| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT REAL ESTATE | 24,584 | 24,584 | 0 | |
| GENERAL ADMINISTRATION | 10,829 | 7,126 | 3,703 | |
| INVESTMENT REAL ESTATE - PAYROLL PROCESSING | 1,041 | 1,041 | 0 |
| Category | Amount |
|---|---|
| NONE | 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 |
|---|---|---|---|---|---|---|---|---|
| LEASE COMMISION - 1127 | 2014-09-01 | 19,885 | 10,605 | 120.000000000000 | 1,988 | 1,988 | 12,593 | |
| LEASE COMMISSIONS- PT2 1127 | 2015-05-20 | 19,885 | 10,000 | 111.000000000000 | 2,143 | 2,143 | 12,143 | |
| LEASE COMMISSION- 1133 | 2015-09-03 | 37,618 | 16,301 | 120.000000000000 | 3,762 | 3,762 | 20,063 | |
| LEASE COMMISSIONS- 3153 | 2016-02-15 | 10,554 | 6,667 | 74.000000000000 | 1,702 | 1,702 | 8,369 | |
| LEASE COMMISSIONS PT. 2 3153 | 2016-07-21 | 10,554 | 6,304 | 70.000000000000 | 1,801 | 1,801 | 8,105 | |
| 3161 BROADWAY 1ST INSTALLMENT COMMISSION | 2017-05-01 | 10,209 | 5,445 | 60.000000000000 | 2,042 | 2,042 | 7,487 | |
| 3161 BROADWAY 2ND INSTALLMENT COMMISSIONS | 2017-09-07 | 10,209 | 4,764 | 60.000000000000 | 2,042 | 2,042 | 6,806 | |
| LEASE COMMISSION, LAST BAY BEER COMPANY | 2018-06-01 | 34,923 | 5,529 | 120.000000000000 | 3,492 | 3,492 | 9,021 | |
| LEASE COMMISSIONS- 1133 PT 2 | 2020-09-01 | 32,504 | 60.000000000000 | 2,167 | 2,167 | 2,167 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2006-01-01 | 593,524 | 213,060 | SL | 39.000000000000 | 15,219 | 15,219 | ||
| LAND | 2006-01-01 | 170,000 | L | 0 | 0 | ||||
| BUILDING COMMERCIAL | 2006-01-01 | 140,788 | 50,539 | SL | 39.000000000000 | 3,610 | 3,610 | ||
| ROOF COMMERCIAL | 2006-01-01 | 951 | 341 | SL | 39.000000000000 | 24 | 24 | ||
| LAND | 2006-01-01 | 70,000 | L | 0 | 0 | ||||
| IMPROVEMENTS (14 PROPERTY) | 2006-01-01 | 21,821 | 20,366 | SL | 15.000000000000 | 1,455 | 1,455 | ||
| IMPROVEMENTS (15-17 PROPERTY) | 2006-01-01 | 31,858 | 29,734 | SL | 15.000000000000 | 2,124 | 2,124 | ||
| LAND (14 PROPERTY) | 2006-01-01 | 225,000 | L | 0 | 0 | ||||
| LAND (15-17 PROPERTY) | 2006-01-01 | 328,500 | L | 0 | 0 | ||||
| BUILDING COMMERCIAL | 2006-01-01 | 222,428 | 79,846 | SL | 39.000000000000 | 5,703 | 5,703 | ||
| REHAB - APT 3TH FL | 2006-01-01 | 16,825 | 8,565 | SL | 27.500000000000 | 612 | 612 | ||
| BUILDING COMMERCIAL | 2006-01-01 | 447,778 | 160,741 | SL | 39.000000000000 | 11,481 | 11,481 | ||
| WASHER & DRYER | 2006-01-01 | 319 | 319 | SL | 5.000000000000 | 0 | 0 | ||
| FURNACE-1133 STATE | 2006-01-01 | 10,559 | 3,790 | SL | 39.000000000000 | 271 | 271 | ||
| WASHER/DRYER-4TH FL | 2006-01-01 | 641 | 641 | SL | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS REAR LOT | 2006-01-01 | 22,692 | 21,179 | SL | 15.000000000000 | 1,513 | 1,513 | ||
| IMPROVEMENT APT 2C REMODEL | 2006-01-01 | 10,178 | 5,182 | SL | 27.500000000000 | 370 | 370 | ||
| HANDICAP BATHRM-1133 COMM | 2006-01-01 | 3,996 | 1,434 | SL | 39.000000000000 | 102 | 102 | ||
| LAND (FRONT) | 2006-01-01 | 330,000 | L | 0 | 0 | ||||
| LAND (REAR) | 2006-01-01 | 234,000 | L | 0 | 0 | ||||
| LAND | 2006-01-01 | 80,000 | L | 0 | 0 | ||||
| FRIDGE | 2006-01-01 | 545 | 545 | SL | 5.000000000000 | 0 | 0 | ||
| PLUMBING-REPLC WASTE STACK | 2006-01-01 | 3,670 | 1,317 | SL | 39.000000000000 | 94 | 94 | ||
| TNT IMPRVMT ALLOWANCE - STORE | 2006-01-01 | 11,667 | 4,188 | SL | 39.000000000000 | 299 | 299 | ||
| STAIR IMPROVEMENT - STORE TNT | 2006-01-01 | 2,962 | 1,063 | SL | 39.000000000000 | 76 | 76 | ||
| CARPETING - APT 3C | 2006-12-22 | 1,655 | 1,655 | SL | 7.000000000000 | 0 | 0 | ||
| MASONRY & WINDOW CODE VIOLATION IMPROVEMENT | 2006-03-15 | 14,909 | 5,288 | SL | 39.000000000000 | 382 | 382 | ||
| MASONRY & WINDOW CODE VIOLATION IMPROVEMENT | 2006-01-01 | 19,873 | 7,134 | SL | 39.000000000000 | 510 | 510 | ||
| BLINDS - #4C, #3D, #2C, #2D, #2A, #3A | 2007-07-20 | 1,076 | 1,076 | SL | 5.000000000000 | 0 | 0 | ||
| CIRCULATION PUMP - #4A | 2007-03-26 | 708 | 708 | SL | 5.000000000000 | 0 | 0 | ||
| CIRCULATION PUMP - #2D | 2007-12-20 | 341 | 341 | SL | 5.000000000000 | 0 | 0 | ||
| HOT WATER HEATER - #3B | 2007-10-31 | 397 | 397 | SL | 5.000000000000 | 0 | 0 | ||
| CONCRETE DRIVEWAY | 2007-09-21 | 7,874 | 6,430 | SL | 15.000000000000 | 524 | 524 | ||
