| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 11,490 | 0 | 0 | 11,490 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTURES | 2021-06-01 | 2,084 | 447 | SL | 14.29 % | 298 | |||
| IMPROVEMENTS | 2021-03-01 | 66,117 | 3,039 | SL | 2.56 % | 1,695 | |||
| BUILDING-120 WEST CORK ST | 2020-12-31 | 570,000 | 29,230 | SL | 2.56 % | 14,615 | |||
| BUILDING-122 WEST CORK ST | 2020-12-31 | 310,000 | 15,896 | SL | 2.56 % | 7,948 | |||
| CABINETS | 2022-01-21 | 1,841 | 131 | SL | 14.29 % | 263 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 3,925 | 1,139 | 2,786 | 2,786 |
| Buildings | 880,000 | 67,689 | 812,311 | 812,311 |
| Improvements | 66,117 | 4,734 | 61,383 | 61,383 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 1,091,099 | |||
| ARTWORK & SCULPTURES | 405,599 | 405,599 | |
| BOOK COLLECTION | 685,500 | 685,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CLEANING | 5,500 | 5,500 | ||
| EDUCATION | 1,856 | 1,856 | ||
| EVENTS | 4,754 | 4,754 | ||
| HONORARIUM | 1,500 | 1,500 | ||
| INSURANCE | 11,009 | 11,009 | ||
| MARKETING | 217 | 217 | ||
| OFFICE | 5,773 | 5,773 | ||
| OTHER EXPENSES | 308 | 308 | ||
| OTHER INVESTMENT EXPENSES | 2,257 | 2,257 | ||
| PEST CONTROL | 760 | 760 | ||
| REAL ESTATE TAXES | 8,178 | 8,178 | ||
| REGISTRATIONS & FEES | 450 | 450 | ||
| REPAIRS CLEANING & MAINTENACE | 25,818 | 25,818 | ||
| RESIDENT EXPENSES | 13,887 | 13,887 | ||
| SECURITY | 1,128 | 1,128 | ||
| SUPPLIES | 748 | 748 | ||
| TELEPHONE | 1,791 | 1,791 | ||
| UTILITIES | 8,530 | 8,530 | ||
| WORKERS COMPENSATION INSURANCE | 2,230 | 2,230 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX LIABILITY | 3,655 | 7,291 |
| CREDIT CARD | 837 | 1,362 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APPRAISAL | 12,100 | 0 | 0 | 12,100 |
| INVESTMENT MANAGEMENT FEES | 45,602 | 45,602 | 0 | 0 |
| OTHER | 98 | 0 | 0 | 98 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAID | 305 | 305 | ||
| FEDERAL TAX REFUND | 2,000 | -2,000 | ||
| PAYROLL TAX | 10,083 | 10,083 |