| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX SERVICES | 9,050 | 3,017 | 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 |
|---|---|---|---|---|---|---|---|---|
| Red Door (5612) | 2013-04-01 | 12,906 | 12,260 | 5.0000 | 646 | 12,906 | ||
| Spa & Salon (5614) | 2013-04-01 | 2,298 | 2,185 | 5.0000 | 113 | 2,298 | ||
| Heritage (5608) | 2013-07-01 | 9,836 | 8,852 | 5.0000 | 984 | 9,836 | ||
| Michael's (5616) | 2016-02-01 | 3,593 | 1,378 | 5.0000 | 719 | 2,097 | ||
| Peaches (5608) | 2016-06-01 | 5,944 | 2,896 | 3.2500 | 1,829 | 4,725 | ||
| Ruth's (5606) | 2016-06-01 | 2,339 | 741 | 5.0000 | 468 | 1,209 | ||
| 5610 2nd St | 2017-04-01 | 3,612 | 542 | 5.0000 | 722 | 1,264 | ||
| 5614 (Body Spa) | 2018-04-01 | 2,665 | 5.0000 | 400 | 400 |
| 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 | 3,644 | SL | 15.0000 | 265 | 265 | ||
| A/C - 5616 2nd Street | 2010-10-01 | 4,750 | 2,298 | SL | 15.0000 | 317 | 317 | ||
| HV/AC | 2012-08-01 | 4,250 | 1,533 | SL | 15.0000 | 283 | 283 | ||
| HVAC (5614) | 2014-06-18 | 3,460 | 808 | SL | 15.0000 | 173 | 173 | ||
| Sound barrier (5614) | 2018-05-22 | 1,950 | SL | 15.0000 | 76 | 76 | |||
| HVAC (5614) | 2018-09-28 | 6,950 | SL | 15.0000 | 116 | 116 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Wells Fargo Advisors | 2018-12 | Purchase | 2018-12 | 1,427,083 | 1,425,099 | Cost | 1,984 | |||
| Morgan Stanley 62666 | 2018-12 | Purchase | 2018-12 | 250,765 | 258,473 | Cost | -7,708 | |||
| Morgan Stanley 62670 | 2018-12 | Purchase | 2018-12 | 671,323 | 665,436 | Cost | 5,887 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 55,625 | 55,625 | ||
| Improvements | 38,412 | 25,079 | 13,333 | |
| Land | 32,000 | 32,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 11,728 | 8,512 |
| Description | Amount |
|---|---|
| book/tax difference | 1,813 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 5,881 | 5,881 | ||
| Contract labor | 382 | |||
| Employee benefits | 8,039 | 2,680 | 5,359 | |
| Office expense | 755 | 377 | ||
| Rental Expenses | 37,608 | 37,608 | ||
| State filing fees | 85 | |||
| Storage | 1,879 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 47,315 | 47,315 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 6,023 | 6,023 | ||
| FOREIGN TAXES | 924 | 924 | ||
| PAYROLL TAXES | 4,797 | 1,599 | 3,198 |