| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 11,524 | 0 | 0 | |
| ACCOUNTING FEES | 9,612 | 9,612 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES | 2022-01-01 | 10,000 | 666 | 360.000000000000 | 333 | 333 | 999 |
| 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 | 2022-01-01 | 1,653,320 | L | 0 | 0 | ||||
| BUILDING | 2022-01-01 | 3,857,746 | 193,712 | SL | 39.000000000000 | 98,917 | 98,917 | ||
| IMPROVEMENTS | 2022-07-01 | 23,825 | 891 | SL | 39.000000000000 | 611 | 611 | ||
| IMPROVEMENTS | 2023-07-01 | 464,307 | 5,456 | SL | 39.000000000000 | 11,905 | 11,905 | ||
| IMPROVEMENTS | 2024-07-01 | 711,172 | SL | 39.000000000000 | 8,358 | 8,358 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 1,653,320 | 0 | 1,653,320 | 1,653,320 |
| BUILDING | 3,857,746 | 292,629 | 3,565,117 | 3,565,117 |
| IMPROVEMENTS | 23,825 | 1,502 | 22,323 | 22,323 |
| LOAN FEES | 10,000 | 999 | 9,001 | 9,001 |
| IMPROVEMENTS | 464,307 | 17,361 | 446,946 | 446,946 |
| IMPROVEMENTS | 711,172 | 8,358 | 702,814 | 702,814 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,661 | 8,661 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BANK OF AMERICA SECURITIES - ADJ TO TAX COST | 11,279 | 0 | 0 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX | 1,707 |
| PENALTIES | 3,753 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS AND MAINTENANCE | 7,376 | 7,376 | 0 | |
| AMORTIZATION | 333 | 333 | 0 |
| Description | Amount |
|---|---|
| NONDIVIDEND DISTRIBUTION | 33,404 |
| PRIOR PERIOD ADJUSTMENT | 300,825 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 19,189 | 19,189 | 0 | |
| APPRAISAL FEE | 6,500 | 6,500 | 0 |
| Name | Address |
|---|---|
| JOHN GRAY |
29090 MARCELLO WAY NAPLES,FL34110 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 55,598 | 55,598 | 0 | |
| STATE TAXES | 330 | 330 | 0 | |
| STATE FILING FEES | 50 | 50 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| SILVIS ONE LLC |
44 MONTGOMERY ST STE 1000 SAN FRANCISCO,CA94104 |
87-3562994 | N/A | 0 |
| Total | 0 | |||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| SILVIS ONE LLC |
44 MONTGOMERY ST STE 1000 SAN FRANCISCO,CA94104 |
87-3562994 | N/A | 0 |
| Total | 0 | |||