| 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 |
|---|---|---|---|---|---|---|---|---|
| CLOSING COSTS | 2019-11-07 | 155,029 | 2,584 | 120.000000000000 | 15,503 | 15,503 | 18,087 |
| 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 | 2018-06-12 | 600,000 | L | 0 | 0 | ||||
| BUILDING | 2018-06-12 | 3,750,000 | 148,313 | SL | 39.000000000000 | 96,150 | 96,150 | ||
| BUILDING IMPROVEMENTS | 2019-09-15 | 170,000 | 1,273 | SL | 39.000000000000 | 4,359 | 4,359 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CLOUDERA INC | 20,865 | 20,865 |
| QIWI PLC | 12,360 | 12,360 |
| ROOT INC | 15,710 | 15,710 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 600,000 | 0 | 600,000 | 600,000 |
| BUILDING | 3,750,000 | 244,463 | 3,505,537 | 3,505,537 |
| CLOSING COSTS | 155,029 | 18,087 | 136,942 | 136,942 |
| BUILDING IMPROVEMENTS | 170,000 | 5,632 | 164,368 | 164,368 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 1140 PRESIDENT ST | AT COST | 32,224 | 32,224 |
| G E O GROUP INC | AT COST | 22,150 | 22,150 |
| INVESTMENT IN HARRISBURG | AT COST | 2,000,000 | 2,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 6,629 | 6,629 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW | 2,673 | 2,020 | 2,020 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 28,531 | 28,531 | 0 | |
| REPAIRS & MAINTENANCE | 36,749 | 36,749 | 0 | |
| MANAGEMENT FEE | 16,005 | 16,005 | 0 | |
| SUPPLIES | 14,879 | 14,879 | 0 | |
| PERMITS & FEES | 2,562 | 2,562 | 0 | |
| BANK CHARGES | 729 | 729 | 0 | |
| COMMISSIONS | 2,100 | 2,100 | 0 | |
| COMPUTER EXPENSE | 975 | 975 | 0 | |
| AMORTIZATION | 15,503 | 15,503 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LRE 1 LLC | -60,708 | 0 | -60,708 |
| CHARLES SCHWAB - UNREALIZED GAIN/LOSS | 3,902 | 3,902 | 3,902 |
| CHARLES SCHWAB - REALIZED GAIN | 53,326 | 53,326 | 53,326 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT PAYABLE | 388 | 0 |
| INVESTMENT IN LRE 1 LLC | 0 | 104,206 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 18,930 | 18,930 | 0 |
| Name | Address |
|---|---|
| EZRA BIRNBAUM |
5225 COLLINS AVE MIAMI BEACH,FL33140 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 33,761 | 33,761 | 0 |