| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,940 | 2,205 | 735 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN ACQUISITION COSTS | 2013-04-05 | 3,269 | 1,689 | 15.0000 | 218 | 1,907 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| REFRIGERATOR - 819 GRISWOLD | 2019-01-02 | 1,397 | 1,397 | 200DB | 5.0000 | ||||
| IMPROVEMENTS - 819 GRISWOLD | 2019-01-02 | 1,086 | 77 | S/L | 27.5000 | 40 | 40 | 40 | |
| IMPROVEMENTS - 801 GRISWOLD | 2019-03-05 | 2,274 | 148 | S/L | 27.5000 | 83 | 83 | 83 | |
| IMPROVEMENTS - 805 GRISWOLD | 2019-04-30 | 2,155 | 134 | S/L | 27.5000 | 42 | 42 | 42 | |
| IMPROVEMENTS - 825 GRISWOLD | 2019-04-30 | 2,069 | 129 | S/L | 27.5000 | 75 | 75 | 75 | |
| IMPROVEMENTS - 801 GRISWOLD | 2019-05-24 | 1,758 | 104 | S/L | 27.5000 | 64 | 64 | 64 | |
| IMPROVEMENTS - 814 GRISWOLD | 2019-05-24 | 1,849 | 109 | S/L | 27.5000 | 42 | 42 | 42 | |
| PAINTING - 839 GRISWOLD | 2019-05-24 | 982 | 58 | S/L | 27.5000 | 36 | 36 | 36 | |
| DISHWASHER - 833 GRISWOLD | 2019-06-13 | 1,338 | 1,338 | 200DB | 5.0000 | ||||
| WINDOWS - 825 GRISWOLD | 2019-06-20 | 6,088 | 341 | S/L | 27.5000 | 222 | 222 | 222 | |
| FENCE - 813 GRISWOLD | 2019-08-26 | 2,192 | 2,192 | 150DB | 15.0000 | ||||
| DISHWASHER - 814 GRISWOLD | 2019-09-03 | 1,766 | 1,766 | 200DB | 5.0000 | ||||
| 826 GRISWOLD - REHAB | 2019-10-07 | 6,531 | 287 | S/L | 27.5000 | 237 | 237 | 237 | |
| 826 GRISWOLD LAND IMPROVEMENTS | 2019-10-16 | 3,350 | 3,350 | 150DB | 15.0000 | ||||
| 826 GRISWOLD CARPET | 2019-10-22 | 1,595 | 1,595 | 200DB | 5.0000 | ||||
| 826 GRISWOLD - IMPROVEMENTS | 2019-11-15 | 8,345 | 341 | S/L | 27.5000 | 304 | 304 | 304 | |
| 826 GRISWOLD - PAINTING | 2019-11-19 | 5,500 | 225 | S/L | 27.5000 | 200 | 200 | 200 | |
| 825 GRISWOLD - INSULATION | 2019-12-02 | 4,900 | 186 | S/L | 27.5000 | 178 | 178 | 178 | |
| 826 GRISWOLD - AC/FURNACE | 2019-12-26 | 7,882 | 299 | S/L | 27.5000 | 286 | 286 | 286 | |
| 851 GRISWOLD BUILDING | 2018-02-20 | 32,367 | 32,367 | S/L | 27.5000 | ||||
| 848 GRISWOLD BUILDING | 2018-02-20 | 22,966 | 22,966 | S/L | 27.5000 | ||||
| 848 AWNING | 2018-02-20 | 1,386 | 1,386 | S/L | 27.5000 | ||||
| 851 STORM WINDOWS & DOOR | 2018-02-20 | 2,108 | 2,108 | S/L | 27.5000 | ||||
| 848 & 851 FLOORS | 2018-02-20 | 2,758 | 2,758 | S/L | 27.5000 | ||||
| 851 BATHTUB | 2018-02-20 | 1,003 | 1,003 | S/L | 27.5000 | ||||
| 848 CARPET | 2018-02-20 | 1,656 | 1,656 | S/L | 27.5000 | ||||
| 848 ROOF | 2018-02-20 | 2,790 | 2,790 | S/L | 27.5000 | ||||
| 848 CONCRETE WORK | 2018-02-20 | 1,370 | 1,370 | S/L | 27.5000 | ||||
| 851 RENTAL PROP ROOF | 2018-02-20 | 3,645 | 3,645 | S/L | 27.5000 | ||||
