| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,705 | 0 | 1,705 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 1988-03-31 | 2,000 | 2,000 | ADS | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 1988-03-31 | 1,402 | 1,402 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER AND PRINTER | 1999-07-07 | 1,500 | 1,500 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| SCANNER | 1999-07-07 | 108 | 108 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| NEW ROOF | 1981-01-01 | 2,223 | 2,223 | VAR | 10.000000000000 | 0 | 0 | 0 | |
| ENVIRONMENTAL IMPROVEMENTS | 1990-07-01 | 31,719 | 31,719 | ADS | 20.000000000000 | 0 | 0 | 0 | |
| NEW ENGINE | 2000-07-29 | 1,721 | 1,721 | ADS | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2002-06-28 | 1,590 | 1,590 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| ELECTRICAL UPGRADE | 2002-12-20 | 21,996 | 6,157 | ADS | 40.000000000000 | 550 | 0 | 550 | |
| ELECTRICAL UPGRADE | 2003-12-28 | 118,624 | 30,164 | ADS | 40.000000000000 | 2,966 | 0 | 2,966 | |
| ELECTRICAL UPGRADE | 2004-07-31 | 5,775 | 1,381 | ADS | 40.000000000000 | 144 | 0 | 144 | |
| SMALL EQUIPMENT | 2004-08-01 | 508 | 508 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| TRACTOR J DEERE 250 | 2004-09-27 | 1,700 | 1,700 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| COPIER | 2004-05-11 | 599 | 599 | ADS | 6.000000000000 | 0 | 0 | 0 | |
| MONITOR & HARD DRIVE | 2006-06-30 | 290 | 290 | ADS | 5.000000000000 | 0 | 0 | 0 | |
| LAMP POST | 2007-06-08 | 2,725 | 448 | ADS | 40.000000000000 | 68 | 0 | 68 | |
| FURNACE | 2008-01-21 | 3,720 | 556 | ADS | 40.000000000000 | 93 | 0 | 93 | |
| 2 LAMP POSTS | 2009-04-24 | 2,105 | 472 | ADS | 20.000000000000 | 105 | 0 | 105 | |
| TOSHIBA LAPTOP | 2009-11-28 | 618 | 558 | ADS | 5.000000000000 | 60 | 0 | 60 | |
| CASIO CAMERA | 2009-11-28 | 197 | 90 | ADS | 10.000000000000 | 20 | 0 | 20 | |
| BROTHER PRINTER | 2009-11-28 | 429 | 387 | ADS | 5.000000000000 | 42 | 0 | 42 | |
| STOVE | 2010-08-26 | 398 | 280 | ADS | 5.000000000000 | 80 | 0 | 80 | |
| MAJOR REPAIRS- KITCHEN ENTRY | 2010-08-21 | 7,761 | 655 | ADS | 40.000000000000 | 194 | 0 | 194 | |
| ROOF CARRIAGE HOUSE | 2010-10-22 | 11,587 | 930 | ADS | 40.000000000000 | 290 | 0 | 290 | |
| ACER DESKTOP | 2010-09-29 | 560 | 392 | ADS | 5.000000000000 | 112 | 0 | 112 | |
| LAMP POST | 2011-04-27 | 3,680 | 460 | ADS | 20.000000000000 | 184 | 0 | 184 | |
| PUSH LAWN MOWER | 2011-05-25 | 240 | 60 | ADS | 10.000000000000 | 24 | 0 | 24 | |
| DIGITAL CAMERA | 2011-10-29 | 235 | 118 | ADS | 5.000000000000 | 47 | 0 | 47 | |
| LEASEHOLD IMPROVEMENTS | 2012-06-30 | 11,511 | 444 | ADS | 40.000000000000 | 288 | 0 | 288 | |
| TRACTOR J DEERE X500 | 2013-05-08 | 4,848 | 303 | ADS | 10.000000000000 | 485 | 0 | 485 | |
| SECURITY SYSTEM | 2013-12-31 | 4,253 | 53 | ADS | 10.000000000000 | 425 | 0 | 425 | |
| KITCHEN ENTRY IMPROVEMENTS | 2013-07-26 | 3,318 | 38 | ADS | 40.000000000000 | 83 | 0 | 83 | |
| IMPROVEMENTS | 2013-09-02 | 4,765 | 35 | ADS | 40.000000000000 | 119 | 0 | 119 | |
