| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Hullen Accountancy | 2,500 | 2,500 | 2,500 | 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 |
|---|---|---|---|---|---|---|---|---|
| Commissions | 2019-08-15 | 46,196 | 34,004 | 6.0000 | 7,699 | 41,703 | ||
| Commissions | 2021-02-26 | 150,483 | 85,275 | 5.0000 | 30,097 | 115,372 | ||
| Deferred Legal Lease | 2021-01-25 | 1,013 | 592 | 5.0000 | 203 | 795 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Seaport 185 Bldg | 2017-12-01 | 836,967 | 456,904 | SL | 37.4000 | 22,379 | 22,379 | 22,379 | |
| Seaport 185 Bldg | 2017-12-01 | 35,939 | 20,765 | SL | 39.0000 | 922 | 922 | 922 | |
| Building | 2017-12-01 | 3,479,330 | 1,353,057 | SL | 39.0000 | 89,214 | 89,214 | 89,214 | |
| Tenant Improvements | 2017-12-01 | 2,901,383 | 1,274,234 | SL | 39.0000 | 74,394 | 74,394 | 74,394 | |
| T\I Lighting | 2019-12-13 | 27,000 | 7,350 | SL | 15.0000 | 1,800 | 1,800 | ||
| T\I Bathrooms | 2019-12-19 | 16,162 | 4,308 | SL | 15.0000 | 1,077 | 1,077 | ||
| Tenant Improvements | 2021-05-27 | 15,393 | 2,651 | SL | 15.0000 | 1,026 | 1,026 | ||
| Building Improvements | 2023-07-01 | 938,700 | 12,035 | SL | 39.0000 | 24,069 | 24,069 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 7,253,619 | 1,323,939 | 5,929,680 | 13,456,000 |
| Land | 1,368,622 | 1,368,622 | 3,600,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 15,393 | 3,677 | 11,716 | |
| Improvements | 981,862 | 50,639 | 931,223 | 970,911 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 160,416 | 122,417 | 122,417 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 37,999 | 37,999 | ||
| Bank Fees | 99 | 99 | 99 | |
| Rental Expenses | 74,589 | 74,589 | ||
| Software | 485 | |||
| State Registry | 200 | 200 | 200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Prepaid Rent | 71,636 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Fed Estimate | 12,600 | |||
| Prior balance due | 1,642 | |||
| Refund | 302 |