| 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 |
|---|---|---|---|---|---|---|---|---|
| LEASE COMMISSION - MOBLINK | 2020-05-31 | 9,000 | 1,068 | 59.000000000000 | 1,831 | 1,831 | 2,899 | |
| LEASE COMMISSION - VAPE CITY | 2020-08-31 | 6,856 | 784 | 35.000000000000 | 2,351 | 2,351 | 3,135 | |
| LEASE COMMISSION | 2019-01-01 | 960 | 427 | 27.000000000000 | 107 | 107 | 534 | |
| LEASE COMMISSION (WELL-MED) | 2020-01-31 | 62,244 | 6,277 | 119.000000000000 | 6,277 | 6,277 | 12,554 | |
| LEASE COMMISSION (WELL-MED) | 2019-06-01 | 62,244 | 11,272 | 127.000000000000 | 5,881 | 5,881 | 17,153 |
| 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 | 2011-12-31 | 260,920 | L | 0 | 0 | ||||
| BUILDING | 2011-12-31 | 647,672 | 156,083 | SL | 39.000000000000 | 16,607 | 16,607 | ||
| LEASE COMMISSION | 2018-07-01 | 17,100 | 4,275 | SL | 10.000000000000 | 1,710 | 1,710 | ||
| LAND | 2011-12-31 | 201,379 | L | 0 | 0 | ||||
| BUILDING | 2011-12-31 | 436,723 | 130,038 | SL | 39.000000000000 | 11,198 | 11,198 | ||
| ROOF | 2019-01-01 | 344,944 | 17,334 | SL | 39.000000000000 | 8,845 | 8,845 | ||
| LAND | 2012-12-31 | 382,100 | L | 0 | 0 | ||||
| BUILDING | 2016-12-31 | 748,649 | 76,784 | SL | 39.000000000000 | 19,196 | 19,196 | ||
| TENANT IMPROVEMENT | 2019-01-01 | 95,126 | 150DB | 15.000000000000 | 0 | 6,342 | |||
| LAND | 2019-01-01 | 47,895 | L | 0 | 0 | ||||
| BUILDING | 2019-01-01 | 982,605 | 50,390 | SL | 39.000000000000 | 25,195 | 25,195 | ||
| LAND | 2020-03-31 | 1,591,000 | L | 0 | 0 | ||||
| WHITE BOXES FINISH OUT | 2020-10-31 | 108,162 | 462 | SL | 39.000000000000 | 2,773 | 2,773 | ||
| IMPROVEMENTS - FLOORING | 2021-06-30 | 36,958 | 150DB | 15.000000000000 | 36,958 | 1,232 | |||
| SIGNANGE | 2021-08-01 | 7,524 | 200DB | 7.000000000000 | 7,524 | 448 | |||
| LAND | 2017-05-15 | 756,055 | L | 0 | 0 | ||||
| HVAC | 2020-07-14 | 47,500 | 150DB | 15.000000000000 | 0 | 3,167 | |||
| TENANT ALLOWANCE (WELL-MED) | 2020-10-15 | 10,920 | 152 | SL | 39.000000000000 | 280 | 280 | ||
| LEASHOLD IMPROVEMENTS | 2021-06-30 | 25,879 | 150DB | 15.000000000000 | 25,879 | 863 | |||
| IMPROVEMENTS -PAINTING | 2021-06-30 | 10,384 | 150DB | 15.000000000000 | 10,384 | 346 | |||
| TENANT ALLOWANCE (WELL-MED) | 2019-12-06 | 218,400 | 7,700 | SL | 39.000000000000 | 5,600 | 5,600 | ||
| BUILDING | 2017-05-15 | 463,278 | 75,946 | SL | 39.000000000000 | 11,879 | 11,879 | ||
