| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Tax and Bookkeeping | 3,600 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 12th Street Goodwill | 2004-06-30 | 110,000 | 77,000 | 15 | 7,333 | 0 | 0 | 84,333 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Helen | 2000-06-30 | 54,082 | 20,801 | ARP | 39 | 1,387 | 0 | 0 | |
| Herrick | 2000-06-30 | 3,395 | 1,306 | ARP | 39 | 87 | 0 | 0 | |
| Ilex | 2000-06-30 | 37,801 | 14,054 | ARP | 39 | 969 | 0 | 0 | |
| Penrose | 2000-06-30 | 0 | 0 | NDA | 0 | 0 | 0 | ||
| 12th Street | 2004-06-30 | 88,300 | 24,905 | ARP | 39 | 2,264 | 0 | 0 | |
| 12th Street Equipment | 2004-06-30 | 15,000 | 15,000 | M | 7 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Helen Land | 25,918 | 0 | 25,918 | 25,918 |
| Helen Building | 54,082 | 22,188 | 31,894 | 31,894 |
| Herrick Land | 81,605 | 0 | 81,605 | 81,605 |
| Herrick Building | 3,395 | 1,393 | 2,002 | 2,002 |
| Ilex Land | 42,199 | 0 | 42,199 | 42,199 |
| Ilex Building | 67,801 | 15,023 | 52,778 | 52,778 |
| Penrose Land | 65,000 | 0 | 65,000 | 65,000 |
| 12th Street Land | 211,700 | 0 | 211,700 | 211,700 |
| 12th Street Building | 88,300 | 27,169 | 61,131 | 61,131 |
| 12th Street Equipment | 15,000 | 15,000 | 0 | 0 |
| 12th Street Goodwill | 110,000 | 84,333 | 25,667 | 25,667 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 4,760 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Norwest |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 0 |
| Balance Due | 157,887 |
| 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 | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Suspense Account | 155,070 | 155,070 | 155,070 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 33 | 0 | 0 | 0 |
| Insurance - Property | 5,534 | 0 | 0 | 0 |
| Insurance - Liability | 600 | 0 | 0 | 0 |
| Care of Animals | 3,157 | 0 | 0 | 0 |
| Repairs and Maintenance | 10,813 | 0 | 0 | 0 |
| Utilities | 373 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| Depreciation Adjustments | 23,719 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Hamilton | 0 | 8,113 | 0 % | 0 | |||||||
| Pereida | 0 | 13,134 | 0 % | 0 | |||||||
| James Acevedo | 0 | 170,000 | 0 % | 0 | |||||||
| Monrovia Escrow | 0 | 50,000 | 0 % | 0 | |||||||
| WSI | 0 | 125,000 | 0 % | 0 | |||||||
| Eli Elimelech | 0 | 150,000 | 0 % | 0 | |||||||
| Pareida | 0 | 7,821 | 0 % | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 6,368 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State Taxes | 10 | 0 | 0 | 0 |
| Property Taxes | 347 | 0 | 0 | 0 |