| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 930 | 0 | 930 | |
| ACCOUNTING | 3,007 | 3,007 | 0 | |
| ACCOUNTING | 713 | 713 | 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS - 113 N MORRIS ST | 2009-06-19 | 3,300 | 550 | 360.000000000000 | 110 | 110 | 660 | |
| LOAN COSTS - 118 N MORRIS/1301 GROVE AVE | 2010-03-05 | 6,750 | 5,850 | 60.000000000000 | 900 | 900 | 6,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG - 1301 GROVE AVE/118 N MORRIS ST - 1/3 INT | 2007-03-01 | 227,181 | 60,236 | SL | 27.500000000000 | 8,261 | 8,261 | ||
| LAND - 1301 GROVE AVE/118 N MORRIS ST - 1/3 INT | 2007-03-01 | 19,486 | L | 0 | 0 | ||||
| BLDG - 111 N. MORRIS ST | 2007-03-01 | 177,143 | 46,973 | SL | 27.500000000000 | 6,442 | 6,442 | ||
| LAND -111 N MORRIS ST | 2007-03-01 | 64,856 | L | 0 | 0 | ||||
| BLDG - 115 N. MORRIS ST | 2007-03-01 | 218,350 | 57,896 | SL | 27.500000000000 | 7,940 | 7,940 | ||
| LAND - 115 N. MORRIS ST | 2007-03-01 | 56,650 | L | 0 | 0 | ||||
| IMPROVEMENTS - 115 N MORRIS ST | 2007-03-01 | 112,902 | 29,939 | SL | 27.500000000000 | 4,106 | 4,106 | ||
| IMPROVEMENTS - 115 N MORRIS ST | 2007-06-01 | 35,097 | 8,985 | SL | 27.500000000000 | 1,276 | 1,276 | ||
| IMPROVEMENTS - 1301 GROVE | 2008-02-01 | 21,704 | 5,030 | SL | 27.500000000000 | 789 | 789 | ||
| IMPROVEMENTS - 115 N MORRIS ST | 2008-02-01 | 19,925 | 4,622 | SL | 27.500000000000 | 725 | 725 | ||
| IMPROVEMENTS - 111 N MORRIS ST | 2008-02-01 | 7,066 | 1,638 | SL | 27.500000000000 | 257 | 257 | ||
| BUILDING - 113 N MORRIS ST | 2009-06-19 | 308,893 | 56,628 | SL | 27.500000000000 | 11,232 | 11,232 | ||
| LAND - 113 N MORRIS ST | 2009-06-19 | 71,098 | L | 0 | 0 | ||||
| COMPUTER | 2008-07-30 | 548 | 274 | 200DB | 5.000000000000 | 0 | 0 | ||
| COMPUTER | 2008-12-27 | 1,312 | 656 | 200DB | 5.000000000000 | 0 | 0 | ||
| BUILDING - 118 N MORRIS/1301 GROVE AVE | 2010-03-05 | 629,869 | 98,296 | SL | 27.500000000000 | 22,904 | 22,904 | ||
| LAND - 118 N MORRIS/1301 GROVE AVE | 2010-03-05 | 54,026 | L | 0 | 0 | ||||
| HVAC - 111 N MORRIS | 2009-10-16 | 9,000 | 1,540 | SL | 27.500000000000 | 327 | 327 | ||
| LAPTOP | 2009-09-12 | 360 | 170 | 200DB | 5.000000000000 | 10 | 12 | ||
| APPLIANCES - 113 N MORRIS ST | 2013-08-31 | 1,776 | 178 | 200DB | 5.000000000000 | 284 | 355 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG - 1301 GROVE AVE/118 N MORRIS ST - 1/3 INT | 227,181 | 68,497 | 158,684 | |
| LAND - 1301 GROVE AVE/118 N MORRIS ST - 1/3 INT | 19,486 | 0 | 19,486 | |
