| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| FINANCING COSTS | 166,861 | 27,810 | 16,686 | 16,112 | 44,496 |
| Person Name | Explanation |
|---|---|
| FRANK STARKE | |
| DAYTON SOBY | |
| GARY SLETTE | |
| DANA WEDUM KENNELLY | |
| DAWN DOWNS | |
| JOSEPH A RUSCHE | |
| DAVID KJOS | |
| DALE VESLEDAHL |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| VARIOUS ASSETS | 10,879,741 | 1,450,562 | 498,935 | 481,767 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 9,826,127 | 2,411,900 | 7,414,227 | 9,826,127 |
| LAND | 1,231,297 | 1,231,297 | 1,231,297 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 8315000 |
| Balance Due | 7051338 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESERVES | 165,736 | 153,796 | 153,796 |
| FINANCING COSTS | 139,051 | 122,365 | 122,365 |
| TENANT SECURITY DEPOSITS | 126,536 | 157,072 | 157,072 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ESPLANADE RENTAL | ||||
| ADMINISTRATIVE | 622,478 | 601,060 | 21,418 | |
| FOOD COST | 343,736 | 331,909 | 11,827 | |
| EMPLOYEE BENEFITS | 238,727 | 230,513 | 8,214 | |
| PAYROLL | 1,600,021 | 1,544,967 | 55,054 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FINANCIAL REVENUE | 951 | 951 | |
| ESPLANADE RENTAL | 3,696,008 | 3,696,008 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLE - WEDUM | 495,554 | 460,508 |
| ACCRUED INTEREST | 39,626 | 39,165 |
| PREPAID RENT | 9,514 | 31,954 |
| SECURITY DEPOSITS | 107,900 | 143,800 |