| 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 | 20,481 | 39 YEAR SL | 0000000039.000000000000 | 3,390 | |||
| 4501 ROWLETT RD - RETAIL CENTER | 2021-09-10 | 1,650,000 | 96,972 | 39 YEAR SL | 0000000039.000000000000 | 42,306 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| UBS INVESTMENTS/JP MORGAN | FMV | 4,747,337 | 4,747,337 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| STORAGE BUILDING | 132,205 | 23,871 | 108,334 | 108,334 |
| 4501 ROWLETT RD RETAIL CENTER | 1,650,000 | 139,277 | 1,510,723 | 1,510,723 |
| 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 | 100000 |
| 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 | 42256 |
| 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 | 1246200 |
| 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 | 49,370 | 19,349 | 19,349 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance Expense | 18,684 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Correct Retained Earnings | 20,000 | ||
| Dividend Income | 17,857 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ken Myers | 4,000 | |||
| Askart | 333 | |||
| Appfolio Inc | 15 | |||
| JPMC | 14 | |||
| Tannehil Carmean, PLLC | 2,630 | |||
| UBS | 11,210 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| INVESTMENTS | 500,500 | 269,000 | 231,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax on investment income | 1,688 |