| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Hullen Accountancy | 2,500 | 2,500 | 2,500 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Standard lease renewal | 2017-12-01 | 49,647 | 40,543 | 5.0000 | 9,104 | 49,647 | ||
| Commissions | 2019-03-01 | 70,366 | 29,319 | 2.0000 | 35,183 | 64,502 | ||
| Commissions | 2019-08-15 | 46,196 | 3,208 | 6.0000 | 7,699 | 10,907 | ||
| Legal | 2019-03-15 | 1,050 | 438 | 2.0000 | 525 | 963 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Seaport 185 Bldg | 2017-12-01 | 836,967 | 367,388 | SL | 37.4000 | 22,379 | 22,379 | 22,379 | |
| Seaport 185 Bldg | 2017-12-01 | 35,939 | 17,077 | SL | 39.0000 | 922 | 922 | 922 | |
| Building | 2017-12-01 | 3,479,330 | 996,201 | SL | 39.0000 | 89,214 | 89,214 | 89,214 | |
| Tenant Improvements | 2017-12-01 | 2,901,383 | 976,658 | SL | 39.0000 | 74,394 | 74,394 | 74,394 | |
| T\I Lighting | 2019-12-13 | 27,000 | 150 | SL | 15.0000 | 1,800 | 1,800 | ||
| T\I Bathrooms | 2019-12-19 | 16,162 | SL | 15.0000 | 1,077 | 1,077 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 7,253,619 | 576,303 | 6,677,316 | 11,811,800 |
| Land | 1,368,622 | 1,368,622 | 3,528,200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 43,162 | 3,027 | 40,135 | 40,135 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 176,346 | 123,835 | 123,835 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 52,511 | 52,511 | 9,104 | |
| Bank Fees | 99 | 99 | 99 | |
| Reimbursement | -73 | -73 | -73 | |
| Rental Expenses | 387,015 | 387,015 | ||
| State Registry | 150 | 150 | 150 | |
| Supplies | 171 | 171 | 171 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal taxes | 5,122 | |||
| FTB | 10 |