| 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 | 2017-12-08 | 404,238 | 433 | SL | 0000000039.000000000000 | 10,365 | 10,365 | 10,365 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 404,238 | 10,798 | 393,440 | 393,440 |
| LAND | 850,000 | 850,000 | 850,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | SIMON FAYNZILBERG MD PC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,212,500 |
| Balance Due | 1,212,500 |
| Date of Note | 2017-12 |
| Maturity Date | 2027-12 |
| Repayment Terms | 10 YEARS |
| Interest Rate | 0000000000.070000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | FINANCING |
| Description of Lender Consideration | BALOON |
| Consideration FMV | 1212500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM ESCROW | 35,832 | ||
| PREPAID TAXES | 11,759 | ||
| DUE FROM PENINSULA COMPANY | 4,582 | 4,582 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 4,761 | 4,761 | 4,761 | 4,761 |
| CLEANING AND MANAGEMENT | 34,888 | 34,888 | 34,888 | 34,888 |
| REPAIRS AND MAINTENANCE | 52,201 | 52,201 | 52,201 | 52,201 |
| UTILITIES | 5,167 | 5,167 | 5,167 | 5,167 |
| SUPPLIES | 2,407 | 2,407 | 2,407 | 2,407 |
| LANDSCAPING | 18,400 | 18,400 | 18,400 | 18,400 |
| CABLE/PHONE | 574 | 574 | 574 | 574 |
| FEES | 590 | 590 | 590 | 590 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO PENINSULA | 31,250 | |
| DEPOSITS FOR FUTURE EVENTS | 12,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 19,046 | 19,046 | 19,046 | 19,046 |