| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,895 | 0 | 947 | 948 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| THIRD FLOOR RENOVATIONS | 1999-07-01 | 40,829 | 22,302 | SL | 27.0000 | 1,512 | |||
| IMPROVEMENTS | 1988-07-01 | 95,362 | 88,668 | SL | 27.0000 | 3,532 | |||
| IMPROVEMENTS | 1989-07-31 | 937 | 855 | SL | 27.0000 | 35 | |||
| SHOWER/BATH | 1989-03-30 | 13,810 | 12,395 | SL | 27.0000 | 511 | |||
| IMPROVEMENTS | 1990-04-17 | 5,000 | 4,228 | SL | 27.0000 | 185 | |||
| WINDOWS | 1992-06-01 | 8,384 | 7,104 | SL | 27.0000 | 311 | |||
| KITCHEN REMODEL | 1994-09-01 | 25,670 | 19,273 | SL | 27.0000 | 951 | |||
| ROOF-DORMER | 1997-10-13 | 4,360 | 1,744 | SL | 40.0000 | 109 | |||
| PATIO/SIDEWALK | 1997-10-21 | 4,500 | 1,808 | SL | 40.0000 | 113 | |||
| ELEVATOR | 1998-06-01 | 245,257 | 97,072 | SL | 40.0000 | 6,131 | |||
| RESUEVATOR | 2000-01-11 | 2,970 | 1,055 | SL | 40.0000 | 74 | |||
| BUILDING IMPROVEMENTS | 2000-10-15 | 1,816 | 608 | SL | 40.0000 | 45 | |||
| 2 ALUMINUM SIGNS | 2001-10-16 | 2,012 | 1,664 | SL | 15.0000 | 134 | |||
| PORCH HEADER BEAM | 2001-09-06 | 2,022 | 641 | SL | 40.0000 | 51 | |||
| PORCH ROOF | 2002-05-30 | 2,400 | 710 | SL | 40.0000 | 60 | |||
| SEWER LINE IMPROVEMENTS | 2002-10-15 | 9,608 | 2,760 | SL | 40.0000 | 240 | |||
| PLATFORM & RAMP | 2002-10-30 | 2,405 | 685 | SL | 40.0000 | 60 | |||
| WINDOWS | 2004-09-20 | 545 | 133 | SL | 40.0000 | 14 | |||
| MAYTAG NEPTUNE WASHER | 2006-02-23 | 735 | 396 | SL | 15.0000 | 49 | |||
| GENERATOR | 2008-03-17 | 9,538 | 1,428 | SL | 40.0000 | 238 | |||
| CARPETING | 2007-05-24 | 675 | 656 | SL | 7.0000 | 19 | |||
| GRANITE STEPS | 2007-12-15 | 3,113 | 468 | SL | 40.0000 | 78 | |||
| GENERATOR ADDITIONAL COST | 2008-04-01 | 524 | 78 | SL | 40.0000 | 13 | |||
| BUILDING IMPROVEMENTS | 2008-06-03 | 6,241 | 910 | SL | 40.0000 | 156 | |||
| COMPUTER | 2009-10-13 | 1,147 | 1,031 | SL | 5.0000 | 116 | |||
| HOT WATER HEATER | 2009-06-02 | 6,495 | 4,485 | SL | 7.0000 | 928 | |||
| HEATING UNIT UPGRADE | 2010-03-11 | 582 | 61 | SL | 40.0000 | 15 | |||
| NEW BOILER | 2011-06-28 | 8,927 | 613 | SL | 40.0000 | 223 | |||
| NEW DISHWASHER | 2010-12-07 | 4,877 | 2,323 | SL | 7.0000 | 697 | |||
| FIRE SUPPRESION SYSTEM | 2011-05-09 | 1,836 | 764 | SL | 7.0000 | 262 | |||
| CARPETING | 2011-10-14 | 1,225 | 438 | SL | 7.0000 | 175 | |||
| WINDOWS | 2011-04-19 | 1,675 | 122 | SL | 40.0000 | 42 | |||
| NEW SINK | 2011-12-26 | 469 | 151 | SL | 7.0000 | 67 | |||
| EMPLOYEE PARKING LOT | 2011-10-06 | 2,200 | 138 | SL | 40.0000 | 55 | |||
| SLATE ROOF | 2012-11-30 | 10,000 | 333 | SL | 40.0000 | 250 | |||
| NEW CARPETING | 2012-10-01 | 5,788 | 1,240 | SL | 7.0000 | 827 | |||
| NEW FREEZER | 2012-11-26 | 1,675 | 319 | SL | 7.0000 | 239 | |||
| GARAGE DOOR | 2013-12-14 | 1,258 | 10 | SL | 40.0000 | 31 | |||
| 2 OIL TANKS | 2015-01-22 | 4,321 | SL | 40.0000 | 18 | ||||
| COMPUTER EQUIPMENT | 2014-06-27 | 643 | SL | 5.0000 | 96 | ||||
| GARAGE ROOF | 2014-08-27 | 2,550 | SL | 40.0000 | 37 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1,067,126.25 SH JP MORGAN PRIME M/M FUND | FMV | 1,067,126 | 1,067,126 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 50,363 | 39,614 | 10,749 | 10,749 |
| Buildings | 50,240 | 50,240 | ||
| Improvements | 530,820 | 293,237 | 237,583 | 237,583 |
| Land | 1 | 1 | 1 | |
| Miscellaneous | 1 | 1 |
| Item No. | 1 |
|---|---|
| Lender's Name | KEYBANK NATIONAL ASSOCIATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 9163 |
| Balance Due | |
| Date of Note | 2011-10 |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | 12.7500 |
| Security Provided by Borrower | UNSECURED |
| Purpose of Loan | LINE OF CREDIT |
| Description of Lender Consideration | CASH $7,983 |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 2,674 | 2,674 | ||
| GROCERY SUPPLIES | 35,511 | 35,511 | ||
| HOUSEHOLD EXPENSES | 6,343 | 6,343 | ||
| INSURANCE | 11,785 | 11,785 | ||
| MEDICAL | 6,626 | 6,626 | ||
| OFFICE EXPENSE | 4,912 | 4,912 | ||
| REPAIRS & MAINTENANCE | 9,381 | 9,381 | ||
| SOCIAL RECREATION | 5,774 | 5,774 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 899 | ||
| RESIDENT RENTAL INCOME | 149,508 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSING | 340 | 0 | 0 | 340 |