| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 41,015 | 0 | 0 | 41,015 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE - BLDG | 2019-03-01 | 756,200 | 16,158 | SL | 39.000000000000 | 19,390 | 0 | 19,390 | |
| OFFICE -LAND | 2019-03-01 | 193,800 | L | 0 | 0 | 0 | |||
| BUILDING | 2017-10-16 | 2,766,000 | 217,918 | SL | 27.500000000000 | 100,582 | 100,582 | 100,582 | |
| LAND | 2017-10-16 | 2,984,000 | L | 0 | 0 | 0 | |||
| IMROVEMENTS | 2020-06-30 | 148,323 | SL | 27.500000000000 | 2,697 | 2,697 | 2,697 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,766,000 | 318,500 | 2,447,500 | 2,766,000 |
| LAND | 2,984,000 | 0 | 2,984,000 | 2,984,000 |
| IMROVEMENTS | 148,323 | 2,697 | 145,626 | 148,323 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | AT COST | 6,422,784 | 7,493,684 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE - BLDG | 756,200 | 35,548 | 720,652 | 756,200 |
| OFFICE -LAND | 193,800 | 0 | 193,800 | 193,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,632 | 0 | 0 | 3,632 |
| LEGAL AND PROFESSIONAL | 11,633 | 0 | 11,633 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 11,710 | 11,710 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 160 | 0 | 0 | 160 |
| OFFICE EXPENSES | 9,717 | 0 | 0 | 9,700 |
| INSURANCE | 6,471 | 0 | 0 | 6,471 |
| PROPERTY TAXES | 11,873 | 0 | 0 | 11,873 |
| PAYROLL TAXES | 16,804 | 0 | 0 | 16,804 |
| PAYROLL SERVICE FEES | 633 | 0 | 0 | 633 |
| BANK CHARGES | 39 | 0 | 39 | 0 |
| CLEANING AND MAINTENANCE | 34,804 | 0 | 34,804 | 0 |
| DUES AND SUBSCRIPTIONS | 3,145 | 0 | 3,145 | 0 |
| ELEVATOR SERVICE | 2,825 | 0 | 2,825 | 0 |
| FIRE ALARM/SPRINKLER | 1,004 | 0 | 1,004 | 0 |
| GARDENING | 4,000 | 0 | 4,000 | 0 |
| INSURANCE | 24,528 | 0 | 24,528 | 0 |
| LICENSES | 3,034 | 0 | 3,034 | 0 |
| OFFICE EXPENSES | 4,626 | 0 | 4,626 | 0 |
| REPAIRS | 135,572 | 0 | 135,572 | 0 |
| SYSTEMATIC CODE ENFORCEMENT | 3,693 | 0 | 3,693 | 0 |
| TRASH COLLECTION | 24,035 | 0 | 24,035 | 0 |
| UTILITIES | 47,177 | 0 | 47,177 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS - NORLEN SIERRA APT | 45,492 | 53,892 |
| PAYROLL LIABILITIES | 28,905 | 0 |
| CREDIT CARD PAYABLE | 0 | 11,036 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 77,652 | 77,652 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 16,540 | 0 | 0 | 16,540 |
| MANAGEMENT FEES | 23,277 | 0 | 23,277 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 90,058 | 0 | 90,058 | 0 |