| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE COMPUTER | 2011-03-28 | 9,888 | 7,911 | S/L | 5.0000 | 1,977 | |||
| OFFICE FURNITURE | 2011-01-18 | 714 | 408 | S/L | 7.0000 | 102 | |||
| TRUCK | 2012-07-19 | 8,119 | 3,924 | S/L | 5.0000 | 1,624 | |||
| TOOLS | 2012-07-01 | 2,672 | 1,336 | S/L | 5.0000 | 534 | |||
| OFFICE FURNITURE | 2010-12-31 | 26,028 | 3,718 | S/L | 7.0000 | 3,718 | |||
| OFFICE FURNITURE | 2012-12-31 | 400 | 57 | S/L | 7.0000 | 57 | |||
| OFFICE FURNITURE | 2013-12-26 | 4,679 | 668 | S/L | 7.0000 | 668 | |||
| CHEVY VAN | 2010-12-31 | 6,500 | 1,300 | S/L | 5.0000 | 1,300 | |||
| LCD TV | 2012-09-17 | 400 | 80 | S/L | 5.0000 | 80 | |||
| DJ SOUNDS ELECTRONICS | 2013-02-27 | 2,136 | 427 | S/L | 5.0000 | 427 | |||
| MACBOOK | 2014-07-05 | 570 | 57 | S/L | 5.0000 | 114 | |||
| TOOLS | 2013-12-31 | 3,681 | 736 | S/L | 5.0000 | 736 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 65,787 | 44,586 | 21,201 | ||
| LAND | 2,184,172 | 2,184,172 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGES |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,163,908 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW DEPOSITS | 259,070 | 136,890 | 136,890 |
| LOANS | 358,124 | 358,124 | |
| OTHER ASSETS | 785,087 | 785,087 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING EXPENSE | 167 | |||
| ALARM & SECURITY | 154 | |||
| APPLICATION FEE | 207 | |||
| AUTOMOBILE EXPENSE | 3,364 | |||
| ASSOCIATION FEES | 17,035 | |||
| BANK CHARGES | 1,411 | |||
| CLEANING | 5,827 | |||
| EVICITION EXPENSE | 410 | |||
| SECTION 8 | 105 | |||
| FILING FEES | 2,036 | |||
| FINES/PENALTIES | 1,996 | |||
| INSURANCE | 82,426 | |||
| LABOR | 4,461 | |||
| LANDSCAPING | 7,791 | |||
| LATE FEES | 251 | |||
| REPAIRS & MAINTENANCE | 66,859 | |||
| MANAGEMENT FEES | 31,435 | |||
| MEALS & ENTERTAINMENT | 20 | |||
| OFFICE EXPENSE | 1,347 | |||
| POSTAGE & DELIVERY | 441 | |||
| RECORDING FEES | 1,912 | |||
| SUBSCRIPTIONS | 250 | |||
| SUPPLIES | 1,998 | |||
| TELEPHONE | 2,847 | |||
| TRASH REMOVAL/DUMP FEES | ||||
| TRAVEL EXPENSE | ||||
| UTILITIES |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RESIDENTIAL RENTALS | 585,558 | 585,558 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 1,324,741 | 444,925 |
| CREDIT CARDS | 48,508 | |
| TENANT SECURITY DEPOSITS | 449,971 | |
| LOANS | 17,853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 25,089 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES AND PERMITS | 3,242 | |||
| TAXES | 9,857 |