| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 51,438 | 51,438 |
| Item No. | 1 |
|---|---|
| Lender's Name | VISION BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 115,700 |
| Balance Due | 87,547 |
| Date of Note | 2015-07 |
| Maturity Date | 2018-02 |
| Repayment Terms | $436.32 PER MONTH |
| Interest Rate | 4.9500 |
| Security Provided by Borrower | RE |
| Purpose of Loan | OPERATING |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 8,686 | 8,686 | ||
| Insurance | 5,484 | 5,484 | ||
| Postage | 3,003 | 3,003 | ||
| Rental Expenses | 37,567 | 37,567 | ||
| Repairs | 10,998 | 10,998 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Ice Fees | 47,772 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional fees | 1,300 | 0 | 1,300 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 3,520 | 3,520 | ||
| Property taxes | 3,150 | 3,150 |