| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FIXED ASSET | 2021-07-31 | 16,698 | 16,698 | 200DB | 5.0000 | 16,817 | 16,817 | ||
| 162,349 | 25,702 | 3,410 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MS - HARVARD YEARBOOK | FMV | 264,149 | 264,149 |
| MS HY UNRECOGNIZED G/L | FMV | 71,015 | 71,015 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 1,575,051 | 924,008 | 651,043 | 1,575,051 |
| FURNITURE | 1,800 | 1,800 | 1,800 | |
| TENENT IMPROVEMENTS | 27,899 | 1,744 | 26,155 | 27,899 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 32,497 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL REAL ESTATE RENT | ||||
| CONDO FEES | 18,087 | |||
| MANAGEMENT FEES | 6,074 | |||
| AUDIT & PROFESSIONAL SERVICES | 3,237 | |||
| UTILITIES & OFFICE | 1,768 | |||
| R&M | 11,631 | |||
| PARKING RENTAL | 1,542 | |||
| HARVARD YEARBOOK PUBLICATIO | ||||
| CONDO FEES | 27,645 | 3,668 | 23,977 | |
| MANAGEMENT FEES | 9,284 | 1,232 | 8,052 | |
| AUDIT & PROFESSIONAL SERVICES | 3,238 | 430 | 2,808 | |
| UTILITIES & OFFICE | 2,702 | 358 | 2,344 | |
| INVESTMENT FEES | 4,441 | 589 | 3,852 | |
| PARKING RENTAL | 2,358 | 313 | 2,045 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HARVARD YEARBOOK PUBLICATIO | 10,000 | 10,000 | |
| OTHER INCOME | 130 | 130 |
| Description | Amount |
|---|---|
| REALIZED GAIN ON INVESTMENTS | 613 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 2,100 | 2,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UBIT FEDERAL TAX | 15,508 | |||
| UBIT STATE TAX | 5,910 |