| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,900 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MAIN HOUSE RENOVATIONS | 1978-03-01 | 61,902 | 61,902 | S/L | 25.0000 | ||||
| ROOF REPLACEMENT | 1997-01-01 | 18,413 | 18,413 | S/L | 20.0000 | ||||
| SECURITY SYSTEM | 1999-06-15 | 4,548 | 4,548 | S/L | 10.0000 | ||||
| PORCH RENOVATION | 1999-06-15 | 15,114 | 13,982 | S/L | 20.0000 | 756 | |||
| CARETAKER APARTMENT RENOVATION | 1998-06-01 | 5,100 | 5,100 | S/L | 15.0000 | ||||
| CARRIAGE HOUSE DOOR | 1998-06-15 | 2,852 | 2,852 | S/L | 7.0000 | ||||
| WOOD HOUSE RENOVATION | 1999-06-01 | 58,866 | 51,511 | S/L | 20.0000 | 2,943 | |||
| CARRIAGE HOUSE OFFICE & BATHROOM | 1999-06-15 | 11,414 | 11,414 | S/L | 15.0000 | ||||
| YELLOW HOUSE RESTORATION & ART STUDIO | 2000-06-15 | 99,442 | 82,039 | S/L | 20.0000 | 4,972 | |||
| ART SCHHOL RENOVATIONS | 1998-06-15 | 5,936 | 5,936 | S/L | 15.0000 | ||||
| MAIN HOUSE FRONT DOOR & WINDOWS | 2000-06-15 | 8,377 | 8,377 | S/L | 10.0000 | ||||
| WATERCOLOR STUDIO | 2004-06-15 | 7,626 | 6,863 | S/L | 15.0000 | 508 | |||
| OIL PAINTING STUDIO | 2004-06-15 | 38,519 | 34,667 | S/L | 15.0000 | 2,568 | |||
| MAIN HOUSE ART GALLERY | 2004-06-15 | 13,937 | 12,544 | S/L | 15.0000 | 929 | |||
| PHOTO DARK ROOM | 2004-06-15 | 23,913 | 21,521 | S/L | 15.0000 | 1,595 | |||
| BUILDINGS & LAND | 1977-01-01 | 312,000 | |||||||
| IMPROVEMENTS & RENOVATIONS | 1979-01-01 | 347,075 | |||||||
| LAWN MOWER | 2008-05-22 | 3,509 | 3,509 | 200DB | 5.0000 | ||||
| 2 GOODMAN FURNACES AND DUCTWORK | 2010-12-20 | 14,300 | 7,650 | 150DB | 15.0000 | 845 | |||
| COMPUTERS | 2006-08-02 | 4,760 | 4,760 | 200DB | 3.0000 | ||||
| MANSION ROOF | 2011-03-19 | 11,700 | 2,038 | S/L | 39.0000 | 300 | |||
| CH 3 TON GOODMAN AC & CONDENSER | 2011-05-31 | 3,800 | 3,800 | 200DB | 10.0000 | ||||
| SNOWBLOWER | 2011-01-21 | 1,024 | 1,024 | 200DB | 5.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,074,127 | 379,866 | 694,261 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 158,590 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| 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 |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 8,464 | |||
| ART SCHOOL CONTRACTORS | 25,870 | |||
| ART SUPPLIES | 20,254 | |||
| BANK AND CREDIT CARD CHARGES | 3,943 | |||
| COMMISSIONS | 21,128 | |||
| COMPUTER MAINTENANCE | 288 | |||
| DUES AND SUBSCRIPTIONS | 1,419 | |||
| GROUP BENEFITS | 13,212 | |||
| INSURANCE | 23,845 | |||
| JANITORIAL SUPPLIES | 3,641 | |||
| LICENSES AND FEES | 92 | |||
| OFFICE EXPENSE | 1,931 | |||
| OUTSIDE CONSULTANTS | 11,000 | |||
| PAYROLL PROCESSING FEE | 3,362 | |||
| POSTAGE | 199 | |||
| REPAIRS AND MAINTENANCE | 28,156 | |||
| SNOW PLOWING AND LANDSCAPING | 13,559 | |||
| TELEPHONE | 2,740 | |||
| TRASH REMOVAL | 3,165 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ART SCHOOL | 104,239 | 104,239 | |
| RENTAL INCOME | 81,390 | 81,390 | |
| SPECIAL EVENTS | 11,067 | 11,067 | |
| PRODUCT/ART SALES | 1,425 | 1,425 | |
| COMMISSIONS | 5,938 | 5,938 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 902 |