| 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 |
|---|---|---|---|---|---|---|---|---|
| LEASE COMMISSIONS | 2023-05-31 | 20,327 | 60.000000000000 | 2,033 | 2,033 | 2,033 | ||
| LEASE COMMISSIONS | 2023-05-31 | 24,231 | 60.000000000000 | 2,423 | 2,423 | 2,423 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TENANT IMPROVEMENTS | 2023-05-31 | 107,709 | SL | 15.000000000000 | 86,885 | 3,590 | |||
| BLDG | 2004-04-21 | 1,755,575 | 793,387 | SL | 39.000000000000 | 45,015 | 45,015 | ||
| TENANT IMPROVEMENTS | 2023-05-31 | 52,449 | SL | 15.000000000000 | 42,309 | 1,748 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TENANT IMPROVEMENTS | 107,709 | 86,885 | 20,824 | |
| LEASE COMMISSIONS | 20,327 | 2,033 | 18,294 | |
| BLDG | 1,755,575 | 838,402 | 917,173 | |
| LEASE COMMISSIONS | 24,231 | 2,423 | 21,808 | |
| TENANT IMPROVEMENTS | 52,449 | 42,309 | 10,140 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME AND EXCISE TAXES PAID | 28,000 | 0 | 0 | |
| MAINTENANCE, MNGMNT, PROF & OTHER | 66,098 | 66,098 | 0 | |
| MANAGEMENT, INSURANCE OTHER | 78,952 | 78,952 | 0 | |
| AMORTIZATION | 8,912 | 8,912 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 25,993 | 34,664 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AD VALOREM TAXES | 104,380 | 104,380 | 0 | |
| AD VALOREM TAXES | 62,138 | 62,138 | 0 | |
| TAXES | 92,237 | 92,237 | 0 |