| 851 FURNACE | 2018-02-20 | 3,200 | 3,200 | S/L | 27.5000 | ||||
| 848 FURNACE | 2018-02-20 | 6,567 | 6,567 | S/L | 27.5000 | ||||
| 848 DOOR & AWNING | 2018-02-20 | 1,805 | 1,805 | S/L | 27.5000 | ||||
| 851 LAND IMPROVEMENTS | 2018-02-20 | 3,245 | 3,245 | 150DB | 15.0000 | ||||
| 848 AWNING | 2018-02-20 | 1,100 | 1,100 | S/L | 27.5000 | ||||
| 848 WINDOWS | 2018-02-20 | 5,421 | 5,421 | S/L | 27.5000 | ||||
| 851 FLOORS | 2018-02-20 | 3,161 | 3,161 | S/L | 27.5000 | ||||
| 851 LAND IMPROVEMENTS | 2018-02-20 | 3,786 | 3,786 | 150DB | 15.0000 | ||||
| 848 COUNTERTOP AND CABINET | 2018-02-20 | 2,887 | 2,887 | S/L | 27.5000 | ||||
| 848 CARPET | 2018-02-20 | 2,394 | 2,394 | S/L | 27.5000 | ||||
| 848 AWNING | 2018-02-20 | 2,060 | 2,060 | S/L | 27.5000 | ||||
| 851 CARPET | 2018-02-20 | 2,615 | 1,685 | S/L | 27.5000 | 95 | 95 | 95 | |
| 848 HEAT PUMP | 2018-02-20 | 3,189 | 1,599 | S/L | 27.5000 | 116 | 116 | 116 | |
| 848 HEAT PUMP | 2018-02-20 | 4,500 | 1,613 | S/L | 27.5000 | 164 | 164 | 164 | |
| 826 AIR CONDITIONER | 2020-01-01 | 1,641 | 200DB | 5.0000 | 657 | 657 | 657 | ||
| 810 REFRIGERATOR | 2020-07-01 | 1,700 | 200DB | 5.0000 | 680 | 680 | 680 | ||
| ROOF | 2021-03-08 | 7,765 | S/L | 15.0000 | 7,765 | 7,765 | 7,765 | ||
| NEW FURNACE | 2021-01-26 | 5,137 | 200DB | 5.0000 | 5,137 | 5,137 | 5,137 | ||
| IMPROVEMENTS | 2021-11-29 | 17,748 | S/L | 27.5000 | 81 | 81 | 81 | ||
| LAND - SUNNYVIEW 3 | 1997-12-01 | 9,400 | |||||||
| LAND - SUNNYVIEW 4 | 1997-12-01 | 15,100 | |||||||
| LAND - SUNNYVIEW 5 | 1997-12-01 | 9,400 | |||||||
| BUILDING - 430 E DUBLIN-GRANVILLE | 1997-12-01 | 172,500 | 103,500 | S/L | 40.0000 | 4,313 | |||
| LAND | 1997-12-01 | 57,500 | |||||||
| FURNACE REPLACEMENT | 2010-05-01 | 3,876 | 2,008 | S/L | 15.0000 | 129 | |||
| FURNITURE - VARIOUS (PRIOR TO 2010) - 10 YR | 2005-01-01 | 17,550 | 17,550 | S/L | 10.0000 | ||||
| COMPUTER EQUIP VARIOUS (PRIOR TO 2010) - 5 YR | 2006-01-01 | 11,700 | 11,700 | S/L | 5.0000 | ||||
| FURNITURE | 2012-02-06 | 7,896 | 7,896 | 200DB | 7.0000 | ||||
| OFFICE TABLE | 2012-04-19 | 598 | 598 | 200DB | 7.0000 | ||||
| OFFICE FURNITURE | 2012-08-30 | 158 | 158 | 200DB | 7.0000 | ||||
| REMODELING | 2013-01-23 | 8,611 | 4,306 | S/L | 15.0000 | 574 | |||
| REMODELING | 2013-05-30 | 1,263 | 632 | S/L | 15.0000 | 84 | |||
| COMPUTER | 2014-02-26 | 405 | 396 | 200DB | 7.0000 | 9 | |||
| NEW COPIER | 2015-03-16 | 1,751 | 1,751 | S/L | 5.0000 | ||||
| FURNITURE | 2015-12-30 | 1,190 | 1,031 | 200DB | 7.0000 | 106 | |||
| OFFICE BLDG IMPROVEMENTS | 2018-09-30 | 4,750 | 279 | S/L | 39.0000 | 122 | |||
| CONCRETE SIDEWALKS/DRIVEWAY | 2019-12-26 | 7,290 | 7,290 | 150DB | 15.0000 | ||||
