| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,295 | 1,295 |
| 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 | 2010-04-29 | 41,600 | |||||||
| BUILDING-COST | 2010-04-29 | 329,218 | 56,366 | S/L | 27.5000 | 11,972 | 11,972 | ||
| CONSTRUCTION IMPROVEMENTS | 2010-07-14 | 2,563 | 416 | S/L | 27.5000 | 93 | 93 | ||
| CONSTRUCTION IMPROVEMENTS | 2010-10-01 | 88,350 | 13,520 | S/L | 27.5000 | 3,213 | 3,213 | ||
| BUILDING-LEGAL FEES | 2010-04-29 | 505 | 86 | S/L | 27.5000 | 19 | 19 | ||
| CONSTRUCTION IMPROVEMENTS | 2011-07-01 | 265,394 | 33,375 | S/L | 27.5000 | 9,651 | 9,651 | ||
| CAPITALIZED COSTS | 2011-07-01 | 6,114 | 769 | S/L | 27.5000 | 222 | 222 | ||
| IMPROVEMENTS | 2012-07-01 | 18,931 | 1,692 | S/L | 27.5000 | 689 | 689 | ||
| EGRESS WINDOW AND NEW LOWER ROOF | 2015-01-01 | 2,400 | S/L | 27.5000 | 84 | 84 | |||
| EGRESS WALKWAY | 2015-06-03 | 15,750 | S/L | 27.5000 | 310 | 310 | |||
| NEW BASEMENT STAIRS | 2015-03-26 | 5,360 | S/L | 27.5000 | 154 | 154 | |||
| BASEMENT WORK | 2015-09-08 | 6,226 | S/L | 27.5000 | 66 | 66 | |||
| CONSTRUCTION IMPROVEMENTS | 2015-07-01 | 32,682 | S/L | 27.5000 | 545 | 545 | |||
| CONSTRUCTION IMPROVEMENTS | 2015-01-01 | 37,647 | S/L | 27.5000 | 1,312 | 1,312 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 811,139 | 134,553 | 676,586 | 811,139 |
| LAND | 41,600 | 41,600 | 41,600 |
| Item No. | 1 |
|---|---|
| Lender's Name | NOTE PAYABLE - ALICE KENNY |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 350000 |
| Balance Due | 423829 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | HELP PAY QUALIFYING DISBURSEMENTS |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 155/157 E. CHESTNUT STREET | ||||
| ELECTRIC | 2,979 | 2,979 | ||
| GAS | 2,395 | 2,395 | ||
| TRASH | 780 | 780 | ||
| EXTERMINATOR | 1,866 | 1,866 | ||
| WATER & SEWER | 2,612 | 2,612 | ||
| INSURANCE | 2,949 | 2,949 | ||
| CITY INSPECTIONS FEES | 100 | 100 | ||
| LOCKSMITH | 43 | 43 | ||
| CONSTRUCTION COSTS | 315 | 315 | ||
| EXPENSES | ||||
| BANK FEES | 93 | -2,214 | 2,307 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 155/157 E. CHESTNUT STREET | 41,450 | 41,450 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 1,200 | 1,450 |