| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,600 | 4,800 | 4,800 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURN & FIXT | 2011-05-01 | 3,886 | 3,215 | M5 | 448 | ||||
| FURN & FIXT 2012 | 2012-11-01 | 139,146 | 43,069 | SL | 7 | 19,878 | |||
| INITIAL LEASE BUIL | 2012-10-01 | 260,540 | 39,080 | SL | 15 | 17,369 | |||
| COMPUTERS & EQUIP | 2012-10-01 | 59,467 | 26,759 | SL | 5 | 11,893 | |||
| DECORATIONS | 2012-11-01 | 56,179 | 17,390 | SL | 7 | 8,026 | |||
| FURN & FIXT 2013 | 2013-08-01 | 3,419 | 692 | SL | 7 | 488 | |||
| FURN & FIXT 2014 | 2014-09-29 | 6,396 | 228 | SL | 7 | 914 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| K-1: FRONT FLIP, LLC | FMV | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURN & FIXT | 3,886 | 3,663 | 223 | |
| FURN & FIXT 2012 | 139,146 | 62,947 | 76,199 | |
| INITIAL LEASE BUIL | 260,540 | 56,449 | 204,091 | |
| COMPUTERS & EQUIP | 59,467 | 38,652 | 20,815 | |
| DECORATIONS | 56,179 | 25,416 | 30,763 | |
| FURN & FIXT 2013 | 3,419 | 1,180 | 2,239 | |
| FURN & FIXT 2014 | 6,396 | 1,142 | 5,254 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE | 115,549 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 11,122 | 11,122 | ||
| BANK SERVICE CHARGES | 180 | 180 | ||
| OFFICE EXPENSE | 804 | 804 | ||
| INSURANCE EXPENSE | 3,030 | 3,030 | ||
| MEALS AND ENTERTAINMENT | 2,239 | 2,239 | ||
| SMALL FURNITURE & OFFICE EQUIP | 305 | 305 | ||
| LEASE BROKERAGE FEES | 5,400 | 5,400 | ||
| CONTRACTOR EXPENSES | 20,850 | 20,850 | ||
| DUES AND MEMBERSHIPS | 175 | 175 | ||
| COMPUTER AND INTERNET CHARGES | 15,767 | 4,198 | 11,569 | |
| MISCELLANEOUS EXPENSES | 129,413 | 129,413 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income -FRONT FLIP | 10,500 | 10,500 | |
| Front FLip LLC-ORDINARY INCOME | 2,510 | 2,510 | |
| MISCELLANEOUS INCOME | 16,427 | 0 | |
| RENTAL INCOME-AG SPRING | 457,000 | 457,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| FRONT FLIP LLC | BUSINESS | 200,000 | 0 | 2013-05 | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 7,416 | 7,416 |