| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 31,180 | 5,569 | 0 | 25,441 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| WEBSITE RE-DESIGN | 2013-03-15 | 7,000 | 7,000 | 36.000000000000 | 0 | 0 | 7,000 | |
| WEBSITE RE-DESIGN | 2014-07-14 | 10,750 | 10,750 | 36.000000000000 | 0 | 0 | 10,750 | |
| WEBSITE RE-DESIGN | 2014-10-30 | 13,750 | 13,750 | 36.000000000000 | 0 | 0 | 13,750 | |
| WEBSITE RE-DESIGN | 2015-10-30 | 13,900 | 13,900 | 36.000000000000 | 0 | 0 | 13,900 | |
| COMMISSION/LEGAL EXP - VENTANA | 2007-12-01 | 127,412 | 127,412 | 120.000000000000 | 0 | 0 | 127,412 | |
| COMMISSION/LEGAL EXP - FRIEND OF WF | 2007-08-01 | 63,487 | 63,487 | 84.000000000000 | 0 | 0 | 63,487 | |
| COMMISSION/LEGAL EXP - JAPAN AMERICA | 2008-01-01 | 13,327 | 13,327 | 60.000000000000 | 0 | 0 | 13,327 | |
| COMMISSION/LEGAL EXP - NO AMER. PREC | 2008-02-01 | 14,989 | 14,989 | 60.000000000000 | 0 | 0 | 14,989 | |
| COMMISSION/LEGAL EXP - MIDDLE EAST R | 2007-09-01 | 17,984 | 17,984 | 69.000000000000 | 0 | 0 | 17,984 | |
| COMMISSION - EAST-WEST CENTER | 2011-02-01 | 25,933 | 25,933 | 60.000000000000 | 0 | 0 | 25,933 | |
| NATIONAL ASSOCIATION - LEASE | 2011-06-14 | 2,204 | 2,204 | 36.000000000000 | 0 | 0 | 2,204 | |
| JITI COMMISSION - SUITE 1000 LEASE CO | 2011-09-02 | 17,288 | 17,288 | 36.000000000000 | 0 | 0 | 17,288 | |
| HOLZWORTH & CATO - COMMISSION | 2012-02-10 | 7,927 | 7,927 | 60.000000000000 | 0 | 0 | 7,927 | |
| LEASE FEES - URASENKE INC - SUIT | 2012-03-01 | 10,652 | 10,652 | 60.000000000000 | 0 | 0 | 10,652 | |
| LEASE COMMISSIONS/FEES NA | 2013-02-01 | 12,513 | 12,513 | 60.000000000000 | 0 | 0 | 12,513 | |
| LEASE FEES - SUITE 220 | 2012-04-01 | 5,000 | 5,000 | 48.000000000000 | 0 | 0 | 5,000 | |
| LEASE FEES - SUITE 500 AND 410 | 2013-06-01 | 9,500 | 6,492 | 120.000000000000 | 950 | 950 | 950 | 7,442 |
| LEASE COMMISSIONS/FEES | 2013-06-01 | 105,128 | 71,839 | 120.000000000000 | 10,513 | 10,513 | 10,513 | 82,352 |
| LEASING COMMISSIONS | 2015-03-31 | 25,450 | 12,725 | 120.000000000000 | 2,545 | 2,545 | 2,545 | 15,270 |
| COMMISSIONS/FEES | 2015-10-15 | 125,503 | 56,475 | 120.000000000000 | 12,550 | 12,550 | 12,550 | 69,025 |
| COMMISSIONS/FEES | 2017-03-01 | 21,360 | 21,360 | 36.000000000000 | 0 | 0 | 21,360 | |
| COMMISSIONS/FEES | 2017-09-01 | 32,612 | 28,083 | 36.000000000000 | 4,529 | 4,529 | 4,529 | 32,612 |
| COMMISSIONS/FEES | 2017-03-01 | 24,787 | 16,110 | 60.000000000000 | 4,957 | 4,957 | 4,957 | 21,067 |
| COMMISSIONS/FEES | 2017-12-01 | 79,291 | 37,002 | 60.000000000000 | 15,858 | 15,858 | 15,858 | 52,860 |
| COMMISSIONS/FEES | 2018-04-05 | 15,713 | 10,476 | 36.000000000000 | 5,237 | 5,237 | 5,237 | 15,713 |
| COMMISSIONS/FEES | 2018-11-06 | 8,830 | 4,169 | 36.000000000000 | 2,943 | 2,943 | 2,943 | 7,112 |
| COMMISSIONS/FEES | 2019-01-30 | 5,618 | 5,618 | 12.000000000000 | 0 | 0 | 5,618 | |
| COMMISSIONS/FEES | 2019-01-31 | 2,071 | 805 | 36.000000000000 | 690 | 690 | 690 | 1,495 |
| COMMISSIONS/FEES | 2019-03-20 | 8,830 | 2,943 | 36.000000000000 | 2,943 | 2,943 | 2,943 | 5,886 |
| COMMISSIONS/FEES | 2019-10-11 | 22,483 | 2,248 | 60.000000000000 | 4,497 | 4,497 | 4,497 | 6,745 |
| COMMISSIONS/FEES | 2020-02-21 | 5,759 | 480 | 12.000000000000 | 5,279 | 5,279 | 5,279 | 5,759 |
| COMMISSIONS/FEES | 2020-02-21 | 6,736 | 281 | 24.000000000000 | 3,368 | 3,368 | 3,368 | 3,649 |
| COMMISSIONS/FEES | 2020-09-17 | 9,725 | 36.000000000000 | 1,621 | 1,621 | 1,621 | 1,621 | |
