| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN COST | 2015-11-18 | 49,761 | 13,544 | 180.000000000000 | 3,317 | 0 | 3,317 | 16,861 |
| 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 | 2011-12-22 | 543,829 | L | 0 | 0 | 0 | |||
| BUILDING | 2012-12-22 | 2,107,345 | 370,983 | ADS | 40.000000000000 | 52,684 | 0 | 52,684 | |
| BUILDING IMPROVEMENTS | 2012-12-22 | 166,204 | 29,258 | ADS | 40.000000000000 | 4,155 | 0 | 4,155 | |
| ANTIQUES,SHOWROOM,THEATRE FACADE, ETC. | 2011-12-22 | 288,820 | L | 0 | 0 | 0 | |||
| TRIPOD SCREEN | 2012-06-01 | 441 | 441 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| ANTIQUES ACQ. IN 2012 | 2012-09-30 | 48,800 | L | 0 | 0 | 0 | |||
| ANTIQUES ACQ. IN 2013 | 2013-09-18 | 14,500 | L | 0 | 0 | 0 | |||
| VIDEO EQUIPMENT | 2013-11-18 | 9,850 | 4,549 | 200DB | 7.000000000000 | 376 | 0 | 1,290 | |
| ENGINE STANDS | 2013-12-17 | 1,500 | 693 | 200DB | 7.000000000000 | 57 | 0 | 214 | |
| BUILDING IMPROVEMENTS | 2013-12-17 | 65,090 | 9,830 | ADS | 40.000000000000 | 1,627 | 0 | 1,627 | |
| ANTIQUES ACQ. IN 2014 | 2014-03-15 | 34,525 | NC | 0 % | 0 | 0 | 0 | ||
| BUILDING IMPROVEMENTS | 2014-05-13 | 7,450 | 1,046 | ADS | 40.000000000000 | 186 | 0 | 186 | |
| CAMERAS DAY NIGHT | 2014-05-28 | 1,907 | 825 | 200DB | 7.000000000000 | 85 | 0 | 272 | |
| BUILDING IMPROVEMENTS | 2015-07-01 | 117,878 | 13,139 | ADS | 40.000000000000 | 2,947 | 0 | 2,947 | |
| 58 ELDO BIARRITZ | 2016-03-12 | 126,500 | L | 0 | 0 | 0 | |||
| 60 LINC CONT MARK V | 2016-03-12 | 61,000 | L | 0 | 0 | 0 | |||
| 1959 CHEV IMPALA | 2016-07-01 | 84,765 | L | 0 | 0 | 0 | |||
| BUILDING IMPROVEMENTS | 2016-05-03 | 10,843 | 982 | ADS | 40.000000000000 | 271 | 0 | 271 | |
| BUILDING IMPROVEMENTS | 2016-10-31 | 1,728 | 138 | ADS | 40.000000000000 | 43 | 0 | 43 | |
| BUILDING IMPROVEMENTS | 2016-12-28 | 16,325 | 1,241 | ADS | 40.000000000000 | 408 | 0 | 408 | |
| CAR RESTORATIONS | 2016-04-18 | 35,000 | L | 0 | 0 | 0 | |||
| CAR RESTORATIONS | 2016-09-23 | 25,000 | L | 0 | 0 | 0 | |||
| BROADCAST TELEVISION/AUDIO EQUIPMENT | 2016-10-27 | 9,600 | 3,114 | 200DB | 7.000000000000 | 482 | 0 | 1,371 | |
| WIZARD OF OZ PICTURE & FRAME | 2016-06-14 | 225 | L | 0 | 0 | 0 | |||
| BUILDING IMPROVEMENTS | 2017-12-04 | 37,617 | 1,919 | ADS | 40.000000000000 | 940 | 0 | 940 | |
| CAR RESTORATIONS- 59 CADILLAC 62 CV | 2017-02-27 | 27,500 | NC | 0 % | 0 | 0 | 0 | ||
| CAR RESTORATIONS- 53 OLDSMOBILE | 2017-04-24 | 3,500 | NC | 0 % | 0 | 0 | 0 | ||
