| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 1,425 | 0 | 0 | 1,425 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING IMPROV09 | 1999-03-01 | 355,551 | 134,850 | SL | 39 | 9,117 | 9,117 | 9,117 | |
| BUILDING 09 | 1999-03-01 | 2,962,995 | 1,123,783 | SL | 39 | 75,974 | 75,974 | 75,974 | |
| 739 CYPRESS PROJECT | 2002-05-14 | 24,257 | 6,609 | SL | 39 | 622 | 622 | 622 | |
| 739 CYPRESS PROJECT | 2003-06-05 | 31,023 | 7,586 | SL | 39 | 795 | 795 | 795 | |
| 739 CYPRESS PROJECT | 2004-06-30 | 598,921 | 145,886 | SL | 39 | 15,357 | 15,357 | 15,357 | |
| 739 CYPRESS PROJECT | 2005-06-30 | 623,725 | 136,603 | SL | 39 | 15,993 | 15,993 | 15,993 | |
| 691 CYPRESS IMPROVEMENT | 2009-01-01 | 623,772 | 79,302 | SL | 39 | 15,994 | 15,994 | 15,994 | |
| LAND | 1998-06-30 | 1,315,643 | 0 | NDA | 0 | 0 | 0 | ||
| FURNITURE & FIXURE DEPRECIATED TO MATCH | 2000-01-01 | 11,144 | 11,144 | SL | 7 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 5,220,245 | 1,768,470 | 3,451,775 | 5,220,245 |
| FURNITURE AND FIXTURE | 8,321 | 8,321 | 0 | 0 |
| LAND | 1,315,643 | 0 | 1,315,643 | 1,315,643 |
| MACHINERY AND EQUIPMENT | 2,823 | 2,823 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 2,692 | 2,692 | 2,692 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | ALDEEN CHREMAINDER TRUST |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2868284 |
| Balance Due | 2573284 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 925 | 12 | 12 | 913 |
| TELEPHONE | 2,139 | 0 | 0 | 2,139 |
| LICENSE & PERMITS | 1 | 0 | 0 | 1 |
| INSURANCE EXPENSES | 16,345 | 11,405 | 11,405 | 4,940 |
| JANITORIAL | 1,150 | 1,150 | 1,150 | 0 |
| REPAIR & MAINTENANCE | 18,763 | 18,763 | 18,763 | 0 |
| DUES & SUBSCRIPTION | 2,238 | 0 | 0 | 2,238 |
| OFFICE EXPENSE | 900 | 0 | 0 | 900 |
| OFFICE SUPPLIES | 883 | 0 | 0 | 883 |
| POSTAGE & DELIVERY | 254 | 0 | 0 | 254 |
| SECURITY&ALARM SERVICES | 115 | 0 | 0 | 115 |
| Miscellaneous | 1,315 | 0 | 0 | 1,315 |
| petty cash | 0 | 0 | 0 | 0 |
| Reimbursed Expenses | 0 | 0 | 0 | 0 |
| Equipment | 900 | 0 | 0 | 900 |
| TEACHER DEVELOPMENT | 707 | 0 | 0 | 707 |
| Classroom Supplies | 1,405 | 0 | 0 | 1,405 |
| Marketing & Advertising | 0 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ONLINE EDUCATION | 13,178 | 0 | 13,178 |
| ARABIC CLASSES | 0 | 0 | 0 |
| TEACHER DEVELOPMENT | 0 | 0 | 0 |
| TAJWEED | 540 | 0 | 540 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 39,872 | 0 | 0 | 39,872 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 23,008 | 23,008 | 23,008 | 0 |
| OTHER | 98 | 0 | 0 | 98 |
| PAYROLL TAX | 287 | 0 | 0 | 287 |