| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS | 2021-11-30 | 4,358 | 302 | 360.000000000000 | 145 | 0 | 0 | 447 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1860 NORTH 95TH LANE BUILDING | 2021-11-30 | 1,246,905 | 66,608 | SL | 39.000000000000 | 31,972 | 0 | 0 | |
| 1860 NORTH 95TH LANE - LAND | 2021-11-30 | 524,260 | L | 0 | 0 | 0 | |||
| 1860 NORTH 95TH LANE - LAND IMPROVEMENTS | 2021-11-30 | 187,479 | 36,887 | 150DB | 15.000000000000 | 15,059 | 0 | 0 | |
| 1860 NORTH 95TH LANE - IMPROVEMENTS 5 YEARS | 2021-11-30 | 662,656 | 432,052 | 200DB | 5.000000000000 | 92,242 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1860 NORTH 95TH LANE BUILDING | 1,246,905 | 98,580 | 1,148,325 | |
| 1860 NORTH 95TH LANE - LAND | 524,260 | 0 | 524,260 | |
| 1860 NORTH 95TH LANE - LAND IMPROVEMENTS | 187,479 | 51,946 | 135,533 | |
| 1860 NORTH 95TH LANE - IMPROVEMENTS 5 YEARS | 662,656 | 524,294 | 138,362 | |
| LOAN COSTS | 4,358 | 447 | 3,911 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 91 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUNDRAISING EVENTS/COSTS | 144,282 | 0 | 0 | 144,282 |
| JANITORIAL/CLEANING SVCS | 200 | 0 | 0 | 0 |
| LICENSES/PERMITS/REGISTRATION | 167 | 0 | 0 | 0 |
| BANK SERVICE CHARGES | 30 | 0 | 0 | |
| INSURANCE | 28,805 | 0 | 0 | |
| COMMISSIONS | 21,912 | 0 | 0 | |
| UTILITIES | 598 | 0 | 0 | |
| LANDSCAPING SERVICES | 4,313 | 0 | 0 | |
| OFFICE SUPPLIES | 4,351 | 0 | 0 | |
| REPAIRS AND MAINTENANCE | 8,700 | 0 | 0 | |
| SECURITY | 1,875 | 0 | 0 | |
| MARKETING | 750 | 0 | 0 | |
| AUTO EXPENSE | 2,025 | 0 | 0 | |
| AMORTIZATION | 145 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BANK FIRST MORTGAGE | 1,837,500 | 1,837,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 2,944 | 0 | 0 | |
| PROFESSIONAL FEES | 138 | 0 | 0 |