| CAR RESTORATIONS- 41 CADILLAC | 2017-07-18 | 3,200 | NC | 0 % | 0 | 0 | 0 | ||
| CAR RESTORATIONS- 56 DODGE LAFEMME | 2017-12-27 | 1,000 | NC | 0 % | 0 | 0 | 0 | ||
| BROADCAST TELEVISION/AUDIO EQUIPMENT | 2017-11-10 | 24,390 | 200DB | 7.000000000000 | 0 | 0 | 3,484 | ||
| BUILDING IMPROVEMENTS | 2018-12-31 | 333,334 | 8,680 | ADS | 40.000000000000 | 8,333 | 0 | 8,333 | |
| CAR RESTORATIONS- 59 CADILLAC 62 CV | 2018-01-12 | 7,500 | NC | 0 % | 0 | 0 | 0 | ||
| CAR RESTORATIONS- 53 OLDSMOBILE | 2018-04-06 | 700 | NC | 0 % | 0 | 0 | 0 | ||
| COMPUTER | 2019-04-22 | 2,146 | 200DB | 5.000000000000 | 0 | 0 | 429 | ||
| BUILDING IMPROVEMENTS | 2019-12-31 | 120,175 | 125 | ADS | 40.000000000000 | 3,004 | 0 | 3,004 | |
| 1952 WILLYS KOREAN WAR JEEP | 2019-01-18 | 67,200 | NC | 0 % | 0 | 0 | 0 | ||
| RCA 1948 MICROWAVE DISH SYSTEM | 2019-01-18 | 8,900 | NC | 0 % | 0 | 0 | 0 | ||
| BUILDING IMPROVEMENTS | 2020-08-10 | 20,251 | ADS | 40.000000000000 | 190 | 0 | 190 | ||
| FURNITURE & FIXTURES | 2020-08-10 | 2,976 | 200DB | 7.000000000000 | 2,976 | 0 | 177 | ||
| CAR RESTORATIONS- 59 CADILLAC 62 CV | 2020-02-13 | 5,000 | NC | 0 % | 0 | 0 | 0 | ||
| 1952 WILLYS KOREAN WAR JEEP | 2020-10-20 | 889 | NC | 0 % | 0 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS IN SECURITIES | AT COST | 253,939 | 351,270 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 543,829 | 0 | 543,829 | |
| BUILDING | 2,107,345 | 423,667 | 1,683,678 | |
| BUILDING IMPROVEMENTS | 166,204 | 33,413 | 132,791 | |
| ANTIQUES,SHOWROOM,THEATRE FACADE, ETC. | 288,820 | 0 | 288,820 | |
| TRIPOD SCREEN | 441 | 441 | 0 | |
| ANTIQUES ACQ. IN 2012 | 48,800 | 0 | 48,800 | |
| ANTIQUES ACQ. IN 2013 | 14,500 | 0 | 14,500 | |
| VIDEO EQUIPMENT | 9,850 | 9,850 | 0 | |
| ENGINE STANDS | 1,500 | 1,500 | 0 | |
| BUILDING IMPROVEMENTS | 65,090 | 11,457 | 53,633 | |
| ANTIQUES ACQ. IN 2014 | 34,525 | 0 | 34,525 | |
| BUILDING IMPROVEMENTS | 7,450 | 1,232 | 6,218 | |
| CAMERAS DAY NIGHT | 1,907 | 1,864 | 43 | |
| BUILDING IMPROVEMENTS | 117,878 | 16,086 | 101,792 | |
| LOAN COST | 49,761 | 16,861 | 32,900 | |
| 58 ELDO BIARRITZ | 126,500 | 0 | 126,500 | |
| 60 LINC CONT MARK V | 61,000 | 0 | 61,000 | |
| 1959 CHEV IMPALA | 84,765 | 0 | 84,765 | |
| BUILDING IMPROVEMENTS | 10,843 | 1,253 | 9,590 | |
| BUILDING IMPROVEMENTS | 1,728 | 181 | 1,547 | |
| BUILDING IMPROVEMENTS | 16,325 | 1,649 | 14,676 | |
