| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,150 | 3,863 | 1,288 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN ACQUISITION COSTS | 2013-04-05 | 3,269 | 1,471 | 15.0000 | 218 | 1,689 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - SUNNYVIEW 3 | 1997-12-01 | 9,400 | |||||||
| LAND - SUNNYVIEW 4 | 1997-12-01 | 15,100 | |||||||
| LAND - SUNNYVIEW 5 | 1997-12-01 | 9,400 | |||||||
| BUILDING - 430 E DUBLIN-GRANVILLE | 1997-12-01 | 172,500 | 99,188 | S/L | 40.0000 | 4,312 | |||
| LAND | 1997-12-01 | 57,500 | |||||||
| FURNACE REPLACEMENT | 2010-05-01 | 3,876 | 1,874 | S/L | 15.0000 | 134 | |||
| FURNITURE - VARIOUS (PRIOR TO 2010) - 10 YR | 2005-01-01 | 17,550 | 17,550 | S/L | 10.0000 | ||||
| COMPUTER EQUIP VARIOUS (PRIOR TO 2010) - 5 YR | 2006-01-01 | 11,700 | 11,700 | S/L | 5.0000 | ||||
| FURNITURE | 2012-02-06 | 7,896 | 7,896 | 200DB | 7.0000 | ||||
| OFFICE TABLE | 2012-04-19 | 598 | 598 | 200DB | 7.0000 | ||||
| OFFICE FURNITURE | 2012-08-30 | 158 | 158 | 200DB | 7.0000 | ||||
| REMODELING | 2013-01-23 | 8,611 | 3,731 | S/L | 15.0000 | 575 | |||
| REMODELING | 2013-05-30 | 1,263 | 547 | S/L | 15.0000 | 85 | |||
| COMPUTER | 2014-02-26 | 405 | 378 | 200DB | 7.0000 | 18 | |||
| NEW COPIER | 2015-03-16 | 1,751 | 1,664 | S/L | 5.0000 | 87 | |||
| FURNITURE | 2015-12-30 | 1,190 | 924 | 200DB | 7.0000 | 107 | |||
| OFFICE BLDG IMPROVEMENTS | 2018-09-30 | 4,750 | 157 | S/L | 39.0000 | 122 | |||
| CONCRETE SIDEWALKS/DRIVEWAY | 2019-12-26 | 7,290 | 7,290 | 150DB | 15.0000 | ||||
| ACTIVITIES CENTER | 2018-02-20 | 176,592 | 176,592 | S/L | 39.0000 | ||||
| ACTIVITIES CENTER ROOF | 2018-02-20 | 5,863 | 4,841 | S/L | 39.0000 | 150 | |||
| ACTIVITIES CENTER BB HEATERS | 2018-02-20 | 3,500 | 2,773 | S/L | 39.0000 | 90 | |||
| ACTIVITIES CENTER TABLES | 2018-02-20 | 4,299 | 4,299 | 200DB | 7.0000 | ||||
| ACTIVITIES CENTER WINDOWS | 2018-02-20 | 10,000 | 4,256 | S/L | 39.0000 | 257 | |||
| ACTIVITIES CENTER FLOOR | 2018-02-20 | 8,500 | 3,861 | S/L | 39.0000 | 218 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LAND - 100-000965-00 | 2003-01 | PURCHASE | 2020-12 | 75,000 | 9,250 | 5,736 | 60,014 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDINGS, AND EQUIPMENT | 2,076,513 | 759,035 | 1,317,478 | 4,021,870 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 451,561 | 358,121 | 93,440 | 1,218,370 |
| 91,400 | 91,400 | 196,830 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 400 | 400 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 396,409 |
| 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 |
|---|---|---|---|
| CEMETERY LOTS | 600 | 600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL PROPERTIES | ||||
| INSURANCE - RENTALS | 9,474 | 9,474 | 9,474 | |
| REPAIRS & MAINTENANCE - RENTA | 40,293 | 40,293 | 40,293 | |
| UTILITIES - RENTALS | 5,378 | 5,378 | 5,378 | |
| INVESTMENT DEPRECIATION | 53,991 | 53,991 | 53,991 | |
| EXPENSES | ||||
| OFFICE EXPENSES | 12,537 | 251 | 12,286 | |
| WORKER'S COMPENSATION INS | -596 | -298 | -298 | |
| INSURANCE - OTHER | 2,948 | 2,948 | ||
| INVESTMENT FEES | 153 | 153 | ||
| MAINTENANCE EXPENSE | 3,635 | 3,635 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENT DEPOSITS | 14,195 | 19,150 |
| ACCRUED MAINTENANCE | 13,549 | 3,460 |
| PPP LOAN | 8,320 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 12,300 | 12,300 | ||
| RENTAL PROPERTIES | 97,299 | 97,299 | 97,299 |