| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 6,000 | 6,000 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building A-REC-3.20 A | 2013-08-15 | 1,509,880 | 232,278 | SL | 2.56 % | 38,713 | 38,713 | ||
| Bldg A-Renovation-2017 | 2017-06-30 | 608,662 | 86,496 | SL | 2.56 % | 15,606 | 15,606 | ||
| Land Devolop Costs-Pre 17 | 2017-01-01 | 660,077 | 242,116 | SL | 6.67 % | 44,027 | 44,027 | ||
| Land Development Costs | 2017-01-31 | 161,778 | 59,341 | SL | 6.67 % | 10,791 | 10,791 | ||
| Land Development Costs | 2017-04-14 | 38,907 | 14,271 | SL | 6.67 % | 2,595 | 2,595 | ||
| Bldg A-Renovation-Pre 17 | 2017-01-01 | 646,474 | 98,790 | SL | 2.56 % | 16,576 | 16,576 | ||
| Bldg A-Revovation-Pre 17 | 2017-01-01 | 110,102 | 16,825 | SL | 2.56 % | 2,823 | 2,823 | ||
| Land Develop Costs-Pre 17 | 2017-01-01 | 36,649 | 13,441 | SL | 6.67 % | 2,444 | 2,444 | ||
| Land Develop Costs-2018 | 2018-02-21 | 24,428 | 7,330 | SL | 6.67 % | 1,629 | 1,629 | ||
| Land Develop Cost-2018 | 2018-06-30 | 1,711 | 513 | SL | 6.67 % | 114 | 114 | ||
| Land Develop Cost-2018 | 2018-10-31 | 7,194 | 2,159 | SL | 6.67 % | 480 | 480 | ||
| Bldg A-Reno-2017-additional 2021 | 2021-06-30 | 26,881 | 1,063 | SL | 2.56 % | 689 | 689 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Lumen Technologies | 42,606 | 25,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Cisco Systems, Inc | 2,059 | 2,526 |
| Gabelli Utilities Fund | 39,154 | 31,073 |
| Blackrock Resources and Commodities | 37,433 | 22,200 |
| Commonwealth Reit Com Sh Ben 1 | 49,661 | 32,160 |
| Neuberger Berman RE Security | 7,263 | 1,595 |
| Seven Hills Real Estate Income Fund | 14,042 | 5,150 |
| Blackrock Build America Bd. TR | 104,173 | 86,259 |
| Guggenheim Build America | 44,079 | 36,427 |
| Western Asset Inv Grade Defin Com | 714 | 598 |
| Putnam Diversified | 133,720 | 98,936 |
| Charter Communications | 1,284 | 3,498 |
| At&T | 3,673 | 1,997 |
| Warner Bros | 1,091 | 319 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,902,000 | 509,859 | 2,392,141 | |
| Improvements | 930,744 | 401,251 | 529,493 | |
| Land | 928,950 | 928,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 310 | 310 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2,000,000 | |||
| Other Assets | 2,000,000 | 2,000,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consultant's Fee | 150,000 | 150,000 | ||
| Rental Expenses | 17,750 | 17,750 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | -6,629 | -6,629 | -6,629 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Licenses | 50 | 50 |