| IMPROVEMENTS - ELECTRICAL | 2021-06-30 | 3,644 | 150DB | 15.000000000000 | 3,644 | 121 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB - CORPORATE BONDS (6981) | 186,259 | 182,891 |
| CHARLES SCHWAB - CORPORATE BONDS (5401) | 714,809 | 707,645 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIRST EAGLE GLOBAL FUND | 86,279 | 99,348 |
| LOOMIS SAYLES STRATEGIC | 24,693 | 26,090 |
| PIMCO TOTAL RETURN FUND | 27,925 | 28,516 |
| CHARLES SCHWAB - EQUITIES (6981) | 756,915 | 774,561 |
| MERRILL LYNCH - EQUITIES (03616) | 328,002 | 340,512 |
| MERRILL LYNCH - MUTUAL FUNDS (03616) | 1,122,491 | 1,118,063 |
| MERRILL LYNCH - EQUITIES (03914) | 239,739 | 234,692 |
| MERRILL LYNCH - MUTUAL FUNDS (03914) | 135,720 | 135,181 |
| CHARLES SCHWAB - EQUITIES (5401) | 277,392 | 359,738 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 260,920 | 0 | 260,920 | |
| BUILDING | 647,672 | 172,690 | 474,982 | |
| LEASE COMMISSION | 17,100 | 5,985 | 11,115 | |
| LAND | 201,379 | 0 | 201,379 | |
| BUILDING | 436,723 | 141,236 | 295,487 | |
| ROOF | 344,944 | 26,179 | 318,765 | |
| LAND | 382,100 | 0 | 382,100 | |
| BUILDING | 748,649 | 95,980 | 652,669 | |
| TENANT IMPROVEMENT | 95,126 | 95,126 | 0 | |
| LAND | 47,895 | 0 | 47,895 | |
| BUILDING | 982,605 | 75,585 | 907,020 | |
| WHITE BOXES FINISH OUT | 108,162 | 3,235 | 104,927 | |
| LEASE COMMISSION - MOBLINK | 9,000 | 2,899 | 6,101 | |
| LEASE COMMISSION - VAPE CITY | 6,856 | 3,135 | 3,721 | |
| LEASE COMMISSION | 960 | 534 | 426 | |
| IMPROVEMENTS - FLOORING | 36,958 | 36,958 | 0 | |
| SIGNANGE | 7,524 | 7,524 | 0 | |
| LAND | 756,055 | 0 | 756,055 | |
| HVAC | 47,500 | 47,500 | 0 | |
| TENANT ALLOWANCE (WELL-MED) | 10,920 | 432 | 10,488 | |
| LEASE COMMISSION (WELL-MED) | 62,244 | 12,554 | 49,690 | |
| LEASHOLD IMPROVEMENTS | 25,879 | 25,879 | 0 | |
| IMPROVEMENTS -PAINTING | 10,384 | 10,384 | 0 | |
| TENANT ALLOWANCE (WELL-MED) | 218,400 | 13,300 | 205,100 | |
| LEASE COMMISSION (WELL-MED) | 62,244 | 17,153 | 45,091 | |
| BUILDING | 463,278 | 87,825 | 375,453 | |
| IMPROVEMENTS - ELECTRICAL | 3,644 | 3,644 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN TGIF | 176,388 | 303,638 | 303,638 |
| INVESTMENT IN JT-BYFF | 9,531 | 0 | 0 |
| CIP | 25,878 | 0 | 0 |
| DUE TO CBG | 146,907 | 274,098 | 274,098 |
| INVESTMENT IN PHILADELPHIA PARKING | 0 | 213,525 | 213,525 |
| INVESTMENT IN VARANA CAPITAL | 0 | 987,840 | 987,840 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO EXPENSES | 42,746 | 42,746 | 0 | |
| K-1 INVESTMENT LOSSES | 77,741 | 77,741 | 0 | |