| COMMISSIONS/FEES | 2020-09-17 | 9,725 | 36.000000000000 | 1,621 | 1,621 | 1,621 | 1,621 | |
| COMMISSIONS/FEES | 2021-01-26 | 3,210 | 48.000000000000 | 134 | 134 | 134 | 134 |
| 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 | 1991-05-15 | 1,200,000 | 0 % | 0 | 0 | 0 | |||
| 1819 L BUILDING | 1991-05-15 | 2,800,000 | 2,439,010 | ADS | 27.000000000000 | 103,704 | 103,704 | 103,704 | |
| TENANT IMPROVEMENTS | 1998-12-15 | 105,706 | 105,706 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| BLDG IMPROV - BATHROOM RENOVATION | 2005-10-01 | 90,577 | 33,669 | SL | 39.000000000000 | 2,322 | 2,322 | 2,322 | |
| L/H IMPROVS - EAST-WEST CTR. | 2005-10-01 | 42,868 | 41,441 | ADS | 15.000000000000 | 1,427 | 1,427 | 1,427 | |
| L/H IMPROVS - JAPAN AMER. STUDENT CONF | 2005-10-01 | 13,997 | 13,529 | ADS | 15.000000000000 | 468 | 468 | 468 | |
| L/H IMPROVS - FRIENDS OF WORLD FO | 2005-10-01 | 26,826 | 25,926 | ADS | 15.000000000000 | 900 | 894 | 894 | |
| L/H IMPROVS - AMERICAN NAT'L STAN | 2005-10-01 | 114,304 | 110,490 | ADS | 15.000000000000 | 3,814 | 3,810 | 3,810 | |
| L/H IMPROVS - JAPAN INT'L TRANSPORT | 2006-10-01 | 14,000 | 12,596 | ADS | 15.000000000000 | 933 | 933 | 933 | |
| L/H IMPROVS - FRIENDS OF WORLD | 2007-10-01 | 48,518 | 40,437 | ADS | 15.000000000000 | 3,235 | 3,235 | 3,235 | |
| L/H IMPROVS - NAPS EXPANSION | 2007-10-01 | 22,000 | 18,337 | ADS | 15.000000000000 | 1,467 | 1,467 | 1,467 | |
| L/H IMPROVS - EAST-WEST CTR | 2011-03-25 | 42,111 | 25,263 | ADS | 15.000000000000 | 2,807 | 2,807 | 2,807 | |
| L/H IMPROVS - JAPAN AMER. SOCIETY | 2011-02-28 | 5,759 | 3,488 | ADS | 15.000000000000 | 384 | 384 | 384 | |
| TENANT IMPORV - 2ND FLOOR RENO WORK | 2011-07-30 | 8,306 | 4,801 | ADS | 15.000000000000 | 554 | 554 | 554 | |
| TENANT IMPORV - MAG LOCK INSTALLATION | 2011-07-30 | 7,204 | 4,160 | ADS | 15.000000000000 | 480 | 480 | 480 | |
| TENANT IMPORV - 2ND FLR ADDITIONAL WORK | 2011-07-03 | 2,370 | 1,369 | ADS | 15.000000000000 | 158 | 158 | 158 | |
| TENANT IMPORV - CHANGE ORDER ITMES | 2011-07-03 | 8,306 | 4,801 | ADS | 15.000000000000 | 554 | 554 | 554 | |
| TENANT IMPORV - SUITE 200 & 210 BUILDING | 2011-07-03 | 53,805 | 31,087 | ADS | 15.000000000000 | 3,587 | 3,587 | 3,587 | |
| TENANT IMPORV - 4TH FLOOR MODIFICATION | 2012-01-31 | 59,327 | 32,299 | ADS | 15.000000000000 | 3,955 | 3,955 | 3,955 | |
| TENANT IMPORV - JOB # C.11.517 4TH FLOOR | 2012-02-29 | 20,354 | 10,969 | ADS | 15.000000000000 | 1,357 | 1,357 | 1,357 | |
| URASENKE INC - SUITE 220 IMPROVS | 2012-03-25 | 78,060 | 41,632 | ADS | 15.000000000000 | 5,204 | 5,204 | 5,204 | |
| TENANT IMPORVS - SUITE 600 | 2012-04-01 | 20,642 | 11,008 | ADS | 15.000000000000 | 1,376 | 1,376 | 1,376 | |
| TENANT IMPROVEMENTS - MEMRI | 2013-06-01 | 140,250 | 63,892 | ADS | 15.000000000000 | 9,350 | 9,350 | 9,350 | |
| CONFERENCE ROOM TABLE SET 6 PC | 2009-11-24 | 4,355 | 4,355 | ADS | 7.000000000000 | 0 | 0 | 0 | |
| 12 GLOBAL ALRERO CHAIRS AND PODIUM | 2010-03-26 | 7,400 | 7,400 | ADS | 7.000000000000 | 0 | 0 | 0 | |
| LEATHER RECEPTION COUCH | 2011-06-11 | 489 | 489 | ADS | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2014-09-09 | 29,104 | 23,215 | SL | 7.000000000000 | 4,158 | 0 | 4,158 | |
| LOGO SIGN | 2014-10-09 | 2,555 | 2,008 | SL | 7.000000000000 | 365 | 0 | 365 | |
| OFFICE FURNITURE | 2014-11-12 | 3,234 | 2,503 | SL | 7.000000000000 | 462 | 0 | 462 | |
