| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 1,340 | 670 | 670 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2708 W. BROADWAY- BUILDING | 2011-04-28 | 135,110 | 24,970 | SL | 39.000000000000 | 3,464 | 3,464 | ||
| 2708 W. BROADWAY- LAND | 2011-04-28 | 101,195 | L | 0 | 0 | ||||
| INSTALL DRIVE-THRU | 2011-08-04 | 7,400 | 1,306 | SL | 39.000000000000 | 190 | 190 | ||
| SUBWAY TI ALLOWANCE | 2012-06-01 | 36,000 | 7,350 | SL | 15.000000000000 | 1,200 | 2,400 | ||
| 3831 STAEBLER AVE - LAND | 2017-01-06 | 79,128 | L | 0 | 0 | ||||
| 3831 STAEBLER AVE - BUILDING | 2017-01-06 | 316,511 | 11,836 | SL | 39.000000000000 | 8,116 | 8,116 | ||
| 149 SPRING STREET - LAND | 2018-11-07 | 100,000 | L | 0 | 0 | ||||
| 149 SPRING STREET - BUILDING | 2018-11-07 | 300,390 | SL | 39.000000000000 | 4,814 | 4,814 | |||
| 149 SPRING STREET - EQUIPMENT | 2018-11-07 | 60,000 | SL | 5.000000000000 | 6,000 | 8,000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2708 W. BROADWAY- BUILDING | 135,110 | 28,434 | 106,676 | |
| 2708 W. BROADWAY- LAND | 101,195 | 0 | 101,195 | |
| INSTALL DRIVE-THRU | 7,400 | 1,496 | 5,904 | |
| SUBWAY TI ALLOWANCE | 36,000 | 26,550 | 9,450 | |
| 3831 STAEBLER AVE - LAND | 79,128 | 0 | 79,128 | |
| 3831 STAEBLER AVE - BUILDING | 316,511 | 19,952 | 296,559 | |
| 149 SPRING STREET - LAND | 100,000 | 0 | 100,000 | |
| 149 SPRING STREET - BUILDING | 300,390 | 4,814 | 295,576 | |
| 149 SPRING STREET - EQUIPMENT | 60,000 | 6,000 | 54,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT - DELINQUENT TAXES | AT COST | 28,023 | 28,023 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 150 | 150 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS | 129 | 64 | 65 | |
| ADVERTISING | 93 | 93 | 0 | |
| REPAIRS AND MAINTENANCE | 15,136 | 15,136 | 0 | |
| MEALS AND ENTERTAINMENT | 1,467 | 1,467 | 0 | |
| INSURANCE | 5,324 | 5,324 | 0 | |
| UTILTIES | 5,915 | 5,915 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 3,000 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 8,180 | 6,695 | 1,485 | |
| CONTRACT LABOR | 300 | 150 | 150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 25 | 12 | 13 | |
| DELINQUENT TAX SALE FEE | 160 | 160 | 0 | |
| EXCISE TAX | 1,606 | 0 | 0 | |
| PROPERTY TAX | 2,046 | 2,046 | 0 |