| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 3,625 | 3,625 | 0 | 0 |
| LEGAL & ACCOUNTING | 3,268 | 3,268 | 3,268 | 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 |
|---|---|---|---|---|---|---|---|---|
| PL1 - LEASING FEES | 2006-05-05 | 66,266 | 51,363 | 60.000000000000 | 0 | 0 | 51,363 | |
| PL1 - MORTGAGE ACQ COSTS | 2006-05-05 | 28,538 | 28,538 | 108.000000000000 | 0 | 0 | 28,538 | |
| PL1 - LEASING FEES 2023 | 2023-07-01 | 18,191 | 60.000000000000 | 1,819 | 1,819 | 1,819 | 1,819 | |
| PL2 - LEASING FEES | 2019-09-05 | 120,642 | 120,642 | 60.000000000000 | 0 | 0 | 120,642 | |
| PL2 - LEASING FEES 2023 | 2023-07-01 | 19,914 | 60.000000000000 | 1,991 | 1,991 | 1,991 | 1,991 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PL1 - BUILDING IMRPOVEMENTS | 2006-05-05 | 77,534 | 38,965 | 0 % | 0 | 0 | 0 | ||
| PL1 - BUILDINGS | 2006-05-05 | 2,299,017 | 1,971,512 | SL | 39.000000000000 | 58,949 | 58,949 | 58,949 | |
| PL1 - LAND | 2006-05-05 | 248,620 | L | 0 | 0 | 0 | |||
| PL1 - LAND IMPROVEMENTS | 2006-05-05 | 308,825 | 308,825 | SL | 15.000000000000 | 0 | 0 | 0 | |
| PL2 - BUILDING IMRPOVEMENTS | 1998-10-15 | 58,025 | 32,164 | SL | 39.000000000000 | 1,488 | 1,488 | 1,488 | |
| PL2 - BUILDINGS | 1991-08-08 | 1,532,678 | 1,407,218 | SL | 31.500000000000 | 0 | 0 | 0 | |
| PL2 - LAND | 1991-08-08 | 165,747 | L | 0 | 0 | 0 | |||
| PL2 - LAND IMPROVEMENTS | 1992-12-28 | 205,883 | 205,883 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| PL2 - TENANT IMPROVEMENTS | 2017-03-14 | 460,963 | 381,093 | SL | 15.000000000000 | 30,731 | 30,731 | 30,731 | |
| PL2 - TENANT IMPROVEMENTS | 2023-07-01 | 19,650 | 150DB | 15.000000000000 | 15,917 | 655 | 655 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PL1 - BUILDING IMRPOVEMENTS | 77,534 | 38,965 | 38,569 | |
| PL1 - BUILDINGS | 2,299,017 | 2,030,461 | 268,556 | |
| PL1 - LAND | 248,620 | 0 | 248,620 | |
| PL1 - LAND IMPROVEMENTS | 308,825 | 308,825 | 0 | |
| PL1 - LEASING FEES | 66,266 | 51,363 | 14,903 | |
| PL1 - MORTGAGE ACQ COSTS | 28,538 | 28,538 | 0 | |
| PL1 - LEASING FEES 2023 | 18,191 | 1,819 | 16,372 | |
| PL2 - BUILDING IMRPOVEMENTS | 58,025 | 33,652 | 24,373 | |
| PL2 - BUILDINGS | 1,532,678 | 1,407,218 | 125,460 | |
| PL2 - LAND | 165,747 | 0 | 165,747 | |
| PL2 - LAND IMPROVEMENTS | 205,883 | 205,883 | 0 | |
| PL2 - LEASING FEES | 120,642 | 120,642 | 0 | |
| PL2 - TENANT IMPROVEMENTS | 460,963 | 411,824 | 49,139 | |
| PL2 - LEASING FEES 2023 | 19,914 | 1,991 | 17,923 | |
| PL2 - TENANT IMPROVEMENTS | 19,650 | 15,917 | 3,733 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,680 | 5,680 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSITS | 828 | 1,333 | 1,333 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES | 174 | 174 | 174 | 0 |
| SHARED COSTS | 2,743 | 2,743 | 2,743 | 0 |
| INSURANCE | 5,932 | 5,932 | 5,932 | 0 |
| UTILITIES | 7,992 | 7,992 | 7,992 | 0 |
| REPAIRS AND MAINTENANCE | 64,969 | 64,969 | 64,969 | 0 |
| REPAIRS AND MAINTENANCE | 56,090 | 56,090 | 56,090 | 0 |
| SHARED COSTS | 1,967 | 1,967 | 1,967 | 0 |
| INSURANCE | 3,344 | 3,344 | 3,344 | 0 |
| UTILITIES | 8,892 | 8,892 | 8,892 | 0 |
| ADMINISTRATIVE FEES | 63 | 63 | 63 | 0 |
| AMORTIZATION | 3,810 | 3,810 | 3,810 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 41,320 | 52,395 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 22,792 | 22,792 | 22,792 | 0 |
| MANAGEMENT FEES | 9,104 | 9,104 | 9,104 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2022 990-PF | 1,196 | 0 | 0 | 0 |
| 2023 ESTIMATED PAYMENT | 1,200 | 0 | 0 | 0 |
| PROPERTY TAXES | 95,615 | 95,615 | 95,615 | 0 |
| PROPERTY TAXES | 44,886 | 44,886 | 44,886 | 0 |