| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,580 | 0 | 0 | 2,580 |
| ACCOUNTING FEES | 2,579 | 2,579 | 2,579 | 0 |
| 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 | 126,355 | SL | 39.000000000000 | 7,705 | 7,705 | 7,705 | |
| IMPROVEMENTS-17 INNER BELT RD (ROOF) | 2006-06-15 | 28,580 | 5,528 | SL | 39.000000000000 | 733 | 733 | 733 | |
| IMPROVEMENTS-17 INNER BELT RD (HVAC & BATHROOMS)) | 2008-06-13 | 77,097 | 10,956 | SL | 39.000000000000 | 1,977 | 1,977 | 1,977 | |
| LAND IMPROVEMENTS-YARD PAVING | 2014-09-02 | 5,615 | SL | 15.000000000000 | 2,902 | 125 | 125 | ||
| 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 | 91,568 | SL | 39.000000000000 | 5,699 | 0 | 5,699 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2007-11-26 | 32,000 | 5,029 | SL | 39.000000000000 | 821 | 0 | 821 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2008-02-14 | 16,526 | 2,491 | SL | 39.000000000000 | 424 | 0 | 424 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (CARPET & WINDOW TREATMENTS) | 2008-01-31 | 10,279 | 5,139 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (ROOF TOP AIR HANDLERS) | 2009-04-23 | 19,502 | 2,354 | SL | 39.000000000000 | 500 | 0 | 500 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2008-02-14 | 60,000 | 6,152 | SL | 39.000000000000 | 1,538 | 0 | 1,538 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2007-11-26 | 37,414 | 3,836 | SL | 39.000000000000 | 959 | 0 | 959 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (FENCE) | 2012-05-22 | 10,375 | 519 | SL | 15.000000000000 | 346 | 0 | 692 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (WINDOWS) | 2013-12-13 | 19,200 | 21 | SL | 39.000000000000 | 492 | 0 | 492 | |
| CHAIRS | 2013-08-27 | 3,315 | 331 | 200DB | 5.000000000000 | 530 | 0 | 663 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (WATER MAIN) | 2013-08-13 | 31,923 | 307 | SL | 39.000000000000 | 819 | 0 | 819 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (FENCE) | 2013-04-23 | 4,500 | 75 | SL | 15.000000000000 | 150 | 0 | 300 | |
| CHAIRS AND TABLES | 2014-02-04 | 4,026 | 200DB | 5.000000000000 | 2,416 | 0 | 738 |
| 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 | |
| BUILDING-17 INNER BELT RD | 300,502 | 134,060 | 166,442 | |
| IMPROVEMENTS-17 INNER BELT RD (ROOF) | 28,580 | 6,261 | 22,319 | |
| IMPROVEMENTS-17 INNER BELT RD (HVAC & BATHROOMS)) | 77,097 | 12,933 | 64,164 | |
| LAND IMPROVEMENTS-YARD PAVING | 5,615 | 2,902 | 2,713 |
| 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 | |
| BUILDING-9 NEW WASHINGTON ST (FNDTN) | 222,270 | 97,267 | 125,003 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 32,000 | 5,850 | 26,150 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 16,526 | 2,915 | 13,611 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (CARPET & WINDOW TREATMENTS) | 10,279 | 10,279 | 0 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (ROOF TOP AIR HANDLERS) | 19,502 | 2,854 | 16,648 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 60,000 | 7,690 | 52,310 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 37,414 | 4,795 | 32,619 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (FENCE) | 10,375 | 6,053 | 4,322 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (WINDOWS) | 19,200 | 513 | 18,687 | |
| CHAIRS | 3,315 | 2,519 | 796 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (WATER MAIN) | 31,923 | 1,126 | 30,797 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (FENCE) | 4,500 | 2,475 | 2,025 | |
| CHAIRS AND TABLES | 4,026 | 2,416 | 1,610 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 24,405 | 0 | 0 | 24,405 |
| LEGAL FEES | 24,405 | 24,405 | 24,405 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING SERVICE | 4,800 | 0 | 0 | 4,800 |
| INSURANCE | 6,540 | 0 | 0 | 6,540 |
| PENALTIES | 8 | 0 | 0 | 0 |
| INSURANCE | 10,670 | 10,670 | 10,670 | 0 |
| BOOKKEEPING SERVICE | 4,800 | 4,800 | 4,800 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT PAYABLE | 18,000 | 4,279 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| A DIRECTOR IS A BENFICIARY OF THE TRUST | 50,000 | 820 | 2011-06 | DEMAND | 600.0000000000 % | NONE | WORKING CAPITAL | N/A | 0 | ||
| NONE | 800,000 | 800,000 | 2012-02 | 2014-02 | INTEREST ONLY | 600.0000000000 % | REAL ESTATE | WORKING CAPITAL | N/A | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 475 | 0 | 0 | 475 |
| OTHER PROFESSIONAL FEES | 475 | 475 | 475 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 23,087 | 0 | 0 | 23,087 |
| EXCISE TAX | 1,252 | 1,252 | 0 | 0 |
| REAL ESTATE TAXES | 37,668 | 37,668 | 37,668 | 0 |