| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| WEBSITE | 2012-04-30 | 3,244 | 1,802 | 36.000000000000 | 1,081 | 0 | 2,883 | |
| LOAN FEES | 2014-09-12 | 8,466 | 63.000000000000 | 538 | 0 | 538 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND AND BUILDING | 2012-08-30 | 266,359 | L | 0 | 0 | ||||
| TRADEMARK | 2012-02-06 | 1,503 | NC | 0 % | 0 | 0 | |||
| IMPROVEMENTS | 2013-12-31 | 35,638 | L | 0 | 0 | ||||
| JETSKI | 2014-04-11 | 17,000 | SL | 7.000000000000 | 1,821 | 0 | |||
| LAND AND BUILDING | 2014-12-31 | 591,363 | L | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND AND BUILDING | 266,359 | 0 | 266,359 | 266,359 |
| WEBSITE | 3,244 | 2,883 | 361 | 361 |
| TRADEMARK | 1,503 | 0 | 1,503 | 1,503 |
| IMPROVEMENTS | 35,638 | 0 | 35,638 | 35,638 |
| LOAN FEES | 8,466 | 538 | 7,928 | 7,928 |
| JETSKI | 17,000 | 1,821 | 15,179 | 15,179 |
| LAND AND BUILDING | 591,363 | 0 | 591,363 | 591,363 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 345 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | JAMES R ALLEN |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | 40000 |
| Balance Due | 40000 |
| Date of Note | 2014-09 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | IMPROVEMENTS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | J ALLEN FAMILY PARTNERSHIP |
| Lender's Title | |
| Original Amount of Loan | 72768 |
| Balance Due | 593091 |
| Date of Note | 2014-07 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | IMPROVEMENTS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 721 | 0 | 0 | |
| UTILITIES | 3,545 | 0 | 0 | |
| PROPERTY TAXES | 11,772 | 0 | 0 | |
| INSURANCE | 1,923 | 0 | 0 | |
| BANK CHARGES | 63 | 0 | 0 | |
| AMORTIZATION | 1,619 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 583 | 0 | 0 |