| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPERATION | 1,000 | 1,000 |
| 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 | 2018-05-01 | 608,703 | S/L | 39.0000 | 9,755 | ||||
| LAND | 2018-05-01 | 18,826 | |||||||
| BUILDING PAINT - FLEGAL | 2018-05-31 | 8,500 | S/L | 39.0000 | 136 | ||||
| ROOF REAPIR | 2018-05-31 | 8,500 | S/L | 39.0000 | 136 | ||||
| TRACTOR & SNOW PLOW | 2008-05-15 | 2,244 | 2,244 | 200DB | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| HD VEST | PURCHASE | 652 | 663 | -11 | ||||||
| HD VEST | PURCHASE | 12,785 | 11,868 | 917 | ||||||
| CETRA | PURCHASE | 361 | 374 | -13 | ||||||
| CETRA | PURCHASE | 10,888 | 10,031 | 857 | ||||||
| NICKLAS | PURCHASE | 270,275 | -270,275 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HD VEST MUTUAL FUND |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HD VEST | 22,204 | 6,375 |
| CETRA | 35,886 | 34,573 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LOTS FOR RESALE | 41,584 | 41,584 | 41,584 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,244 | 2,244 | |||
| 625,703 | 10,027 | 615,676 | 700,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT | 17,743 |
| Item No. | 1 |
|---|---|
| Lender's Name | ORRSTOWN BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 632,705 |
| Balance Due | 613,756 |
| Date of Note | 2018-05 |
| Maturity Date | 2028-05 |
| Repayment Terms | 3,976.69 MONTHLY |
| Interest Rate | 0.0450 |
| Security Provided by Borrower | PROPERTY 100 SUNSET BLVD |
| 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 |
|---|---|---|---|---|
| RENT | ||||
| MAINTENANCE | 10,077 | |||
| INSURANCE | 1,437 | |||
| REAL ESTATE TAXES | 23,764 | |||
| UTLITIES | 27,312 | |||
| EXPENSES | ||||
| INSURANCE | 250 | 250 | ||
| MISCELLANEOUS | 668 | 668 | ||
| WASTE MANAGEMENT | 1,104 | 1,104 | ||
| FOREIGN TAX | 12 | 12 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BANK AND INVESTMENT | 3 | 3 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 4,750 | |
| BANK OF AMERICA | 9,000 | |
| LOC | 20,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NICKLAS LLC | N/A | 609,298 | 2012-05 | 1937-05 | MONTHLY PAYMENTS OF 3,561 | 5.00 % | 100 SUNSET BLVD | PURCHASE OF REAL ESTATE |