| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 26,073 | 0 | 0 | 26,073 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS - JOB 40-025-2050 | 2019-12-26 | 31,979 | 630 | SL | 27.500000000000 | 1,165 | 0 | 0 | |
| FURNITURE | 2020-01-08 | 30,855 | 3,306 | 200DB | 7.000000000000 | 7,872 | 0 | 0 | |
| AUDIO VIDEO SYSTEM - JENSEN AUDIO | 2020-06-01 | 24,528 | 1,226 | 200DB | 5.000000000000 | 9,323 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| JP MORGAN | AT COST | 10,581,737 | 11,541,706 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS - JOB 40-025-2050 | 31,979 | 1,795 | 30,184 | |
| FURNITURE | 30,855 | 11,178 | 19,677 | |
| AUDIO VIDEO SYSTEM - JENSEN AUDIO | 24,528 | 10,549 | 13,979 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 41,833 | 0 | 0 | 41,833 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 906,941 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT CUSTODY FEES | 32,056 | 32,056 | 0 | 0 |
| MEMBERSHIP DUES | 1,500 | 0 | 0 | 1,500 |
| OFFICE | 3,166 | 0 | 0 | 3,241 |
| SOFTWARE | 9,490 | 0 | 0 | 9,490 |
| PAYROLL PROCESSING FEES | 3,154 | 0 | 0 | 3,154 |
| COMPUTER | 582 | 0 | 0 | 582 |
| COPYING | 1,981 | 0 | 0 | 1,981 |
| HVAC | 706 | 0 | 0 | 706 |
| INSURANCE - LIABILITY | 6,414 | 0 | 0 | 6,414 |
| JANITORIAL | 4,418 | 0 | 0 | 4,418 |
| MISCELLANEOUS | 180 | 0 | 0 | 2,025 |
| TELEPHONE | 6,920 | 0 | 0 | 6,920 |
| WORKERS COMP INSURANCE | 465 | 0 | 0 | 465 |
| WEBSITE | 1,717 | 0 | 0 | 1,717 |
| BANK CHARGES | 75 | 0 | 0 | 0 |
| PENALTIES | 1,845 | 0 | 0 | 0 |
| COMMON AREA EXPENSES | 1,271,600 | 1,271,600 | 0 | |
| OPERATING EXPENSES | 838,216 | 838,216 | 0 | |
| DEPRECIATION/AMORTIZATION | 624,480 | 624,480 | 0 | |
| OTHER DEDUCTIONS | 57,163 | 57,163 | 0 | |
| PORTFOLIO DEDUCTION | 1,305 | 1,305 | 0 | |
| SECTION 754 EXPENSE | 58,555 | 58,555 | 0 | |
| SECTION 754 EXPENSE | 99,982 | 99,982 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFICIT IN INVESTMENT | 0 | 965,126 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 7,200 | 0 | 0 | 7,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - FEDERAL | 86,062 | 0 | 0 | 0 |
| PAYROLL TAXES | 11,098 | 0 | 0 | 11,098 |