| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,825 | 2,825 | ||
| BUILDING-17 INNER BELT RD. | 2,825 | 2,825 | 2,825 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| DEFERRED LEASING COSTS | 2016-07-01 | 28,350 | 19,845 | 5.0000 | 5,670 | 5,670 | 5,670 | 25,515 |
| 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-17 INNER BELT RD | 1998-01-15 | 32,490 | |||||||
| BUILDING-17 INNER BELT RD | 1998-01-15 | 300,502 | 172,585 | S/L | 39.0000 | 7,705 | 7,705 | 7,705 | |
| IMPROVEMENTS-17 INNER BELT RD (ROOF) | 2006-06-15 | 28,580 | 28,580 | S/L | 39.0000 | ||||
| IMPROVEMENTS-17 INNER BELT RD (HVAC & BATHROO | 2008-06-13 | 77,097 | 22,818 | S/L | 39.0000 | 1,977 | 1,977 | 1,977 | |
| LAND IMPROVEMENTS-YARD PAVING | 2014-09-02 | 5,615 | 3,837 | S/L | 15.0000 | 187 | 187 | 187 | |
| IMPROVEMENTS-17 INNER BELT RD (CANOPY REMOVAL | 2016-12-27 | 22,484 | 1,755 | S/L | 39.0000 | 576 | 576 | 576 | |
| IMPROVEMENTS-17 INNER BELT RD (ARCHITECT ROOF | 2018-07-11 | 4,024 | 150 | S/L | 39.0000 | 103 | 103 | 103 | |
| IMPROVEMENTS-17 INNER BELT RD (NEW ROOF) | 2018-07-11 | 37,753 | 1,412 | S/L | 39.0000 | 968 | 968 | 968 | |
| IMPVTS-17 IBR NEW ROOF | 2019-09-24 | 19,180 | 140 | S/L | 39.0000 | 479 | 479 | 479 | |
| LAND-9 NEW WASHINGTON ST (FNDTN) | 1998-01-15 | 24,510 | |||||||
| BUILDING-9 NEW WASHINGTON ST (FNDTN) | 1998-01-15 | 222,270 | 125,762 | S/L | 39.0000 | 5,699 | |||
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2007-11-26 | 32,000 | 9,955 | S/L | 39.0000 | 820 | |||
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2008-02-14 | 16,526 | 5,035 | S/L | 39.0000 | 423 | |||
| IMPROVEMENTS-9 NEW WASHINGTON ST (CARPET & WI | 2008-01-31 | 10,279 | 10,279 | S/L | 5.0000 | ||||
| IMPROVEMENTS-9 NEW WASHINGTON ST (ROOF TOP AI | 2009-04-23 | 19,502 | 5,354 | S/L | 39.0000 | 500 | |||
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2008-02-14 | 60,000 | 15,380 | S/L | 39.0000 | 1,539 | |||
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2007-11-26 | 37,414 | 9,590 | S/L | 39.0000 | 960 | |||
| IMPROVEMENTS-9 NEW WASHINGTON ST (FENCE) | 2012-05-22 | 10,375 | 7,783 | S/L | 15.0000 | 346 | |||
| IMPROVEMENTS-9 NEW WASHINGTON ST (WINDOWS) | 2013-12-13 | 19,200 | 2,973 | S/L | 39.0000 | 493 | |||
| CHAIRS | 2013-08-27 | 3,315 | 3,314 | 200DB | 5.0000 | ||||
| IMPROVEMENTS-9 NEW WASHINGTON ST (WATER MAIN) | 2013-08-13 | 31,923 | 5,221 | S/L | 39.0000 | 818 | |||
| IMPROVEMENTS-9 NEW WASHINGTON ST (FENCE) | 2013-04-23 | 4,500 | 3,225 | S/L | 15.0000 | 150 | |||
| CHAIRS AND TABLES | 2014-02-04 | 4,026 | 4,026 | 200DB | 5.0000 | ||||
| IMPROVEMENTS-9 NEW WASHINGTON ST (NEW ELEVATO | 2018-06-22 | 108,106 | 4,273 | S/L | 39.0000 | 2,772 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING, AND EQUIPMENT | 495,235 | 243,272 | 251,963 | 788,000 |
| LAND | 32,490 | 32,490 | 798,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 579,436 | 226,690 | 352,746 | 749,000 |
| LAND | 24,510 | 24,510 | 827,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 12,600 | 12,600 | ||
| BUILDING-17 INNER BELT RD. | 12,600 | 12,600 | 12,600 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED LEASING COSTS | 8,505 | 2,835 | 2,835 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUILDING-17 INNER BELT RD. | ||||
| BOOKKEEPING SERVICE | 5,500 | 5,500 | 5,500 | |
| REPAIRS AND MAINTENANCE | 5,804 | 5,804 | 5,804 | |
| EXPENSES | ||||
| BOOKKEEPING SERVICE | 5,500 | 5,500 | ||
| INSURANCE | 5,039 | 5,039 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT PAYABLE | 13,400 | 13,400 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| WILLIAM M SYLVESTER | NONE | 100,000 | 2017-04 | 2018-04 | DEMAND | 6.00 % | REAL ESTATE | INVESTMENT | N/A | ||
| RALPH C DEVITTO TRUST | NONE | 550 | 6,100 | 2016-03 | DEMAND | 6.00 % | NONE | WORKING CAPITAL | N/A |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 13,702 | 13,702 | ||
| EXCISE TAX | 2 | 2 | 2 | |
| BUILDING-17 INNER BELT RD. | 22,355 | 22,355 | 22,355 |