| SEWER LINE/DRAINAGE | 2007-09-04 | 14,100 | 4,459 | SL | 39.000000000000 | 362 | 362 | ||
| HOT WATER HEATER | 2008-04-21 | 554 | 554 | SL | 5.000000000000 | 0 | 0 | ||
| 200 AMP ELECTRICAL PANEL | 2008-08-12 | 6,620 | 1,938 | SL | 39.000000000000 | 170 | 170 | ||
| REHAB - APT 4B | 2008-12-31 | 14,561 | 5,884 | SL | 27.500000000000 | 529 | 529 | ||
| REHAB - 3161 VANILLA BOXING | 2009-12-31 | 12,904 | 3,309 | SL | 39.000000000000 | 331 | 331 | ||
| STOVE - #3B | 2009-08-14 | 480 | 480 | SL | 5.000000000000 | 0 | 0 | ||
| STOVE - #3C | 2009-10-02 | 480 | 480 | SL | 5.000000000000 | 0 | 0 | ||
| BSMT SWER REPL UNDERSLAB COMM | 2009-09-30 | 5,183 | 1,362 | SL | 39.000000000000 | 133 | 133 | ||
| 1127 STORE VANILLA BOX | 2009-12-31 | 11,089 | 2,843 | SL | 39.000000000000 | 284 | 284 | ||
| ADD'L WORK REHAB S. WALL COMM | 2009-12-31 | 6,504 | 1,668 | SL | 39.000000000000 | 167 | 167 | ||
| S. WALL TUCKPOINTING PARTIAL COMM | 2009-10-07 | 7,826 | 2,057 | SL | 39.000000000000 | 201 | 201 | ||
| FIRE ESCAPE RAILING UPGRADE | 2010-07-07 | 1,212 | 419 | SL | 27.500000000000 | 44 | 44 | ||
| STOVES - #4C | 2010-09-21 | 480 | 480 | SL | 5.000000000000 | 0 | 0 | ||
| WASHER/DRYER - #4D | 2010-11-17 | 904 | 904 | SL | 5.000000000000 | 0 | 0 | ||
| REHAB - APT 3C | 2010-01-19 | 1,062 | 383 | SL | 27.500000000000 | 39 | 39 | ||
| 12 APT SCREEN DOORS | 2010-05-10 | 4,360 | 1,533 | SL | 27.500000000000 | 159 | 159 | ||
| KITCHEN TILE - #3D | 2010-09-29 | 490 | 490 | SL | 5.000000000000 | 0 | 0 | ||
| NEW S EXTERIOR SEWER DN PMT COMM | 2010-11-17 | 5,402 | 1,258 | SL | 39.000000000000 | 139 | 139 | ||
| REHAB - APT 2C | 2010-09-03 | 700 | 238 | SL | 27.500000000000 | 25 | 25 | ||
| ALARM FOR SUMP PUMP | 2010-09-17 | 800 | 800 | SL | 5.000000000000 | 0 | 0 | ||
| 1127 STORE BATHROOM ADA CNV | 2010-12-31 | 5,831 | 1,346 | SL | 39.000000000000 | 150 | 150 | ||
| NEW TILE - ENTRANCES | 2010-10-15 | 1,200 | 1,200 | SL | 5.000000000000 | 0 | 0 | ||
| REHAB 3RD FLOOR APT | 2011-12-02 | 5,105 | 1,501 | SL | 27.500000000000 | 186 | 186 | ||
| BUILD-OUT NEW ATTNDNT BOOTH | 2011-10-26 | 5,130 | 1,074 | SL | 39.000000000000 | 44 | 44 | ||
| BUILD-OUT 3159 STORE PREMISES | 2011-12-21 | 58,647 | 12,030 | SL | 39.000000000000 | 502 | 502 | ||
| INTERIOR GUTTERS - 3155 | 2011-03-03 | 5,600 | 1,268 | SL | 39.000000000000 | 144 | 144 | ||
| INTERIOR GUTTERS - 3161 | 2011-03-03 | 11,200 | 2,537 | SL | 39.000000000000 | 287 | 287 | ||
| 3161 GARAGE FLOOR DRAINAGE | 2011-03-03 | 4,200 | 951 | SL | 39.000000000000 | 108 | 108 | ||
| LAUNDRY UNIT - APT. 2B | 2011-01-17 | 917 | 917 | SL | 5.000000000000 | 0 | 0 | ||
| PORCH UPGRADES | 2011-06-13 | 10,070 | 3,143 | SL | 27.500000000000 | 366 | 366 | ||
| S. SEWER MAIN LINE REPL COMM | 2011-06-17 | 9,762 | 2,128 | SL | 39.000000000000 | 250 | 250 | ||
| DISHWASHER | 2011-03-23 | 258 | 258 | SL | 5.000000000000 | 0 | 0 | ||
| 3157 BUILD OUT NEW ATTNDNT BOOTH | 2012-04-20 | 1,605 | 316 | SL | 39.000000000000 | 14 | 14 | ||
| 3159 BUILD OUT STORE PREMISES | 2012-06-01 | 28,962 | 5,631 | SL | 39.000000000000 | 247 | 247 | ||
| REHAB 3RD FLOOR APT | 2012-12-27 | 21,741 | 5,534 | SL | 27.500000000000 | 791 | 791 | ||
| HVAC 3RD FLOOR APT | 2012-08-07 | 2,600 | 701 | SL | 27.500000000000 | 95 | 95 | ||
| HVAC - 3159 | 2012-02-16 | 4,000 | 804 | SL | 39.000000000000 | 34 | 34 | ||
| WATER HEATER | 2012-09-12 | 412 | 412 | SL | 5.000000000000 | 0 | 0 | ||
| PLUMBING - 3159 | 2012-08-07 | 3,000 | 570 | SL | 39.000000000000 | 26 | 26 | ||
| APT FRONT DOOR EXTERIOR | 2012-08-02 | 2,615 | 705 | SL | 27.500000000000 | 95 | 95 | ||
| APT TILE | 2012-10-11 | 2,889 | 762 | SL | 27.500000000000 | 105 | 105 | ||
| LOWER EAST ROOF COMMERCIAL | 2012-08-30 | 9,199 | 1,730 | SL | 39.000000000000 | 236 | 236 | ||
| HOT WATER HEATER - #2A | 2012-08-23 | 800 | 800 | SL | 5.000000000000 | 0 | 0 | ||
| LAUNDRY WASHER & DRYER INSTALL | 2012-08-07 | 1,030 | 1,030 | SL | 5.000000000000 | 0 | 0 | ||
| APT CARPETING | 2012-10-11 | 918 | 918 | SL | 5.000000000000 | 0 | 0 | ||
| CARPETING - #4B | 2012-08-31 | 1,410 | 1,410 | SL | 5.000000000000 | 0 | 0 | ||
| CARPETING - #3D | 2012-10-01 | 1,838 | 1,838 | SL | 5.000000000000 | 0 | 0 | ||
