| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,560 | 0 | 3,560 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 56,831 | 54,390 | 2,441 | |
| Machinery and Equipment | 10,726 | 9,254 | 1,472 | |
| Buildings | 336,720 | 147,020 | 189,700 | 400,000 |
| Land | 73,200 | 73,200 | ||
| Miscellaneous | 25 |
| 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 | 1,684 | 1,684 | ||
| BANK CHARGES | 224 | 224 | ||
| EVENT EXPENSES | 2,318 | 2,318 | ||
| INSURANCE | 8,892 | 8,892 | ||
| JANITORIAL EXPENSES | 76 | 76 | ||
| OFFICE SUPPLIES AND EXPENSES | 514 | 514 | ||
| OTHER EXPENSES | 618 | 618 | ||
| POSTAGE | 314 | 314 | ||
| REPAIRS & MAINTENANCE | 5,678 | 5,678 | ||
| Special Event Expenses | 10,713 | |||
| TELEPHONE | 704 | 704 | ||
| UTILITIES | 4,327 | 4,327 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income From Special Events | 17,480 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN FROM EDITH WILCOX ESTATE | 75,114 | 128,886 |
| Rounding | 1 | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 1,091 | 1,091 | ||
| PROPERTY TAXES | 417 | 417 |