| ACTIVITIES CENTER | 2018-02-20 | 176,592 | 176,592 | S/L | 39.0000 | ||||
| ACTIVITIES CENTER ROOF | 2018-02-20 | 5,863 | 4,991 | S/L | 39.0000 | 151 | |||
| ACTIVITIES CENTER BB HEATERS | 2018-02-20 | 3,500 | 2,863 | S/L | 39.0000 | 90 | |||
| ACTIVITIES CENTER TABLES | 2018-02-20 | 4,299 | 4,299 | 200DB | 7.0000 | ||||
| ACTIVITIES CENTER WINDOWS | 2018-02-20 | 10,000 | 4,513 | S/L | 39.0000 | 256 | |||
| ACTIVITIES CENTER FLOOR | 2018-02-20 | 8,500 | 4,079 | S/L | 39.0000 | 218 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 805 GRISWOLD | PURCHASE | 2021-07 | 250,000 | 82,310 | 13,127 | 187,651 | 33,088 | |||
| SALE 814 GRISWOLD | PURCHASE | 2021-08 | 230,000 | 74,157 | 16,892 | 177,666 | 38,715 | |||
| SALE OF 833 GRISWOLD | PURCHASE | 2021-03 | 291,500 | 195,071 | 21,876 | 148,321 | 73,768 | |||
| SALE OF 840 GRISWOLD | PURCHASE | 2021-01 | 300,000 | 86,336 | 21,098 | 232,598 | 40,032 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB INVESTMENT ACCOUNT | 793,757 | 793,757 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDINGS, AND EQUIPMENT | 1,461,367 | 486,981 | 974,386 | 3,285,300 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 659,480 | 504,112 | 155,368 | 1,218,370 |
| 91,400 | 91,400 | 196,830 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,950 | 2,750 | 200 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 378,775 |
| Date of Note | |
| Maturity Date | |
| 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 |
|---|---|---|---|
| CEMETERY LOTS | 600 | 600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL PROPERTIES | ||||
| INSURANCE - RENTALS | 9,160 | 9,160 | 9,160 | |
| REPAIRS & MAINTENANCE - RENTA | 23,439 | 23,439 | 23,439 | |
| UTILITIES - RENTALS | 6,536 | 6,536 | 6,536 | |
| PROPERTY MANAGEMENT EXPENSE | 11,325 | 11,325 | 11,325 | |
| INVESTMENT DEPRECIATION | 36,545 | 36,545 | 36,545 | |
| EXPENSES | ||||
| OFFICE EXPENSES | 11,363 | 568 | 10,795 | |
| WORKER'S COMPENSATION INS | 128 | 64 | 64 | |
| INSURANCE - OTHER | 2,560 | 2,560 | ||
| INVESTMENT FEES | 1,875 | 1,875 | ||
| MAINTENANCE EXPENSE | 1,764 | 1,744 | ||
| UNREALIZED LOSS | 11,020 | 11,020 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| IRS REFUND | 666 | 666 | |
| PPP LOAN FORGIVENESS | 8,322 | 8,322 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENT DEPOSITS | 19,150 | 14,715 |
| ACCRUED MAINTENANCE | 3,460 | |
| PPP LOAN | 8,320 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 3,250 | 3,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 12,829 | 12,829 | ||
| RENTAL PROPERTIES | 105,068 | 105,068 | 105,068 |