| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,964 | 0 | 5 | 2,959 |
| ACCOUNTING FEES | 11 | 11 | 11 | 0 |
| 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 | 2006-09-13 | 760,950 | 367,793 | SL | 27.500000000000 | 27,671 | 0 | 27,671 | |
| BUILDING | 2014-01-31 | 1,565,992 | 339,298 | SL | 27.500000000000 | 56,945 | 0 | 56,945 | |
| BUILDING | 2014-12-31 | 900,774 | 165,142 | SL | 27.500000000000 | 32,755 | 0 | 32,755 | |
| LAND | 2006-09-13 | 139,050 | L | 0 | 0 | 0 | |||
| RANGE 4440-04 | 2006-09-13 | 358 | 358 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| LIGHT FIXTURES | 2006-09-13 | 1,200 | 1,200 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2008-05-15 | 1,773 | 1,773 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2014-07-14 | 3,861 | 3,344 | 200DB | 7.000000000000 | 345 | 0 | 517 | |
| FURNITURE & FIXTURES | 2015-01-09 | 4,551 | 4,043 | 200DB | 7.000000000000 | 203 | 0 | 508 | |
| FURNITURE & FIXTURES | 2015-08-17 | 200 | 178 | 200DB | 7.000000000000 | 9 | 0 | 22 | |
| FURNITURE & FIXTURES | 2015-09-11 | 1,397 | 1,242 | 200DB | 7.000000000000 | 62 | 0 | 155 | |
| FURNITURE & FIXTURES | 2015-12-14 | 191 | 169 | 200DB | 7.000000000000 | 9 | 0 | 22 | |
| DIAMOND PLATE STEPS & STR | 2006-09-13 | 2,600 | 2,351 | 150DB | 15.000000000000 | 154 | 0 | 173 | |
| ROOF DRAIN | 2006-09-13 | 1,900 | 1,900 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| STEPS BUILDING 3 & 4 | 2006-09-19 | 2,000 | 1,808 | 150DB | 15.000000000000 | 118 | 0 | 133 | |
| FABRICATE & INSTALL STEPS | 2006-09-19 | 1,600 | 1,446 | 150DB | 15.000000000000 | 95 | 0 | 107 | |
| GUTTERING | 2006-10-09 | 3,275 | 3,275 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| CARPET | 2006-10-23 | 2,440 | 2,440 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| CARPET 4440-02 | 2006-10-26 | 911 | 911 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR 4442-05 | 2006-10-26 | 437 | 437 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| CARPET 4438-07 | 2006-11-21 | 2,892 | 2,892 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| CABINET 4438-01 | 2007-06-25 | 480 | 219 | SL | 27.500000000000 | 17 | 0 | 17 | |
| DOOR UNIT 4440-02 | 2007-06-25 | 400 | 182 | SL | 27.500000000000 | 15 | 0 | 15 | |
| CARPET, VINYL UNIT 4438-09 | 2007-08-17 | 1,088 | 1,088 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| HOT WATER HEATER UNIT 4440-02 | 2007-11-15 | 1,450 | 1,450 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| FAN GRILL UNIT 4438-4 | 2007-11-15 | 1,100 | 1,100 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| CARPET UNIT 4438-04 | 2007-12-31 | 1,001 | 1,001 | 200DB | 5.000000000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 760,950 | 395,464 | 365,486 | 678,000 |
| BUILDING | 1,565,992 | 396,243 | 1,169,749 | 1,395,000 |
| BUILDING | 900,774 | 197,897 | 702,877 | 804,000 |
| LAND | 139,050 | 0 | 139,050 | 123,000 |
| RANGE 4440-04 | 358 | 358 | 0 | 0 |
| LIGHT FIXTURES | 1,200 | 1,200 | 0 | 0 |
| OFFICE FURNITURE | 1,773 | 1,773 | 0 | 0 |
| OFFICE FURNITURE | 3,861 | 3,689 | 172 | 172 |
| FURNITURE & FIXTURES | 4,551 | 4,246 | 305 | 305 |
| FURNITURE & FIXTURES | 200 | 187 | 13 | 13 |
| FURNITURE & FIXTURES | 1,397 | 1,304 | 93 | 93 |
