| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| STORAGE BUILDING | 2017-12-01 | 132,205 | 17,091 | 39 YEAR SL | 0000000039.000000000000 | 3,390 | |||
| 4501 ROWLETT RD - RETAIL CENTER | 2021-09-10 | 1,650,000 | 54,666 | 39 YEAR SL | 0000000039.000000000000 | 42,306 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| J P MORGAN INVESTMENTS | FMV | 1,447,011 | 1,447,011 |
| UBS INVESTMENTS | FMV | 2,702,210 | 2,702,210 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| STORAGE BUILDING | 132,205 | 20,481 | 111,724 | 111,724 |
| 4501 ROWLETT RD RETAIL CENTER | 1,650,000 | 96,971 | 1,553,029 | 1,553,029 |
| Item No. | 1 |
|---|---|
| Lender's Name | ROCKBAY PROPERTIES II |
| Lender's Title | |
| Original Amount of Loan | 15000 |
| Balance Due | 15000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | TINA OYSTER |
| Lender's Title | |
| Original Amount of Loan | 50000 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | STEPHEN OYSTER |
| Lender's Title | |
| Original Amount of Loan | 132463 |
| Balance Due | 40256 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | STEPHEN OYSTER |
| Lender's Title | |
| Original Amount of Loan | 1550000 |
| Balance Due | 2546160 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | ROCKBAY PROPERTIES III |
| Lender's Title | |
| Original Amount of Loan | 15642 |
| Balance Due | 15642 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTES RECEIVABLE - ROWLETT RD | 79,680 | 49,370 | 49,370 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance Expense | 19,086 | |||
| Bank Charges | 24 | |||
| Repairs and Maintenance | 10,372 | |||
| Miscellaneous Expense | 31,570 | |||
| Subscriptions/Memberships | 485 | |||
| Auto Expense | 145 | |||
| Travel | 1,297 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Property Tax Refund | 10,848 | ||
| Mahoney Ins group Refund | 5,589 | ||
| Dividend Income | 1,885 | ||
| IRS interest received | 54 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 32 | ||||
| Askart | 381 | |||
| YSI Granite Real Estate | 2,550 | |||
| Christina Chen | 3,500 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| INVESTMENTS | 212,770 | 212,770 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax on investment income | 1,600 |