| PORCH UPGRADE BALANCE | 2012-03-06 | 1,502 | 428 | SL | 27.500000000000 | 55 | 55 | ||
| FRIDGE - #4C | 2012-05-31 | 535 | 535 | SL | 5.000000000000 | 0 | 0 | ||
| STOVE - #4B | 2012-10-18 | 502 | 502 | SL | 5.000000000000 | 0 | 0 | ||
| BATHROOM FLOORING - #2C | 2012-09-27 | 304 | 80 | SL | 27.500000000000 | 11 | 11 | ||
| BATHROOM FLOORING - #2D | 2012-09-27 | 304 | 80 | SL | 27.500000000000 | 11 | 11 | ||
| APARTMENT REHAB - #2A | 2012-09-27 | 6,292 | 1,678 | SL | 27.500000000000 | 229 | 229 | ||
| APARTMENT REHAB - #2B | 2012-07-31 | 11,784 | 3,178 | SL | 27.500000000000 | 429 | 429 | ||
| APARTMENT REHAB | 2012-11-27 | 11,657 | 3,003 | SL | 27.500000000000 | 424 | 424 | ||
| WASHER & DRYER | 2012-11-16 | 973 | 973 | SL | 5.000000000000 | 0 | 0 | ||
| FRIDGE - #3B | 2013-10-11 | 529 | 529 | SL | 5.000000000000 | 0 | 0 | ||
| HOT WATER HEATER - #4A | 2013-12-26 | 1,050 | 1,050 | SL | 5.000000000000 | 0 | 0 | ||
| 12 WINDOWS - #4D | 2013-08-01 | 8,050 | 1,878 | SL | 27.500000000000 | 293 | 293 | ||
| 8 WINDOWS - #2B | 2013-10-31 | 5,804 | 1,301 | SL | 27.500000000000 | 211 | 211 | ||
| 8 WINDOWS - #3B | 2013-10-31 | 5,804 | 1,301 | SL | 27.500000000000 | 211 | 211 | ||
| 8 WINDOWS - #4B | 2013-10-31 | 5,804 | 1,301 | SL | 27.500000000000 | 211 | 211 | ||
| 1 WINDOW - #2A | 2013-10-03 | 636 | 145 | SL | 27.500000000000 | 23 | 23 | ||
| NORTH APT STAIRWELL CARPET | 2013-11-21 | 1,526 | 1,526 | SL | 5.000000000000 | 0 | 0 | ||
| SOUTH APT STAIRWELL CARPET | 2013-11-21 | 1,526 | 1,526 | SL | 5.000000000000 | 0 | 0 | ||
| REHAB - #4D | 2013-07-23 | 27,885 | 6,507 | SL | 27.500000000000 | 1,014 | 1,014 | ||
| REHAB - #3B | 2013-10-25 | 31,646 | 7,096 | SL | 27.500000000000 | 1,151 | 1,151 | ||
| REHAB BALANCE - 3RD FL APT | 2013-05-31 | 4,706 | 1,127 | SL | 27.500000000000 | 171 | 171 | ||
| SOUTH STAIRWELL REPLACEMENT | 2013-11-21 | 7,080 | 1,566 | SL | 27.500000000000 | 257 | 257 | ||
| GUARDRAIL POSTS - W SIDE OF REAR LOT | 2013-10-31 | 2,992 | 1,230 | SL | 15.000000000000 | 199 | 199 | ||
| REPL SEWER CATCH BASIN REAR LOT | 2013-10-22 | 7,050 | 2,898 | SL | 15.000000000000 | 470 | 470 | ||
| APT ELECTRIC FIREPLACE | 2013-03-26 | 1,883 | 462 | SL | 27.500000000000 | 68 | 68 | ||
| N. STAIRWELL REPL WOOD PART | 2013-11-21 | 3,540 | 783 | SL | 27.500000000000 | 129 | 129 | ||
| 1127 BSMT REHAB COMMERCIAL | 2009-09-30 | 4,823 | 1,268 | SL | 39.000000000000 | 124 | 124 | ||
| FRIDGE 3RD FLOOR APT | 2012-08-22 | 616 | 616 | SL | 5.000000000000 | 0 | 0 | ||
| STOVE 3RD FLOOR APT | 2012-08-22 | 606 | 606 | SL | 5.000000000000 | 0 | 0 | ||
| DISHWASHER 3RD FLOOR APT | 2012-08-22 | 324 | 324 | SL | 5.000000000000 | 0 | 0 | ||
| MICROWAVE 3RD FLOOR APT | 2012-08-22 | 258 | 258 | SL | 5.000000000000 | 0 | 0 | ||
| WASHER DRYER 3RD FLOOR | 2012-08-22 | 973 | 973 | SL | 5.000000000000 | 0 | 0 | ||
| BUILDING RESIDENTIAL | 2006-01-01 | 704,356 | 358,581 | SL | 27.500000000000 | 25,613 | 25,613 | ||
| BUILDING COMMERCIAL | 2006-01-01 | 56,877 | 28,956 | SL | 27.500000000000 | 2,068 | 2,068 | ||
| BUILDING RESIDENTIAL | 2006-01-01 | 103,605 | 52,745 | SL | 27.500000000000 | 3,767 | 3,767 | ||
| BSMT SWER REPL UNDERSLAB RES | 2009-09-30 | 8,153 | 3,039 | SL | 27.500000000000 | 296 | 296 | ||
| S. WALL TUCKPOINTING PARTIAL RES | 2009-10-07 | 12,311 | 4,589 | SL | 27.500000000000 | 448 | 448 | ||
| ADD'L WORK REHAB S. WALL RES | 2009-12-31 | 10,230 | 3,720 | SL | 27.500000000000 | 372 | 372 | ||
| NEW S EXTERIOR SEWER DN RES | 2010-11-17 | 8,498 | 2,807 | SL | 27.500000000000 | 309 | 309 | ||
| S. SEWER MAIN LINE REPL RES | 2011-06-17 | 15,356 | 4,746 | SL | 27.500000000000 | 558 | 558 | ||
| LOWER EAST ROOF RESIDENTIAL | 2012-08-30 | 14,469 | 3,858 | SL | 27.500000000000 | 526 | 526 | ||
| ROOF RESIDENTIAL | 2006-01-01 | 700 | 700 | SL | 27.500000000000 | 0 | 0 | ||
| APARTMENT REHAB - #4C | 2014-11-20 | 6,910 | 1,277 | SL | 27.500000000000 | 251 | 251 | ||
| APT BATHROOM REHAB - #3A | 2014-10-22 | 4,138 | 777 | SL | 27.500000000000 | 150 | 150 | ||
| APARTMENT REHAB - #3B | 2014-02-05 | 984 | 212 | SL | 27.500000000000 | 36 | 36 | ||
| APT BATHROOM REHAB #3C | 2014-11-11 | 966 | 182 | SL | 27.500000000000 | 35 | 35 | ||
| 1 WINDOW - #4C | 2014-04-08 | 844 | 177 | SL | 27.500000000000 | 31 | 31 | ||
