| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 10,100 | 10,100 | 10,100 |
| 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 |
|---|
| Person Name | Explanation |
|---|
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| RACCOON CT | 178,800 | 49,981 | ST LN | 363.0000000000 % | 6,501 | 6,501 | 6,501 | ||
| NORTHMONT DR | 142,500 | 39,834 | ST LN | 363.0000000000 % | 5,181 | 5,181 | 5,181 | ||
| OTHER ASSETS | 12,987 | 5,195 | ST LN | 363.0000000000 % | 1,496 | 1,496 | 1,496 | ||
| AUDIO EQUIP | 10,899 | 5,885 | ST LN | 363.0000000000 % | 1,256 | 1,256 | 1,256 | ||
| GREENGAGE | 116,000 | 40,863 | ST LN | 363.0000000000 % | 4,218 | 4,218 | 4,218 | ||
| STARBROOK RD | 138,000 | 48,613 | ST LN | 363.0000000000 % | 5,018 | 5,018 | 5,018 | ||
| STAFFORD | 261,900 | 92,258 | ST LN | 363.0000000000 % | 9,523 | 9,523 | 9,523 | ||
| GWYNN OAK | 1,523,056 | 482,095 | ST LN | 363.0000000000 % | 55,378 | 55,378 | 55,378 | ||
| RED BRANCH RD | 777,561 | 246,122 | ST LN | 363.0000000000 % | 28,272 | 28,272 | 28,272 | ||
| SCARLETT DR | 226,794 | 79,693 | ST LN | 363.0000000000 % | 8,246 | 8,246 | 8,246 | ||
| THUNDERHILL RD | 235,812 | 45,375 | ST LN | 363.0000000000 % | 8,574 | 8,574 | 8,574 | ||
| DALE DR | 224,585 | 71,455 | ST LN | 363.0000000000 % | 8,166 | 8,166 | 8,166 | ||
| HILLCREST DR | 185,870 | 58,572 | ST LN | 363.0000000000 % | 6,758 | 6,758 | 6,758 | ||
| BENETT RD | 74,000 | 26,069 | ST LN | 363.0000000000 % | 2,691 | 2,691 | 2,691 | ||
| N CARROLL ST | 263,052 | 52,212 | ST LN | 363.0000000000 % | 9,565 | 9,565 | 9,565 | ||
| HURST RD | 213,590 | 23,334 | ST LN | 363.0000000000 % | 7,777 | 7,777 | 7,777 | ||
| BENDBOROUGH | 284,091 | 64,997 | ST LN | 363.0000000000 % | 10,330 | 10,330 | 10,330 | ||
| MUSIC -PROG.-EQUIP | 21,000 | MCRS | 2000.0000000000 % | 4,200 | 4,200 | 4,200 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| HOMES | 6,120,432 | 1,759,889 | 4,360,543 | 4,360,543 |
| Item No. | 1 |
|---|---|
| Lender's Name | COLUMBIA BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,897,064 |
| Date of Note | 2016-11 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TUITION | 9,710 | 9,710 | 9,710 | |
| SUPPLIES - VISA | 35,481 | 35,481 | 35,481 | |
| SUPPLIES | 480 | 480 | 48 | |
| ELECTRIC, WATER | 24,992 | 24,992 | 24,992 | |
| GROUND RENT | 285 | 285 | 285 | |
| INSURANCE | 4,053 | 4,053 | 4,053 | |
| TOTAL REPAIRS (EACH LESS THAN 25000) | 39,458 | 39,458 | 39,458 | |
| PROG VARIOUS EQUIP | 21,000 | 21,000 | 21,000 | |
| SUBSRIPTIONS | 6,267 | 6,267 | 6,267 | |
| PERFORMANCE BONDS | 120,505 | 120,505 | 120,505 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM INCOME | 43,513 | 43,513 | 43,513 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| STAFF LOANS | 19,974 | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 27,497 | 27,497 | 27,497 | |
| IRS | 3,361 | 3,361 | 3,361 |