| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 1,200 | 0 | 1,200 | 1,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING IMPROV09 | 1999-03-01 | 355,551 | 143,967 | SL | 39 | 9,117 | 9,117 | 9,117 | |
| BUILDING 09 | 1999-03-01 | 2,962,995 | 1,199,757 | SL | 39 | 75,974 | 75,974 | 75,974 | |
| 739 CYPRESS PROJECT | 2002-05-14 | 24,257 | 7,231 | SL | 39 | 622 | 622 | 622 | |
| 739 CYPRESS PROJECT | 2003-06-05 | 31,023 | 8,381 | SL | 39 | 795 | 795 | 795 | |
| 739 CYPRESS PROJECT | 2004-06-30 | 598,921 | 161,243 | SL | 39 | 15,357 | 15,357 | 15,357 | |
| 739 CYPRESS PROJECT | 2005-06-30 | 623,725 | 152,596 | SL | 39 | 15,993 | 15,993 | 15,993 | |
| 691 CYPRESS IMPROVEMENT | 2009-01-01 | 623,772 | 95,296 | SL | 39 | 15,994 | 15,994 | 15,994 | |
| LAND | 1998-06-30 | 1,315,643 | 0 | NDA | 0 | 0 | 0 | ||
| FURNITURE & FIXURE DEPRECIATED TO MATCH | 2000-01-01 | 11,144 | 11,144 | SL | 7 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2015-01-15 | 5,200 | 0 | SL | 15 | 173 | 173 | 173 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 5,220,245 | 0 | 5,220,245 | 0 |
| FURNITURE AND FIXTURE | 8,321 | 0 | 8,321 | 0 |
| LAND | 1,315,643 | 0 | 1,315,643 | 0 |
| MACHINERY AND EQUIPMENT | 2,823 | 0 | 2,823 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | ALDEEN CHREMAINDER TRUST |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,868,284 |
| Balance Due | 2,573,284 |
| 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 | Amount |
|---|---|
| UNREALIZED GAINS | 13,414 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 3,521 | 0 | 3,521 | 3,521 |
| TELEPHONE | 2,404 | 0 | 2,404 | 2,404 |
| LICENSE & PERMITS | 397 | 0 | 397 | 397 |
| INSURANCE EXPENSES | 15,345 | 12,302 | 3,043 | 15,345 |
| JANITORIAL | 425 | 425 | 425 | 0 |
| REPAIR & MAINTENANCE | 6,725 | 6,725 | 6,725 | 0 |
| DUES & SUBSCRIPTION | 1,362 | 0 | 1,362 | 1,362 |
| OFFICE EXPENSE | 1,944 | 0 | 1,944 | 1,944 |
| OFFICE SUPPLIES | 1,526 | 0 | 1,526 | 1,526 |
| POSTAGE & DELIVERY | 457 | 0 | 457 | 457 |
| SECURITY&ALARM SERVICES | 1,662 | 1,662 | 1,662 | 0 |
| EDUCATION | 2,325 | 2,325 | 2,325 | 0 |
| RENTAL EXPENSES | 26,799 | 26,799 | 26,799 | 0 |
| MARKETING | 911 | 0 | 911 | 911 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ONLINE EDUCATION | 14,442 | 0 | 14,442 |
| EID CELEBRATION | 7,346 | 0 | 7,346 |
| TAJWEED | 200 | 0 | 200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENT DEPOSITS | 0 | 19,791 |
| PAYROLL LIABILITIES | 0 | 2,662 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 34,355 | 0 | 34,355 | 34,355 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 20,410 | 20,410 | 20,410 | 0 |
| OTHER | 1,422 | 0 | 1,422 | 1,422 |
| PAYROLL TAX | 5,417 | 0 | 5,417 | 5,417 |