DB | 5.000000000000 | 22,089 | 11,044 | 11,044 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1860 NORTH 95TH LANE BUILDING | 1,246,905 | 2,664 | 1,244,241 | 1,244,241 |
| 1860 NORTH 95TH LANE - LAND | 524,260 | 0 | 524,260 | 524,260 |
| 1860 NORTH 95TH LANE - LAND IMPROVEMENTS | 187,479 | 1,562 | 185,917 | 185,917 |
| 1860 NORTH 95TH LANE - IMPROVEMENTS 5 YEARS | 662,656 | 22,089 | 640,567 | 640,567 |
| LOAN COSTS | 4,358 | 12 | 4,346 | 4,346 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN TO PARAMOUNT LEGACY | 896,741 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUNDRAISING EPENSES | 7,958 | 0 | 0 | 7,958 |
| EMBRACE FOUNDATION SHIRTS AND MASKS | 997 | 0 | 0 | 997 |
| PROPERTY INSURANCE | 356 | 356 | 0 | 0 |
| AMORTIZATION | 12 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST INCOME FROM LOAN | 59,791 | 59,791 | |
| MISCELLANEOUS INCOME | 2,830 | 2,830 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BANK FIRST MORTGAGE | 0 | 1,837,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PAYMENTS | 11,115 | 0 | 0 | 0 |
| PROPERTY TAXES | 7,243 | 7,243 | 0 | 0 |