| OFFICE FURNITURE | 2014-12-02 | 19,197 | 14,624 | SL | 7.000000000000 | 2,742 | 0 | 2,742 | |
| OFFICE FURNITURE | 2014-12-05 | 870 | 661 | SL | 7.000000000000 | 124 | 0 | 124 | |
| OFFICE FURNITURE | 2015-01-14 | 725 | 546 | SL | 7.000000000000 | 104 | 0 | 104 | |
| OFFICE FURNITURE | 2015-01-26 | 2,133 | 1,576 | SL | 7.000000000000 | 305 | 0 | 305 | |
| OFFICE FURNITURE | 2014-10-07 | 5,286 | 4,153 | SL | 7.000000000000 | 755 | 0 | 755 | |
| CONFERENCE ROOM EXPANSION - PARTITION | 2010-01-21 | 37,114 | 25,152 | ADS | 15.000000000000 | 2,474 | 2,474 | 2,474 | |
| CONFERENCE ROOM DOOR | 2010-02-24 | 5,977 | 5,977 | ADS | 7.000000000000 | 0 | 0 | 0 | |
| CONFERENCE ROOM EXPANSION - LIGHTING | 2010-01-21 | 5,540 | 3,752 | ADS | 15.000000000000 | 369 | 369 | 369 | |
| BUILDING IMPROVEMENT - LOBBY | 2011-07-07 | 5,424 | 3,167 | ADS | 15.000000000000 | 362 | 362 | 362 | |
| BLDG IMPROV - LOBBY RENO COORDINATOR F | 2011-07-22 | 1,750 | 1,014 | ADS | 15.000000000000 | 117 | 117 | 117 | |
| BLDG IMPROV - 3X3RD FLR BOARDS. 2 LOBBY | 2011-11-08 | 1,433 | 808 | ADS | 15.000000000000 | 96 | 96 | 96 | |
| BLDG IMPROV - 2ND FLOOR DEMO - CORR | 2011-10-31 | 11,069 | 6,211 | ADS | 15.000000000000 | 738 | 738 | 738 | |
| NEW DOMESTIC BOOSTER PUMP | 2011-09-29 | 29,619 | 6,452 | SL | 39.000000000000 | 759 | 759 | 759 | |
| ELEVATOR MODERNIZATION | 2012-11-01 | 563,060 | 107,075 | SL | 39.000000000000 | 14,437 | 14,437 | 14,437 | |
| HVAC - BUILDING IMPROVEMENT | 2011-10-01 | 35,290 | 7,692 | SL | 39.000000000000 | 905 | 905 | 905 | |
| HVAC EQUIPMENT | 2011-10-01 | 24,827 | 4,777 | SL | 39.000000000000 | 637 | 637 | 637 | |
| EMERGENCY GENERATOR REPLACEMENT | 2012-10-01 | 113,503 | 21,825 | SL | 39.000000000000 | 2,910 | 2,910 | 2,910 | |
| TENANT IMPROVEMENTSS | 2013-04-01 | 13,128 | 6,125 | SL | 15.000000000000 | 875 | 875 | 875 | |
| ELEVATOR AND LOBBY RENOVATIONS | 2013-04-01 | 242,537 | 43,533 | SL | 39.000000000000 | 6,219 | 6,219 | 6,219 | |
| HVAC - BOILDER/DUCT HEATER | 2013-04-01 | 79,150 | 14,203 | SL | 39.000000000000 | 2,029 | 2,029 | 2,029 | |
| FIRE PUMP | 2013-04-01 | 23,260 | 4,172 | SL | 39.000000000000 | 596 | 596 | 596 | |
| HVAC - WATER FURNACE HEAT PUMPS | 2014-04-01 | 13,242 | 2,040 | SL | 39.000000000000 | 340 | 340 | 340 | |
| TENANT IMPROVEMENTS | 2014-04-01 | 168,232 | 67,290 | SL | 15.000000000000 | 11,215 | 11,215 | 11,215 | |
| LASERJET PRINTER - 4200 DTN PRINTER | 2003-06-15 | 1,797 | 1,797 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| POLYCOM HDS 7200 HD VIDEO | 2010-02-23 | 7,800 | 7,800 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| SHARP HDTV 46 | 2010-02-23 | 3,060 | 3,060 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| SONY RDR VX560 DVD/VCR COMBO | 2010-02-23 | 200 | 200 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| ATLAS 120W 6 INPUT MIXER AMP | 2010-03-01 | 400 | 400 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| SHURE SCM 262 MIXER | 2010-03-01 | 325 | 325 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| SHUE WIRELESS MICROPHONE SYSTEM | 2010-03-01 | 600 | 600 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| ATLAS FAP 62T 26" 2-WAY SPEAKER | 2010-03-01 | 440 | 440 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| JUNIPER SSG4 VPN / FIREWALL | 2010-03-01 | 500 | 500 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| SONY DCR X4500V VIDEO CAMERA | 2010-03-25 | 1,000 | 1,000 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| ADOBE CREATIVE SUITE 4 DESIGN PREM | 2010-03-30 | 1,805 | 1,805 | ADS | 3.000000000000 | 0 | 0 | 0 | |
