| 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 - MOBLINK | 2020-05-31 | 9,000 | 59.000000000000 | 1,068 | 1,068 | 1,068 | ||
| LEASE COMMISSION - VAPE CITY | 2020-08-31 | 6,856 | 35.000000000000 | 784 | 784 | 784 | ||
| LEASE COMMISSION | 2019-01-01 | 960 | 27.000000000000 | 427 | 427 | 427 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2011-12-31 | 260,920 | L | 0 | 0 | ||||
| BUILDING | 2011-12-31 | 647,672 | 139,476 | SL | 39.000000000000 | 16,607 | 16,607 | ||
| LEASE COMMISSION | 2018-07-01 | 17,100 | 2,565 | SL | 10.000000000000 | 1,710 | 1,710 | ||
| LAND | 2011-12-31 | 201,379 | L | 0 | 0 | ||||
| BUILDING | 2011-12-31 | 436,723 | 118,840 | SL | 39.000000000000 | 11,198 | 11,198 | ||
| ROOF | 2019-01-01 | 344,944 | 8,489 | SL | 39.000000000000 | 8,845 | 8,845 | ||
| LAND | 2012-12-31 | 382,100 | L | 0 | 0 | ||||
| BUILDING | 2016-12-31 | 748,649 | 57,588 | SL | 39.000000000000 | 19,196 | 19,196 | ||
| TENANT IMPROVEMENT | 2019-01-01 | 95,126 | 150DB | 15.000000000000 | 0 | 6,342 | |||
| LAND | 2019-01-01 | 47,895 | L | 0 | 0 | ||||
| BUILDING | 2019-01-01 | 982,605 | 25,195 | SL | 39.000000000000 | 25,195 | 25,195 | ||
| LAND | 2020-03-31 | 1,591,000 | L | 0 | 0 | ||||
| WHITE BOXES FINISH OUT | 2020-10-31 | 108,162 | SL | 39.000000000000 | 462 | 462 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB - CORPORATE BONDS | 69,805 | 73,500 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIRST EAGLE GLOBAL FUND | 86,279 | 94,293 |
| LOOMIS SAYLES STRATEGIC | 52,851 | 53,016 |
| PIMCO TOTAL RETURN FUND | 49,172 | 50,106 |
| CHARLES SCHWAB - EQUITIES | 332,327 | 383,503 |
| MERRILL LYNCH - EQUITIES (03616) | 1,134,146 | 1,553,284 |
| MERRILL LYNCH - MUTUAL FUNDS (03616) | 274,640 | 295,041 |
| MERRILL LYNCH - EQUITIES (03914) | 285,244 | 365,519 |
| MERRILL LYNCH - MUTUAL FUNDS (03914) | 9,071 | 9,850 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 260,920 | 0 | 260,920 | |
| BUILDING | 647,672 | 156,083 | 491,589 | |
| LEASE COMMISSION | 17,100 | 4,275 | 12,825 | |
| LAND | 201,379 | 0 | 201,379 | |
| BUILDING | 436,723 | 130,038 | 306,685 | |
| ROOF | 344,944 | 17,334 | 327,610 | |
| LAND | 382,100 | 0 | 382,100 | |
| BUILDING | 748,649 | 76,784 | 671,865 | |
| TENANT IMPROVEMENT | 95,126 | 95,126 | 0 | |
| LAND | 47,895 | 0 | 47,895 | |
| BUILDING | 982,605 | 50,390 | 932,215 | |
| LAND | 1,591,000 | 0 | 1,591,000 | |
| WHITE BOXES FINISH OUT | 108,162 | 462 | 107,700 | |
| LEASE COMMISSION - MOBLINK | 9,000 | 1,068 | 7,932 | |
| LEASE COMMISSION - VAPE CITY | 6,856 | 784 | 6,072 | |
| LEASE COMMISSION | 960 | 427 | 533 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN TGIF | 117,657 | 176,388 | 176,388 |
| INVESTMENT IN JT-BYFF | 14,381 | 9,531 | 9,531 |
| CIP | 25,878 | 25,878 | 25,878 |
| DUE TO CBG | 0 | 146,907 | 146,907 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISC EXPENSES | 25,014 | 0 | 0 | |
| BYFF-MISC | 80 | 0 | 0 | |
| PORTFOLIO EXPENSES | 20,978 | 20,978 | 0 | |
| UTILITY | 5,794 | 5,794 | 0 | |
| REPAIRS AND MAINTANENCE | 5,980 | 5,980 | 0 | |
| COMMON GROUND MAINTENANCE | 2,854 | 2,854 | 0 | |
| INSURANCE | 4,758 | 4,758 | 0 | |
| PROPERTY TAXES | 22,488 | 22,488 | 0 | |
| ADMIN EXPENSES | 17,266 | 17,266 | 0 | |
| ADMIN EXPENSES | 4,414 | 4,414 | 0 | |
| INSURANCE | 5,710 | 5,710 | 0 | |
| PROPERTY INSPECTIONS | 360 | 360 | 0 | |
| PROPERTY TAXES | 16,997 | 16,997 | 0 | |
| REPAIRS AND MAINTANENCE | 2,832 | 2,832 | 0 | |
| UTILITY | 354 | 354 | 0 | |
| REPAIRS AND MAINTANENCE | 1,200 | 1,200 | 0 | |
| LAND LORD EXPENSE | 55 | 55 | 0 | |
| INSURANCE | 7,382 | 7,382 | 0 | |
| PROPERTY TAXES | 39,522 | 39,522 | 0 | |
| ADMIN EXPENSES | 20,047 | 20,047 | 0 | |
| PROPERTY TAXES | 565 | 565 | 0 | |
| REPAIRS AND MAINTANENCE | 49 | 49 | 0 | |
| AQUISITION FEES | 14,352 | 14,352 | 0 | |
| ADMIN EXPENSES | 7 | 7 | 0 | |
| PROPERTY MANAGEMENT FEE | 120 | 120 | 0 | |
| AMORTIZATION | 2,279 | 2,279 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT INCOME | 603 | 603 | 603 |
| K-1 INCOME | 25,433 | 25,433 | 25,433 |
| PY INCOME | 58,000 | 58,000 | 58,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSIT | 19,453 | 31,113 |
| DUE TO CBG | 118,500 | 0 |
| PREPAID RENT | 0 | 22,912 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 15,288 | 15,228 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MERRILL LYNCH # 3914 FOREIGN TAX PAID | 28 | 28 | 0 |