| 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 NW 8TH AVE | 2021-08-28 | 1,315,903 | L | ||||||
| LAND 95TH STREET | 2020-10-15 | 4,713,400 | L | ||||||
| LAND 96TH ST | 2020-10-15 | 651,400 | L | ||||||
| LAND NW 96 ST | 2021-03-15 | 934,703 | L |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENT IN BURNETT PLAZA | 900,500 | 900,063 |
| INVESTMENT IN CORP 500 | 364,636 | 364,656 |
| INVESTMENT IN FAIR LAKE | 437,796 | 437,774 |
| INVESTMENT IN HEATHROW | 290,769 | 290,779 |
| INVESTMENT IN WOOD 2021-1 | 384,786 | 384,750 |
| INVESTMENT IN WRCOG | 935,465 | 977,070 |
| INVESTMENT IN WTC NORFOLK | 404,911 | 404,933 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND NW 8TH AVE | 1,315,903 | 1,315,903 | ||
| LAND 95TH STREET | 4,713,400 | 4,713,400 | ||
| LAND 96TH ST | 651,400 | 651,400 | ||
| LAND NW 96 ST | 934,703 | 934,703 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS LEGAL FEES | 66,866 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSIT FOR LAND:928 NW 96TH | 0 | 35,000 | 35,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 943 | 943 | ||
| BUSINESS EXPENSES | 878 | 878 | ||
| MANAGEMENT FEES | 7,800 | 7,800 | ||
| PROPERTY INSURANCE | 639 | 639 | ||
| SOFTWARE | 167 | 167 | ||
| EMPLOYEE TELEPHONE | 621 | 621 | ||
| MEAL | 133 | 133 | ||
| OFFICE EXPENSE | 1,659 | 1,659 | ||
| WATER & SEWER | 6,931 | 6,931 | ||
| MAINTENANCE | 5,700 | 5,700 | ||
| DUES AND SUBSCRIPTIONS | 281 | 281 | ||
| WORKERS COMP INSURANCE | 325 | 325 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tax Reimbursement | 5,550 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 797 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT: PROPERTY 9528 NW 8TH AVE | 0 | 2,800 |
| LAST MONTH'S RENT : PROPERTY 9528 NW 8TH AVE | 0 | 1,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 33,771 | 33,771 |