| FURNITURE & FIXTURES | 191 | 178 | 13 | 13 |
| DIAMOND PLATE STEPS & STR | 2,600 | 2,505 | 95 | 95 |
| ROOF DRAIN | 1,900 | 1,900 | 0 | 0 |
| STEPS BUILDING 3 & 4 | 2,000 | 1,926 | 74 | 74 |
| FABRICATE & INSTALL STEPS | 1,600 | 1,541 | 59 | 59 |
| GUTTERING | 3,275 | 3,275 | 0 | 0 |
| CARPET | 2,440 | 2,440 | 0 | 0 |
| CARPET 4440-02 | 911 | 911 | 0 | 0 |
| REFRIGERATOR 4442-05 | 437 | 437 | 0 | 0 |
| CARPET 4438-07 | 2,892 | 2,892 | 0 | 0 |
| CABINET 4438-01 | 480 | 236 | 244 | 244 |
| DOOR UNIT 4440-02 | 400 | 197 | 203 | 203 |
| CARPET, VINYL UNIT 4438-09 | 1,088 | 1,088 | 0 | 0 |
| HOT WATER HEATER UNIT 4440-02 | 1,450 | 1,450 | 0 | 0 |
| FAN GRILL UNIT 4438-4 | 1,100 | 1,100 | 0 | 0 |
| CARPET UNIT 4438-04 | 1,001 | 1,001 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | RUNAWAY TRAIN INC DAVID FURMAN |
| Lender's Title | MANAGER |
| Original Amount of Loan | 50000 |
| Balance Due | 50000 |
| Date of Note | 2013-08 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PROVIDE TEMPORARY OPERATING FUNDS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 50000 |
| Item No. | 2 |
|---|---|
| Lender's Name | RUNAWAY TRAIN INC DAVID FURMAN |
| Lender's Title | MANAGER |
| Original Amount of Loan | 130000 |
| Balance Due | 130000 |
| Date of Note | 2014-05 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PROVIDE TEMPORARY OPERATING FUNDS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 130000 |
| Item No. | 3 |
|---|---|
| Lender's Name | DAVID FURMAN |
| Lender's Title | MANAGER |
| Original Amount of Loan | 250000 |
| Balance Due | 150000 |
| Date of Note | 2014-06 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PROVIDE TEMPORARY OPERATING FUNDS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 250000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LAND DEPOSIT | 0 | 20,000 | 20,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGE | 68 | 0 | 0 | 68 |
| INSURANCE EXPENSE | 7,401 | 0 | 13 | 7,387 |
| LANDSCAPING EXPENSE | 3,886 | 0 | 7 | 3,879 |
| REPAIRS | 26,896 | 0 | 48 | 26,848 |
| PEST CONTROL | 5,282 | 0 | 9 | 5,273 |
| SECURITY SYSTEM EXPENSE | 626 | 0 | 1 | 625 |
| LAUNDARY EXPENSE | 171 | 0 | 0 | 171 |
| PAYROLL EXPENSE | 2,334 | 0 | 4 | 2,330 |
| SUPPLIES | 6,808 | 0 | 12 | 6,796 |
| MEALS | 746 | 0 | 1 | 745 |
| JANITORIAL | 2,381 | 0 | 4 | 2,376 |
| EQUIPMENT RENTAL | 11,437 | 0 | 20 | 11,417 |
| CONSULTING | 448 | 0 | 1 | 448 |
| EQUIPMENT EXPENSE | 23,458 | 0 | 42 | 23,416 |
| BANK SERVICE CHARGE | 0 | 0 | 0 | 0 |
| EQUIPMENT RENTAL | 41 | 41 | 41 | 0 |
| INSURANCE | 26 | 26 | 26 | 0 |
| LANDSCAPING EXPENSE | 14 | 14 | 14 | 0 |
| SUPPLIES | 24 | 24 | 24 | 0 |
| PAYROLL EXPENSES | 8 | 8 | 8 | 0 |
| PEST CONTROL EXPENSE | 19 | 19 | 19 | 0 |
| REPAIRS | 96 | 96 | 96 | 0 |
| JANITORIAL | 8 | 8 | 8 | 0 |
| SECURITY SYSTEM | 2 | 2 | 2 | 0 |
| CONSULTING | 2 | 2 | 2 | 0 |
| EQUIPMENT EXPENSE | 83 | 83 | 83 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 224,612 | 224,612 | |
| LAUNDRY INCOME | 7,651 | 7,651 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSIT LIABILITY | 4,322 | 3,769 |
| EMPLOYEE DEDUCTIONS PAYABLE | 47 | 47 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 7,529 | 0 | 13 | 7,516 |
| TAX | 27 | 27 | 27 | 0 |