| BLDG - 111 N. MORRIS ST | 177,143 | 53,415 | 123,728 | |
| LAND -111 N MORRIS ST | 64,856 | 0 | 64,856 | |
| BLDG - 115 N. MORRIS ST | 218,350 | 65,836 | 152,514 | |
| LAND - 115 N. MORRIS ST | 56,650 | 0 | 56,650 | |
| IMPROVEMENTS - 115 N MORRIS ST | 112,902 | 34,045 | 78,857 | |
| IMPROVEMENTS - 115 N MORRIS ST | 35,097 | 10,261 | 24,836 | |
| IMPROVEMENTS - 1301 GROVE | 21,704 | 5,819 | 15,885 | |
| IMPROVEMENTS - 115 N MORRIS ST | 19,925 | 5,347 | 14,578 | |
| IMPROVEMENTS - 111 N MORRIS ST | 7,066 | 1,895 | 5,171 | |
| BUILDING - 113 N MORRIS ST | 308,893 | 67,860 | 241,033 | |
| LAND - 113 N MORRIS ST | 71,098 | 0 | 71,098 | |
| COMPUTER | 548 | 548 | 0 | |
| LOAN COSTS - 113 N MORRIS ST | 3,300 | 660 | 2,640 | |
| COMPUTER | 1,312 | 1,312 | 0 | |
| BUILDING - 118 N MORRIS/1301 GROVE AVE | 629,869 | 121,200 | 508,669 | |
| LOAN COSTS - 118 N MORRIS/1301 GROVE AVE | 6,750 | 6,750 | 0 | |
| LAND - 118 N MORRIS/1301 GROVE AVE | 54,026 | 0 | 54,026 | |
| HVAC - 111 N MORRIS | 9,000 | 1,867 | 7,133 | |
| LAPTOP | 360 | 360 | 0 | |
| APPLIANCES - 113 N MORRIS ST | 1,776 | 1,350 | 426 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 150 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FURNITURE, ARTWORK, & JEWELRY | 233,440 | 233,440 | 233,440 |
| LOAN COSTS | 3,650 | 2,640 | 2,640 |
| ESCROW ACCOUNT | 958 | 958 | |
| MISC RECEIVABLES | 743 | 743 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES & POSTAGE | 300 | 0 | 300 | |
| PROPERTY TAXES | 450 | 0 | 0 | |
| EVENTS | 6,936 | 0 | 0 | |
| DUES & SUBSCRIPTIONS | 100 | 0 | 0 | |
| TELEPHONE | 1,889 | 0 | 1,889 | |
| LICENSES & FEES | 25 | 0 | 0 | |
| MISCELLANEOUS | 2,703 | 0 | 0 | |
| MANAGEMENT FEES | 7,560 | 0 | 1,890 | |
| OFFICE EXPENSE | 827 | 0 | 827 | |
| UTILITIES | 14,450 | 14,450 | 0 | |
| MANAGEMENT FEES | 17,330 | 17,330 | 0 | |
| REPAIRS & MAINTENANCE | 10,130 | 10,130 | 0 | |
| INSURANCE | 6,026 | 6,026 | 0 | |
| SUPPLIES | 95 | 95 | 0 | |
| OFFICE EXPENSE | 1,617 | 1,617 | 0 | |
| POSTAGE | 23 | 23 | 0 | |
| TELEPHONE | 4,042 | 4,042 | 0 | |
| SECURITY | 1,231 | 1,231 | 0 | |
| UTILITIES | 5,822 | 5,822 | 0 | |
| MANAGEMENT FEES | 4,106 | 4,106 | 0 | |
| REPAIRS & MAINTENANCE | 5,311 | 5,311 | 0 | |
| INSURANCE | 2,937 | 2,937 | 0 | |
| OFFICE EXPENSE | 383 | 383 | 0 | |
| POSTAGE | 5 | 5 | 0 | |
| TELEPHONE | 958 | 958 | 0 | |
| AMORTIZATION | 1,010 | 1,010 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 15,358 | 15,358 | 0 | |
| REAL ESTATE TAXES | 8,270 | 8,270 | 0 |