| DELL P2210 22" MONITOR | 2010-10-25 | 239 | 239 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| DELL OPTIPLEX 780 MINITOWER (PRGM BOB) | 2011-05-01 | 1,139 | 1,139 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| MS OFFICE PROFESSIONAL ACADEM | 2012-01-12 | 365 | 365 | ADS | 3.000000000000 | 0 | 0 | 0 | |
| DELL OPTIPLEX 790 MINITOWER | 2012-01-12 | 904 | 904 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| DELL OPTIPLEX 780 MINITOWER | 2012-03-12 | 1,427 | 1,427 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| MAC AIR | 2014-05-09 | 999 | 999 | SL | 5.000000000000 | 0 | 0 | 0 | |
| APPLE MONITOR | 2014-05-09 | 999 | 999 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HP PRINTER | 2014-05-09 | 445 | 445 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WIRELESS ACCESS POINT ROUTER | 2014-06-30 | 1,138 | 1,138 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TWO LAPTOPS | 2014-06-30 | 2,141 | 2,141 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SHORETEL PHONES | 2014-07-14 | 1,974 | 1,974 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DELL LAPTOPS | 2014-08-15 | 1,893 | 1,893 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SHORETEL PHONES | 2014-08-15 | 658 | 658 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SERVER COMPUTER | 2014-09-30 | 5,435 | 5,435 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WIRELESS ACCESS POINT ROUTER | 2014-09-30 | 1,200 | 1,200 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SMART SWITCH | 2014-09-30 | 566 | 566 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAPTOP | 2014-12-04 | 2,013 | 2,013 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PHONES | 2015-01-27 | 2,303 | 2,303 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MONITORS AND DOCKS | 2015-02-11 | 3,563 | 3,563 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2015-02-13 | 549 | 549 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MACBOOK PRO | 2015-03-03 | 1,589 | 1,589 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HP COLOR LASERJET 300-400 | 2015-04-15 | 423 | 423 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HP SPECTRE LAPTOP | 2015-05-15 | 1,484 | 1,460 | SL | 5.000000000000 | 24 | 0 | 24 | |
| SHORETEL PHONES | 2015-05-15 | 987 | 969 | SL | 5.000000000000 | 18 | 0 | 18 | |
| HP SPECTRE X360 LAPTOP | 2015-08-15 | 1,484 | 1,386 | SL | 5.000000000000 | 98 | 0 | 98 | |
| DELL LATITUDE 14 5000 SERIES LAPTOP | 2015-10-15 | 896 | 806 | SL | 5.000000000000 | 90 | 0 | 90 | |
| SECURITY CAMERAS | 2015-10-15 | 329 | 297 | SL | 5.000000000000 | 32 | 0 | 32 | |
| HP LAPTOP PROBOOK 645 | 2015-10-15 | 682 | 612 | SL | 5.000000000000 | 70 | 0 | 70 | |
| IKEA FILING CABINETS | 2015-10-15 | 797 | 716 | SL | 5.000000000000 | 81 | 0 | 81 | |
| MAC AIR | 2015-11-15 | 2,349 | 2,076 | SL | 5.000000000000 | 273 | 0 | 273 | |
| LATITUDE 15 3000 | 2015-11-15 | 1,110 | 981 | SL | 5.000000000000 | 129 | 0 | 129 | |
| BUILDING IMPORV | 2015-10-15 | 156,728 | 18,085 | SL | 39.000000000000 | 4,019 | 4,019 | 4,019 | |
| TENANT IMPORV | 2015-10-15 | 600,093 | 180,027 | SL | 15.000000000000 | 40,006 | 40,006 | 40,006 | |
| BUILDING IMPROV | 2016-10-15 | 76,252 | 6,843 | SL | 39.000000000000 | 1,955 | 1,955 | 1,955 | |
