| 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 | 43,087 | SL | 39.000000000000 | 8,476 | 8,476 | ||
| 117 E CHURCH - IMPROVEMENTS | 2019-07-01 | 20,000 | 2,330 | 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 | 105,527 | SL | 39.000000000000 | 19,482 | 19,482 | ||
| 15 W PATRICK ST - BUILDING & IMPROVEMENTS | 2019-01-21 | 5,211,759 | 528,419 | 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 | 14,868 | SL | 39.000000000000 | 2,745 | 2,745 | ||
| 115 E CHURCH - IMPROVEMENTS | 2019-07-01 | 4,125 | 480 | SL | 39.000000000000 | 106 | 106 | ||
| 15 W PATRICK ST - EQUIPMENT | 2021-12-15 | 5,715 | 1,143 | SL | 5.000000000000 | 1,143 | 0 | ||
| 115 E CHURCH - IMPROVEMENTS | 2021-01-01 | 1,218,299 | 61,175 | SL | 39.000000000000 | 31,238 | 31,238 | ||
| 117 E CHURCH - IMPROVEMENTS | 2019-12-31 | 268,698 | 18,636 | SL | 39.000000000000 | 6,890 | 6,890 | ||
| 117 E CHURCH - PARKING ACCESS | 2022-01-01 | 252,179 | 6,197 | SL | 39.000000000000 | 6,466 | 6,466 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | FMV | 13,075,141 | 13,075,141 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 115 E. CHURCH STREET | 2,460,916 | 235,621 | 2,225,295 | 2,225,295 |
| 117 E. CHURCH STREET | 901,072 | 92,595 | 808,477 | 808,477 |
| 15 W. PATRICK STREET | 5,395,639 | 664,340 | 4,731,299 | 4,731,299 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 721 | 0 | 721 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEALS AND ENTERTAINMENT | 6,001 | 0 | 6,001 | |
| EDUCATION AND TRAINING | 19,245 | 0 | 19,245 | |
| REPAIR AND MAINTENANCE | 6,152 | 0 | 6,152 | |
| DUES AND SUBSCRIPTIONS | 17,992 | 0 | 17,992 | |
| PROMOTIONS | 53,159 | 0 | 53,159 | |
| INSURANCE | 4,016 | 0 | 4,016 | |
| BANK FEES | 2,557 | 0 | 2,557 | |
| OFFICE | 4,103 | 0 | 4,103 | |
| CHARITABLE PURPOSE RENTAL EXPENSES | 205,837 | 0 | 57,192 | |
| COMMUNITY BENEFIT PROJECTS | 297,815 | 0 | 297,815 | |
| NETWORK GRANTS | 51,000 | 0 | 51,000 | |
| OFFICE EXPENSE | 334 | 334 | 0 | |
| INSURANCE | 4,707 | 4,707 | 0 | |
| LIMITATION ON INVESTMENT EXPENSES FROM CHARITABLE PURPOSE RENTAL REAL ESTATE | -25,140 | -25,140 | 0 | |
| REPAIRS & MAINTENANCE | 821 | 821 | 0 | |
| CAM EXPENSES | 2,344 | 2,344 | 0 | |
| INSURANCE | 11,868 | 11,868 | 0 | |
| LIMITATION ON INVESTMENT EXPENSES FROM CHARITABLE PURPOSE RENTAL REAL ESTATE | -54,494 | -54,494 | 0 | |
| CAM EXPENSES | 513 | 513 | 0 | |
| REPAIRS & MAINTENANCE | 1,538 | 1,538 | 0 | |
| REPAIRS & MAINTENANCE | 18,592 | 18,592 | 0 | |
| OFFICE EXPENSE | 2,846 | 2,846 | 0 | |
| INSURANCE | 8,487 | 8,487 | 0 | |
| LIMITATION ON INVESTMENT EXPENSES FROM CHARITABLE PURPOSE RENTAL REAL ESTATE | -126,201 | -126,201 | 0 | |
| CAM EXPENSES | 13,151 | 13,151 | 0 | |
| AMORTIZATION | 3,186 | 3,186 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATRIOT CAPITAL II, LP | -310 | 0 | -310 |
| PENN SQUARE GLOBAL REAL ESTATE FUND I, LP | -235 | -235 | -235 |
| PATRIOT CAPITAL III SBIC, LP | 19,560 | -40 | 19,560 |
| ARTHUR STREET FUND IV, LP | -963 | -1,132 | -963 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN FROM INVESTMENTS | 1,079,838 |
| 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 | 10,380 | 0 | 10,380 | |
| INVESTMENT MANAGEMENT FEES | 73,517 | 73,517 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 901 | 901 | 0 | |
| PAYROLL TAXES | 46,388 | 0 | 46,388 | |
| INCOME & EXCISE TAX | 168 | 84 | 0 | |
| PROPERTY TAX | 426 | 426 | 0 | |
| PROPERTY TAX | 504 | 504 | 0 | |
| PROPERTY TAX | 13,184 | 13,184 | 0 |