| 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 - DEVELOPED | 2015-12-28 | 320,000 | L | 0 | 0 | ||||
| BUILDING | 2015-12-28 | 774,331 | 112,628 | SL | 27.500000000000 | 28,157 | 28,157 | ||
| FURNITURE AND FIXTURES | 2015-12-28 | 119,895 | 93,679 | 200DB | 7.000000000000 | 17,477 | 17,128 | ||
| EQUIPMENT RANGES | 2015-12-28 | 30,762 | 30,762 | 200DB | 5.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS | 2016-12-31 | 290,000 | 42,180 | SL | 27.500000000000 | 10,545 | 10,545 | ||
| FURNITURE AND FIXTURES | 2016-12-31 | 174,721 | 129,240 | 200DB | 7.000000000000 | 18,192 | 24,960 | ||
| EQUIPMENT RANGES | 2016-12-31 | 62,162 | 57,686 | 200DB | 5.000000000000 | 4,476 | 4,476 | ||
| FURNITURE AND FIXTURES | 2018-12-31 | 51,192 | 200DB | 7.000000000000 | 0 | 7,313 | |||
| EQUIPMENT RANGES | 2018-12-31 | 9,769 | 200DB | 5.000000000000 | 0 | 1,954 | |||
| EQUIPMENT RANGES | 2021-12-31 | 20,833 | 200DB | 5.000000000000 | 20,833 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENT IN BONDS | 196,465 | 1,807,953 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS IN STOCKS | 9,462,502 | 12,571,705 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT RANGES | 20,833 | 20,833 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - DEVELOPED | 320,000 | 0 | 320,000 | 320,000 |
| BUILDING | 774,331 | 140,785 | 633,546 | 633,546 |
| FURNITURE AND FIXTURES | 119,895 | 111,156 | 8,739 | 8,739 |
| EQUIPMENT RANGES | 30,762 | 30,762 | 0 | 0 |
| BUILDING IMPROVEMENTS | 290,000 | 52,725 | 237,275 | 237,275 |
| FURNITURE AND FIXTURES | 174,721 | 147,432 | 27,289 | 27,289 |
| EQUIPMENT RANGES | 62,162 | 62,162 | 0 | 0 |
| FURNITURE AND FIXTURES | 51,192 | 51,192 | 0 | 0 |
| EQUIPMENT RANGES | 9,769 | 9,769 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 11,240 | 11,240 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM ESTATE OF JJB SR | 495,030 | 495,030 | 495,030 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING EXPENSE | 54,446 | 54,446 | 0 | |
| GAS ALLOWANCE MAINENANCE | 3,780 | 3,780 | 0 | |
| COMPUTER PROCESSING | 17,351 | 17,351 | 0 | |
| DUES, SUBSCR & ED TRAINING | 3,252 | 3,252 | 0 | |
| MANAGEMENT FEES | 90,034 | 90,034 | 0 | |
| OFFICE EQUIP RENTAL & MAINT | 7,626 | 7,626 | 0 | |
| OFFICE SUPPLIES | 7,661 | 7,661 | 0 | |
| POSTAGE | 1,932 | 1,932 | 0 | |
| INSURANCE GAIN | 228 | 228 | 0 | |
| SUPERINTENDENT APT EXPENSE | 46,744 | 46,744 | 0 | |
| MODEL APARTMENT EXPENSE | 14,227 | 14,227 | 0 | |
| TELEPHONE EXPENSE | 19,694 | 19,694 | 0 | |
| UNCOLLECTIBLE RENTS RECEIVABLE | 30,650 | 30,650 | 0 | |
| ELECTRIC EXPENSE - TENANT | 7,322 | 7,322 | 0 | |
| GAS HEAT EXPENSE | 18,528 | 18,528 | 0 | |
| ELECTRIC EXPENSE | 28,582 | 28,582 | 0 | |
| WATER EXPENSE | 175,496 | 175,496 | 0 | |
| FIRE OR BURGLAR ALARM SERVICE | 20,971 | 20,971 | 0 | |
| APPLIANCE REPAIRS AND SUPPLIES | 5,619 | 5,619 | 0 | |
| CABANA REPAIRS & SUPPLIES | 6,276 | 6,276 | 0 | |
| FITNESS POOL BBQ EXPENSE | 40,578 | 40,578 | 0 | |
| CARPET EXPENSE | 22,424 | 22,424 | 0 | |
| CARPET CLEANING | 1,860 | 1,860 | 0 | |
| CREDIT REPORT BACKGROUND CHECK | 3,976 | 3,976 | 0 | |
| JANITORIAL SUPPLIES | 13,223 | 13,223 | 0 | |
| ELECTRICAL CONTRACT - REPAIRS | 3,199 | 3,199 | 0 | |
| ELEVATOR REPAIRS /FEES/SUPPLIES | 9,243 | 9,243 | 0 | |
| EXTERMINATING EXPENSE | 16,776 | 16,776 | 0 | |
| GARBAGE REMOVAL EXPENSE | 49,152 | 49,152 | 0 | |
| HVAC REPAIRS & SUPPLIES | 49,737 | 49,737 | 0 | |
| JANITORIAL CONTRACT | 8,780 | 8,780 | 0 | |
| LANDSCAPING EXPENSE | 29,427 | 29,427 | 0 | |
| REPAIRS & SUPPLIES | 184,820 | 184,820 | 0 | |
| PAINTING CONTRACT | 22,273 | 22,273 | 0 | |
| PAINTING SUPPLIES | 8,231 | 8,231 | 0 | |
| REPAIR COMMON AREA & EXTERIOR | 17,752 | 17,752 | 0 | |
| TILE REAPIRS | 109,140 | 109,140 | 0 | |
| PLUMBING REAPIRS & SUPPLIES | 16,409 | 16,409 | 0 | |
| REPAIRS CONTRACT | 818 | 818 | 0 | |
| SECURITY SERVICES | 69,052 | 69,052 | 0 | |
| SECURITY LOCS AND KEYS | 3,449 | 3,449 | 0 | |
| UNIFORM RENTAL EXPENSE | 2,720 | 2,720 | 0 | |
| WINDOWS SCREENS BLIND REPAIRS | 9,716 | 9,716 | 0 | |
| BANK SERVICE CHARGE | 600 | 600 | 0 | |
| LICENSES & FEES EXPENSE | 4,440 | 4,440 | 0 | |
| HAZARD & LIABILITY INSURANCE | 346,053 | 346,053 | 0 | |
| ENGINEERING FEES | 6,000 | 6,000 | 0 | |
| STATIONARY & SUPPLIES | 34 | 34 | 0 | |
| NIGHTWATCH & SUBCONTRACTORS | 70,939 | 70,939 | 0 | |
| KITCHEN CABINET & COUNTER REP | 12,433 | 12,433 | 0 | |
| INSURANCE LIABILITY | 2,502 | 2,502 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTS RECEIVED IN ADVANCE | 29,823 | 58,804 |
| TENANTS DEPOSIT PAYABLE | 185,353 | 185,241 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WH | 4,105 | 4,105 | 0 | |
| NJ ANNUAL REPORT | 56 | 0 | 0 | |
| FEDERAL INCOME TAX | 32,985 | 0 | 0 | |
| FL ANNUAL REPORT | 139 | 0 | 0 | |
| FL TAXES | 636 | 0 | 0 | |
| PAYROLL TAX | 68,342 | 68,342 | 0 | |
| REAL ESTATE TAXES | 301,092 | 301,092 | 0 | |
| FL TNG PERSONAL PROP TAX | 6,394 | 6,394 | 0 |