| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 1,300 | 1,300 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CABIN #4 | 2014-01-01 | 12,561 | 1,919 | M39 | 161 | ||||
| CABIN #9 | 2014-01-01 | 13,360 | 2,044 | M39 | 171 | ||||
| CABIN #10 | 2014-01-01 | 12,560 | 1,919 | M39 | 161 | ||||
| CABIN #15 | 2014-01-01 | 12,560 | 1,919 | M39 | 161 | ||||
| CABIN #16 | 2014-01-01 | 12,560 | 1,919 | M39 | 161 | ||||
| CABIN #20 | 2014-01-01 | 12,460 | 1,902 | M39 | 160 | ||||
| CABIN #22 | 2014-01-01 | 14,360 | 2,193 | M39 | 184 | ||||
| CABIN #1 | 2016-03-09 | 84,038 | 8,173 | M39 | 1,077 | ||||
| CABIN #2 | 2016-03-09 | 84,038 | 8,173 | M39 | 1,077 | ||||
| CABIN #3 | 2016-03-09 | 144,039 | 14,007 | M39 | 1,847 | ||||
| CABIN #6 | 2016-03-09 | 104,039 | 10,119 | M39 | 1,334 | ||||
| CABIN #7 | 2016-03-09 | 84,038 | 8,173 | M39 | 1,077 | ||||
| CABIN #11 | 2016-03-09 | 89,038 | 8,659 | M39 | 1,141 | ||||
| CABIN #14 | 2016-03-09 | 89,038 | 8,659 | M39 | 1,141 | ||||
| CABIN #17 | 2016-03-09 | 109,039 | 10,605 | M39 | 1,398 | ||||
| CABIN #21 | 2016-03-09 | 104,039 | 10,119 | M39 | 1,334 | ||||
| CABIN #23 | 2016-03-09 | 99,038 | 9,630 | M39 | 1,270 | ||||
| CABIN #25 | 2016-03-09 | 94,038 | 9,145 | M39 | 1,206 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 39,203 | 39,203 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 6 | 6 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| MT CHARLESTON HOSPITALITY LLC | 1,450,000 | 1,450,000 | 2020-07 | 2026-01 | 450 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES |