| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,500 | 7,500 |
| 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 | 2013-11-25 | 1,350,000 | 53,438 | S/L | 40.0000 | 33,750 | 33,750 | ||
| BUILDING EXPANSION | 2015-04-06 | 573,722 | 3,586 | S/L | 40.0000 | 14,343 | 14,343 | ||
| BUILDING EXPANSION - TITLE INSURANCE | 2015-04-06 | 1,591 | 10 | S/L | 40.0000 | 40 | 40 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,925,313 | 105,167 | 1,820,146 | |
| ARCHITECT EXPENSES | ||||
| BUILDING EXPANSION | ||||
| BUILDING EXPANSION - TITLE INSURANCE |
| Item No. | 1 |
|---|---|
| Lender's Name | USDA LOAN 1 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,350,000 |
| Balance Due | 1,219,039 |
| Date of Note | 2013-11 |
| Maturity Date | 2023-11 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0313 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | USDA LOAN 2 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 400,000 |
| Balance Due | 384,111 |
| Date of Note | 2014-08 |
| Maturity Date | 1934-08 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0350 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | USDA LOAN 3 |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 150,000 |
| Balance Due | 144,252 |
| Date of Note | 2014-10 |
| Maturity Date | 1934-10 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0400 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INSURANCE | 2,811 | 2,354 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FEES | 21 | 21 | ||
| ADVERTISING | 155 | 155 | ||
| INSURANCE | 10,022 | 10,022 | ||
| REPAIRS AND MAINTENANCE | 1,804 | 1,804 | ||
| ADMINISTRATIVE CONTRACT | 23,426 | 23,426 | ||
| SNOW REMOVAL & LAWN CARE | 4,287 | 4,287 | ||
| PEST MANAGEMENT | 95 | 95 | ||
| MISC | 673 | 673 | ||
| SECURITY/FIRE SYSTEM R&M | 4,444 | 4,444 | ||
| CHARITABLE CONTRIBUTIONS | 20,000 | 20,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PREPAID RENT | 16,589 |