| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 1,400 | 700 | 700 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 812 PIZZA CO COMMISSIONS | 2019-12-17 | 7,513 | 250 | 180.000000000000 | 417 | 417 | 667 |
| 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 | 31,898 | 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 | 1,686 | SL | 39.000000000000 | 190 | 190 | ||
| SUBWAY TI ALLOWANCE | 2012-06-01 | 36,000 | 9,750 | 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 | 28,068 | 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 | 12,516 | SL | 39.000000000000 | 7,702 | 7,702 | ||
| HVAC | 2019-12-17 | 29,013 | 403 | SL | 39.000000000000 | 744 | 744 | ||
| FLOORING | 2019-12-17 | 26,438 | 367 | SL | 39.000000000000 | 678 | 678 | ||
| PLUMBING | 2019-12-17 | 4,416 | 61 | SL | 39.000000000000 | 113 | 113 | ||
| PAINTING | 2019-12-17 | 22,254 | 309 | SL | 39.000000000000 | 571 | 571 | ||
| ELECTRIC | 2019-12-17 | 3,570 | 50 | SL | 39.000000000000 | 92 | 92 | ||
| BAR | 2019-12-17 | 12,861 | 1,837 | 200DB | 7.000000000000 | 3,150 | 1,837 | ||
| RESTROOMS | 2019-12-17 | 6,700 | 93 | SL | 39.000000000000 | 172 | 172 | ||
| INTERIOR DEMOLITION | 2019-12-17 | 13,480 | 187 | SL | 39.000000000000 | 346 | 346 | ||
| CEILINGS, WALLS | 2019-12-17 | 24,300 | 338 | SL | 39.000000000000 | 623 | 623 | ||
| ROOF REPAIRS | 2019-12-17 | 6,297 | 87 | SL | 39.000000000000 | 161 | 161 | ||
| MISC | 2019-12-17 | 671 | 134 | 200DB | 5.000000000000 | 215 | 134 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2708 W. BROADWAY- BUILDING | 135,110 | 35,362 | 99,748 | |
| 2708 W. BROADWAY- LAND | 101,195 | 0 | 101,195 | |
| INSTALL DRIVE-THRU | 7,400 | 1,876 | 5,524 | |
| SUBWAY TI ALLOWANCE | 36,000 | 28,950 | 7,050 | |
| 3831 STAEBLER AVE - LAND | 79,128 | 0 | 79,128 | |
| 3831 STAEBLER AVE - BUILDING | 316,511 | 36,184 | 280,327 | |
| 149 SPRING STREET - LAND | 100,000 | 0 | 100,000 | |
| 149 SPRING STREET - BUILDING | 300,390 | 20,218 | 280,172 | |
| HVAC | 29,013 | 1,147 | 27,866 | |
| FLOORING | 26,438 | 1,045 | 25,393 | |
| PLUMBING | 4,416 | 174 | 4,242 | |
| PAINTING | 22,254 | 880 | 21,374 | |
| ELECTRIC | 3,570 | 142 | 3,428 | |
| BAR | 12,861 | 4,987 | 7,874 | |
| RESTROOMS | 6,700 | 265 | 6,435 | |
| INTERIOR DEMOLITION | 13,480 | 533 | 12,947 | |
| CEILINGS, WALLS | 24,300 | 961 | 23,339 | |
| ROOF REPAIRS | 6,297 | 248 | 6,049 | |
| MISC | 671 | 349 | 322 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT - DELINQUENT TAXES | AT COST | 10,265 | 10,265 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS | 592 | 296 | 296 | |
| REPAIRS AND MAINTENANCE | 75 | 75 | 0 | |
| POSTAGE AND DELIVERY | 851 | 426 | 425 | |
| TELEPHONE | 431 | 216 | 215 | |
| BAD DEBT | 28,636 | 28,636 | 0 | |
| INSURANCE | 5,281 | 5,281 | 0 | |
| UTILITIES | 1,419 | 1,419 | 0 | |
| AMORTIZATION | 417 | 417 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 7,174 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 37 | 19 | 18 | |
| DELINQUENT TAX SALE FEE | 310 | 310 | 0 | |
| INDIANA FILING FEES | 388 | 194 | 194 | |
| INCOME TAXES | 321 | 0 | 0 | |
| PROPERTY TAX | 16,839 | 16,839 | 0 |