| REBUILT/RETILED UPSTAIRS SHOWER | 2014-06-24 | 4,000 | 800 | SL | 27.500000000000 | 145 | 145 | ||
| NEW APARTMENT FURNACE | 2014-12-31 | 4,500 | 818 | SL | 27.500000000000 | 164 | 164 | ||
| CARPETING - #4C | 2014-10-16 | 1,631 | 1,631 | SL | 5.000000000000 | 0 | 0 | ||
| RPL BOILER MOTOR PUMP - #2D | 2014-04-04 | 2,114 | 442 | SL | 27.500000000000 | 77 | 77 | ||
| ELECTRICAL - #2D | 2014-02-11 | 1,665 | 358 | SL | 27.500000000000 | 61 | 61 | ||
| A/C UNIT - #3D | 2014-08-26 | 115 | 115 | SL | 5.000000000000 | 0 | 0 | ||
| 3 NEW APT WINDOW A/C UNITS | 2014-07-28 | 377 | 377 | SL | 5.000000000000 | 0 | 0 | ||
| 2 A/C WINDOW UNITS - #3B | 2014-09-24 | 272 | 272 | SL | 5.000000000000 | 0 | 0 | ||
| 6 A/C UNITS - #4A (1) & #2D (4) | 2014-07-01 | 741 | 741 | SL | 5.000000000000 | 0 | 0 | ||
| GARAGE BATHROOM UPGRADE | 2014-11-25 | 1,696 | 221 | SL | 39.000000000000 | 43 | 43 | ||
| SOUTH STAIRWELL REPLACEMENT | 2014-01-16 | 787 | 169 | SL | 27.500000000000 | 29 | 29 | ||
| 9 NEW APT WINDOWS | 2014-04-08 | 8,464 | 1,770 | SL | 27.500000000000 | 308 | 308 | ||
| NORTH STAIRWELL REPLACEMENT | 2014-01-16 | 393 | 85 | SL | 27.500000000000 | 14 | 14 | ||
| REPAVING 14 PROPERTY | 2014-07-30 | 4,544 | 1,641 | SL | 15.000000000000 | 303 | 303 | ||
| ROOFTOP HVAC UNIT FOR 2ND FL | 2014-04-24 | 4,500 | 654 | SL | 39.000000000000 | 115 | 115 | ||
| GARAGE 2ND FLOOR REPAVING | 2014-12-11 | 19,946 | 2,600 | SL | 39.000000000000 | 511 | 511 | ||
| APT WINDOWS - #2A(6), 3A(11) & 4A(11) | 2014-11-06 | 23,733 | 4,459 | SL | 27.500000000000 | 863 | 863 | ||
| BASEMENT CEILING DRYWALL | 2014-09-24 | 7,227 | 973 | SL | 39.000000000000 | 185 | 185 | ||
| APT BATHROOM REHAB - #2A | 2014-07-28 | 1,940 | 382 | SL | 27.500000000000 | 71 | 71 | ||
| REPAVING 15 PROPERTY | 2014-07-30 | 6,290 | 2,272 | SL | 15.000000000000 | 419 | 419 | ||
| REPAVING REAR LOT | 2014-07-30 | 12,140 | 4,384 | SL | 15.000000000000 | 809 | 809 | ||
| APARTMENT REHAB #2A | 2015-11-01 | 14,904 | 2,258 | SL | 27.500000000000 | 542 | 542 | ||
| APARTMENT REHAB #2D | 2015-09-09 | 37,300 | 5,878 | SL | 27.500000000000 | 1,356 | 1,356 | ||
| APARTMENT REHAB #4A | 2015-09-09 | 27,759 | 4,374 | SL | 27.500000000000 | 1,009 | 1,009 | ||
| BASEMENT DRYWALL PROJECT | 2015-04-17 | 2,477 | 420 | SL | 27.500000000000 | 90 | 90 | ||
| HVAC CONDENSER AND COIL- 3153 APARTMENT | 2015-06-08 | 5,200 | 867 | SL | 27.500000000000 | 189 | 189 | ||
| NEW WINDOWS: 2D (11), 3D (11), 2C (8) | 2015-06-15 | 24,190 | 4,032 | SL | 27.500000000000 | 880 | 880 | ||
| NEW WINDOWS: 3C (10), 4C (8) | 2015-06-15 | 14,514 | 2,419 | SL | 27.500000000000 | 528 | 528 | ||
| CARPET- #3A | 2015-10-08 | 1,489 | 1,265 | SL | 5.000000000000 | 224 | 224 | ||
| FRIDGE- #2D | 2015-06-10 | 744 | 682 | SL | 5.000000000000 | 62 | 62 | ||
| WASHER + DRYER- #2D | 2015-06-10 | 1,090 | 999 | SL | 5.000000000000 | 91 | 91 | ||
| STOVE- #2D | 2015-06-10 | 690 | 633 | SL | 5.000000000000 | 57 | 57 | ||
| DISHWASHER- #2D | 2015-06-10 | 377 | 345 | SL | 5.000000000000 | 32 | 32 | ||
| FRIDGE- #4A | 2015-06-17 | 748 | 673 | SL | 5.000000000000 | 75 | 75 | ||
| DISHWASHER- #4A | 2015-06-17 | 456 | 410 | SL | 5.000000000000 | 46 | 46 | ||
| STOVE- #4A | 2015-06-17 | 795 | 716 | SL | 5.000000000000 | 79 | 79 | ||
| FRIDGE- #2B | 2015-06-24 | 659 | 593 | SL | 5.000000000000 | 66 | 66 | ||
| STOVE- #2B | 2015-06-24 | 637 | 574 | SL | 5.000000000000 | 63 | 63 | ||
| DISHWASHER- #2B | 2015-06-24 | 524 | 471 | SL | 5.000000000000 | 53 | 53 | ||
| WASHER + DRYER- #4A | 2015-08-25 | 1,087 | 942 | SL | 5.000000000000 | 145 | 145 | ||
| AIR CONDITIONING- #4A(1) | 2015-08-28 | 143 | 124 | SL | 5.000000000000 | 19 | 19 | ||
| WASHER + DRYER- #2A | 2015-09-28 | 1,070 | 910 | SL | 5.000000000000 | 160 | 160 | ||
| STOVE- #2A | 2015-09-28 | 670 | 569 | SL | 5.000000000000 | 101 | 101 | ||
| DISHWASHER- #2A | 2015-09-28 | 356 | 303 | SL | 5.000000000000 | 53 | 53 | ||
| GARAGE PLUMBING CLOSET | 2015-12-03 | 1,795 | 188 | SL | 39.000000000000 | 15 | 15 | ||
| HOT WATER HEATER- GARAGE BATHROOM | 2015-12-01 | 509 | 416 | SL | 5.000000000000 | 93 | 93 | ||
| 1ST FLOOR HVAC UNIT | 2015-12-16 | 5,140 | 748 | SL | 27.500000000000 | 187 | 187 | ||
