| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 22,976 | 18,764 | 4,212 | 4,212 |
| Furniture and Fixtures | 471,514 | 287,054 | 184,460 | 184,459 |
| Improvements | 1,518,981 | 895,755 | 623,226 | 623,227 |
| Item No. | 1 |
|---|---|
| Lender's Name | CHAMPLAIN NATIONAL BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 45,000 |
| Balance Due | 39,384 |
| Date of Note | |
| Maturity Date | 2023-04 |
| Repayment Terms | |
| Interest Rate | 3.0000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 7,511 | |||
| AUTO | 2,052 | |||
| BAD DEBT | 842 | |||
| CABLE TV | 6,311 | |||
| DUES AND LICENSES | 5,652 | |||
| FOOD | 93,924 | |||
| HEALTH INSURANCE | 122,340 | |||
| INSURANCE | 52,762 | |||
| MISCELLANEOUS | 2,351 | |||
| OFFICE SUPPLIES | 9,704 | |||
| OUTSIDE SERVICES | 8,482 | |||
| RECREATION & ENTERTAINMENT | 17,504 | |||
| REPAIRS/MAINTENANCE | 4,625 | |||
| SUPPLIES | 29,123 | |||
| TELEPHONE | 8,424 | |||
| TRAINING & EDUCATION | 1,103 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ENTRANCE FEE | 16,000 | ||
| GROSS RENTS | 1,239,237 | ||
| MISCELLANEOUS INCOME | 7,112 | ||
| REIMBURSEMENT INCOME | 10,428 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 44,066 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 97 | |||
| NY STATE | 100 | |||
| PAYROLL | 75,438 | |||
| REAL ESTATE | 80,980 |