| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 6,855 | 6,855 | 0 | 0 |
| 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 A-REC-3.20 A | 2013-08-15 | 1,509,880 | 154,852 | SL | 2.56 % | 38,713 | 38,713 | ||
| Bldg A-Renovation-2017 | 2017-06-30 | 608,662 | 55,284 | SL | 2.56 % | 15,606 | 15,606 | ||
| Land Devolop Costs-Pre 17 | 2017-01-01 | 660,077 | 154,062 | SL | 6.67 % | 44,027 | 44,027 | ||
| Land Development Costs | 2017-01-31 | 161,778 | 37,759 | SL | 6.67 % | 10,791 | 10,791 | ||
| Land Development Costs | 2017-04-14 | 38,907 | 9,081 | SL | 6.67 % | 2,595 | 2,595 | ||
| Bldg A-Renovation-Pre 17 | 2017-01-01 | 646,474 | 65,638 | SL | 2.56 % | 16,576 | 16,576 | ||
| Bldg A-Revovation-Pre 17 | 2017-01-01 | 110,102 | 11,179 | SL | 2.56 % | 2,823 | 2,823 | ||
| Land Develop Costs-Pre 17 | 2017-01-01 | 36,649 | 8,553 | SL | 6.67 % | 2,444 | 2,444 | ||
| Land Develop Costs-2018 | 2018-02-21 | 24,428 | 4,072 | SL | 6.67 % | 1,629 | 1,629 | ||
| Land Develop Cost-2018 | 2018-06-30 | 1,711 | 285 | SL | 6.67 % | 114 | 114 | ||
| Land Develop Cost-2018 | 2018-10-31 | 7,194 | 1,199 | SL | 6.67 % | 480 | 480 | ||
| Bldg A-Reno-2017-additional 2021 | 2021-06-30 | 26,881 | SL | 1.39 % | 374 | 374 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,902,000 | 361,045 | 2,540,955 | 995,700 |
| Improvements | 930,744 | 277,091 | 653,653 | 996,700 |
| Land | 928,950 | 928,950 | 627,900 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Declared dividends | 630 | 630 | 630 |
| Other Assets | 2,000,000 | ||
| Rounding | 1 |
| Description | Amount |
|---|---|
| basis adjustments | 3,389 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 600 | 600 | ||
| Consultant's Fee | 100,000 | 100,000 | ||
| General Liability Ins, 601,LLC | 5,100 | 5,100 | ||
| Postage | 350 | 350 | ||
| Professional Fees, 601 LLC | 620 | 620 | ||
| Property Taxes, 601, LLC | 8,935 | 8,935 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Licenses | 75 | 75 | ||
| RE Taxes | 15,267 | 15,267 |