| 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 |
|---|---|---|---|---|---|---|---|---|
| BROKER LEASE COMM2233 | 2021-06-30 | 9,212 | 972 | 15.0000 | 615 | 615 | 615 | 1,587 |
| 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 2647 | 2021-01-01 | 1,205,252 | 60,520 | S/L | 39.0000 | 30,904 | 30,904 | 30,904 | |
| LAND 2647 | 2021-01-01 | 294,784 | |||||||
| 2233 LARIMER | 2021-01-01 | 762,473 | 38,287 | S/L | 39.0000 | 19,550 | 19,550 | 19,550 | |
| 2233 LARIMER STREET LAND | 2021-01-01 | 237,527 | |||||||
| IMPROVEMENTS 2647 | 2021-06-30 | 141,657 | 5,600 | S/L | 39.0000 | 3,632 | 3,632 | 3,632 | |
| IMROVEMENTS 2233 | 2021-06-30 | 38,560 | 1,524 | S/L | 39.0000 | 989 | 989 | 989 | |
| 2647 BUIDING IMPROVEMENTS | 2022-06-01 | 170,018 | 2,361 | S/L | 39.0000 | 4,360 | 4,360 | 4,360 | |
| 2647 TENANT IMROVEMENTS | 2022-06-01 | 71,104 | 988 | S/L | 39.0000 | 1,823 | 1,823 | 1,823 | |
| 2647 BUILDING IMPROVEMENTS | 2023-12-29 | 49,938 | S/L | 39.0000 | 53 | 53 | 53 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | ||||
| BUILDINGS | ||||
| TENANT IMPROVEMENTS | ||||
| CIP - CORE AND SHELL | ||||
| BROKER LEASE COMMISSIONS | ||||
| BUILDING IMPROVEMENTS |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,753,683 | 167,887 | 2,585,796 | 2,500,000 | |
| 250,000 | 250,000 | 250,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL RENTAL PROPERTY | ||||
| INSURANCE | 4,226 | 4,226 | 4,226 | |
| MANAGEMENT FEES | 18,000 | 18,000 | 18,000 | |
| REPAIRS & MAINTENANCE | 3,019 | 3,019 | 3,019 | |
| OFFICE EXPENSE | 352 | 352 | 352 | |
| SNOW REMOVAL | 1,656 | 1,656 | 1,656 | |
| WATER & SEWER | 3,023 | 3,023 | 3,023 | |
| STORM WATER | 1,116 | 1,116 | 1,116 | |
| TRASH | 2,563 | 2,563 | 2,563 | |
| UTILITIES | 544 | 544 | 544 | |
| EXPENSES | ||||
| OFFICE EXPENSE | 142 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT UNREALIZED GAIN/LOSS | 29,778 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENNANT DEPOSITS | 31,916 | 31,916 |
| RELATED PARTY LOANS | 150,000 | 45,000 |
| INTERACTIVITY PAYABLES | 21,661 | 167 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NOTES RECEIVABLE |
2,250,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL RENTAL PROPERTY | 34,101 | 34,101 | 34,101 | |
| INDIRECT TAXES/LICENSES | 4,492 |