| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 1,625 | 1,625 | 1,625 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION EXPENSE | 46,897 | 9,054 | 9,054 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 19,627 | 16,618 | 3,009 | |
| FURNITURE | 3,205 | 1,928 | 1,277 | |
| BUILDING | 289,594 | 210,964 | 78,630 | |
| LAND | 12,000 | 12,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 150,973 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| 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 |
|---|---|---|---|
| TAX & INSURANCE ESCROW | |||
| TENANT SECURITY DEPOSIT ACCOUNT | 1,284 | 1,136 | |
| REPLACEMENT RESERVE FUND | 11,890 | 17,916 | |
| RESIDUAL RECEIPTS ACCOUNT | 2,016 | 2,018 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| TRACS EXPENSE | 200 | 200 | 200 | |
| EXTERMINATING | 385 | 385 | 385 | |
| MAINTENANCE & REPAIRS | 8,653 | 8,653 | 8,653 | |
| GROUNDS MAINTENANCE | 1,325 | 1,325 | 1,325 | |
| LIABILITY INSURANCE | 1,972 | 1,972 | 1,972 | |
| MANAGEMENT FEES | 1,607 | 1,607 | 1,607 | |
| COMMUNICATIONS | 22 | 22 | 22 | |
| PROF. FEES | 559 | 559 | 559 | |
| SMALL EQUIPMENT | 399 | 399 | 399 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENT | 17,256 | 17,256 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT PAYABLE | 1,284 | 1,136 |