| TENANT IMPROV | 2016-10-15 | 97,636 | 22,782 | SL | 15.000000000000 | 6,509 | 6,509 | 6,509 | |
| NEWEGG ASUS Z LAPTOP | 2016-06-15 | 900 | 690 | SL | 5.000000000000 | 180 | 0 | 180 | |
| SHORETEL PHONE EQUIPMENT | 2016-08-15 | 2,632 | 1,929 | SL | 5.000000000000 | 526 | 0 | 526 | |
| FEDSOLUTIONS WIRELESS NETWORK | 2016-08-15 | 1,210 | 887 | SL | 5.000000000000 | 242 | 0 | 242 | |
| RODE NTK RECORDING MICROPHONE W MIXER | 2016-08-15 | 1,058 | 777 | SL | 5.000000000000 | 212 | 0 | 212 | |
| OFFICE DESK FOR PODCAST | 2016-09-15 | 698 | 358 | SL | 7.000000000000 | 100 | 0 | 100 | |
| AEDDEFIBRILLATOR KIT | 2016-09-15 | 1,280 | 917 | SL | 5.000000000000 | 256 | 0 | 256 | |
| DELL LAPTOP | 2016-10-15 | 762 | 532 | SL | 5.000000000000 | 152 | 0 | 152 | |
| DELL LAPTOP | 2017-01-15 | 1,185 | 770 | SL | 5.000000000000 | 237 | 0 | 237 | |
| BUILDING IMPROV | 2017-10-15 | 37,054 | 2,375 | SL | 39.000000000000 | 950 | 950 | 950 | |
| TENANT IMPROV | 2017-10-15 | 121,683 | 20,280 | SL | 15.000000000000 | 8,112 | 8,112 | 8,112 | |
| DELL LAPTOP | 2017-05-15 | 1,296 | 756 | SL | 5.000000000000 | 259 | 0 | 259 | |
| DELL LAPTOP | 2017-06-15 | 1,296 | 734 | SL | 5.000000000000 | 259 | 0 | 259 | |
| DELL LAPTOP | 2018-01-15 | 1,367 | 614 | SL | 5.000000000000 | 273 | 0 | 273 | |
| DELL LAPTOP | 2018-03-15 | 1,525 | 635 | SL | 5.000000000000 | 305 | 0 | 305 | |
| DELL LAPTOP | 2018-03-15 | 1,525 | 635 | SL | 5.000000000000 | 305 | 0 | 305 | |
| HP COLOR PRINTER | 2018-10-29 | 327 | 92 | SL | 5.000000000000 | 65 | 0 | 65 | |
| DELL LAPTOP | 2018-11-15 | 1,396 | 395 | SL | 5.000000000000 | 279 | 0 | 279 | |
| HP WIRELESS COLOR PRINTER | 2018-11-26 | 279 | 75 | SL | 5.000000000000 | 56 | 0 | 56 | |
| DELL LAPTOP | 2019-03-21 | 1,416 | 283 | SL | 5.000000000000 | 283 | 0 | 283 | |
| DELL LAPTOP | 2019-03-21 | 1,416 | 283 | SL | 5.000000000000 | 283 | 0 | 283 | |
| DELL LAPTOP | 2019-03-21 | 1,416 | 283 | SL | 5.000000000000 | 283 | 0 | 283 | |
| BUILDING IMPROV | 2018-10-15 | 221,482 | 8,519 | SL | 39.000000000000 | 5,679 | 5,679 | 5,679 | |
| TENANT IMPROV | 2018-10-15 | 144,220 | 14,422 | SL | 15.000000000000 | 9,615 | 9,615 | 9,615 | |
| APPLE IPAD GEN6 | 2019-08-01 | 656 | 87 | SL | 5.000000000000 | 131 | 0 | 131 | |
| WIFI NETWORK SWITCH | 2019-09-01 | 823 | 96 | SL | 5.000000000000 | 165 | 0 | 165 | |
| EMERGENCY POWER SUPPLY KIT | 2019-10-01 | 762 | 76 | SL | 5.000000000000 | 152 | 0 | 152 | |
| DELL LAPTOP | 2019-11-01 | 1,371 | 114 | SL | 5.000000000000 | 274 | 0 | 274 | |
| DELL LAPTOP | 2019-12-01 | 1,371 | 91 | SL | 5.000000000000 | 274 | 0 | 274 | |
| DELL LAPTOP | 2020-03-01 | 852 | 14 | SL | 5.000000000000 | 170 | 0 | 170 | |
| TENANT IMPROVEMENTS | 2019-10-15 | 28,614 | 954 | SL | 15.000000000000 | 1,908 | 1,908 | 1,908 | |
| BUILDING IMPROVEMENTS | 2019-10-15 | 151,896 | 1,947 | SL | 39.000000000000 | 3,895 | 3,895 | 3,895 | |
| BUILDING IMPROVEMENTS | 2020-03-31 | 189,128 | NC | 39.000000000000 | 0 | 0 | 0 | ||
| SONY XBR 75" TV | 2020-06-29 | 1,499 | SL | 5.000000000000 | 225 | 0 | 225 | ||
| FREEFIT WORKSTATIONS | 2020-06-23 | 23,816 | SL | 7.000000000000 | 2,552 | 0 | 2,552 | ||
| XCONFERENCE SEATING | 2020-06-23 | 26,450 | SL | 7.000000000000 | 2,834 | 0 | 2,834 | ||
| MOBILE MOTUS ETCHED GLASS TABLE | 2020-06-23 | 36,509 | SL | 7.000000000000 | 3,912 | 0 | 3,912 | ||
| ZOOK 6 PERSON GROUP TABLE | 2020-06-23 | 924 | SL | 7.000000000000 | 99 | 0 | 99 | ||
