| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,562 | 0 | 0 | 0 |
| ACCOUNTING FEES | 3,562 | 3,562 | 3,562 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IMPROVEMENTS-9 NEW WASHINGTON ST (CARPET & WI | 2008-01-31 | 10,279 | 10,279 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (ROOF TOP AI | 2009-04-23 | 19,502 | 6,854 | SL | 39.000000000000 | 500 | 0 | 500 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2008-02-14 | 60,000 | 19,995 | SL | 39.000000000000 | 1,538 | 0 | 1,538 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2007-11-26 | 37,414 | 12,468 | SL | 39.000000000000 | 959 | 0 | 959 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (FENCE) | 2012-05-22 | 10,375 | 3,632 | SL | 15.000000000000 | 346 | 0 | 692 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (WINDOWS) | 2013-12-13 | 19,200 | 4,450 | SL | 39.000000000000 | 492 | 0 | 492 | |
| CHAIRS | 2013-08-27 | 3,315 | 3,314 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (WATER MAIN) | 2013-08-13 | 31,923 | 7,677 | SL | 39.000000000000 | 819 | 0 | 819 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (FENCE) | 2013-04-23 | 4,500 | 1,425 | SL | 15.000000000000 | 150 | 0 | 300 | |
| CHAIRS AND TABLES | 2014-02-04 | 4,026 | 4,026 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (NEW ELEVATO | 2018-06-22 | 108,106 | 12,589 | SL | 39.000000000000 | 2,772 | 0 | 2,772 | |
| LAND-9 NEW WASHINGTON ST (FNDTN) | 1998-01-15 | 24,510 | L | 0 | 0 | 0 | |||
| BUILDING-9 NEW WASHINGTON ST (FNDTN) | 1998-01-15 | 222,270 | 142,860 | SL | 39.000000000000 | 5,699 | 0 | 5,699 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2007-11-26 | 32,000 | 12,417 | SL | 39.000000000000 | 821 | 0 | 821 | |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 2008-02-14 | 16,526 | 6,306 | SL | 39.000000000000 | 424 | 0 | 424 | |
| LAND-17 INNER BELT RD | 1998-01-15 | 32,490 | L | 0 | 0 | 0 | |||
| BUILDING-17 INNER BELT RD | 1998-01-15 | 300,502 | 195,701 | SL | 39.000000000000 | 7,705 | 7,705 | 7,705 | |
| IMPROVEMENTS-17 INNER BELT RD (ROOF) | 2006-06-15 | 28,580 | 28,580 | SL | 39.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS-17 INNER BELT RD (HVAC & BATHROO | 2008-06-13 | 77,097 | 28,749 | SL | 39.000000000000 | 1,977 | 1,977 | 1,977 | |
| LAND IMPROVEMENTS-YARD PAVING | 2014-09-02 | 5,615 | 1,591 | SL | 15.000000000000 | 187 | 374 | 374 | |
| IMPROVEMENTS-17 INNER BELT RD (CANOPY REMOVAL | 2016-12-27 | 22,484 | 3,485 | SL | 39.000000000000 | 577 | 577 | 577 | |
| IMPROVEMENTS-17 INNER BELT RD (ARCHITECT ROOF | 2018-07-11 | 4,024 | 460 | SL | 39.000000000000 | 103 | 103 | 103 | |
| IMPROVEMENTS-17 INNER BELT RD (NEW ROOF) | 2018-07-11 | 37,753 | 4,316 | SL | 39.000000000000 | 968 | 968 | 968 | |
| IMPVTS-17 IBR NEW ROOF | 2019-09-24 | 19,180 | 1,591 | SL | 39.000000000000 | 492 | 492 | 492 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND-17 INNER BELT RD | 32,490 | 0 | 32,490 | 32,490 |
| BUILDING-17 INNER BELT RD | 300,502 | 203,406 | 97,096 | 97,096 |
| IMPROVEMENTS-17 INNER BELT RD (ROOF) | 28,580 | 28,580 | 0 | 0 |
| IMPROVEMENTS-17 INNER BELT RD (HVAC & BATHROO | 77,097 | 30,726 | 46,371 | 46,371 |
| LAND IMPROVEMENTS-YARD PAVING | 5,615 | 4,586 | 1,029 | 1,029 |
| DEFERRED LEASING COSTS | 28,350 | 28,350 | 0 | 0 |
| IMPROVEMENTS-17 INNER BELT RD (CANOPY REMOVAL | 22,484 | 4,062 | 18,422 | 18,422 |
| IMPROVEMENTS-17 INNER BELT RD (ARCHITECT ROOF | 4,024 | 563 | 3,461 | 3,461 |
| IMPROVEMENTS-17 INNER BELT RD (NEW ROOF) | 37,753 | 5,284 | 32,469 | 32,469 |
| IMPVTS-17 IBR NEW ROOF | 19,180 | 2,083 | 17,097 | 17,097 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IMPROVEMENTS-9 NEW WASHINGTON ST (CARPET & WI | 10,279 | 10,279 | 0 | 0 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (ROOF TOP AI | 19,502 | 7,354 | 12,148 | 12,148 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 60,000 | 21,533 | 38,467 | 38,467 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 37,414 | 13,427 | 23,987 | 23,987 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (FENCE) | 10,375 | 9,166 | 1,209 | 1,209 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (WINDOWS) | 19,200 | 4,942 | 14,258 | 14,258 |
| CHAIRS | 3,315 | 3,314 | 1 | 1 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (WATER MAIN) | 31,923 | 8,496 | 23,427 | 23,427 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (FENCE) | 4,500 | 3,825 | 675 | 675 |
| CHAIRS AND TABLES | 4,026 | 4,026 | 0 | 0 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (NEW ELEVATO | 108,106 | 15,361 | 92,745 | 92,745 |
| LAND-9 NEW WASHINGTON ST (FNDTN) | 24,510 | 0 | 24,510 | 24,510 |
| BUILDING-9 NEW WASHINGTON ST (FNDTN) | 222,270 | 148,559 | 73,711 | 73,711 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 32,000 | 13,238 | 18,762 | 18,762 |
| IMPROVEMENTS-9 NEW WASHINGTON ST (2ND FLR) | 16,526 | 6,730 | 9,796 | 9,796 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,900 | 0 | 0 | 0 |
| LEGAL FEES | 16,900 | 16,900 | 16,900 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING SERVICE | 12,000 | 6,000 | 0 | 0 |
| INSURANCE | 6,842 | 0 | 0 | 0 |
| BOOKKEEPING SERVICE | 8,408 | 8,408 | 8,408 | 0 |
| REPAIRS AND MAINTENANCE | 5,550 | 5,550 | 5,550 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| RALPH C DEVITTO TRUST | NONE | 1,195 | 0 | 2022-06 | DEMAND | 600.0000000000 % | NONE | WORKING CAPITAL | N/A | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 19,922 | 0 | 0 | 0 |
| REAL ESTATE TAXES | 32,504 | 32,504 | 32,504 | 0 |