| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 21,000 | 0 | 21,000 |
| 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 | 34,611 | SL | 39.000000000000 | 8,476 | 8,476 | ||
| 117 E CHURCH - IMPROVEMENTS | 2019-07-01 | 20,000 | 1,817 | 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 | 86,045 | SL | 39.000000000000 | 19,482 | 19,482 | ||
| 15 W PATRICK ST - BUILDING & IMPROVEMENTS | 2019-01-21 | 5,211,759 | 394,784 | 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 | 12,123 | SL | 39.000000000000 | 2,745 | 2,745 | ||
| 115 E CHURCH - IMPROVEMENTS | 2019-07-01 | 4,125 | 374 | SL | 39.000000000000 | 106 | 106 | ||
| 15 W PATRICK ST - EQUIPMENT | 2021-12-15 | 5,715 | SL | 5.000000000000 | 1,143 | 0 | |||
| 115 E CHURCH - IMPROVEMENTS | 2021-01-01 | 1,218,299 | 29,937 | SL | 39.000000000000 | 31,238 | 31,238 | ||
| 117 E CHURCH - IMPROVEMENTS | 2019-12-31 | 268,698 | 11,746 | SL | 39.000000000000 | 6,890 | 6,890 | ||
| 117 E CHURCH - PARKING ACCESS | 2022-01-01 | 252,179 | SL | 39.000000000000 | 6,197 | 6,197 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | FMV | 12,861,792 | 12,861,792 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 115 E. CHURCH STREET | 1,242,617 | 182,050 | 1,060,567 | 1,060,567 |
| 117 E. CHURCH STREET | 651,343 | 70,250 | 581,093 | 581,093 |
| 15 W. PATRICK STREET | 5,379,034 | 529,562 | 4,849,472 | 4,849,472 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,020 | 0 | 8,020 |
| Description | Amount |
|---|---|
| NET UNREALIZED LOSS FROM INVESTMENTS | 3,198,778 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEALS AND ENTERTAINMENT | 5,058 | 0 | 5,058 | |
| EDUCATION AND TRAINING | 20,861 | 0 | 20,861 | |
| REPAIR AND MAINTENANCE | 29,971 | 0 | 29,971 | |
| MISCELLANEOUS | 83,076 | 0 | 83,076 | |
| DUES AND SUBSCRIPTIONS | 11,769 | 0 | 11,769 | |
| PROMOTIONS | 19,312 | 0 | 19,312 | |
| INSURANCE | 3,639 | 0 | 3,639 | |
| BANK FEES | 2,452 | 0 | 2,452 | |
| OFFICE | 50,052 | 0 | 50,052 | |
| CHARITABLE PURPOSE RENTAL EXPENSES | 223,020 | 0 | 45,707 | |
| COMMUNITY BENEFIT PROJECTS | 279,498 | 0 | 279,498 | |
| NETWORK GRANTS | 216,280 | 0 | 216,280 | |
| OFFICE EXPENSE | 153 | 153 | 0 | |
| INSURANCE | 4,099 | 4,099 | 0 | |
| LIMITATION ON INVESTMENT EXPENSES FROM CHARITABLE PURPOSE RENTAL REAL ESTATE | -24,634 | -24,634 | 0 | |
| REPAIRS & MAINTENANCE | 4,837 | 4,837 | 0 | |
| INSURANCE | 8,916 | 8,916 | 0 | |
| LIMITATION ON INVESTMENT EXPENSES FROM CHARITABLE PURPOSE RENTAL REAL ESTATE | -52,498 | -52,498 | 0 | |
| REPAIRS & MAINTENANCE | 6,406 | 6,406 | 0 | |
| OFFICE EXPENSE | 4,124 | 4,124 | 0 | |
| INSURANCE | 8,043 | 8,043 | 0 | |
| LIMITATION ON INVESTMENT EXPENSES FROM CHARITABLE PURPOSE RENTAL REAL ESTATE | -145,894 | -145,894 | 0 | |
| CAM EXPENSES | 3,493 | 3,493 | 0 | |
| AMORTIZATION | 3,186 | 3,186 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATRIOT CAPITAL II, LP | -366 | 0 | -366 |
| PENN SQUARE GLOBAL REAL ESTATE FUND I, LP | -281 | -73 | -281 |
| PATRIOT CAPITAL III SBIC, LP | 2,360 | -3,184 | 2,360 |
| ARTHUR STREET FUND IV, LP | -1,159 | 432 | -1,159 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 5,000 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT COUNSELING | 1,120 | 0 | 1,120 | |
| INVESTMENT MANAGEMENT FEES | 85,095 | 85,095 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,002 | 1,002 | 0 | |
| PAYROLL TAXES | 33,316 | 0 | 33,316 | |
| INCOME & EXCISE TAX | 64,000 | 32,017 | 0 | |
| PROPERTY TAX | 167 | 167 | 0 | |
| PROPERTY TAX | 504 | 504 | 0 | |
| PROPERTY TAX | 9,138 | 9,138 | 0 |