| CAR RESTORATIONS | 35,000 | 0 | 35,000 | |
| CAR RESTORATIONS | 25,000 | 0 | 25,000 | |
| BROADCAST TELEVISION/AUDIO EQUIPMENT | 9,600 | 8,396 | 1,204 | |
| WIZARD OF OZ PICTURE & FRAME | 225 | 0 | 225 | |
| BUILDING IMPROVEMENTS | 37,617 | 2,859 | 34,758 | |
| CAR RESTORATIONS- 59 CADILLAC 62 CV | 27,500 | 0 | 27,500 | |
| CAR RESTORATIONS- 53 OLDSMOBILE | 3,500 | 0 | 3,500 | |
| CAR RESTORATIONS- 41 CADILLAC | 3,200 | 0 | 3,200 | |
| CAR RESTORATIONS- 56 DODGE LAFEMME | 1,000 | 0 | 1,000 | |
| BROADCAST TELEVISION/AUDIO EQUIPMENT | 24,390 | 24,390 | 0 | |
| BUILDING IMPROVEMENTS | 333,334 | 17,013 | 316,321 | |
| CAR RESTORATIONS- 59 CADILLAC 62 CV | 7,500 | 0 | 7,500 | |
| CAR RESTORATIONS- 53 OLDSMOBILE | 700 | 0 | 700 | |
| COMPUTER | 2,146 | 2,146 | 0 | |
| BUILDING IMPROVEMENTS | 120,175 | 3,129 | 117,046 | |
| 1952 WILLYS KOREAN WAR JEEP | 67,200 | 0 | 67,200 | |
| RCA 1948 MICROWAVE DISH SYSTEM | 8,900 | 0 | 8,900 | |
| BUILDING IMPROVEMENTS | 20,251 | 190 | 20,061 | |
| FURNITURE & FIXTURES | 2,976 | 2,976 | 0 | |
| CAR RESTORATIONS- 59 CADILLAC 62 CV | 5,000 | 0 | 5,000 | |
| 1952 WILLYS KOREAN WAR JEEP | 889 | 0 | 889 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM FOUNDER | 0 | 6,361 | 6,361 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS & MAINTENANCE | 37,483 | 0 | 3,748 | 33,735 |
| LANDSCAPING | 11,495 | 0 | 1,150 | 10,345 |
| UTILITIES | 33,550 | 0 | 3,355 | 30,195 |
| INSURANCE | 22,725 | 0 | 2,272 | 20,453 |
| TELEPHONE | 4,744 | 0 | 474 | 4,269 |
| CONTRACT SERVICES | 1,650 | 0 | 165 | 1,485 |
| TRANSPORTATION FEES | 6,092 | 0 | 609 | 5,483 |
| OFFICE SUPPLIES AND POSTAGE | 1,321 | 0 | 132 | 1,189 |
| EMPLOYEE RELATED | 1,300 | 0 | 130 | 1,170 |
| INVESTMENT EXPENSE | 240 | 240 | 0 | 0 |
| BANK CHARGES | 97 | 0 | 10 | 87 |
| MEMBERSHIP DUES | 95 | 0 | 10 | 85 |
| WEBSITE & MARKETING | 2,764 | 0 | 276 | 2,488 |
| GAS AND SUPPLIES | 7,630 | 0 | 0 | 7,630 |
| AMORTIZATION | 3,317 | 0 | 3,317 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EMPLOYMENT TAXES | 2,459 | 2,636 |
| OPPENHEIMER | 89,198 | 170,933 |
| DUE TO FOUNDER | 44 | 0 |
| SBAD TREASURY LOAN | 0 | 130,400 |
| PPP SBA GOVERNMENT LOAN | 0 | 23,700 |
| Name | Address |
|---|---|
| EDWARD JOANNE DAUER |
1800 EAGLE TRACE BLVD EAST CORAL SPRINGS,FL33071 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 1,079 | 0 | 108 | 971 |
| EMPLOYMENT TAXES | 9,118 | 0 | 912 | 8,206 |
| PROPERTY TAXES | 4,602 | 0 | 460 | 4,142 |