| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,425 | 1,425 | 0 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES | 2017-03-28 | 20,269 | 7,601 | 2.0000 | 9,290 | 16,891 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 700B E 2ND - BLDG | 2017-03-28 | 1,369,277 | 39,421 | SL | 3.64 % | 47,711 | -47,711 | ||
| 700B E 2ND - LAND IMPRV | 2017-03-28 | 35,225 | 1,761 | 150DB | 9.50 % | 1,673 | |||
| 700B E 2ND - FFE | 2017-03-28 | 236,250 | 33,760 | 200DB | 24.49 % | 28,929 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST SOUTHWEST BANK |
| Lender's Title | |
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PURCHASE MONEY NOTE | 389,807 | 382,822 | |
| TOTAL OTHER ASSETS | 382,822 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 9,290 | 9,290 | ||
| DIRECTOR & OFFICERS INSURANCE | 1,080 | 1,080 | ||
| MANAGEMENT FEES | 7,500 | 7,500 | ||
| MISC TAXES, LICENSES & PERMITS | 216 | 216 | ||
| OFFICE EXPENSE | 165 | 165 | ||
| Rental Expenses | 376,925 | 376,925 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 367,574 | 367,574 |