| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TENANT IMPROVEMENTS | 2022-05-31 | 207,337 | 3,101 | SL | 39.000000000000 | 5,316 | 0 | 5,316 | |
| BLDG FIXTURE - EXHIBIT | 2022-06-01 | 12,540 | 1,045 | SL | 7.000000000000 | 1,791 | 0 | 1,791 | |
| TENANT IMPROVEMENTS | 2023-07-01 | 488,594 | SL | 15.000000000000 | 16,286 | 0 | 16,286 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TENANT IMPROVEMENTS | 207,337 | 8,417 | 198,920 | 198,920 |
| BLDG FIXTURE - EXHIBIT | 12,540 | 2,836 | 9,704 | 9,704 |
| TENANT IMPROVEMENTS | 488,594 | 16,286 | 472,308 | 472,308 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 2,079 | 11,785 | 11,785 |
| RIGHT OF USE ASSET | 7,937,094 | 7,937,094 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 120,462 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGE | 289 | 0 | 0 | 289 |
| INSURANCE | 5,512 | 0 | 0 | 5,512 |
| ADMINISTRATIVE SERVICES | 51,651 | 0 | 0 | 51,651 |
| UTILITIES | 58,479 | 0 | 0 | 58,479 |
| JANITORIAL EXPENSE | 48,881 | 0 | 0 | 48,881 |
| REPAIRS CONTRACTS | 100,795 | 0 | 0 | 100,795 |
| MISCELLANEOUS MAINTENANCE | 42 | 0 | 0 | 42 |
| BAD DEBT | 942 | 0 | 0 | 942 |
| SIGNS | 3,491 | 0 | 0 | 3,491 |
| TRAVEL EXPENSE | 4,362 | 0 | 0 | 4,362 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OFFICE RENTALS | 250,352 | 250,352 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS PAYABLE | 12,295 | 24,158 |
| RENT OBLIGATION PAYABLE | 0 | 60,809 |
| LEASE LIABILITY RENTAL BLDG | 0 | 8,040,373 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FUNDRAISING/OUTREACH | 5,763 | 0 | 0 | 5,763 |
| Name | Address |
|---|---|
| SOMERSET DEVELOPMENT COMPANY LLC |
5101 WISCONSIN AVE NW STE 410 WASHINGTON,DC20016 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,100 | 0 | 0 | 21,028 |
| REAL ESTATE TAXES | 19,156 | 0 | 0 | 19,156 |