| BUILDING IMPROVEMENTS | 2020-04-01 | 48,735 | NC | 39.000000000000 | 0 | 0 | 0 | ||
| BUILDING IMPROVEMENTS | 2020-10-15 | 156,612 | SL | 39.000000000000 | 2,008 | 2,008 | 2,008 | ||
| TENANT IMPROVEMENTS | 2020-10-15 | 3,000 | SL | 15.000000000000 | 100 | 100 | 100 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 1,200,000 | 0 | 1,200,000 | |
| 1819 L BUILDING | 2,800,000 | 2,542,714 | 257,286 | |
| TENANT IMPROVEMENTS | 105,706 | 105,706 | 0 | |
| BLDG IMPROV - BATHROOM RENOVATION | 90,577 | 35,991 | 54,586 | |
| L/H IMPROVS - EAST-WEST CTR. | 42,868 | 42,868 | 0 | |
| L/H IMPROVS - JAPAN AMER. STUDENT CONF | 13,997 | 13,997 | 0 | |
| L/H IMPROVS - FRIENDS OF WORLD FO | 26,826 | 26,826 | 0 | |
| L/H IMPROVS - AMERICAN NAT'L STAN | 114,304 | 114,304 | 0 | |
| L/H IMPROVS - JAPAN INT'L TRANSPORT | 14,000 | 13,529 | 471 | |
| L/H IMPROVS - FRIENDS OF WORLD | 48,518 | 43,672 | 4,846 | |
| L/H IMPROVS - NAPS EXPANSION | 22,000 | 19,804 | 2,196 | |
| L/H IMPROVS - EAST-WEST CTR | 42,111 | 28,070 | 14,041 | |
| L/H IMPROVS - JAPAN AMER. SOCIETY | 5,759 | 3,872 | 1,887 | |
| TENANT IMPORV - 2ND FLOOR RENO WORK | 8,306 | 5,355 | 2,951 | |
| TENANT IMPORV - MAG LOCK INSTALLATION | 7,204 | 4,640 | 2,564 | |
| TENANT IMPORV - 2ND FLR ADDITIONAL WORK | 2,370 | 1,527 | 843 | |
| TENANT IMPORV - CHANGE ORDER ITMES | 8,306 | 5,355 | 2,951 | |
| TENANT IMPORV - SUITE 200 & 210 BUILDING | 53,805 | 34,674 | 19,131 | |
| TENANT IMPORV - 4TH FLOOR MODIFICATION | 59,327 | 36,254 | 23,073 | |
| TENANT IMPORV - JOB # C.11.517 4TH FLOOR | 20,354 | 12,326 | 8,028 | |
| URASENKE INC - SUITE 220 IMPROVS | 78,060 | 46,836 | 31,224 | |
| TENANT IMPORVS - SUITE 600 | 20,642 | 12,384 | 8,258 | |
| TENANT IMPROVEMENTS - MEMRI | 140,250 | 73,242 | 67,008 | |
| CONFERENCE ROOM EXPANSION - PARTITION | 37,114 | 27,626 | 9,488 | |
| CONFERENCE ROOM DOOR | 5,977 | 5,977 | 0 | |
| CONFERENCE ROOM EXPANSION - LIGHTING | 5,540 | 4,121 | 1,419 | |
| BUILDING IMPROVEMENT - LOBBY | 5,424 | 3,529 | 1,895 | |
| BLDG IMPROV - LOBBY RENO COORDINATOR F | 1,750 | 1,131 | 619 | |
| BLDG IMPROV - 3X3RD FLR BOARDS. 2 LOBBY | 1,433 | 904 | 529 | |
| BLDG IMPROV - 2ND FLOOR DEMO - CORR | 11,069 | 6,949 | 4,120 | |
| NEW DOMESTIC BOOSTER PUMP | 29,619 | 7,211 | 22,408 | |
| ELEVATOR MODERNIZATION | 563,060 | 121,512 | 441,548 | |
| HVAC - BUILDING IMPROVEMENT | 35,290 | 8,597 | 26,693 | |
| HVAC EQUIPMENT | 24,827 | 5,414 | 19,413 | |
| EMERGENCY GENERATOR REPLACEMENT | 113,503 | 24,735 | 88,768 | |
| TENANT IMPROVEMENTSS | 13,128 | 7,000 | 6,128 | |
| ELEVATOR AND LOBBY RENOVATIONS | 242,537 | 49,752 | 192,785 | |
| HVAC - BOILDER/DUCT HEATER | 79,150 | 16,232 | 62,918 | |
| FIRE PUMP | 23,260 | 4,768 | 18,492 | |
| HVAC - WATER FURNACE HEAT PUMPS | 13,242 | 2,380 | 10,862 | |
| TENANT IMPROVEMENTS | 168,232 | 78,505 | 89,727 | |
| COMMISSION/LEGAL EXP - VENTANA | 127,412 | 127,412 | 0 | |
| COMMISSION/LEGAL EXP - FRIEND OF WF | 63,487 | 63,487 | 0 | |
| COMMISSION/LEGAL EXP - JAPAN AMERICA | 13,327 | 13,327 | 0 | |
| COMMISSION/LEGAL EXP - NO AMER. PREC | 14,989 | 14,989 | 0 | |
| COMMISSION/LEGAL EXP - MIDDLE EAST R | 17,984 | 17,984 | 0 | |
| COMMISSION - EAST-WEST CENTER | 25,933 | 25,933 | 0 | |
| NATIONAL ASSOCIATION - LEASE | 2,204 | 2,204 | 0 | |
| JITI COMMISSION - SUITE 1000 LEASE CO | 17,288 | 17,288 | 0 | |
| HOLZWORTH & CATO - COMMISSION | 7,927 | 7,927 | 0 | |
| LEASE FEES - URASENKE INC - SUIT | 10,652 | 10,652 | 0 | |
