| 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 |
|---|---|---|---|---|---|---|---|---|
| Commissions | 2019-03-01 | 70,366 | 64,502 | 2.0000 | 5,864 | 70,366 | ||
| Commissions | 2019-08-15 | 46,196 | 10,907 | 6.0000 | 7,699 | 18,606 | ||
| Legal | 2019-03-15 | 1,050 | 963 | 2.0000 | 87 | 1,050 | ||
| Commissions | 2021-02-26 | 150,483 | 5.0000 | 25,081 | 25,081 | |||
| Deferred Legal Lease | 2021-01-25 | 1,013 | 5.0000 | 186 | 186 |
| 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 | 389,767 | SL | 37.4000 | 22,379 | 22,379 | 22,379 | |
| Seaport 185 Bldg | 2017-12-01 | 35,939 | 17,999 | SL | 39.0000 | 922 | 922 | 922 | |
| Building | 2017-12-01 | 3,479,330 | 1,085,415 | SL | 39.0000 | 89,214 | 89,214 | 89,214 | |
| Tenant Improvements | 2017-12-01 | 2,901,383 | 1,051,052 | SL | 39.0000 | 74,394 | 74,394 | 74,394 | |
| T\I Lighting | 2019-12-13 | 27,000 | 1,950 | SL | 15.0000 | 1,800 | 1,800 | ||
| T\I Bathrooms | 2019-12-19 | 16,162 | 1,077 | SL | 15.0000 | 1,077 | 1,077 | ||
| Tenant Improvements | 2021-05-27 | 15,393 | SL | 15.0000 | 599 | 599 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 7,253,619 | 763,212 | 6,490,407 | 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 |
|---|---|---|---|---|
| Buildings | 15,393 | 599 | 14,794 | |
| Improvements | 43,162 | 5,904 | 37,258 | 52,052 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 123,835 | 236,414 | 236,414 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 38,917 | 38,917 | ||
| Bank Fees | 99 | 99 | 99 | |
| California Secretary of State | 20 | 20 | 20 | |
| Computer Expenses | 2,992 | 2,992 | 2,992 | |
| Reimbursement | -16 | -16 | -16 | |
| Rental Expenses | 402,806 | 402,806 | ||
| State Registry | 150 | 150 | 150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal taxes | 9,412 |