| #2C: NEW VINYL PLANK FLOORING | 2016-12-12 | 3,544 | 397 | SL | 27.500000000000 | 129 | 129 | ||
| 2D NEW VINYL PLANK FLOORING | 2016-04-14 | 3,994 | 545 | SL | 27.500000000000 | 145 | 145 | ||
| 4A NEW VINYL PLANK FLOORING | 2016-06-17 | 3,375 | 430 | SL | 27.500000000000 | 123 | 123 | ||
| SOUTH LIGHTWELL ROOF DRAIN INSTALLATION | 2016-04-16 | 5,200 | 693 | SL | 27.500000000000 | 189 | 189 | ||
| 4A KITCHEN PLUMBING | 2017-07-20 | 2,800 | 246 | SL | 27.500000000000 | 102 | 102 | ||
| 3D BATH & LAUNDRY PLUMBING | 2017-11-01 | 3,800 | 299 | SL | 27.500000000000 | 138 | 138 | ||
| 3RD FLOOR GARAGE ASPHALT PAVING | 2017-05-30 | 21,800 | 1,444 | SL | 39.000000000000 | 559 | 559 | ||
| 2ND FLOOR NORTH GARAGE DRAIN REPLACEMENTS | 2017-03-02 | 9,200 | 668 | SL | 39.000000000000 | 236 | 236 | ||
| FURNACE GROUND FLR/FRONT OF COMMERCIAL SPACE | 2018-07-09 | 6,500 | 250 | SL | 39.000000000000 | 167 | 167 | ||
| 50% DEPOSIT FOR EJECTOR PIT INSTALLATION | 2018-08-31 | 8,000 | 274 | SL | 39.000000000000 | 205 | 205 | ||
| BALANCE DUE EJECTOR PIT INSTALLATION | 2018-09-17 | 8,000 | 256 | SL | 39.000000000000 | 205 | 205 | ||
| HVAC REPLACEMENT AT 3161 | 2018-07-31 | 30,200 | 1,097 | SL | 39.000000000000 | 774 | 774 | ||
| REPLACE 3RD FLOOR LINTELS AT 3157 N BROADWAY | 2018-10-23 | 36,085 | 1,079 | SL | 39.000000000000 | 925 | 925 | ||
| FURNACE; 3D | 2019-05-08 | 4,500 | 109 | SL | 27.500000000000 | 164 | 164 | ||
| FURNACE; 4C | 2019-07-26 | 7,000 | 106 | SL | 27.500000000000 | 254 | 254 | ||
| ELECTRIC SERVICE | 2019-09-04 | 65,000 | 788 | SL | 27.500000000000 | 2,364 | 2,364 | ||
| RESTAURANT BUILD OUT | 2020-05-04 | 100,000 | SL | 39.000000000000 | 1,709 | 1,709 | |||
| REHAB - #4D FLOORING | 2013-07-23 | 1,848 | 431 | SL | 27.500000000000 | 45 | 45 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CAP STK CL A | 570,573 | 1,752,640 |
| AMERICAN WATER WORKS COMPANY INC COM USD0.01 | 423,870 | 2,302,050 |
| APPLE INC COM USD0.00001 | 342,938 | 1,592,280 |
| AT&T INC COM USD1 | 2,024,286 | 1,955,680 |
| BK OF AMERICA CORP | 642,157 | 1,212,400 |
| BHP GROUP LTD SPON ADS EACH REP 2 ORD SHS | 1,087,052 | 1,306,800 |
| BLACKROCK TCP CAPITAL CORP COM | 217,362 | 168,600 |
| BRANDYWINE REALTY TRUST | 815,794 | 833,700 |
| CISCO SYS INC COM | 592,729 | 1,118,750 |
| CORENERGY INFRASTRUCTURE TR IN COM NEW | 276,602 | 137,000 |
| EATON CORP PLC COM | 390,675 | 961,120 |
| EQUITY COMMONWEALTH USD0.01 (BNF INT) | 690,873 | 1,091,200 |
| EXXON MOBIL CORP | 1,574,383 | 948,060 |
| FIRST INDL RLTY TR INC COM | 267,233 | 1,685,200 |
| GENERAL ELECTRIC CO COM USD0.06 | 1,299,164 | 831,600 |
| ILLINOIS TOOL WORKS INC COM USD0.01 | 514,918 | 2,038,800 |
| INDEPENDENCE REALTY TRUST INC COM USD0.01 | 225,299 | 335,750 |
| INTEL CORP COM USD0.001 | 1,053,355 | 2,491,000 |
| ISHARES INC MSCI JPN ETF NEW | 258,705 | 337,800 |
| JOHNSON & JOHNSON COM USD1.00 | 1,089,930 | 2,832,840 |
| JPMORGAN CHASE & CO | 332,990 | 1,270,700 |
| KIMCO REALTY CORP COM USD0.01 | 538,022 | 525,350 |
| LEXINGTON REALTY TRUST | 697,318 | 1,433,700 |
| MEDTRONIC PLC | 1,664,705 | 2,577,080 |
| MICROSOFT CORP | 665,171 | 5,560,500 |
| NATIONAL HEALTH INVESTORS INC | 578,624 | 830,040 |
| NAVIOS MARITIME HOLDINGS INC COM NPV | 35,014 | 9,000 |
| NEW RESIDENTIAL INVT CORP COM NPV | 329,789 | 198,800 |
| NUTRIEN LTD COM NPV ISIN #CA67077M1086 SEDOL #BDRJLN0 | 630,642 | 722,400 |
| PFIZER INC | 762,870 | 1,472,400 |
| PREFERRED APARTMENT COMMUNITIES INC | 342,531 | 296,000 |
| RIO TINTO ADR EACH REP 1 ORD | 627,677 | 1,128,300 |
| ROCHE HOLDINGS ADR | 429,755 | 873,920 |
| SCHLUMBERGER LIMITED COM USD0.01 | 1,138,811 | 371,110 |
| TSAKOS ENERGY NAVIGATION COM | 655,015 | 120,450 |
| UNITI GROUP INC COM | 669,546 | 469,200 |
| VERIZON COMMUNICATIONS | 1,944,981 | 2,350,000 |
| VODAFONE GROUP SPON ADR EACH REP 10 ORD | 1,626,885 | 692,160 |
| WELLS FARGO CO NEW COM | 629,891 | 603,600 |
| WEYERHAEUSER CO MTN BE COM NEW | 554,218 | 670,600 |
| ABBVIE INC COM USD0.01 | 204,200 | 214,300 |
| AMERICAN INTERNATIONAL GROUP INC | 151,474 | 189,300 |
| CARRIER GLOBAL CORPORATION COM | 156,928 | 414,920 |
| CHEVRON CORP NEW COM | 966,283 | 1,013,400 |
| DOW INC COM | 346,215 | 555,000 |
