| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,377 | 0 | 4,377 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 63,800 | 62,283 | 1,517 | |
| Buildings | 336,720 | 138,028 | 198,692 | |
| Land | 73,200 | 73,200 |
| Item No. | 1 |
|---|---|
| Lender's Name | ESTATE OF EDITH WILCOX |
| Lender's Title | |
| Relationship to Insider | FIDUCIARY IS BENEFICIARY |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | 2013-04 |
| Maturity Date | 2014-04 |
| Repayment Terms | DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | INTERIM UNTIL ESTATE CLOSED |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILTIY DEPOSITS | 25 | 25 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALARM SERVICE | 2,040 | 2,040 | ||
| BANK CHARGES | 166 | 166 | ||
| EVENT EXPENSES | 2,922 | 2,922 | ||
| INSURANCE | 8,923 | 8,923 | ||
| JANITORIAL EXPENSES | 287 | 287 | ||
| OFFICE SUPPLIES AND EXPENSES | 2,497 | 2,497 | ||
| OTHER EXPENSES | 49 | 49 | ||
| POSTAGE | 32 | 32 | ||
| REPAIRS & MAINTENANCE | 2,542 | 2,542 | ||
| TAX PENALTIES PAID | 51 | 51 | ||
| TELEPHONE | 774 | 774 | ||
| UTILITIES | 4,179 | 4,179 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 1,590 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN FROM EDITH WILCOX ESTATE | 35,000 | 75,114 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 660 | 660 | ||
| PROPERTY TAXES | 1,974 | 1,974 |