| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 62,500 | 62,500 | ||
| FURNITURE AND EQUIPMENT | 37,960 | 23,710 | 14,250 | |
| BUILDING AT 1225 | 187,500 | 74,732 | 112,768 |
| Item No. | 1 |
|---|---|
| Lender's Name | CHARTER SCHOOL OF EXCELLENCE |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 250000 |
| Balance Due | 66000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | OPEN ADVANCE |
| Interest Rate | 0.05000000 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV | 250000 |
| Description | Amount |
|---|---|
| QUALIFYING DISTRIBUTIONS | 5,105 |
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SCHOLARSHIP | 1,929 | |||
| BUSINESS PROMOTION | 2,500 | |||
| FIELD TRIP CSE | 1,176 | |||
| CONTRIBUTIONS | 2,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET RENTAL INCOME | 17,462 | 17,462 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT PAYABLE | 900 | 900 |
| ACCRUED INTEREST PAYABLE | 17,331 | 20,821 |
| ROUNDING | 1 | |
| SECURITY DEPOSIT PAYABLE | 900 | 900 |
| ACCRUED INTEREST PAYABLE | 17,331 | 20,821 |
| ROUNDING | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT PAYABLE | 900 | 900 |
| ACCRUED INTEREST PAYABLE | 17,331 | 20,821 |
| ROUNDING | 1 | |
| SECURITY DEPOSIT PAYABLE | 900 | 900 |
| ACCRUED INTEREST PAYABLE | 17,331 | 20,821 |
| ROUNDING | 1 |