| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOHALL, HOOVER & ASSOC | 900 | 0 | 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 (9/09 REFI) | 2009-09-28 | 3,768 | 1,039 | 360.000000000000 | 126 | 0 | 0 | 1,165 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG - 1420 BOWSER DR | 2006-06-23 | 114,089 | 52,220 | SL | 27.500000000000 | 4,149 | 0 | 4,149 | |
| LAND - 1420 BOWSER DR | 2006-06-23 | 23,344 | L | 0 | 0 | 0 | |||
| COMPUTER (WES) | 2008-02-09 | 1,912 | 1,912 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS - 1420 BOWSER | 2013-02-11 | 14,458 | 2,564 | SL | 27.500000000000 | 526 | 0 | 526 | |
| DECK - 1420 BOWSER DR | 2015-10-27 | 4,937 | 397 | SL | 27.500000000000 | 180 | 0 | 180 | |
| '05 FORD EXPLORER | 2016-04-28 | 6,993 | 2,098 | SL | 5.000000000000 | 1,399 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG - 1420 BOWSER DR | 114,089 | 56,369 | 57,720 | 167,550 |
| LAND - 1420 BOWSER DR | 23,344 | 0 | 23,344 | 35,000 |
| COMPUTER (WES) | 1,912 | 1,912 | 0 | 0 |
| IMPROVEMENTS - 1420 BOWSER | 14,458 | 3,090 | 11,368 | 11,400 |
| DECK - 1420 BOWSER DR | 4,937 | 577 | 4,360 | 4,400 |
| '05 FORD EXPLORER | 6,993 | 3,497 | 3,496 | 3,496 |
| Item No. | 1 |
|---|---|
| Lender's Name | US BANK NATIONAL ASSOCIATION HOME MORTGAGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 120,000 |
| Balance Due | 58,186 |
| Date of Note | 2009-09 |
| Maturity Date | 2039-09 |
| Repayment Terms | |
| Interest Rate | 5.880000000000 |
| Security Provided by Borrower | RESIDENTIAL REAL ESTATE |
| Purpose of Loan | PURCHASE OF MINISTRY HOUSE |
| Description of Lender Consideration | RESIDENTIAL REAL ESTATE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MORTGAGE ESCROW | 625 | 773 | 773 |
| LOAN FEES (9/09 REFI) | 2,729 | 2,603 | 2,603 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ASSISTANCE TO INDIVIDUALS | 5,284 | 0 | 0 | 5,284 |
| AUTOMOBILE EXP | 3,452 | 0 | 0 | 2,761 |
| BANK CHARGES | 176 | 0 | 82 | 59 |
| INSURANCE | 940 | 0 | 435 | 317 |
| MEALS & ENTERTAINMENT | 530 | 0 | 0 | 530 |
| OFFICE EXPENSE | 247 | 0 | 0 | 198 |
| REPAIRS | 2,037 | 0 | 943 | 686 |
| SUPPLIES | 278 | 0 | 128 | 94 |
| TRAVEL | 206 | 0 | 0 | 165 |
| AMORTIZATION | 126 | 0 | 101 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HOUSE BOARDING FEES | 7,200 | 7,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 867 | 0 | 401 | 292 |