| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 12,372 | 12,372 | 0 |
| 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 | 98,340 | SL | 39.000000000000 | 8,974 | 8,974 | ||
| INCUBATOR RE | 2010-07-01 | 75,000 | 21,073 | SL | 39.000000000000 | 1,923 | 1,923 | ||
| INCUBATOR RE | 2011-07-01 | 161,343 | 45,334 | SL | 39.000000000000 | 4,137 | 4,137 | ||
| CULLIGAN BLVD | 2013-12-01 | 129,536 | 33,349 | SL | 39.000000000000 | 3,321 | 3,321 | ||
| CULLIGAN BLVD | 2014-12-01 | 444,092 | 102,958 | SL | 39.000000000000 | 11,387 | 11,387 | ||
| CULLIGAN BLVD | 2015-07-01 | 26,641 | 5,777 | SL | 39.000000000000 | 683 | 683 | ||
| CULLIGAN BLVD | 2016-07-01 | 119,917 | 119,908 | SL | 7.000000000000 | 0 | 0 | ||
| WORKWORKING | 2017-04-01 | 7,984 | 7,414 | SL | 7.000000000000 | 570 | 570 | ||
| GATHER BLDG | 2018-07-01 | 273,446 | 38,268 | SL | 39.000000000000 | 7,011 | 7,011 | ||
| CULLIGAN BLVD | 2018-07-01 | 14,239 | 1,992 | SL | 39.000000000000 | 365 | 365 | ||
| GATHER BLDG | 2019-03-01 | 24,991 | 16,065 | SL | 7.000000000000 | 3,570 | 3,570 | ||
| CULLIGAN BLVD | 2021-01-01 | 43,902 | 3,331 | SL | 39.000000000000 | 1,126 | 1,126 | ||
| CULLIGAN BLVD | 2024-02-01 | 16,926 | SL | 39.000000000000 | 380 | 380 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 1,870,349 | 1,870,350 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SCHMIDT PROPERTY | 350,000 | 107,314 | 242,686 | |
| INCUBATOR RE | 75,000 | 22,996 | 52,004 | |
| INCUBATOR RE | 161,343 | 49,471 | 111,872 | |
| CULLIGAN BLVD | 129,536 | 36,670 | 92,866 | |
| CULLIGAN BLVD | 444,092 | 114,345 | 329,747 | |
| CULLIGAN BLVD | 26,641 | 6,460 | 20,181 | |
| CULLIGAN BLVD | 119,917 | 119,908 | 9 | |
| WORKWORKING | 7,984 | 7,984 | 0 | |
| GATHER BLDG | 273,446 | 45,279 | 228,167 | |
| CULLIGAN BLVD | 14,239 | 2,357 | 11,882 | |
| GATHER BLDG | 24,991 | 19,635 | 5,356 | |
| CULLIGAN BLVD | 43,902 | 4,457 | 39,445 | |
| CULLIGAN BLVD | 16,926 | 380 | 16,546 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 2,295 | 2,295 | 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 | 322,250 | 460,585 | 460,585 |
| GLENWOOD DEVELOPMENT STOCK | 1,875 | 1,875 | 1,875 |
| RECEIVABLE | 144,395 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CLOUD SERVICE | 692 | 0 | 692 | |
| INSURANCE | 17,843 | 17,843 | 0 | |
| ADVERTISING , MARKETING | 13 | 13 | 0 | |
| SUBSCRIPTION | 490 | 490 | 0 | |
| TELEPHONE | 903 | 0 | 903 | |
| MARGIN INTEREST | 2,285 | 2,285 | 0 | |
| OFFICE SUPPLIES | 271 | 0 | 271 | |
| UTILITY | 23,030 | 23,030 | 0 | |
| PROPERTY TAX | 20,270 | 20,270 | 0 | |
| REPAIRS | 10,732 | 10,732 | 0 | |
| PARKING LOT - LEASE EXP | 3,300 | 3,300 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TIF PAYMENT | 6,210 | 6,210 | 6,210 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENT | 143,627 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PREPAID RENT | 5,343 | 9,353 |
| LONG TERM LIABILITY | 12,140 | 8,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONTRACT SERVICE | 30,275 | 30,275 | 0 | |
| ADVISOR FEE | 28,432 | 6,815 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 569 | 569 | 0 | |
| TAXES | 50 | 0 | 50 |