| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 880 |
| 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 COSTS CUB 103994 | 2017-10-31 | 1,077 | 54 | 5.0000 | 215 | 215 | 269 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 800 MAIN ST BUILDING | 2017-01-01 | 306,408 | 7,857 | S/L | 39.0000 | 7,856 | 7,856 | ||
| 800 MAIN ST LAND | 2014-06-16 | 100,000 | |||||||
| 800 MAIN ST IMPROVEMENTS | 2017-01-01 | 11,505 | 295 | S/L | 39.0000 | 295 | 295 | ||
| 800 MAIN ST IMPROVEMENTS | 2017-01-01 | 159,661 | 4,094 | S/L | 39.0000 | 4,094 | 4,094 | ||
| 800 MAIN ST LANDSCAPING | 2017-01-01 | 4,335 | 289 | S/L | 15.0000 | 289 | 289 | ||
| 800 MAIN ST IMPROVEMENTS | 2017-01-01 | 86,034 | 2,206 | S/L | 39.0000 | 2,206 | 2,206 | ||
| 800 MAIN ST IMPROVEMENTS | 2017-06-30 | 15,946 | 204 | S/L | 39.0000 | 409 | 409 | ||
| 800 MAIN ST LAND IMPROVEMENTS | 2017-06-30 | 18,153 | 605 | S/L | 15.0000 | 1,210 | 1,210 | ||
| 800 MAIN ST STORM DOORS | 2018-01-02 | 5,445 | S/L | 39.0000 | 140 | 140 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 306,408 | 15,713 | 290,695 | 306,408 |
| BUILDING IMPROVEMENTS | 278,590 | 13,943 | 264,647 | 278,590 |
| LAND IMPROVEMENTS | 22,488 | 2,393 | 20,095 | 22,488 |
| LAND | 100,000 | 100,000 | 100,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | CUB NOTE PAYABLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 227,882 |
| 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 |
|---|---|---|---|
| LOAN COSTS | 1,077 | 1,077 | |
| ACCUMULATED AMORTIZATION | -54 | -269 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BLUE GABLES RENTALS | ||||
| ADVERTISING | 585 | 585 | ||
| INSURANCE - PROPERTY | 3,530 | 3,530 | ||
| REPAIRS & MAINTENANCE | 10,751 | 10,751 | ||
| UTILITIES | 4,109 | 4,109 | ||
| BANK CHARGES | 361 | 361 | ||
| LICENSES AND FEES | 493 | 493 | ||
| EXPENSES | ||||
| INSURANCE - DIRECTORS | 809 | |||
| OFFICE SUPPLIES | 18 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BLUE GABLES RENTALS | 48,629 | 48,629 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 4,106 | 3,156 |