| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 11,000 | 0 | 11,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SCHMIDT PROPERTY | 2009-07-01 | 350,000 | 89,366 | SL | 39.000000000000 | 8,974 | 8,974 | ||
| INCUBATOR RE | 2010-07-01 | 75,000 | 19,150 | SL | 39.000000000000 | 1,923 | 1,923 | ||
| INCUBATOR RE | 2011-07-01 | 161,343 | 41,197 | SL | 39.000000000000 | 4,137 | 4,137 | ||
| CULLIGAN BLVD | 2013-12-01 | 129,536 | 30,028 | SL | 39.000000000000 | 3,321 | 3,321 | ||
| CULLIGAN BLVD | 2014-12-01 | 444,092 | 91,571 | SL | 39.000000000000 | 11,387 | 11,387 | ||
| CULLIGAN BLVD | 2015-07-01 | 26,641 | 5,094 | SL | 39.000000000000 | 683 | 683 | ||
| CULLIGAN BLVD | 2016-07-01 | 119,917 | 111,342 | SL | 7.000000000000 | 8,566 | 8,566 | ||
| WORKWORKING | 2017-04-01 | 7,984 | 6,273 | SL | 7.000000000000 | 1,141 | 1,141 | ||
| GATHER BLDG | 2018-07-01 | 273,446 | 31,257 | SL | 39.000000000000 | 7,011 | 7,011 | ||
| CULLIGAN BLVD | 2018-07-01 | 14,239 | 1,627 | SL | 39.000000000000 | 365 | 365 | ||
| GATHER BLDG | 2019-03-01 | 24,991 | 12,495 | SL | 7.000000000000 | 3,570 | 3,570 | ||
| CULLIGAN BLVD | 2021-01-01 | 43,902 | 2,205 | SL | 39.000000000000 | 1,126 | 1,126 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 1,935,944 | 1,935,944 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SCHMIDT PROPERTY | 350,000 | 98,340 | 251,660 | |
| INCUBATOR RE | 75,000 | 21,073 | 53,927 | |
| INCUBATOR RE | 161,343 | 45,334 | 116,009 | |
| CULLIGAN BLVD | 129,536 | 33,349 | 96,187 | |
| CULLIGAN BLVD | 444,092 | 102,958 | 341,134 | |
| CULLIGAN BLVD | 26,641 | 5,777 | 20,864 | |
| CULLIGAN BLVD | 119,917 | 119,908 | 9 | |
| WORKWORKING | 7,984 | 7,414 | 570 | |
| GATHER BLDG | 273,446 | 38,268 | 235,178 | |
| CULLIGAN BLVD | 14,239 | 1,992 | 12,247 | |
| GATHER BLDG | 24,991 | 16,065 | 8,926 | |
| CULLIGAN BLVD | 43,902 | 3,331 | 40,571 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 1,084 | 1,084 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RAKUNA STOCK | 10,000 | 10,000 | 10,000 |
| INVESTMENT IN GCB | 279,250 | 322,250 | 322,250 |
| GLENWOOD DEVELOPMENT STOCK | 1,875 | 1,875 | 1,875 |
| RECEIVABLE | 128,807 | 144,395 | 144,395 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CLOUD SERVICE | 5,186 | 0 | 5,186 | |
| INSURANCE | 11,764 | 10,329 | 1,435 | |
| ADVERTISING , MARKETING | 190 | 190 | 0 | |
| SUBSCRIPTION | 280 | 280 | 0 | |
| TELEPHONE | 606 | 0 | 606 | |
| TANSACTION COST FEE | 297 | 297 | 0 | |
| OFFICE SUPPLIES | 177 | 0 | 177 | |
| UTILITY | 21,603 | 21,603 | 0 | |
| PROPERTY TAX | 20,794 | 20,794 | 0 | |
| REPAIRS | 9,803 | 9,803 | 0 | |
| SNOW REMOVAL | 647 | 647 | 0 | |
| JANITORIAL | 4,925 | 4,925 | 0 | |
| PARKING LOT - LEASE EXP | 3,300 | 3,300 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TIF PAYMENT | 6,255 | 6,255 | 6,255 |
| OTHER INCOME | 30,000 | 30,000 | 30,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENT | 212,148 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PREPAID RENT | 5,225 | 5,343 |
| LONG TERM LIABILITY | 9,340 | 12,140 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONTRACT SERVICE | 33,563 | 33,563 | 0 | |
| ADVISOR FEE | 10,770 | 10,770 | 0 | |
| INVESTMENT MANAGEMENT FEE | 6,645 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 950 | 950 | 0 |