| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Expenses | 9,700 | 4,850 | 0 | 4,850 |
| Accounting Expenses - Rental | 3,806 | 0 | 3,806 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Buildings | 2016-03-15 | 360,000 | 49,637 | SL | 27.500000000000 | 13,091 | 0 | 13,091 | |
| Building Improvements - March | 2016-03-15 | 459 | 63 | SL | 27.500000000000 | 17 | 0 | 17 | |
| Building Improvements - April | 2016-04-15 | 22,523 | 3,038 | SL | 27.500000000000 | 819 | 0 | 819 | |
| Building Improvements - May | 2016-05-15 | 16,509 | 2,176 | SL | 27.500000000000 | 600 | 0 | 600 | |
| Building Improvements - June | 2016-06-15 | 2,216 | 285 | SL | 27.500000000000 | 81 | 0 | 81 | |
| Building Improvements - July | 2016-07-15 | 618 | 78 | SL | 27.500000000000 | 22 | 0 | 22 | |
| Building Improvements - Aug | 2016-08-15 | 12,102 | 1,485 | SL | 27.500000000000 | 440 | 0 | 440 | |
| Building Improvements - September | 2016-09-15 | 4,103 | 491 | SL | 27.500000000000 | 149 | 0 | 149 | |
| Building Improvements - October | 2016-10-15 | 18,202 | 2,123 | SL | 27.500000000000 | 662 | 0 | 662 | |
| Building Improvements - November | 2016-11-15 | 7,724 | 878 | SL | 27.500000000000 | 281 | 0 | 281 | |
| Building Improvements - December | 2016-12-15 | 20,713 | 2,291 | SL | 27.500000000000 | 753 | 0 | 753 | |
| Building Improvements - Jan | 2017-01-15 | 15,812 | 1,701 | SL | 27.500000000000 | 575 | 0 | 575 | |
| Building Improvements - Feb | 2017-02-15 | 18,860 | 1,972 | SL | 27.500000000000 | 686 | 0 | 686 | |
| Building Improvements - March | 2017-03-15 | 25,035 | 2,541 | SL | 27.500000000000 | 910 | 0 | 910 | |
| Building Improvements - April | 2017-04-15 | 23,088 | 2,274 | SL | 27.500000000000 | 840 | 0 | 840 | |
| Building Improvements - May | 2017-05-15 | 19,064 | 1,820 | SL | 27.500000000000 | 693 | 0 | 693 | |
| Building Improvements - June | 2017-06-15 | 2,843 | 263 | SL | 27.500000000000 | 103 | 0 | 103 | |
| Building Improvements - July | 2017-07-15 | 1,237 | 111 | SL | 27.500000000000 | 45 | 0 | 45 | |
| Building Improvements - Aug | 2017-08-15 | 10,449 | 902 | SL | 27.500000000000 | 380 | 0 | 380 | |
| Building Improvements - September | 2017-09-15 | 21,410 | 1,784 | SL | 27.500000000000 | 779 | 0 | 779 | |
| Building Improvements - October | 2017-10-15 | 7,490 | 601 | SL | 27.500000000000 | 272 | 0 | 272 | |
| Building Improvements - November | 2017-11-15 | 154 | 12 | SL | 27.500000000000 | 6 | 0 | 6 | |
| Building Improvements - December | 2017-12-15 | 8,152 | 605 | SL | 27.500000000000 | 296 | 0 | 296 | |
| Building Improvements - Jan | 2018-01-15 | 11,411 | 813 | SL | 27.500000000000 | 415 | 0 | 415 | |
| Building Improvements - Feb | 2018-02-15 | 7,060 | 481 | SL | 27.500000000000 | 257 | 0 | 257 | |
| Building Improvements - March | 2018-03-15 | 28,350 | 1,847 | SL | 27.500000000000 | 1,031 | 0 | 1,031 | |
| Building Improvements - April | 2018-04-15 | 13,181 | 819 | SL | 27.500000000000 | 479 | 0 | 479 | |
| Building Improvements - May | 2018-05-15 | 6,249 | 369 | SL | 27.500000000000 | 227 | 0 | 227 | |
| Building Improvements - June | 2018-06-15 | 5,753 | 322 | SL | 27.500000000000 | 209 | 0 | 209 | |
| Building Improvements - July | 2018-07-15 | 3,508 | 186 | SL | 27.500000000000 | 128 | 0 | 128 | |
| Building Improvements - Aug | 2018-08-15 | 2,130 | 107 | SL | 27.500000000000 | 77 | 0 | 77 | |
| Building Improvements - September | 2018-09-15 | 2,404 | 113 | SL | 27.500000000000 | 87 | 0 | 87 | |
| Building Improvements - October | 2018-10-15 | 4,927 | 216 | SL | 27.500000000000 | 179 | 0 | 179 | |
| Building Improvements - November | 2018-11-15 | 3,024 | 124 | SL | 27.500000000000 | 110 | 0 | 110 | |
| Building Improvements - December | 2018-12-15 | 5,636 | 213 | SL | 27.500000000000 | 205 | 0 | 205 | |
| Building Improvements - Jan | 2019-01-15 | 1,040 | 36 | SL | 27.500000000000 | 38 | 0 | 38 | |
| Building Improvements - Feb | 2019-02-15 | 2,888 | 92 | SL | 27.500000000000 | 105 | 0 | 105 | |
| Building Improvements - March | 2019-03-15 | 18,373 | 529 | SL | 27.500000000000 | 668 | 0 | 668 | |
| Building Improvements - April | 2019-04-15 | 21,447 | 552 | SL | 27.500000000000 | 780 | 0 | 780 | |
