| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SCHOOL BUILDING | 2013-09-01 | 1,983,726 | 320,025 | S/L | 39.0000 | 50,865 | 50,865 | ||
| SCHOOL BUILDING | 2014-01-17 | 4,238 | 647 | S/L | 39.0000 | 109 | 109 | ||
| SCHOOL BUILDING | 2014-06-09 | 4,208 | 598 | S/L | 39.0000 | 108 | 108 | ||
| SCHOOL BUILDING | 2015-01-12 | 1,737 | 221 | S/L | 39.0000 | 44 | 44 | ||
| SCHOOL BUILDING | 2016-01-01 | 847,571 | 86,025 | S/L | 39.0000 | 21,732 | 21,732 | ||
| SCHOOL BUILDING | 2016-01-08 | 151,558 | 15,383 | S/L | 39.0000 | 3,886 | 3,886 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SCHOOL BUILDING | 1,983,726 | 370,890 | 1,612,836 | 1,612,836 |
| SCHOOL BUILDING | 4,238 | 756 | 3,482 | 3,482 |
| SCHOOL BUILDING | 4,208 | 706 | 3,502 | 3,502 |
| SCHOOL BUILDING | 1,737 | 265 | 1,472 | 1,471 |
| SCHOOL BUILDING | 847,571 | 107,757 | 739,814 | 739,814 |
| SCHOOL BUILDING | 151,558 | 19,269 | 132,289 | 132,290 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 917,280 | 917,280 |
| Item No. | 1 |
|---|---|
| Lender's Name | FRANK BELINDA VANDERSLOOT |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 20000000 |
| Balance Due | |
| Date of Note | 2019-12 |
| 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 | MORTGAGENOTE PAYABLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 825,553 |
| Balance Due | 823,409 |
| Date of Note | 2010-12 |
| 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 |
|---|---|---|---|
| ANTIQUE FARM EQUIP & CLASSIC AUTOS | 2,259,637 | 2,259,637 | 2,259,637 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BAD DEBT | 17,356 | 17,356 | ||
| CONTRACT LABOR | 4,092 | 4,092 | ||
| EMPLOYER HSA CONTRIBUTIONS | 536 | 536 | ||
| EQUIPMENT R&M | 512 | 512 | ||
| GENERAL R&M | 15,646 | 15,646 | ||
| HEALTH INSURANCE | 17,354 | 17,354 | ||
| INSURANCE | 4,274 | 4,274 | ||
| LICENSES & FEES | 241 | 241 | ||
| OTHER EXPENSES | 3,424 | 3,424 | ||
| PAYROLL PROCESSING FEES | 1,134 | 1,134 | ||
| PROPERTY MANAGEMENT | 1,061 | 1,061 | ||
| RETIREMENT MATCH | 2,040 | 2,040 | ||
| SUPPLIES | 4,273 | 4,273 | ||
| VEHICLE FUEL | 3,906 | 3,906 | ||
| VEHICLE REPAIRS | 2,157 | 2,157 | ||
| WORK COMP | 661 | 661 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REIMBURSEMENTS | 19,323 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,807 | 7,807 | ||
| SCHOOL RENTAL | 20,573 | 20,573 |