| 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 | 1998-01-01 | 850,000 | 565,790 | S/L | 39.0000 | 21,795 | |||
| LAND | 1998-01-01 | 148,500 | |||||||
| WALL | 2005-07-01 | 2,352 | 1,113 | S/L | 39.0000 | 61 | |||
| DOORS | 2006-05-01 | 1,470 | 664 | S/L | 39.0000 | 38 | |||
| PLUMBING | 2006-06-21 | 2,973 | 1,337 | S/L | 39.0000 | 76 | |||
| STAIRWELL | 2006-04-25 | 1,712 | 777 | S/L | 39.0000 | 44 | |||
| MAIN FLOOR HALL WALL | 2006-04-05 | 3,437 | 1,561 | S/L | 39.0000 | 88 | |||
| ELECTRIC | 2006-02-13 | 2,150 | 985 | S/L | 39.0000 | 56 | |||
| BUILDOUT UNIT 103 | 2006-02-13 | 4,599 | 2,108 | S/L | 39.0000 | 118 | |||
| ENTRYWAY 101 | 2006-01-19 | 2,847 | 1,311 | S/L | 39.0000 | 73 | |||
| FURNACE CAP | 2007-07-01 | 10,750 | 4,537 | S/L | 39.0000 | 275 | |||
| SECURITY SYSTEM | 2007-07-01 | 19,507 | 8,026 | S/L | 39.0000 | 488 | |||
| AIR CONDITIONING UNIT | 2008-07-01 | 5,454 | 2,162 | S/L | 39.0000 | 140 | |||
| UNIT HEATER | 2009-07-01 | 2,470 | 916 | S/L | 39.0000 | 63 | |||
| FIRE ALARM PANEL | 2009-07-01 | 3,113 | 3,113 | 200DB | 7.0000 | ||||
| UNIT HEATER & AC | 2010-07-01 | 2,500 | 863 | S/L | 39.0000 | 64 | |||
| CARPETING 2ND FLOOR HALL | 2011-08-01 | 3,963 | 3,963 | 200DB | 7.0000 | ||||
| CABINETS, FLOORING | 2011-08-01 | 7,000 | 7,000 | 200DB | 7.0000 | ||||
| HVAC UNIT | 2012-07-01 | 7,638 | 2,244 | S/L | 39.0000 | 196 | |||
| CARPETING | 2012-07-01 | 5,988 | 5,988 | 200DB | 7.0000 | ||||
| CARPET | 2013-01-21 | 1,501 | 1,501 | 200DB | 7.0000 | ||||
| PLUMBING 206 | 2013-11-20 | 1,950 | 494 | S/L | 39.0000 | 48 | |||
| FURNACE 103 | 2013-12-31 | 3,504 | 880 | S/L | 39.0000 | 87 | |||
| CABINETS | 2013-12-27 | 1,077 | 1,077 | 200DB | 7.0000 | ||||
| RT UNIT | 2013-03-08 | 22,259 | 6,005 | S/L | 39.0000 | 557 | |||
| LEASEHOLD IMPR 206 | 2013-11-20 | 6,201 | 1,569 | S/L | 39.0000 | 155 | |||
| IMAC COMPUTER | 2015-03-15 | 1,627 | 1,627 | 200DB | 5.0000 | ||||
| AWNING | 2016-07-01 | 3,145 | 3,145 | 200DB | 7.0000 | ||||
| 2ND FLOOR INTERIOR WALL | 2016-07-01 | 1,370 | 1,370 | S/L | 15.0000 | ||||
| CARPETING UNIT 201 | 2017-07-01 | 23,609 | 23,609 | 200DB | 5.0000 | ||||
| FURNACE F203 | 2017-07-01 | 3,573 | 2,561 | S/L | 15.0000 | 119 | |||
| WATER HEATER 201 | 2017-07-01 | 1,399 | 1,003 | S/L | 15.0000 | 46 | |||
| ELECTRICAL WORK 201 | 2017-07-01 | 2,589 | 1,855 | S/L | 15.0000 | 87 | |||
| LIGHTING 201 | 2017-07-01 | 4,245 | 3,042 | S/L | 15.0000 | 142 | |||
| HVAC ROOFTOP UNIT | 2020-01-15 | 9,812 | 9,812 | S/L | 15.0000 | ||||
| TV FOR CONFERENCE ROOM | 2020-07-01 | 624 | 624 | 200DB | 7.0000 | ||||
| WATER HEATER | 2022-05-03 | 3,000 | 3,000 | S/L | 15.0000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIRST FOUNDATION | 50,000 | 50,000 |
| MORGAN STANLEY BANK | 65,000 | 65,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AXS CHANGE FINANCE ESG EFT | 397,077 | 483,769 |
| CALVERT EMERGING MARKETS EQ 1 | ||
| CALVERT INTL RE | ||
| DISCOVER BANK 3.25% | ||
| FIRST FOUNDATION 5.05% | ||
| GOLDMAN SACHS BA | ||
| IMPAX ELLEVATE GLOBAL | 455,551 | 456,395 |
| IMPAX INTL SUST | 122,397 | 118,869 |
| IMPACT SHAR YWCO WOMEN ETF | 423,293 | 528,119 |
| MIROVA GLOBAL GREEN BOND | 113,178 | 107,049 |
| MORGAN STANLEY 1.95% | ||
| NUVEEN ESG EMERGING | 98,609 | 93,626 |
| NUVENN ESG INTER DVLP | 278,142 | 259,027 |
| NUVEEN ESG US AGGREG | 142,921 | 142,100 |
| OCEAN FIRST BANK | ||
| IMPAX ELEVATE GLOVAL WOME | ||
| IMPAX INTL SUSTAIN |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND EQUIPMENT | 1,031,408 | 702,447 | 328,961 | 2,210,000 |
| LAND | 148,500 | 148,500 | 610,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SEWELL PROPERTIES LLC | 6,070 | |||
| INDIRECT LEGAL FEES | 5,000 | 5,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SEWELL PROPERTIES LLC | ||||
| INTERNET | 658 | |||
| SECURITY SERVICE | 962 | |||
| RUBBISH REMOVAL | 4,603 | |||
| CLEANING | 4,309 | |||
| INSURANCE | 5,937 | |||
| LICENSE | 2,787 | |||
| REPAIRS | 10,853 | |||
| UTILITIES | 35,804 | |||
| SUPPLIES | 132 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SEWELL PROPERTIES LLC | 240,750 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RE TAXES | 153,540 | 157,797 |
| SECURITY DEPOSITS | 32,508 | 29,485 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 17,865 | 17,865 | ||
| SEWELL PROPERTIES LLC | 7,205 |
| Item No. | 1 |
|---|---|
| Borrower's Name | GLORIA SEWELL |
| Borrower's Title | VICE PRESIDENT -DIRECTOR |
| Original Amount of Loan | 68164 |
| Balance Due | 68164 |
| Date of Note | 2024-12 |
| Maturity Date | 2026-12 |
| Repayment Terms | FULL AMOUNT DUE UPON REPYM |
| Interest Rate | 0.0450 |
| Security Provided by Borrower | SECURITIES |
| Purpose of Loan | ADVANCE FOR BUILDING EXPENSE |
| Description of Lender Consideration | |
| Consideration FMV | 68164 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | ||||
| FOREIGN TAX PD ON DIVIDENDS | 402 | 402 |