| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT EXPENSE | 8,801 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| FINANCING FEES | 1998-11-30 | 25.0000 |
| 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 | 1998-11-30 | ||||||||
| BUILDING & IMPROVEMENTS | 1998-11-30 | S/L | 27.5000 | ||||||
| IMPROVEMENTS | 1998-11-30 | S/L | 27.5000 | ||||||
| IMPROVEMENTS | 1999-06-30 | S/L | 27.5000 | ||||||
| APPLIANCES | 1998-11-30 | 200DB | 5.0000 | ||||||
| APPLIANCES | 1999-01-01 | 200DB | 5.0000 | ||||||
| ASPHALT PARKING LOT | 2004-07-30 | 150DB | 15.0000 | ||||||
| REPAIRS TO ELEVATOR SHAFT | 2011-09-27 | S/L | 27.5000 | ||||||
| REBUILD PARKING LOT WOOD FENCE | 2011-04-07 | 150DB | 15.0000 | ||||||
| PHONE ENTRY/CARD READERS | 2011-04-07 | S/L | 27.5000 | ||||||
| SIDEWALK (3/28/14) | 2013-03-28 | 150DB | 15.0000 | ||||||
| BUILDING & IMPROVEMENTS TECH TERM | 2014-12-31 | 214,642 | 214,642 | S/L | 39.0000 | ||||
| IMPROVEMENTS TECH TERM | 2014-12-31 | 179 | 179 | S/L | 39.0000 | ||||
| BULDING IMPROVEMENT TECH TERM | 2014-12-31 | 4,103 | 4,103 | S/L | 39.0000 | ||||
| LAND IMPROVEMENTS TECH TERM | 2014-12-31 | 17,195 | 6,706 | S/L | 20.0000 | 860 | |||
| LAND IMPROVEMENTS TECH TERM | 2014-12-31 | 2,308 | 785 | S/L | 20.0000 | 76 | |||
| LAND TECH TERM | 2014-12-31 | 66,456 | |||||||
| BUILDING IMPROVEMENTS | 2016-05-25 | 1,061 | 1,061 | S/L | 39.0000 | ||||
| BUILDING IMPROVEMENTS | 2016-06-14 | 830 | 830 | S/L | 39.0000 | ||||
| MASONRY | 2017-11-27 | 106 | 106 | S/L | 39.0000 | ||||
| MASONRY | 2017-11-10 | 62 | 62 | S/L | 39.0000 | ||||
| ELECTRICAL | 2017-09-15 | 55 | 55 | S/L | 39.0000 | ||||
| BUILDING IMPROVEMENT | 2018-08-15 | 1,130,394 | 91,060 | S/L | 30.0000 | 37,679 | |||
| SITE IMPROVEMENTS | 2018-08-15 | 23,550 | 23,550 | 150DB | 15.0000 | ||||
| BUILDING IMPROVEMENTS | 2016-05-25 | 21,175 | 1,655 | S/L | 39.0000 | 552 | |||
| BUILDING IMPROVEMENTS | 2016-06-14 | 17,744 | 1,384 | S/L | 39.0000 | 462 | |||
| MASONRY | 2017-11-27 | 33,869 | 2,548 | S/L | 39.0000 | 850 | |||
| MASONRY | 2017-11-10 | 19,638 | 1,477 | S/L | 39.0000 | 493 | |||
| ELECTRICAL | 2017-09-15 | 7,445 | 562 | S/L | 39.0000 | 188 | |||
| BUILDING & IMPROVEMENTS TECH TERMINATION | 2014-12-31 | 1,981,692 | 160,860 | S/L | 39.0000 | 53,620 | |||
| IMPROVEMENTS TECH TERM | 2014-12-31 | 1,649 | 134 | S/L | 39.0000 | 44 | |||
| BUILDING IMPROVEMENT TECH TERM | 2014-12-31 | 39,261 | 3,187 | S/L | 39.0000 | 1,062 | |||
| SECURITY CAMERA SYSTEM | 2021-04-15 | 18,324 | S/L | 5.0000 | 916 | ||||
| LOAN FEES - REFINANCING | 2021-04-05 | 68,492 | S/L | 11.0000 | 4,670 | ||||
| RATE LOCK FEE | 2021-03-15 | 15,600 | S/L | 11.0000 | 1,182 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 5,810,057 | 3,818,593 | 1,991,464 | ||
| 66,456 | 66,456 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,020 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,736,280 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSIT - MM | 25,986 | 25,977 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION DIFFERENCE | 94,445 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISC ADMINISTRATIVE EXPENSES | 1,330 | |||
| DONATION TO NON-PROFIT | 210,000 | |||
| PARKING EXPENSE | 1,840 | |||
| ADVERTISING | 999 | |||
| INSURANCE | 15,850 | |||
| OFFICE EXPENSES | 7,286 | |||
| BAD DEBT | 1,982 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 396,289 | 396,289 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 25,231 | 25,681 |