| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,575 | 0 | 0 | 4,575 |
| 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 | 2022-11-15 | 1,686,120 | 50,440 | SL | 39.000000000000 | 43,234 | 0 | 43,234 | |
| FISH TANK | 2022-11-15 | 62,803 | 1,878 | SL | 39.000000000000 | 1,610 | 0 | 1,610 | |
| ELEVATOR | 2022-11-15 | 56,320 | 1,685 | SL | 39.000000000000 | 1,444 | 0 | 1,444 | |
| SECURITY SYSTEM | 2022-11-15 | 17,202 | 515 | SL | 39.000000000000 | 441 | 0 | 441 | |
| TENANT IMPROVEMENTS | 2023-12-28 | 386,992 | SL | 39.000000000000 | 9,923 | 0 | 9,923 | ||
| STEINWAY PIANO | 2023-08-01 | 130,608 | 7,774 | SL | 7.000000000000 | 18,658 | 0 | 18,658 | |
| LANDSCAPING IMPROVEMENTS | 2024-10-31 | 219,592 | SL | 15.000000000000 | 2,440 | 0 | 2,440 | ||
| FISH TANK | 2024-10-30 | 28,270 | SL | 39.000000000000 | 121 | 0 | 121 | ||
| BOOK SHELF | 2024-01-08 | 14,800 | SL | 7.000000000000 | 2,114 | 0 | 2,114 | ||
| WINDOW COVERINGS | 2024-03-26 | 7,828 | SL | 7.000000000000 | 839 | 0 | 839 | ||
| TENANT IMPROVEMENTS | 2024-07-31 | 885,725 | SL | 39.000000000000 | 9,463 | 0 | 9,463 | ||
| LED VIDEO WALL | 2024-12-04 | 39,621 | SL | 7.000000000000 | 472 | 0 | 472 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB EQUITIES | 4,400,048 | 24,134,526 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TENANT IMPROVEMENTS | 1,686,120 | 93,674 | 1,592,446 | |
| FISH TANK | 62,803 | 3,488 | 59,315 | |
| ELEVATOR | 56,320 | 3,129 | 53,191 | |
| SECURITY SYSTEM | 17,202 | 956 | 16,246 | |
| TENANT IMPROVEMENTS | 386,992 | 9,923 | 377,069 | |
| STEINWAY PIANO | 130,608 | 26,432 | 104,176 | |
| LANDSCAPING IMPROVEMENTS | 219,592 | 2,440 | 217,152 | |
| FISH TANK | 28,270 | 121 | 28,149 | |
| BOOK SHELF | 14,800 | 2,114 | 12,686 | |
| WINDOW COVERINGS | 7,828 | 839 | 6,989 | |
| TENANT IMPROVEMENTS | 885,725 | 9,463 | 876,262 | |
| LED VIDEO WALL | 39,621 | 472 | 39,149 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX ON INVESTMENT INCOME | 6,011 |
| NON-DEDUCTIBLE MEALS | 1,649 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING & MARKETING | 2,000 | 0 | 0 | 2,000 |
| SUPPLIES | 11,832 | 1,183 | 0 | 10,649 |
| INSURANCE | 39,157 | 0 | 0 | 39,157 |
| MEALS & ENTERTAINMENT | 1,649 | 0 | 0 | 1,649 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 4,299 | 0 |
| CREDIT CARD PAYABLES | 28,464 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL SERVICES | 76,488 | 0 | 0 | 76,488 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & PERMITS | 7,156 | 0 | 0 | 7,156 |
| FOREIGN TAX PAID | 4,582 | 4,582 | 0 | 0 |
| PAYROLL TAXES | 10,470 | 0 | 0 | 10,470 |