| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1325 Terrace Dr | 2018-07-02 | 421,559 | 83,667 | SL | 2750.0000000000 % | 15,328 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1325 Terrace Dr | 421,559 | 98,995 | 322,564 | 322,564 |
| 1325 Terrace Dr | 60,000 | 60,000 | 60,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | Joe Petrillo |
| Lender's Title | |
| Original Amount of Loan | 20000 |
| 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. | 2 |
|---|---|
| Lender's Name | Philadelphia Housing LLC |
| Lender's Title | |
| Original Amount of Loan | 30000 |
| 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 | Martin Goodwin |
| Lender's Title | |
| Original Amount of Loan | 12500 |
| Balance Due | 9015 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | David See - Line of credit |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 235,000 |
| 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. | 2 |
|---|---|
| Lender's Name | Goodwin Family Properties LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 113,470 |
| Balance Due | 67,958 |
| 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 | Martin Goodwin |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 75,000 |
| Balance Due | 50,488 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Utilities | 2,106 | 2,106 | 2,106 | |
| Repairs and Maintenance | 18,210 | 18,210 | 18,210 | |
| Interest Expense | 4,933 |
| Description | Amount |
|---|---|
| Depreciation adjustment | 15,328 |
| Misc Adj | 612 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank and Accounting fees | 2,634 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| County taxes | 1,135 | 1,135 | 1,135 |