| INCOME TAX | 4,083 | 0 | 0 | |
| UTILITY | 6,231 | 6,231 | 0 | |
| REPAIRS AND MAINTANENCE | 713 | 713 | 0 | |
| COMMON GROUND MAINTENANCE | 1,942 | 1,942 | 0 | |
| INSURANCE | 4,628 | 4,628 | 0 | |
| PROPERTY TAXES | 22,359 | 22,359 | 0 | |
| ADMIN EXPENSES | 17,995 | 17,995 | 0 | |
| LANDSCAPING | 12,110 | 12,110 | 0 | |
| INTEREST EXPENSE | 1,659 | 1,659 | 0 | |
| TAXES - OTHER | 2,958 | 2,958 | 0 | |
| COMMISSIONS | 2,430 | 2,430 | 0 | |
| SIGNANGE REPAIRS | 102 | 102 | 0 | |
| POSTAGE | 29 | 29 | 0 | |
| UTILITY | 236 | 236 | 0 | |
| JANITORIAL EXPENSE | 974 | 974 | 0 | |
| LANDLORD EXPENSE | 2,194 | 2,194 | 0 | |
| INSURANCE | 5,333 | 5,333 | 0 | |
| REPAIRS AND MAINTANENCE | 5,433 | 5,433 | 0 | |
| ADMIN EXPENSES | 850 | 850 | 0 | |
| PROPERTY TAXES | 17,021 | 17,021 | 0 | |
| INTEREST EXPENSE | 23,704 | 23,704 | 0 | |
| PROPERTY MANAGEMENT FEE | 5,210 | 5,210 | 0 | |
| COMMISSION & FEES | 1,836 | 1,836 | 0 | |
| REPAIRS AND MAINTANENCE | 3,272 | 3,272 | 0 | |
| INSURANCE | 6,915 | 6,915 | 0 | |
| PROPERTY TAXES | 39,221 | 39,221 | 0 | |
| ADMIN EXPENSES | 491 | 491 | 0 | |
| MANAGEMENT FEES | 12,678 | 12,678 | 0 | |
| PROPERTY TAXES | 4,831 | 4,831 | 0 | |
| UTILITY | 263 | 263 | 0 | |
| REPAIRS AND MAINTANENCE | 5,213 | 5,213 | 0 | |
| INSURANCE | 2,763 | 2,763 | 0 | |
| ADMIN EXPENSES | 821 | 821 | 0 | |
| PROPERTY TAXES | 14,745 | 14,745 | 0 | |
| REPAIRS AND MAINTANENCE | 17,331 | 17,331 | 0 | |
| INSURANCE | 6,298 | 6,298 | 0 | |
| PROPERTY TAXES | 56,366 | 56,366 | 0 | |
| ACCOUNTING FEES | 1,574 | 1,574 | 0 | |
| PROPERTY MANAGEMENT FEE | 17,343 | 17,343 | 0 | |
| ADMIN EXPENSES | 2,600 | 2,600 | 0 | |
| INTEREST EXPENSE | 12,604 | 12,604 | 0 | |
| AMORTIZATION | 16,447 | 16,447 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BROKERAGE NONDIVIDEND DISTRIBUTIONS | 264 | 0 | 264 |
| OTHER INCOME | 4,532 | 4,532 | 4,532 |
| Description | Amount |
|---|---|
| ADDITIONAL PAID IN CAPITAL | 1,274,172 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSIT | 31,113 | 55,113 |
| PREPAID RENT | 22,912 | 40,210 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 1,800 | 1,800 | 0 | |
| CONSULTING | 6,000 | 6,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MERRILL LYNCH #3616 FOREIGN TAX PAID | 281 | 0 | 0 | |
| MERRILL LYNCH #3914 FOREIGN TAX PAID | 87 | 0 | 0 | |
| CHARLES SCHWAB #6981 FOREIGN TAX PAID | 81 | 0 | 0 | |
| CHARLES SCHWAB #5401 FOREIGN TAX PAID | 11 | 0 | 0 | |
| PROPERTY TAX | 536 | 536 | 0 |