| GLAXOSMITHKLINE ADR REP TWO ORD | 73,509 | 73,600 |
| INTERNATIONAL BUS MACH CORP COM USD0.20 | 1,255,680 | 1,258,800 |
| OTIS WORLDWIDE CORP COM | 475,444 | 675,500 |
| PEOPLES UNITED FINANCIAL INC COM | 132,299 | 129,300 |
| RAYTHEON TECHNOLOGIES CORP COM | 651,911 | 1,001,140 |
| VIACOMCBS INC CL B | 204,370 | 372,600 |
| VIATRIS INC COM | 60,496 | 112,440 |
| CORENERGY INFRASTRUCTURE TR IN DEP SHS REPSTG PFD | 89,760 | 90,350 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 593,524 | 228,279 | 365,245 | |
| LAND | 170,000 | 0 | 170,000 | |
| BUILDING COMMERCIAL | 140,788 | 54,149 | 86,639 | |
| ROOF COMMERCIAL | 951 | 365 | 586 | |
| LAND | 70,000 | 0 | 70,000 | |
| IMPROVEMENTS (14 PROPERTY) | 21,821 | 21,821 | 0 | |
| IMPROVEMENTS (15-17 PROPERTY) | 31,858 | 31,858 | 0 | |
| LAND (14 PROPERTY) | 225,000 | 0 | 225,000 | |
| LAND (15-17 PROPERTY) | 328,500 | 0 | 328,500 | |
| BUILDING COMMERCIAL | 222,428 | 85,549 | 136,879 | |
| REHAB - APT 3TH FL | 16,825 | 9,177 | 7,648 | |
| BUILDING COMMERCIAL | 447,778 | 172,222 | 275,556 | |
| WASHER & DRYER | 319 | 319 | 0 | |
| FURNACE-1133 STATE | 10,559 | 4,061 | 6,498 | |
| WASHER/DRYER-4TH FL | 641 | 641 | 0 | |
| IMPROVEMENTS REAR LOT | 22,692 | 22,692 | 0 | |
| IMPROVEMENT APT 2C REMODEL | 10,178 | 5,552 | 4,626 | |
| HANDICAP BATHRM-1133 COMM | 3,996 | 1,536 | 2,460 | |
| LAND (FRONT) | 330,000 | 0 | 330,000 | |
| LAND (REAR) | 234,000 | 0 | 234,000 | |
| LAND | 80,000 | 0 | 80,000 | |
| FRIDGE | 545 | 545 | 0 | |
| PLUMBING-REPLC WASTE STACK | 3,670 | 1,411 | 2,259 | |
| TNT IMPRVMT ALLOWANCE - STORE | 11,667 | 4,487 | 7,180 | |
| STAIR IMPROVEMENT - STORE TNT | 2,962 | 1,139 | 1,823 | |
| CARPETING - APT 3C | 1,655 | 1,655 | 0 | |
| MASONRY & WINDOW CODE VIOLATION IMPROVEMENT | 14,909 | 5,670 | 9,239 | |
| MASONRY & WINDOW CODE VIOLATION IMPROVEMENT | 19,873 | 7,644 | 12,229 | |
| BLINDS - #4C, #3D, #2C, #2D, #2A, #3A | 1,076 | 1,076 | 0 | |
| CIRCULATION PUMP - #4A | 708 | 708 | 0 | |
| CIRCULATION PUMP - #2D | 341 | 341 | 0 | |
| CONCRETE DRIVEWAY | 7,874 | 6,954 | 920 | |
| SEWER LINE/DRAINAGE | 14,100 | 4,821 | 9,279 | |
| HOT WATER HEATER | 554 | 554 | 0 | |
| 200 AMP ELECTRICAL PANEL | 6,620 | 2,108 | 4,512 | |
| REHAB - APT 4B | 14,561 | 6,413 | 8,148 | |
| REHAB - 3161 VANILLA BOXING | 12,904 | 3,640 | 9,264 | |
| STOVE - #3B | 480 | 480 | 0 | |
| STOVE - #3C | 480 | 480 | 0 | |
| BSMT SWER REPL UNDERSLAB COMM | 5,183 | 1,495 | 3,688 | |
| 1127 STORE VANILLA BOX | 11,089 | 3,127 | 7,962 | |
| ADD'L WORK REHAB S. WALL COMM | 6,504 | 1,835 | 4,669 | |
| S. WALL TUCKPOINTING PARTIAL COMM | 7,826 | 2,258 | 5,568 | |
| FIRE ESCAPE RAILING UPGRADE | 1,212 | 463 | 749 | |
| STOVES - #4C | 480 | 480 | 0 | |
| WASHER/DRYER - #4D | 904 | 904 | 0 | |
| REHAB - APT 3C | 1,062 | 422 | 640 | |
| 12 APT SCREEN DOORS | 4,360 | 1,692 | 2,668 | |
| KITCHEN TILE - #3D | 490 | 490 | 0 | |
| NEW S EXTERIOR SEWER DN PMT COMM | 5,402 | 1,397 | 4,005 | |
| REHAB - APT 2C | 700 | 263 | 437 | |
| ALARM FOR SUMP PUMP | 800 | 800 | 0 | |
| 1127 STORE BATHROOM ADA CNV | 5,831 | 1,496 | 4,335 | |
| NEW TILE - ENTRANCES | 1,200 | 1,200 | 0 | |
| REHAB 3RD FLOOR APT | 5,105 | 1,687 | 3,418 | |
| INTERIOR GUTTERS - 3155 | 5,600 | 1,412 | 4,188 | |
| INTERIOR GUTTERS - 3161 | 11,200 | 2,824 | 8,376 | |
| 3161 GARAGE FLOOR DRAINAGE | 4,200 | 1,059 | 3,141 | |
| LAUNDRY UNIT - APT. 2B | 917 | 917 | 0 | |
| PORCH UPGRADES | 10,070 | 3,509 | 6,561 | |
| S. SEWER MAIN LINE REPL COMM | 9,762 | 2,378 | 7,384 | |
| DISHWASHER | 258 | 258 | 0 | |
| REHAB 3RD FLOOR APT | 21,741 | 6,325 | 15,416 | |
| HVAC 3RD FLOOR APT | 2,600 | 796 | 1,804 | |
| WATER HEATER | 412 | 412 | 0 | |
| APT FRONT DOOR EXTERIOR | 2,615 | 800 | 1,815 | |
| APT TILE | 2,889 | 867 | 2,022 | |
| LOWER EAST ROOF COMMERCIAL | 9,199 | 1,966 | 7,233 | |
| HOT WATER HEATER - #2A | 800 | 800 | 0 | |
| LAUNDRY WASHER & DRYER INSTALL | 1,030 | 1,030 | 0 | |
| APT CARPETING | 918 | 918 | 0 | |
| CARPETING - #4B | 1,410 | 1,410 | 0 | |
| CARPETING - #3D | 1,838 | 1,838 | 0 | |
| PORCH UPGRADE BALANCE | 1,502 | 483 | 1,019 | |
| FRIDGE - #4C | 535 | 535 | 0 | |
| STOVE - #4B | 502 | 502 | 0 | |
| BATHROOM FLOORING - #2C | 304 | 91 | 213 | |
