| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX SERVICES | 10,600 | 3,533 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|
| Lease commission - 2nd St | 2011-02-01 | 3,627 | 2,840 | 5.0000 | 725 | 3,565 | ||
| Ruth Waters (2ndSt) | 2011-06-01 | 1,666 | 1,193 | 5.0000 | 333 | 1,526 | ||
| Lease comm - Hopkins | 2012-02-01 | 3,099 | 1,808 | 5.0000 | 620 | 2,428 | ||
| Red Door (5612) | 2013-04-01 | 12,906 | 4,517 | 5.0000 | 2,581 | 7,098 | ||
| Spa & Salon (5614) | 2013-04-01 | 2,298 | 805 | 5.0000 | 460 | 1,265 | ||
| Heritage (5608) | 2013-07-01 | 9,836 | 2,951 | 5.0000 | 1,967 | 4,918 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| AIR CONDITIONING - 2nd ST | 2004-03-17 | 3,975 | 2,849 | SL | 15.0000 | 265 | 265 | ||
| A/C - 5616 2nd Street | 2010-10-01 | 4,750 | 1,347 | SL | 15.0000 | 317 | 317 | ||
| HV/AC | 2012-08-01 | 4,250 | 684 | SL | 15.0000 | 283 | 283 | ||
| HVAC (5614) | 2014-06-18 | 3,460 | 115 | SL | 15.0000 | 231 | 231 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| WELLS FARGO - SHULTEN ACCOUNT | FMV | 2,771,272 | 2,912,990 |
| Morgan Stanley | FMV | 1,289,248 | 1,246,739 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 55,625 | 55,625 | 2,225,000 | |
| Improvements | 32,972 | 22,628 | 10,344 | |
| Land | 32,000 | 32,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 950 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 19,318 | 12,632 | 12,633 |
| Rounding | 1 |
| Description | Amount |
|---|---|
| book/tax difference | 1,650 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 6,686 | 6,686 | ||
| Appraisal fees | 2,250 | |||
| Employee benefits | 6,601 | 2,200 | 4,401 | |
| Insurance | 750 | 250 | 250 | |
| Office expense | 1,210 | 605 | ||
| Rental Expenses | 30,227 | 30,227 | ||
| State filing fees | 160 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 40,123 | 40,123 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 209,998 | 209,998 | ||
| FOREIGN TAXES | 480 | 480 | ||
| PAYROLL TAXES | 4,728 | 1,576 | 3,152 | |
| State taxes | 91,104 | 91,104 |