| KITCHEN ENTRY IMPROVEMENTS | 2014-08-16 | 23,239 | ADS | 40.000000000000 | 218 | 0 | 218 | ||
| NEW ROOF | 2014-10-20 | 24,814 | ADS | 40.000000000000 | 129 | 0 | 129 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 2,000 | 2,000 | 0 | |
| EQUIPMENT | 1,402 | 1,402 | 0 | |
| COMPUTER AND PRINTER | 1,500 | 1,500 | 0 | |
| SCANNER | 108 | 108 | 0 | |
| NEW ROOF | 2,223 | 2,223 | 0 | |
| ENVIRONMENTAL IMPROVEMENTS | 31,719 | 31,719 | 0 | |
| NEW ENGINE | 1,721 | 1,721 | 0 | |
| COMPUTER | 1,590 | 1,590 | 0 | |
| ELECTRICAL UPGRADE | 21,996 | 6,707 | 15,289 | |
| ELECTRICAL UPGRADE | 118,624 | 33,130 | 85,494 | |
| ELECTRICAL UPGRADE | 5,775 | 1,525 | 4,250 | |
| SMALL EQUIPMENT | 508 | 508 | 0 | |
| TRACTOR J DEERE 250 | 1,700 | 1,700 | 0 | |
| COPIER | 599 | 599 | 0 | |
| MONITOR & HARD DRIVE | 290 | 290 | 0 | |
| LAMP POST | 2,725 | 516 | 2,209 | |
| FURNACE | 3,720 | 649 | 3,071 | |
| 2 LAMP POSTS | 2,105 | 577 | 1,528 | |
| TOSHIBA LAPTOP | 618 | 618 | 0 | |
| CASIO CAMERA | 197 | 110 | 87 | |
| BROTHER PRINTER | 429 | 429 | 0 | |
| STOVE | 398 | 360 | 38 | |
| MAJOR REPAIRS- KITCHEN ENTRY | 7,761 | 849 | 6,912 | |
| ROOF CARRIAGE HOUSE | 11,587 | 1,220 | 10,367 | |
| ACER DESKTOP | 560 | 504 | 56 | |
| LAMP POST | 3,680 | 644 | 3,036 | |
| PUSH LAWN MOWER | 240 | 84 | 156 | |
| DIGITAL CAMERA | 235 | 165 | 70 | |
| LEASEHOLD IMPROVEMENTS | 11,511 | 732 | 10,779 | |
| TRACTOR J DEERE X500 | 4,848 | 788 | 4,060 | |
| SECURITY SYSTEM | 4,253 | 478 | 3,775 | |
| KITCHEN ENTRY IMPROVEMENTS | 3,318 | 121 | 3,197 | |
| IMPROVEMENTS | 4,765 | 154 | 4,611 | |
| KITCHEN ENTRY IMPROVEMENTS | 23,239 | 218 | 23,021 | |
| NEW ROOF | 24,814 | 129 | 24,685 |
| Item No. | 1 |
|---|---|
| Lender's Name | CHRISTOPHER LEE |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | |
| Balance Due | 198960 |
| Date of Note | 2014-08 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | UNSECURED |
| Purpose of Loan | MANSION ROOF |
| Description of Lender Consideration | CASH |
| Consideration FMV | 198960 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 1,259 | 0 | 332 | 927 |
| FUNDRAISING | 2,025 | 0 | 2,025 | 0 |
| INSURANCE | 3,186 | 0 | 816 | 2,370 |
| REPAIRS & MAINT | 2,715 | 0 | 0 | 2,715 |
| OFFICE EXPENSE & SUPPLIES | 4,740 | 0 | 3,856 | 884 |
| SECURITY | 6,366 | 0 | 0 | 6,366 |
| MEALS & ENTERTAINMENT | 203 | 0 | 203 | 0 |
| DUES & MEMBERSHIPS | 45 | 0 | 23 | 22 |
| EDUCATION/TRAINING | 349 | 0 | 0 | 349 |
| MISCELLANEOUS | 778 | 0 | 778 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME (NOT FROM INVESTMENT PROPERTY) | 44,160 | 44,160 | |
| TOURS | 6,883 | 6,883 | |
| PEOPLE'S CHOICE EVENTS RENT | 7,931 | 7,931 | |
| MEMORIAL DAY RENTAL INCOME | 5,187 | 5,187 | |
| RECEPTIONS, MISC | 2,078 | 2,078 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 2,500 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PARK FOREST FEES | 2,982 | 0 | 2,982 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 2,841 | 0 | 238 | 2,603 |
| TAX | 125 | 0 | 125 | 0 |