| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1325 Terrace Dr | 2018-07-02 | 7,027 | SL | 2750.0000000000 % | 7,027 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1325 Terrace Dr | 421,559 | 7,027 | 414,532 | 414,532 |
| 1325 Terrace Dr | 60,000 | 60,000 | 60,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | Joe Petrillo |
| Lender's Title | |
| Original Amount of Loan | 20000 |
| Balance Due | 20000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Philadelphia Housing LLC |
| Lender's Title | |
| Original Amount of Loan | 30000 |
| Balance Due | 30000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | Martin Goodwin |
| Lender's Title | |
| Original Amount of Loan | 12500 |
| Balance Due | 12500 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | David See - Line of credit |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 235,000 |
| Balance Due | 235,000 |
| 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 |
|---|---|---|---|---|
| Bank charges | 161 | 161 | ||
| Insurance | 1,337 | 1,337 | ||
| Remodel Terrace expenses | 10,000 | 10,000 | ||
| Tree removal | 3,500 | 3,500 | ||
| Incorporation fee | 600 | 600 | ||
| Utilities | 666 | 666 | ||
| Remodel restroom | 1,062 | 1,062 | ||
| Cabinets repairs | 1,640 | 1,640 | ||
| Drywall work | 100 | 100 | ||
| Landscaping | 3,500 | 3,500 | ||
| Payment on note | 13,834 | 13,834 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| County taxes | 185 | 185 |