| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - DEVELOPED | 2015-12-28 | 320,000 | L | 0 | 0 | ||||
| BUILDING | 2015-12-28 | 774,331 | 168,942 | SL | 27.500000000000 | 28,157 | 28,157 | ||
| FURNITURE AND FIXTURES | 2015-12-28 | 119,895 | 119,895 | 200DB | 7.000000000000 | 0 | 0 | ||
| EQUIPMENT RANGES | 2015-12-28 | 30,762 | 30,762 | 200DB | 5.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS | 2016-12-31 | 290,000 | 63,270 | SL | 27.500000000000 | 10,545 | 10,545 | ||
| FURNITURE AND FIXTURES | 2016-12-31 | 174,721 | 165,625 | 200DB | 7.000000000000 | 9,096 | 9,096 | ||
| EQUIPMENT RANGES | 2016-12-31 | 62,162 | 62,162 | 200DB | 5.000000000000 | 0 | 0 | ||
| FURNITURE AND FIXTURES | 2018-12-31 | 51,192 | 200DB | 7.000000000000 | 0 | 7,313 | |||
| EQUIPMENT RANGES | 2018-12-31 | 9,769 | 200DB | 5.000000000000 | 0 | 1,954 | |||
| EQUIPMENT RANGES | 2021-12-31 | 20,833 | 200DB | 5.000000000000 | 0 | 4,167 | |||
| EQUIPMENT RANGES | 2022-12-31 | 25,624 | 200DB | 5.000000000000 | 10,250 | 5,125 | |||
| EQUIPMENT RANGES | 2023-12-31 | 11,519 | 200DB | 5.000000000000 | 9,330 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENT IN BONDS | 736,555 | 2,033,927 |
| INVESTMENT IN BONDS BESSEMER | 492,695 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENT IN STOCKS BESSEMER | 11,488,040 | 12,120,842 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT RANGES | 20,833 | 20,833 | 0 | |
| EQUIPMENT RANGES | 25,624 | 10,250 | 15,374 | |
| EQUIPMENT RANGES | 11,519 | 9,330 | 2,189 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 17,227 | 17,227 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXPENSES | 0 | 1,394 | 1,394 |
| UTILITIES DEPOSITS | 26,888 | 26,888 | |
| DUE FROM THE ESTATE OF JJB | 495,030 | 0 |
| Description | Amount |
|---|---|
| INTERCOMPANY DISTRIBUTION | 495,030 |
| TAXES | 443,423 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING EXPENSE | 37,647 | 37,647 | 0 | |
| ASSOCIATION DUES | 1,352 | 1,352 | 0 | |
| BOND PREMIUM | 1,545 | 1,545 | 0 | |
| CARPET EXPENSE | 39,153 | 39,153 | 0 | |
| CLEANING EXP | 18,507 | 18,507 | 0 | |
| COMPUTER PROCESSING | 16,048 | 16,048 | 0 | |
| CREDIT REPORT BACKGROUND CHECK | 6,746 | 6,746 | 0 | |
| DUES, SUBSCR & ED TRAINING | 1,310 | 1,310 | 0 | |
| ENTRY GATGE SERVICE | 22,066 | 22,066 | 0 | |
| EXTERMINATING EXPENSE | 20,236 | 20,236 | 0 | |
| FEES | 45,963 | 45,963 | 0 | |
| FIRE OR BURGLAR ALARM SERVICE | 56,369 | 56,369 | 0 | |
| FITNESS POOL BBQ EXPENSE | 27,430 | 27,430 | 0 | |
| GARBAGE REMOVAL EXPENSE | 60,445 | 60,445 | 0 | |
| INSURANCE | 525,065 | 525,065 | 0 | |
| LANDSCAPING EXPENSE | 33,706 | 33,706 | 0 | |
| MODEL APARTMENT EXPENSE | 7,245 | 7,245 | 0 | |
| OFFICE EQUIPMENT | 10,357 | 10,357 | 0 | |
| OFFICE SUPPLIES | 3,803 | 3,803 | 0 | |
| PAYROLL PROCESSING EXP | 3,772 | 3,772 | 0 | |
| POSTAGE | 2,179 | 2,179 | 0 | |
| REPARIS | 666,644 | 666,644 | 0 | |
| SECURITY LOCS AND KEYS | 2,689 | 2,689 | 0 | |
| SECURITY SERVICES | 87,927 | 87,927 | 0 | |
| SUPERINTENDENT APT EXPENSE | 30,615 | 30,615 | 0 | |
| TRAVEL | 4,143 | 4,143 | 0 | |
| UNCOLLECTIBLE RENTS RECEIVABLE | 128,744 | 128,744 | 0 | |
| UNIFORM RENTAL EXPENSE | 3,232 | 3,232 | 0 | |
| UTILITIES | 324,707 | 324,707 | 0 |
| Description | Amount |
|---|---|
| VOIDED | 86,500 |
| PRIOR PERIOD ADJUSTMENT | 116,729 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTS RECEIVED IN ADVANCE | 43,367 | 30,040 |
| TENANTS DEPOSIT PAYABLE | 197,111 | 197,122 |
| OTHER AFFILIATES | 0 | 27,525 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 183,678 | 183,678 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WH | 344 | 0 | 0 | |
| FL ANNUAL REPORT | 0 | 0 | 200 | |
| PAYROLL TAX | 0 | 57,485 | 0 | |
| REAL ESTATE TAXES | 0 | 380,559 | 0 | |
| FL TNG PERSONAL PROP TAX | 0 | 5,179 | 0 |