| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 62,500 | 62,500 | ||
| FURNITURE AND EQUIPMENT | 37,960 | 28,457 | 9,503 | |
| BUILDING AT 1225 | 187,500 | 84,780 | 102,720 | |
| BUILDING IMPROVEMENTS | 54,042 | 1,769 | 52,273 |
| Item No. | 1 |
|---|---|
| Lender's Name | CHARTER SCHOOL OF EXCELLENCE |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 250,000 |
| Balance Due | 37,450 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | OPEN ADVANCE |
| Interest Rate | 0.05000000 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | REFINANCE/CASH FLOW |
| Description of Lender Consideration | |
| Consideration FMV | 250000 |
| Description | Amount |
|---|---|
| ROUNDING | -1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS PROMOTION | 998 | |||
| DUES AND SUBSCRIPTIONS | 5,000 | |||
| SCHOLARSHIP | 1,317 | 1,317 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET RENTAL INCOME | 16,501 | 16,501 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT PAYABLE | 900 | 900 |
| ACCRUED INTEREST PAYABLE | 23,777 | 25,926 |
| ROUNDING | ||
| SECURITY DEPOSIT PAYABLE | 900 | 900 |
| ACCRUED INTEREST PAYABLE | 23,777 | 25,926 |
| ROUNDING |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT PAYABLE | 900 | 900 |
| ACCRUED INTEREST PAYABLE | 23,777 | 25,926 |
| ROUNDING | ||
| SECURITY DEPOSIT PAYABLE | 900 | 900 |
| ACCRUED INTEREST PAYABLE | 23,777 | 25,926 |
| ROUNDING |