| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,205 | 0 | 0 | 2,205 |
| ACCOUNTING | 2,206 | 0 | 2,206 | 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 |
|---|---|---|---|---|---|---|---|---|
| DEFERRED LOAN COSTS | 2007-08-16 | 4,645 | 723 | 180.000000000000 | 3,922 | 0 | 3,922 | 4,645 |
| DEFERRED LEASING COSTS | 2008-07-01 | 9,500 | 2,850 | 60.000000000000 | 1,900 | 0 | 1,900 | 4,750 |
| 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-17 INNER BELT RD | 1998-01-15 | 32,490 | L | 0 | 0 | 0 | |||
| BUILDING-17 INNER BELT RD | 1998-01-15 | 300,502 | 95,535 | SL | 39.000000000000 | 7,705 | 7,705 | 7,705 | |
| IMPROVEMENTS-17 INNER BELT RD (ROOF) | 2006-06-15 | 28,580 | 2,596 | SL | 39.000000000000 | 733 | 733 | 733 | |
| IMPROVEMENTS-17 INNER BELT RD (HVAC & BATHROOMS)) | 2008-06-13 | 77,097 | 3,048 | SL | 39.000000000000 | 1,977 | 1,977 | 1,977 | |
| LAND-9 NEW WASHINGTON ST (FNDTN) | 1998-01-15 | 24,510 | L | 0 | 0 | 0 | |||
| BUILDING-9 NEW WASHINGTON ST (FNDTN) | 1998-01-15 | 222,270 | 68,772 | SL | 39.000000000000 | 5,699 | 0 | 5,699 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2007-11-26 | 32,000 | 1,745 | SL | 39.000000000000 | 821 | 0 | 821 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2008-02-14 | 16,526 | 795 | SL | 39.000000000000 | 424 | 0 | 424 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (CARPET & WINDOW TREATMENTS) | 2008-01-31 | 10,279 | 1,542 | SL | 5.000000000000 | 1,028 | 0 | 2,056 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (ROOF TOP AIR HANDLERS) | 2009-04-23 | 19,502 | 354 | SL | 39.000000000000 | 500 | 0 | 500 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2008-02-14 | 60,000 | SL | 39.000000000000 | 1,538 | 0 | 1,538 | ||
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2007-11-26 | 37,414 | SL | 39.000000000000 | 959 | 0 | 959 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND-17 INNER BELT RD | 32,490 | 0 | 32,490 | 0 |
| BUILDING-17 INNER BELT RD | 300,502 | 103,240 | 197,262 | 0 |
| IMPROVEMENTS-17 INNER BELT RD (ROOF) | 28,580 | 3,329 | 25,251 | 0 |
| IMPROVEMENTS-17 INNER BELT RD (HVAC & BATHROOMS)) | 77,097 | 5,025 | 72,072 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND-9 NEW WASHINGTON ST (FNDTN) | 24,510 | 0 | 24,510 | 0 |
| BUILDING-9 NEW WASHINGTON ST (FNDTN) | 222,270 | 74,471 | 147,799 | 0 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 32,000 | 2,566 | 29,434 | 0 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 16,526 | 1,219 | 15,307 | 0 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (CARPET & WINDOW TREATMENTS) | 10,279 | 7,710 | 2,569 | 0 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (ROOF TOP AIR HANDLERS) | 19,502 | 854 | 18,648 | 0 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 60,000 | 1,538 | 58,462 | 0 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 37,414 | 959 | 36,455 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 22,150 | 12,000 | 0 | 10,150 |
| LEGAL FEES | 10,150 | 0 | 10,150 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MORTGAGE RECEIVABLE | 1,442,265 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING SERVICE | 3,400 | 0 | 0 | 3,400 |
| ALARM & SECURITY | 3,524 | 0 | 0 | 3,524 |
| BANK CHARGES | 34 | 0 | 0 | 34 |
| INSURANCE | 3,966 | 0 | 0 | 3,966 |
| LANDSCPAING | 3,981 | 0 | 0 | 3,981 |
| CLEANING & MAINTENANCE | 4,484 | 0 | 0 | 4,484 |
| REPAIR & MAINTENANCE | 14,124 | 0 | 0 | 14,124 |
| TELEPHONE | 2,052 | 0 | 0 | 2,052 |
| INSURANCE | 6,471 | 0 | 6,471 | 0 |
| REPAIR & MAINTENANCE | 8,956 | 0 | 8,956 | 0 |
| BANK CHARGES | 34 | 0 | 34 | 0 |
| BOOKKEEPING SERVICE | 3,400 | 0 | 3,400 | 0 |
| AMORTIZATION | 5,822 | 0 | 5,822 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT PAYABLE | 18,000 | 18,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKER FEES | 20,000 | 20,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 13,562 | 0 | 0 | 13,562 |
| EXCISE TAXES | 1,504 | 0 | 0 | 1,504 |
| REAL ESTATE TAXES | 22,127 | 0 | 22,127 | 0 |