| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 1,200 | 1,200 | 1,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION EXPENSE | 38,494 | 8,403 | 8,403 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 19,627 | 16,159 | 3,468 | |
| FURNITURE | 3,205 | 1,694 | 1,511 | |
| BUILDING | 289,594 | 202,603 | 86,991 | |
| LAND | 12,000 | 12,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 162586 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TAX & INSURANCE ESCROW | 868 | ||
| TENANT SECURITY DEPOSIT ACCOUNT | 1,283 | 1,284 | |
| REPLACEMENT RESERVE FUND | 8,871 | 11,890 | |
| RESIDUAL RECEIPTS ACCOUNT | 2,935 | 2,016 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TRACS EXPENSE | 200 | 200 | 200 | |
| EXTERMINATING | 350 | 350 | 350 | |
| MAINTENANCE & REPAIRS | 3,864 | 3,864 | 3,864 | |
| GROUNDS MAINTENANCE | 1,425 | 1,425 | 1,425 | |
| LIABILITY INSURANCE | 2,117 | 2,117 | 2,117 | |
| MANAGEMENT FEES | 2,410 | 2,410 | 2,410 | |
| COMMUNICATIONS | 64 | 64 | 64 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENT | 19,669 | 19,669 | |
| GAIN (LOSS) ON ASSETS | -59 | -59 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT PAYABLE | 1,283 | 1,284 |