| Building Improvements - May | 2019-05-15 | 74,058 | 1,683 | SL | 27.500000000000 | 2,693 | 0 | 2,693 | |
| Building Improvements - June | 2019-06-15 | 42,690 | 841 | SL | 27.500000000000 | 1,552 | 0 | 1,552 | |
| Building Improvements - July | 2019-07-15 | 68,254 | 1,138 | SL | 27.500000000000 | 2,482 | 0 | 2,482 | |
| Building Improvements - Aug | 2019-08-15 | 166,512 | 2,271 | SL | 27.500000000000 | 6,055 | 0 | 6,055 | |
| Building Improvements - September | 2019-09-15 | 107,275 | 1,138 | SL | 27.500000000000 | 3,901 | 0 | 3,901 | |
| Building Improvements - October | 2019-10-15 | 142,128 | 1,077 | SL | 27.500000000000 | 5,168 | 0 | 5,168 | |
| Building Improvements - November | 2019-11-15 | 94,634 | 430 | SL | 27.500000000000 | 3,441 | 0 | 3,441 | |
| Building Improvements - December | 2019-12-15 | 51,928 | 79 | SL | 27.500000000000 | 1,888 | 0 | 1,888 | |
| Building Improvements | 2020-01-17 | 6,058 | SL | 27.500000000000 | 202 | 0 | 202 | ||
| Furniture | 2020-01-16 | 4,794 | SL | 5.000000000000 | 879 | 0 | 879 | ||
| Furniture | 2020-01-16 | 6,974 | SL | 5.000000000000 | 1,279 | 0 | 1,279 | ||
| Furniture | 2020-01-17 | 254 | SL | 5.000000000000 | 47 | 0 | 47 | ||
| Security System | 2020-08-20 | 3,031 | SL | 5.000000000000 | 202 | 0 | 202 | ||
| Buildings | 2016-12-15 | 3,398 | 376 | SL | 27.500000000000 | 124 | 0 | 124 | |
| Equipment | 2019-12-15 | 4,051 | 34 | SL | 5.000000000000 | 810 | 0 | 810 | |
| Equipment | 2019-10-15 | 4,923 | 205 | SL | 5.000000000000 | 985 | 0 | 985 | |
| Land Improvements | 2018-06-15 | 2,750 | 283 | SL | 15.000000000000 | 183 | 0 | 183 | |
| Land Improvements | 2018-03-15 | 10,004 | 1,195 | SL | 15.000000000000 | 667 | 0 | 667 | |
| Land Improvements | 2017-10-15 | 12,500 | 1,875 | SL | 15.000000000000 | 833 | 0 | 833 | |
| Equipment | 2018-02-15 | 1,827 | 685 | SL | 5.000000000000 | 365 | 0 | 365 | |
| Equipment | 2018-01-15 | 312 | 122 | SL | 5.000000000000 | 62 | 0 | 62 | |
| Equipment | 2016-09-15 | 1,816 | 1,195 | SL | 5.000000000000 | 363 | 0 | 363 | |
| Equipment | 2016-05-15 | 3,505 | 2,541 | SL | 5.000000000000 | 701 | 0 | 701 | |
| Equipment | 2016-04-15 | 2,249 | 1,668 | SL | 5.000000000000 | 450 | 0 | 450 | |
| Equipment | 2019-08-15 | 1,920 | 144 | SL | 5.000000000000 | 384 | 0 | 384 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Card Bank-CD-PRI | FMV | 190,518 | 190,518 |
| Note Receivable-Island and Coastal Innovation Fund- PRI | FMV | 100,000 | 100,000 |
| Note Receivable-Coastal Enterprise-PRI | FMV | 115,363 | 115,363 |
| Card Bank-PRI | FMV | 209,884 | 209,884 |
| Terra Alpha Fund | FMV | 1,691,195 | 1,691,195 |
| Note Receivable-Genesis-PRI | FMV | 109,273 | 109,273 |
| Note Receivable-Island and Coastal Innovation Fund- PRI | FMV | 1,571,217 | 1,571,217 |
| Capital Income Builder | FMV | 3,791,809 | 3,791,809 |
| Capital World Growth and Income | FMV | 4,746,018 | 4,746,018 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings and Equipment | 1,573,989 | 166,141 | 1,407,848 | 166,141 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees - Rental | 1,971 | 0 | 1,971 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposits | 432 | 432 | 432 |
| Description | Amount |
|---|---|
| Prior Period Adjustment - Accumulated Depreciation | 102,930 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Expenses | 1,035 | 0 | 0 | 1,035 |
| Bank Fees | 15 | 0 | 0 | 15 |
| State Registration Fees | 476 | 0 | 0 | 476 |
| Computer Expenses | 15,779 | 0 | 0 | 15,779 |
| Caretaker Fees - Rental | 12,000 | 0 | 12,000 | 0 |
| Miscellaneous - Rental | 241 | 0 | 241 | 0 |
| Insurance - Rental | 4,280 | 0 | 4,280 | 0 |
| Allocate to Charitable Purposes | 0 | 0 | -18,972 | 18,972 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income | 12,000 | 12,000 | |
| From Passthrough | -382 | -382 | 0 |
| Description | Amount |
|---|---|
| To adjust book value to FMV | 3,229,546 |
| Unrealized Gains | 749,999 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCOUNTS PAYABLE AND DEPOSITS | 1,550 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 20,834 | 20,834 | 0 | 0 |
| Consulting and Other | 1,368 | 0 | 0 | 1,368 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Taxes | 2,464 | 2,464 | 0 | 0 |
| Payroll Tax | 3,484 | 0 | 0 | 3,484 |