| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSE | 1,050 | 1,050 | 0 |
| 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 | 1987-07-01 | 80,000 | L | 0 | 0 | ||||
| BUILDING | 1987-07-01 | 240,000 | 162,000 | SL | 40.000000000000 | 6,000 | 6,000 | ||
| FURNITURE | 1987-07-01 | 8,000 | 8,000 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE | 1989-03-14 | 200 | 200 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE | 1991-09-01 | 910 | 910 | SL | 10.000000000000 | 0 | 0 | ||
| CHAIN LINK FENCE | 2004-02-09 | 4,098 | 2,844 | SL | 15.000000000000 | 273 | 273 | ||
| RETAINING WALL | 2003-12-03 | 23,673 | 16,701 | SL | 15.000000000000 | 1,578 | 1,578 | ||
| LANDSCAPING & IRRIGATION | 2004-02-09 | 8,372 | 5,813 | SL | 15.000000000000 | 558 | 558 | ||
| PARKING LOT SEALING & REPAIR | 2004-04-06 | 9,345 | 6,386 | SL | 15.000000000000 | 623 | 623 | ||
| SECURITY SYSTEM | 2008-02-11 | 10,844 | 6,956 | SL | 10.000000000000 | 1,084 | 1,084 | ||
| NEW CARPET | 2007-08-20 | 1,210 | 916 | SL | 9.000000000000 | 134 | 134 | ||
| IMPROVEMENTS | 2010-08-25 | 242,697 | 23,257 | SL | 40.000000000000 | 6,067 | 6,067 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 80,000 | 0 | 80,000 | |
| BUILDING | 240,000 | 168,000 | 72,000 | |
| FURNITURE | 8,000 | 8,000 | 0 | |
| FURNITURE | 200 | 200 | 0 | |
| FURNITURE | 910 | 910 | 0 | |
| CHAIN LINK FENCE | 4,098 | 3,117 | 981 | |
| RETAINING WALL | 23,673 | 18,279 | 5,394 | |
| LANDSCAPING & IRRIGATION | 8,372 | 6,371 | 2,001 | |
| PARKING LOT SEALING & REPAIR | 9,345 | 7,009 | 2,336 | |
| SECURITY SYSTEM | 10,844 | 8,040 | 2,804 | |
| NEW CARPET | 1,210 | 1,050 | 160 | |
| IMPROVEMENTS | 242,697 | 29,324 | 213,373 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | BROTHER/SISTER COMPANY |
| Original Amount of Loan | |
| Balance Due | 2627 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 250000 |
| Balance Due | 189891 |
| Date of Note | 2011-08 |
| Maturity Date | 2025-07 |
| Repayment Terms | 15 YEAR FIXED |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | IMPROVEMENTS TO THE RENTAL HOUSE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & DUES | 30 | 0 | 0 | |
| INSURANCE | 6,208 | 6,208 | 0 | |
| SEWER | 1,019 | 1,019 | 0 | |
| SECURITY FEE | 2,042 | 2,042 | 0 | |
| UTILITIES | 898 | 898 | 0 | |
| PAYMENT - PALMER FOUNDATION - INTEREST | 11,836 | 11,836 | 0 | |
| MISCELLANEOUS | 52 | 52 | 0 | |
| MAINTENANCE | 4,854 | 4,854 | 0 | |
| TAX | 207 | 207 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX ASSESSMENT | 7 | 7 | 0 |