| BATHROOM FLOORING - #2D | 304 | 91 | 213 | |
| APARTMENT REHAB - #2A | 6,292 | 1,907 | 4,385 | |
| APARTMENT REHAB - #2B | 11,784 | 3,607 | 8,177 | |
| APARTMENT REHAB | 11,657 | 3,427 | 8,230 | |
| WASHER & DRYER | 973 | 973 | 0 | |
| FRIDGE - #3B | 529 | 529 | 0 | |
| HOT WATER HEATER - #4A | 1,050 | 1,050 | 0 | |
| 12 WINDOWS - #4D | 8,050 | 2,171 | 5,879 | |
| 8 WINDOWS - #2B | 5,804 | 1,512 | 4,292 | |
| 8 WINDOWS - #3B | 5,804 | 1,512 | 4,292 | |
| 8 WINDOWS - #4B | 5,804 | 1,512 | 4,292 | |
| 1 WINDOW - #2A | 636 | 168 | 468 | |
| NORTH APT STAIRWELL CARPET | 1,526 | 1,526 | 0 | |
| SOUTH APT STAIRWELL CARPET | 1,526 | 1,526 | 0 | |
| REHAB - #4D | 27,885 | 7,521 | 20,364 | |
| REHAB - #3B | 31,646 | 8,247 | 23,399 | |
| REHAB BALANCE - 3RD FL APT | 4,706 | 1,298 | 3,408 | |
| SOUTH STAIRWELL REPLACEMENT | 7,080 | 1,823 | 5,257 | |
| GUARDRAIL POSTS - W SIDE OF REAR LOT | 2,992 | 1,429 | 1,563 | |
| REPL SEWER CATCH BASIN REAR LOT | 7,050 | 3,368 | 3,682 | |
| APT ELECTRIC FIREPLACE | 1,883 | 530 | 1,353 | |
| N. STAIRWELL REPL WOOD PART | 3,540 | 912 | 2,628 | |
| 1127 BSMT REHAB COMMERCIAL | 4,823 | 1,392 | 3,431 | |
| FRIDGE 3RD FLOOR APT | 616 | 616 | 0 | |
| STOVE 3RD FLOOR APT | 606 | 606 | 0 | |
| DISHWASHER 3RD FLOOR APT | 324 | 324 | 0 | |
| MICROWAVE 3RD FLOOR APT | 258 | 258 | 0 | |
| WASHER DRYER 3RD FLOOR | 973 | 973 | 0 | |
| BUILDING RESIDENTIAL | 704,356 | 384,194 | 320,162 | |
| BUILDING COMMERCIAL | 56,877 | 31,024 | 25,853 | |
| BUILDING RESIDENTIAL | 103,605 | 56,512 | 47,093 | |
| BSMT SWER REPL UNDERSLAB RES | 8,153 | 3,335 | 4,818 | |
| S. WALL TUCKPOINTING PARTIAL RES | 12,311 | 5,037 | 7,274 | |
| ADD'L WORK REHAB S. WALL RES | 10,230 | 4,092 | 6,138 | |
| NEW S EXTERIOR SEWER DN RES | 8,498 | 3,116 | 5,382 | |
| S. SEWER MAIN LINE REPL RES | 15,356 | 5,304 | 10,052 | |
| LOWER EAST ROOF RESIDENTIAL | 14,469 | 4,384 | 10,085 | |
| ROOF RESIDENTIAL | 700 | 700 | 0 | |
| APARTMENT REHAB - #4C | 6,910 | 1,528 | 5,382 | |
| APT BATHROOM REHAB - #3A | 4,138 | 927 | 3,211 | |
| APARTMENT REHAB - #3B | 984 | 248 | 736 | |
| APT BATHROOM REHAB #3C | 966 | 217 | 749 | |
| 1 WINDOW - #4C | 844 | 208 | 636 | |
| REBUILT/RETILED UPSTAIRS SHOWER | 4,000 | 945 | 3,055 | |
| NEW APARTMENT FURNACE | 4,500 | 982 | 3,518 | |
| CARPETING - #4C | 1,631 | 1,631 | 0 | |
| RPL BOILER MOTOR PUMP - #2D | 2,114 | 519 | 1,595 | |
| ELECTRICAL - #2D | 1,665 | 419 | 1,246 | |
| A/C UNIT - #3D | 115 | 115 | 0 | |
| 3 NEW APT WINDOW A/C UNITS | 377 | 377 | 0 | |
| 2 A/C WINDOW UNITS - #3B | 272 | 272 | 0 | |
| 6 A/C UNITS - #4A (1) & #2D (4) | 741 | 741 | 0 | |
| GARAGE BATHROOM UPGRADE | 1,696 | 264 | 1,432 | |
| SOUTH STAIRWELL REPLACEMENT | 787 | 198 | 589 | |
| 9 NEW APT WINDOWS | 8,464 | 2,078 | 6,386 | |
| LEASE COMMISION - 1127 | 19,885 | 12,593 | 7,292 | |
| NORTH STAIRWELL REPLACEMENT | 393 | 99 | 294 | |
| REPAVING 14 PROPERTY | 4,544 | 1,944 | 2,600 | |
| ROOFTOP HVAC UNIT FOR 2ND FL | 4,500 | 769 | 3,731 | |
| GARAGE 2ND FLOOR REPAVING | 19,946 | 3,111 | 16,835 | |
| APT WINDOWS - #2A(6), 3A(11) & 4A(11) | 23,733 | 5,322 | 18,411 | |
| BASEMENT CEILING DRYWALL | 7,227 | 1,158 | 6,069 | |
| APT BATHROOM REHAB - #2A | 1,940 | 453 | 1,487 | |
| REPAVING 15 PROPERTY | 6,290 | 2,691 | 3,599 | |
| REPAVING REAR LOT | 12,140 | 5,193 | 6,947 | |
| APARTMENT REHAB #2A | 14,904 | 2,800 | 12,104 | |
| APARTMENT REHAB #2D | 37,300 | 7,234 | 30,066 | |
| APARTMENT REHAB #4A | 27,759 | 5,383 | 22,376 | |
| BASEMENT DRYWALL PROJECT | 2,477 | 510 | 1,967 | |
| HVAC CONDENSER AND COIL- 3153 APARTMENT | 5,200 | 1,056 | 4,144 | |
| NEW WINDOWS: 2D (11), 3D (11), 2C (8) | 24,190 | 4,912 | 19,278 | |
| NEW WINDOWS: 3C (10), 4C (8) | 14,514 | 2,947 | 11,567 | |
| CARPET- #3A | 1,489 | 1,489 | 0 | |
| FRIDGE- #2D | 744 | 744 | 0 | |
| WASHER + DRYER- #2D | 1,090 | 1,090 | 0 | |
| STOVE- #2D | 690 | 690 | 0 | |
| DISHWASHER- #2D | 377 | 377 | 0 | |
| FRIDGE- #4A | 748 | 748 | 0 | |
| DISHWASHER- #4A | 456 | 456 | 0 | |
| STOVE- #4A | 795 | 795 | 0 | |
| FRIDGE- #2B | 659 | 659 | 0 | |
| STOVE- #2B | 637 | 637 | 0 | |
| DISHWASHER- #2B | 524 | 524 | 0 | |
| WASHER + DRYER- #4A | 1,087 | 1,087 | 0 | |
| AIR CONDITIONING- #4A(1) | 143 | 143 | 0 | |
