| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,526 | 2,263 | 0 | 2,263 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1701 HEIGHTS BLVD BUILDING | 2022-09-02 | 2,067,259 | 17,669 | SL | 39.000000000000 | 53,007 | 53,007 | 53,007 | |
| 1701 HEIGHTS BLVD FLOORING | 2022-11-14 | 99,694 | 1,108 | SL | 15.000000000000 | 6,646 | 6,646 | 6,646 | |
| 1701 HEIGHTS BLVD LAND | 2022-09-02 | 2,982,000 | L | 0 | 0 | 0 | |||
| TURF- LANDSCAPING | 2023-08-14 | 46,853 | SL | 15.000000000000 | 1,301 | 1,301 | 1,301 | ||
| ROLAND HP-605 DIGITAL PIANO | 2018-07-18 | 5,150 | 3,251 | SL | 7.000000000000 | 736 | 0 | 0 | |
| BIERGARTEN DECK | 2018-06-09 | 5,000 | 2,292 | SL | 10.000000000000 | 500 | 0 | 0 | |
| PIANO | 2019-03-12 | 6,150 | 3,369 | SL | 7.000000000000 | 879 | 0 | 0 | |
| MASON & HAMLIN PIANO | 2022-11-28 | 40,000 | 476 | SL | 7.000000000000 | 5,714 | 0 | 0 | |
| BANQUET TABLES | 2022-11-18 | 9,224 | 110 | SL | 7.000000000000 | 1,318 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 115,039 | 119,266 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 1,327,487 | 1,526,880 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1701 HEIGHTS BLVD BUILDING | 2,067,259 | 70,676 | 1,996,583 | 1,996,583 |
| 1701 HEIGHTS BLVD FLOORING | 99,694 | 7,754 | 91,940 | 91,940 |
| 1701 HEIGHTS BLVD LAND | 2,982,000 | 0 | 2,982,000 | 2,982,000 |
| TURF- LANDSCAPING | 46,853 | 1,301 | 45,552 | 45,552 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ROLAND HP-605 DIGITAL PIANO | 5,150 | 3,987 | 1,163 | 1,163 |
| BIERGARTEN DECK | 5,000 | 2,792 | 2,208 | 2,208 |
| PIANO | 6,150 | 4,248 | 1,902 | 1,902 |
| MASON & HAMLIN PIANO | 40,000 | 6,190 | 33,810 | 33,810 |
| BANQUET TABLES | 9,224 | 1,428 | 7,796 | 7,796 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 483 | 0 | 0 | 483 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 1701 HEIGHTS LENDERS LLC | 500,000 | 500,000 | 500,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 693 | 0 | 0 | 693 |
| INSURANCE | 0 | 0 | 0 | 0 |
| OFFICE EXPENSE | 2,547 | 0 | 0 | 2,547 |
| MUSIC & PERFORMANCE EXPENSES | 213,654 | 0 | 0 | 213,654 |
| PROGRAM SUPPORT | 49,838 | 0 | 0 | 49,838 |
| SECURITY | 0 | 0 | 0 | 0 |
| HCMA | 192,048 | 0 | 0 | 192,048 |
| UTILITIES | 27,088 | 27,088 | 27,088 | 0 |
| RECURRING SERVICES | 29,863 | 29,863 | 29,863 | 0 |
| RENOVATION | 153,419 | 153,419 | 153,419 | 0 |
| FURNISHINGS | 13,168 | 13,168 | 13,168 | 0 |
| BANKING | 0 | 0 | 0 | 0 |
| INSURANCE | 37,396 | 37,396 | 37,396 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROMISSORY NOTE | 4,000,000 | 4,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES | 19,763 | 0 | 0 | 19,763 |
| INVESTMENT MANAGEMENT FEES | 14,973 | 14,973 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 869 | 869 | 0 | 0 |