| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 1,500 | 1,500 | 1,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION EXPENSE | 74,148 | 8,186 | 8,186 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 26,769 | 17,892 | 8,877 | |
| FURNITURE | 3,205 | 2,629 | 576 | |
| BUILDING | 289,594 | 235,939 | 53,655 | |
| LAND | 12,000 | 12,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 117,007 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSIT ACCOUNT | 1,010 | 1,255 | |
| REPLACEMENT RESERVE FUND | 30,152 | 30,093 | |
| RESIDUAL RECEIPTS ACCOUNT | 11,358 | 11,380 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| EXTERMINATING | 330 | 330 | 330 | |
| GROUNDS MAINTENANCE | 2,005 | 2,005 | 2,005 | |
| LIABILITY INSURANCE | 804 | 804 | 804 | |
| MAINTENANCE & REPAIRS | 2,943 | 2,943 | 2,943 | |
| MANAGEMENT FEES | 2,541 | 2,541 | 2,541 | |
| OFFICE EXPENSES | 871 | 871 | 871 | |
| PROFESSIONAL FEES | 426 | 426 | 426 | |
| PROPERTY INSURANCE | 1,305 | 1,305 | 1,305 | |
| SECURITY SYSTEM FEE | 915 | 915 | 915 | |
| TRASH HAULING | 1,632 | 1,632 | 1,632 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENT | 23,568 | 23,568 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT PAYABLE | 1,010 | 1,254 |