| WASHER + DRYER- #2A | 1,070 | 1,070 | 0 | |
| STOVE- #2A | 670 | 670 | 0 | |
| DISHWASHER- #2A | 356 | 356 | 0 | |
| LEASE COMMISSIONS- PT2 1127 | 19,885 | 12,143 | 7,742 | |
| LEASE COMMISSION- 1133 | 37,618 | 20,063 | 17,555 | |
| HOT WATER HEATER- GARAGE BATHROOM | 509 | 509 | 0 | |
| 1ST FLOOR HVAC UNIT | 5,140 | 935 | 4,205 | |
| #2C: NEW VINYL PLANK FLOORING | 3,544 | 526 | 3,018 | |
| 2D NEW VINYL PLANK FLOORING | 3,994 | 690 | 3,304 | |
| 4A NEW VINYL PLANK FLOORING | 3,375 | 553 | 2,822 | |
| SOUTH LIGHTWELL ROOF DRAIN INSTALLATION | 5,200 | 882 | 4,318 | |
| LEASE COMMISSIONS- 3153 | 10,554 | 8,369 | 2,185 | |
| LEASE COMMISSIONS PT. 2 3153 | 10,554 | 8,105 | 2,449 | |
| 4A KITCHEN PLUMBING | 2,800 | 348 | 2,452 | |
| 3D BATH & LAUNDRY PLUMBING | 3,800 | 437 | 3,363 | |
| 3RD FLOOR GARAGE ASPHALT PAVING | 21,800 | 2,003 | 19,797 | |
| 2ND FLOOR NORTH GARAGE DRAIN REPLACEMENTS | 9,200 | 904 | 8,296 | |
| 3161 BROADWAY 1ST INSTALLMENT COMMISSION | 10,209 | 7,487 | 2,722 | |
| 3161 BROADWAY 2ND INSTALLMENT COMMISSIONS | 10,209 | 6,806 | 3,403 | |
| FURNACE GROUND FLR/FRONT OF COMMERCIAL SPACE | 6,500 | 417 | 6,083 | |
| 50% DEPOSIT FOR EJECTOR PIT INSTALLATION | 8,000 | 479 | 7,521 | |
| BALANCE DUE EJECTOR PIT INSTALLATION | 8,000 | 461 | 7,539 | |
| LEASE COMMISSION, LAST BAY BEER COMPANY | 34,923 | 9,021 | 25,902 | |
| HVAC REPLACEMENT AT 3161 | 30,200 | 1,871 | 28,329 | |
| REPLACE 3RD FLOOR LINTELS AT 3157 N BROADWAY | 36,085 | 2,004 | 34,081 | |
| FURNACE; 3D | 4,500 | 273 | 4,227 | |
| FURNACE; 4C | 7,000 | 360 | 6,640 | |
| ELECTRIC SERVICE | 65,000 | 3,152 | 61,848 | |
| RESTAURANT BUILD OUT | 100,000 | 1,709 | 98,291 | |
| LEASE COMMISSIONS- 1133 PT 2 | 32,504 | 2,167 | 30,337 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GREY, GREY & BALTZ, P.C. - INVESTMENT REAL ESTATE | 478,690 | 478,690 | 0 | |
| GREY, GREY & BALTZ, P.C. - SECURITIES PORTFOLIO | 339,244 | 339,244 | 0 | |
| GREY, GREY & BALTZ, P.C. - GRANT ADMINISTRATION (DIRECT) | 236,521 | 0 | 236,521 | |
| GREY, GREY & BALTZ, P.C. - GENERAL ADMINISTRATION | 115,903 | 76,269 | 39,634 | |
| REAL ESTATE TAX COUNSEL FEES | 6,023 | 6,023 | 0 | |
| LOCAL PROBATE COUNSEL FEES - FOR A FORMER TENANT MATTER | 6,500 | 6,500 | 0 | |
| INDEPENDENT LITIGATION COUNSEL FEES | 2,841 | 2,841 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID LEASING COMMISSIONS, NET (MOVED TO DEPRECIATION FOR 2020) | 88,222 | 0 | 0 |
| FEDERAL TAX DEPOSIT | 12,300 | 4,334 | 4,334 |
| LEGAL RETAINER TO INDEPENDENT LITIGATION COUNSEL | 2,500 | 0 | 0 |
| REFUNDABLE 2019 FEDERAL TAX OVERPAYMENT | 0 | 4,620 | 4,620 |
| Description | Amount |
|---|---|
| 2020 TAXABLE DISTRIBUTIONS RECEIVED IN 2021 | 36,230 |
| NET ROUNDING ADJUSTMENT | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 350 | 350 | 0 | |
| BANK CHARGES | 410 | 410 | 0 | |
| BROKERAGE ACCOUNT FEES AND CHARGES | 2,085 | 2,085 | 0 | |
| CORPORATE AND LAND TRUST FEES | 845 | 836 | 9 | |
| CREDIT CHECK FEES | 674 | 674 | 0 | |
| FIRE PROTECTION | 355 | 355 | 0 | |
| HOLIDAY DECORATIONS | 130 | 130 | 0 | |
| INSURANCE | 65,170 | 63,793 | 1,377 | |
| LEGAL COSTS REIMBURSEMENT | 710 | 509 | 201 | |
| LICENSES AND PERMITS | 1,220 | 1,220 | 0 | |
| LOCAL TRANSPORTATION | 69 | 69 | 0 | |
| PEST CONTROL | 2,877 | 2,877 | 0 | |
| POSTAGE, DELIVERY AND COPIES | 2,018 | 2,011 | 7 | |
| REPAIRS AND MAINTENANCE | 66,757 | 66,757 | 0 | |
| RUBBISH REMOVAL | 14,722 | 14,722 | 0 | |
| SECURITY | 1,424 | 1,424 | 0 | |
| SUPPLIES | 1,765 | 1,765 | 0 | |
| TELEPHONE | 1,342 | 1,342 | 0 | |
| UTILITIES | 33,108 | 33,108 | 0 | |
| AMORTIZATION | 21,139 | 21,139 | 0 |
| Description | Amount |
|---|---|
| 2019 TAXABLE DISTRIBUTIONS RECEIVED IN 2020 | 37,738 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 76,920 | 61,370 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MANAGEMENT FEES - MALET REALTY, LTD | 44,729 | 44,729 | 0 | |
| LEASING COMMISSIONS | 9,225 | 9,225 | 0 | |
| ARCHITECT/ENGINEER FEES | 3,444 | 3,444 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES PAID | 279,427 | 279,427 | 0 | |
| SECTION 4940 EXCISE TAX ON NET INVESTMENT INCOME | 98,346 | 0 | 0 | |
| FOREIGN TAXES PAID - SECURITIES ACCOUNT AT FIDELITY | 10,156 | 10,156 | 0 |