| LEASE COMMISSIONS/FEES NA | 12,513 | 12,513 | 0 | |
| LEASE FEES - SUITE 220 | 5,000 | 5,000 | 0 | |
| LEASE FEES - SUITE 500 AND 410 | 9,500 | 7,442 | 2,058 | |
| LEASE COMMISSIONS/FEES | 105,128 | 82,352 | 22,776 | |
| LEASING COMMISSIONS | 25,450 | 15,270 | 10,180 | |
| BUILDING IMPORV | 156,728 | 22,104 | 134,624 | |
| TENANT IMPORV | 600,093 | 220,033 | 380,060 | |
| COMMISSIONS/FEES | 125,503 | 69,025 | 56,478 | |
| BUILDING IMPROV | 76,252 | 8,798 | 67,454 | |
| TENANT IMPROV | 97,636 | 29,291 | 68,345 | |
| COMMISSIONS/FEES | 21,360 | 21,360 | 0 | |
| BUILDING IMPROV | 37,054 | 3,325 | 33,729 | |
| TENANT IMPROV | 121,683 | 28,392 | 93,291 | |
| COMMISSIONS/FEES | 32,612 | 32,612 | 0 | |
| COMMISSIONS/FEES | 24,787 | 21,067 | 3,720 | |
| COMMISSIONS/FEES | 79,291 | 52,860 | 26,431 | |
| COMMISSIONS/FEES | 15,713 | 15,713 | 0 | |
| COMMISSIONS/FEES | 8,830 | 7,112 | 1,718 | |
| COMMISSIONS/FEES | 5,618 | 5,618 | 0 | |
| COMMISSIONS/FEES | 2,071 | 1,495 | 576 | |
| COMMISSIONS/FEES | 8,830 | 5,886 | 2,944 | |
| BUILDING IMPROV | 221,482 | 14,198 | 207,284 | |
| TENANT IMPROV | 144,220 | 24,037 | 120,183 | |
| COMMISSIONS/FEES | 22,483 | 6,745 | 15,738 | |
| COMMISSIONS/FEES | 5,759 | 5,759 | 0 | |
| COMMISSIONS/FEES | 6,736 | 3,649 | 3,087 | |
| TENANT IMPROVEMENTS | 28,614 | 2,862 | 25,752 | |
| BUILDING IMPROVEMENTS | 151,896 | 5,842 | 146,054 | |
| BUILDING IMPROVEMENTS | 189,128 | 0 | 189,128 | |
| COMMISSIONS/FEES | 9,725 | 1,621 | 8,104 | |
| COMMISSIONS/FEES | 9,725 | 1,621 | 8,104 | |
| COMMISSIONS/FEES | 3,210 | 134 | 3,076 | |
| BUILDING IMPROVEMENTS | 48,735 | 0 | 48,735 | |
| BUILDING IMPROVEMENTS | 156,612 | 2,008 | 154,604 | |
| TENANT IMPROVEMENTS | 3,000 | 100 | 2,900 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEBSITE RE-DESIGN | 7,000 | 7,000 | 0 | |
| WEBSITE RE-DESIGN | 10,750 | 10,750 | 0 | |
| WEBSITE RE-DESIGN | 13,750 | 13,750 | 0 | |
| WEBSITE RE-DESIGN | 13,900 | 13,900 | 0 | |
| CONFERENCE ROOM TABLE SET 6 PC | 4,355 | 4,355 | 0 | |
| 12 GLOBAL ALRERO CHAIRS AND PODIUM | 7,400 | 7,400 | 0 | |
| LEATHER RECEPTION COUCH | 489 | 489 | 0 | |
| OFFICE FURNITURE | 29,104 | 27,373 | 1,731 | |
| LOGO SIGN | 2,555 | 2,373 | 182 | |
| OFFICE FURNITURE | 3,234 | 2,965 | 269 | |
| OFFICE FURNITURE | 19,197 | 17,366 | 1,831 | |
| OFFICE FURNITURE | 870 | 785 | 85 | |
| OFFICE FURNITURE | 725 | 650 | 75 | |
| OFFICE FURNITURE | 2,133 | 1,881 | 252 | |
| OFFICE FURNITURE | 5,286 | 4,908 | 378 | |
| LASERJET PRINTER - 4200 DTN PRINTER | 1,797 | 1,797 | 0 | |
| POLYCOM HDS 7200 HD VIDEO | 7,800 | 7,800 | 0 | |
| SHARP HDTV 46 | 3,060 | 3,060 | 0 | |
| SONY RDR VX560 DVD/VCR COMBO | 200 | 200 | 0 | |
| ATLAS 120W 6 INPUT MIXER AMP | 400 | 400 | 0 | |
| SHURE SCM 262 MIXER | 325 | 325 | 0 | |
| SHUE WIRELESS MICROPHONE SYSTEM | 600 | 600 | 0 | |
| ATLAS FAP 62T 26" 2-WAY SPEAKER | 440 | 440 | 0 | |
| JUNIPER SSG4 VPN / FIREWALL | 500 | 500 | 0 | |
| SONY DCR X4500V VIDEO CAMERA | 1,000 | 1,000 | 0 | |
| ADOBE CREATIVE SUITE 4 DESIGN PREM | 1,805 | 1,805 | 0 | |
| DELL P2210 22" MONITOR | 239 | 239 | 0 | |
| DELL OPTIPLEX 780 MINITOWER (PRGM BOB) | 1,139 | 1,139 | 0 | |
| MS OFFICE PROFESSIONAL ACADEM | 365 | 365 | 0 | |
| DELL OPTIPLEX 790 MINITOWER | 904 | 904 | 0 | |
| DELL OPTIPLEX 780 MINITOWER | 1,427 | 1,427 | 0 | |
| MAC AIR | 999 | 999 | 0 | |
| APPLE MONITOR | 999 | 999 | 0 | |
| HP PRINTER | 445 | 445 | 0 | |
