| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 3,181 | 1,590 | 0 | 1,591 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| KANAB BLDG | 2003-12-19 | 166,428 | 47,115 | SL | 39.000000000000 | 4,267 | 4,267 | 0 | |
| KANAB LAND | 2003-12-19 | 6,264 | L | 0 | 0 | 0 | |||
| KANAB AGRICULTURAL BLDG | 2003-12-19 | 6,263 | 3,783 | 150DB | 20.000000000000 | 279 | 313 | 0 | |
| KANAB LAND | 2004-01-01 | 2,000 | L | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| KANAB BLDG | 166,428 | 51,382 | 115,046 | |
| KANAB LAND | 6,264 | 0 | 6,264 | |
| KANAB AGRICULTURAL BLDG | 6,263 | 4,062 | 2,201 | |
| KANAB LAND | 2,000 | 0 | 2,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Service Charge | 445 | 223 | 0 | 222 |
| Insurance | 686 | 343 | 0 | 343 |
| Office Expense | 1,548 | 774 | 0 | 774 |
| Travel Expense | 6,106 | 3,053 | 0 | 3,053 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| V3SP II | None | 100,000 | 0 | 2011-09 | 2012-09 | Short Term | 500.0000000000 % | The Loan is an Investment | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting Fees | 11,321 | 5,661 | 0 | 5,660 |
| Dawn Ferry Consulting Fees | 42,000 | 21,000 | 0 | 21,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Tax | 2,981 | 1,490 | 0 | 1,491 |