| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Tax and Bookkeeping | 5,508 | 200 | 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 |
|---|---|---|---|---|---|---|---|---|
| 12th Street Goodwill | 2004-06-30 | 110,000 | 98,999 | 15 | 7,333 | 0 | 0 | 106,332 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Helen | 2000-06-30 | 54,082 | 24,962 | ARP | 39 | 1,387 | 0 | 0 | |
| Herrick | 2000-06-30 | 3,395 | 1,567 | ARP | 39 | 87 | 0 | 0 | |
| Ilex | 2000-06-30 | 67,801 | 18,499 | ARP | 39 | 1,738 | 0 | 0 | |
| Penrose | 2000-06-30 | 0 | 0 | NDA | 0 | 0 | 0 | ||
| 12th Street | 2004-06-30 | 88,300 | 31,697 | ARP | 39 | 2,264 | 0 | 0 | |
| 12th Street Equipment | 2004-06-30 | 15,000 | 15,000 | M | 7 | 0 | 0 | 0 | |
| Automobile | 2017-08-20 | 32,935 | 3,160 | M | 5 | 5,100 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Schwab Account st Cost | 25,242 | 25,242 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Helen Land | 25,918 | 0 | 25,918 | 25,918 |
| Helen Building | 54,082 | 26,349 | 27,733 | 27,733 |
| Herrick Land | 81,605 | 0 | 81,605 | 81,605 |
| Herrick Building | 3,395 | 1,654 | 1,741 | 1,741 |
| Ilex Land | 42,199 | 0 | 42,199 | 42,199 |
| Ilex Building | 67,801 | 20,237 | 47,564 | 47,564 |
| Penrose Land | 65,000 | 0 | 65,000 | 65,000 |
| 12th Street Land | 211,700 | 0 | 211,700 | 211,700 |
| 12th Street Building | 88,300 | 33,961 | 54,339 | 54,339 |
| 12th Street Equipment | 15,000 | 15,000 | 0 | 0 |
| 12th Street Goodwill | 110,000 | 106,332 | 3,668 | 3,668 |
| Vehicle | 32,935 | 8,260 | 24,675 | 24,675 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 7,322 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Norwest |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 153,551 |
| Balance Due | 151,054 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Topeka Major Repairs Unreimbursed | 0 | 15,494 | 15,494 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Licenses and Permits | 65 | 0 | 0 | 0 |
| Bank Charges | 80 | 0 | 0 | 0 |
| Insurance - Property | 3,879 | 0 | 0 | 0 |
| Insurance - Liability | 618 | 0 | 0 | 0 |
| Care of Animals | 2,714 | 0 | 0 | 0 |
| Repairs and Maintenance | 4,172 | 0 | 0 | 0 |
| Utilities | 3,296 | 0 | 0 | 0 |
| Auto Expense | 114 | 0 | 0 | 0 |
| Office Expense | 38 | 0 | 0 | 0 |
| Penalties | 0 | 0 | 0 | 0 |
| Paypal Fees | 190 | 0 | 0 | 0 |
| Postage | 50 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Expense Reimbursements | 6,355 | 0 | 0 |
| State Tax Refund | 10 | 0 | 0 |
| Miscellaneous Income | 8,869 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan on Topeka 2014 | Bookkeeper | 150,000 | 0 | 0 % | 0 | ||||||
| Loan on Topeka 2017 | Bookkeeper | 200,000 | 0 | 0 % | 0 | ||||||
| Mary Hamilton | Bookkeeper | 0 | 21,921 | 0 % | 0 | ||||||
| Fraiser Park | 0 | 51,015 | 0 % | 0 | |||||||
| Loan on Frazier Park | 62,479 | 0 | 0 % | 0 | |||||||
| Brandon Kleinman | 0 | 50,000 | 0 % | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 0 | 0 | 0 | 0 |
| Investment Management Fees | 1,310 | 1,310 | 0 | 0 |
| Life Estate Distributions | 21,000 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State Taxes | 0 | 0 | 0 | 0 |
| Property Taxes | 9,849 | 0 | 0 | 0 |
| Federal Taxes | 73 | 0 | 0 | 0 |
| Foreign Taxes | 48 | 0 | 0 | 0 |