| WIRELESS ACCESS POINT ROUTER | 1,138 | 1,138 | 0 | |
| TWO LAPTOPS | 2,141 | 2,141 | 0 | |
| SHORETEL PHONES | 1,974 | 1,974 | 0 | |
| DELL LAPTOPS | 1,893 | 1,893 | 0 | |
| SHORETEL PHONES | 658 | 658 | 0 | |
| SERVER COMPUTER | 5,435 | 5,435 | 0 | |
| WIRELESS ACCESS POINT ROUTER | 1,200 | 1,200 | 0 | |
| SMART SWITCH | 566 | 566 | 0 | |
| LAPTOP | 2,013 | 2,013 | 0 | |
| PHONES | 2,303 | 2,303 | 0 | |
| MONITORS AND DOCKS | 3,563 | 3,563 | 0 | |
| COMPUTER | 549 | 549 | 0 | |
| MACBOOK PRO | 1,589 | 1,589 | 0 | |
| HP COLOR LASERJET 300-400 | 423 | 423 | 0 | |
| HP SPECTRE LAPTOP | 1,484 | 1,484 | 0 | |
| SHORETEL PHONES | 987 | 987 | 0 | |
| HP SPECTRE X360 LAPTOP | 1,484 | 1,484 | 0 | |
| DELL LATITUDE 14 5000 SERIES LAPTOP | 896 | 896 | 0 | |
| SECURITY CAMERAS | 329 | 329 | 0 | |
| HP LAPTOP PROBOOK 645 | 682 | 682 | 0 | |
| IKEA FILING CABINETS | 797 | 797 | 0 | |
| MAC AIR | 2,349 | 2,349 | 0 | |
| LATITUDE 15 3000 | 1,110 | 1,110 | 0 | |
| NEWEGG ASUS Z LAPTOP | 900 | 870 | 30 | |
| SHORETEL PHONE EQUIPMENT | 2,632 | 2,455 | 177 | |
| FEDSOLUTIONS WIRELESS NETWORK | 1,210 | 1,129 | 81 | |
| RODE NTK RECORDING MICROPHONE W MIXER | 1,058 | 989 | 69 | |
| OFFICE DESK FOR PODCAST | 698 | 458 | 240 | |
| AEDDEFIBRILLATOR KIT | 1,280 | 1,173 | 107 | |
| DELL LAPTOP | 762 | 684 | 78 | |
| DELL LAPTOP | 1,185 | 1,007 | 178 | |
| DELL LAPTOP | 1,296 | 1,015 | 281 | |
| DELL LAPTOP | 1,296 | 993 | 303 | |
| DELL LAPTOP | 1,367 | 887 | 480 | |
| DELL LAPTOP | 1,525 | 940 | 585 | |
| DELL LAPTOP | 1,525 | 940 | 585 | |
| HP COLOR PRINTER | 327 | 157 | 170 | |
| DELL LAPTOP | 1,396 | 674 | 722 | |
| HP WIRELESS COLOR PRINTER | 279 | 131 | 148 | |
| DELL LAPTOP | 1,416 | 566 | 850 | |
| DELL LAPTOP | 1,416 | 566 | 850 | |
| DELL LAPTOP | 1,416 | 566 | 850 | |
| APPLE IPAD GEN6 | 656 | 218 | 438 | |
| WIFI NETWORK SWITCH | 823 | 261 | 562 | |
| EMERGENCY POWER SUPPLY KIT | 762 | 228 | 534 | |
| DELL LAPTOP | 1,371 | 388 | 983 | |
| DELL LAPTOP | 1,371 | 365 | 1,006 | |
| DELL LAPTOP | 852 | 184 | 668 | |
| SONY XBR 75" TV | 1,499 | 225 | 1,274 | |
| FREEFIT WORKSTATIONS | 23,816 | 2,552 | 21,264 | |
| XCONFERENCE SEATING | 26,450 | 2,834 | 23,616 | |
| MOBILE MOTUS ETCHED GLASS TABLE | 36,509 | 3,912 | 32,597 | |
| ZOOK 6 PERSON GROUP TABLE | 924 | 99 | 825 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 31,693 | 31,035 | 0 | 658 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESTRICTED CASH | 65,310 | 65,383 | 65,383 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMUNICATION/DELIVERY | 84,415 | 25 | 0 | 103,208 |
| DUES & SUBSCRIPTIONS | 13,235 | 725 | 0 | 12,468 |
| HONORARIUMS | 18,950 | 0 | 0 | 20,950 |
| INSURANCE EXPENSE | 63,609 | 52,478 | 0 | 11,716 |
| MAINTENANCE FEE | 319,837 | 279,332 | 0 | 40,505 |
| OFFICE SUPPLIES AND MISC. | 23,768 | 5,790 | 0 | 18,458 |
| PAYROLL PROCESSING FEES | 21,506 | 1,732 | 0 | 19,774 |
| AMORTIZATION | 80,235 | 80,235 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 1,644 | 1,644 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE ON RENT INCOME | 137,674 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 54,951 | 40,998 |
| DEFERRED RENT LIABILITIES | 162,855 | 25,181 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 139,511 | 61,973 | 0 | 82,538 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 279,975 | 279,975 | 0 | 0 |
| EXCISE AND OTHER TAXES | 12,239 | 0 | 0 | 0 |