| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,600 | 0 | 3,600 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| IMPROVEMENTS | 2004-07-01 | 21,200 | 8,063 | SL | 27.500000000000 | 771 | 771 | 771 | |
| FURNITURE & FIXTURES | 2013-05-15 | 9,050 | 2,353 | 200DB | 5.000000000000 | 869 | 1,810 | 1,810 | |
| 158 CLINTON | 2004-07-01 | 605,000 | 230,085 | SL | 27.500000000000 | 21,998 | 21,998 | 21,998 | |
| 26 BUSH | 2004-07-01 | 200,000 | 76,061 | SL | 27.500000000000 | 7,272 | 7,272 | 7,272 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IMPROVEMENTS | 21,200 | 8,834 | 12,366 | |
| FURNITURE & FIXTURES | 9,050 | 7,747 | 1,303 | |
| 158 CLINTON | 605,000 | 252,083 | 352,917 | |
| 26 BUSH | 200,000 | 83,333 | 116,667 |
| Item No. | 1 |
|---|---|
| Lender's Name | CAPITAL ONE BANK - 158 CLINTON |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 365,000 |
| Balance Due | 231,546 |
| Date of Note | 2004-01 |
| Maturity Date | 2034-01 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | CAPITAL ONE BANK - 26 BUSH |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 162,500 |
| Balance Due | 137,083 |
| Date of Note | 2004-01 |
| Maturity Date | 2034-01 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW RECEIVABLE | 4,677 | 4,290 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 161 | 0 | 161 | 0 |
| INSURANCE | 4,609 | 0 | 4,609 | 0 |
| MAINTENANCE & REPAIRS | 1,600 | 0 | 1,600 | 0 |
| LICENSES AND FEES | 100 | 0 | 100 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN PAYABLE | 61,717 | 58,467 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NYS CORPORATE TAX | 250 | 0 | 0 | 250 |
| PROPERTY TAXES | 7,278 | 0 | 7,278 | 0 |