| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 21,829 | 0 | 21,829 | 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 | 2000-04-01 | 4,556,358 | L | 0 | 0 | 0 | |||
| BUILDINGS & IMPROVEMENTS | 2000-04-01 | 10,567,548 | 2,265,755 | SL | 39.000000000000 | 237,809 | 0 | 237,809 | |
| EQUIPMENT | 2010-07-07 | 111,460 | 111,460 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT- GOOSEFOOT COMPUTERS CORNER | 2014-06-01 | 9,617 | 1,122 | SL | 5.000000000000 | 1,923 | 0 | 1,923 | |
| BAYVIEW CENTER TENANT IMPROVEMENTS | 2015-07-01 | 41,979 | SL | 39.000000000000 | 538 | 0 | 538 | ||
| BAYVIEW CENTER SHOPPING CENTER IMPROVEMENTS | 2015-07-01 | 24,611 | SL | 39.000000000000 | 316 | 0 | 316 | ||
| BAYVIEW CORNER - CASH STORE BLDG IMPRVMT | 2015-07-01 | 18,805 | SL | 39.000000000000 | 241 | 0 | 241 | ||
| GOOSEFOOT COMPUTERS | 2015-07-01 | 3,811 | SL | 5.000000000000 | 381 | 0 | 381 | ||
| BAYVIEW CENTER TENANT FF & E | 2015-07-01 | 24,936 | SL | 5.000000000000 | 2,494 | 0 | 2,494 | ||
| CORNER MGMT SIGNS, FF & E | 2015-07-01 | 3,662 | SL | 5.000000000000 | 366 | 0 | 366 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN BAYVIEW GROCERY INC | AT COST | 1,863,676 | 1,863,676 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 4,556,358 | 0 | 4,556,358 | |
| BUILDINGS & IMPROVEMENTS | 10,567,548 | 2,503,564 | 8,063,984 | |
| EQUIPMENT | 111,460 | 111,460 | 0 | |
| EQUIPMENT- GOOSEFOOT COMPUTERS CORNER | 9,617 | 3,045 | 6,572 | |
| BAYVIEW CENTER TENANT IMPROVEMENTS | 41,979 | 538 | 41,441 | |
| BAYVIEW CENTER SHOPPING CENTER IMPROVEMENTS | 24,611 | 316 | 24,295 | |
| BAYVIEW CORNER - CASH STORE BLDG IMPRVMT | 18,805 | 241 | 18,564 | |
| GOOSEFOOT COMPUTERS | 3,811 | 381 | 3,430 | |
| BAYVIEW CENTER TENANT FF & E | 24,936 | 2,494 | 22,442 | |
| CORNER MGMT SIGNS, FF & E | 3,662 | 366 | 3,296 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET INTANGIBLE ASSETS | 16,978 | 14,049 | 14,049 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL OFFICE & SUPPLIES | 16,448 | 0 | 16,448 | 0 |
| LOSS ON DISPOSAL OF ASSET | 646 | 0 | 646 | 0 |
| INSURANCE | 31,573 | 0 | 31,573 | 0 |
| ADVERTISING/WEBSITE/FUNDRAISING | 3,333 | 0 | 3,333 | 0 |
| SPECIAL PROJECTS/ACTIVITIES | 63,784 | 0 | 63,784 | 0 |
| BOARD EXPENSES | 2,599 | 0 | 2,599 | 0 |
| DUES AND SUBSCRIPTIONS | 202 | 0 | 202 | 0 |
| PAYROLL TAXES | 15,710 | 0 | 15,710 | 0 |
| AMORTIZATION | 2,929 | 0 | 2,929 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENTS | 656,814 | 656,814 | |
| BAYVIEW GROCERY INC | 687,893 | 687,893 | |
| MISC INCOME | 3,795 | 3,795 |
| Description | Amount |
|---|---|
| CONSOLIDATION OF SUBSIDIARY LLCS | 14,831 |
| OTHER | 658 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 8,950 | 8,000 |
| PAYROLL LIABILITIES | 13,073 | 13,143 |
| ACCRUED INTEREST PAYABLE | 7,903 | 7,593 |
| EXCISE TAXES PAYABLE | 0 | 328 |
| UBIT TAXES PAYABLE | 0 | 76,930 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL | 1,318 | 0 | 1,318 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 47,954 | 0 | 47,954 | 0 |
| EXCISE TAXES | 328 | 0 | 328 | 0 |
| UBIT TAXES | 76,930 | 0 | 0 | 0 |