| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,000 | 0 | 11,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 117 E CHURCH - BUILDING | 2019-07-01 | 330,569 | 26,135 | SL | 39.000000000000 | 8,476 | 8,476 | ||
| 117 E CHURCH - IMPROVEMENTS | 2019-07-01 | 20,000 | 1,304 | SL | 39.000000000000 | 513 | 513 | ||
| 117 E CHURCH - LAND | 2015-10-06 | 29,626 | L | 0 | 0 | ||||
| 115 E CHURCH - LAND | 2015-10-06 | 371,618 | L | 0 | 0 | ||||
| 115 E CHURCH - BUILDING | 2019-07-01 | 759,801 | 66,563 | SL | 39.000000000000 | 19,482 | 19,482 | ||
| 15 W PATRICK ST - BUILDING & IMPROVEMENTS | 2019-01-21 | 5,211,759 | 261,149 | SL | 39.000000000000 | 133,635 | 133,635 | ||
| 15 W PATRICK ST - LAND | 2019-01-21 | 178,275 | L | 0 | 0 | ||||
| 115 E CHURCH - IMPROVEMENTS | 2019-07-01 | 107,073 | 9,378 | SL | 39.000000000000 | 2,745 | 2,745 | ||
| 115 E CHURCH - IMPROVEMENTS | 2019-07-01 | 4,125 | 268 | SL | 39.000000000000 | 106 | 106 | ||
| 117 E CHURCH - IMPROVEMENTS | 2019-12-31 | 271,148 | 7,243 | SL | 39.000000000000 | 6,953 | 6,953 | ||
| 15 W PATRICK ST - EQUIPMENT | 2021-12-15 | 5,715 | SL | 5.000000000000 | 0 | 0 | |||
| 115 E CHURCH - IMPROVEMENTS | 2021-01-01 | 1,218,299 | SL | 39.000000000000 | 29,937 | 29,937 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | FMV | 17,497,332 | 17,497,332 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 115 E. CHURCH STREET | 1,242,617 | 128,479 | 1,114,138 | 1,114,138 |
| 117 E. CHURCH STREET | 651,343 | 50,624 | 600,719 | 600,719 |
| 15 W. PATRICK STREET | 5,379,034 | 394,502 | 4,984,532 | 4,984,532 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,203 | 0 | 6,203 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE TO NEW SPIRE ARTS, INC | 2,200 | 0 | 0 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN FROM INVESTMENTS | 307,738 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEALS AND ENTERTAINMENT | 3,908 | 0 | 3,908 | |
| EDUCATION AND TRAINING | 4,293 | 0 | 4,293 | |
| REPAIR AND MAINTENANCE | 2,111 | 0 | 2,111 | |
| MISCELLANEOUS | 943 | 0 | 457 | |
| DUES AND SUBSCRIPTIONS | 6,383 | 0 | 6,383 | |
| PROMOTIONS | 8,952 | 0 | 8,952 | |
| INSURANCE | 3,534 | 0 | 3,534 | |
| BANK FEES | 2,366 | 0 | 2,366 | |
| OFFICE | 1,649 | 0 | 1,649 | |
| CHARITABLE PURPOSE RENTAL EXPENSES | 226,538 | 0 | 44,426 | |
| NONDEDUCTIBLE EXPENSES NET OF TAX-EXEMPT INCOME | -4,070 | 0 | 0 | |
| COMMUNITY BENEFIT PROJECTS | 79,524 | 0 | 79,524 | |
| NETWORK GRANTS | 34,151 | 0 | 34,151 | |
| OFFICE EXPENSE | 10 | 10 | 0 | |
| INSURANCE | 3,543 | 3,543 | 0 | |
| LIMITATION ON INVESTMENT EXPENSES FROM CHARITABLE PURPOSE RENTAL REAL ESTATE | -11,890 | -11,890 | 0 | |
| UTILITIES | 1,400 | 1,400 | 0 | |
| INSURANCE | 8,857 | 8,857 | 0 | |
| OFFICE EXPENSE | 10 | 10 | 0 | |
| LIMITATION ON INVESTMENT EXPENSES FROM CHARITABLE PURPOSE RENTAL REAL ESTATE | -56,172 | -56,172 | 0 | |
| REPAIRS & MAINTENANCE | 14,549 | 14,549 | 0 | |
| OFFICE EXPENSE | 833 | 833 | 0 | |
| INSURANCE | 6,527 | 6,527 | 0 | |
| LIMITATION ON INVESTMENT EXPENSES FROM CHARITABLE PURPOSE RENTAL REAL ESTATE | -158,480 | -158,480 | 0 | |
| AMORTIZATION | 3,186 | 3,186 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATRIOT CAPITAL II, LP | -502 | -13 | -502 |
| PENN SQUARE GLOBAL REAL ESTATE FUND I, LP | -350 | -368 | -350 |
| PATRIOT CAPITAL III SBIC, LP | -5,250 | -1,751 | -5,250 |
| ARTHUR STREET FUND IV, LP | -1,701 | -1,579 | -1,701 |
| Description | Amount |
|---|---|
| REVERSAL OF ELIMINATING ENTRY | 674,079 |
| DEPRECIATION ADJUSTMENT | 282 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 5,000 | 5,000 |
| LOAN - PAYROLL | 71,782 | 0 |
| DEFERRED REVENUE | 500 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT COUNSELING | 9,975 | 0 | 9,975 | |
| INVESTMENT MANAGEMENT FEES | 72,093 | 72,093 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 513 | 513 | 0 | |
| PAYROLL TAXES | 27,445 | 0 | 27,445 | |
| INCOME & EXCISE TAX | 20,500 | 0 | 0 | |
| PROPERTY TAX | 9,326 | 9,326 | 0 | |
| PROPERTY TAX | 654 | 654 | 0 | |
| PROPERTY TAX | 300 | 300 | 0 |