| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 1,500 | 1,500 | 1,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION EXPENSE | 91,837 | 9,194 | 9,194 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 26,769 | 19,789 | 6,980 | 6,980 |
| FURNITURE | 3,205 | 2,851 | 354 | 354 |
| BUILDING | 289,594 | 252,516 | 37,078 | 37,078 |
| LAND | 12,000 | 12,000 | 12,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 94,326 |
| 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 |
|---|---|---|---|
| TENANT SECURITY DEPOSIT ACCOUNT | 1,256 | 1,257 | 1,257 |
| REPLACEMENT RESERVE FUND | 35,751 | 42,300 | 42,300 |
| RESIDUAL RECEIPTS ACCOUNT | 11,400 | 11,420 | 11,420 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| EXTERMINATING | 1,165 | 1,165 | 1,165 | |
| GROUNDS MAINTENANCE | 1,445 | 1,445 | 1,445 | |
| LIABILITY INSURANCE | 796 | 796 | 796 | |
| MAINTENANCE & REPAIRS | 3,389 | 3,389 | 3,389 | |
| MANAGEMENT FEES | 2,541 | 2,541 | 2,541 | |
| PROPERTY INSURANCE | 1,193 | 1,193 | 1,193 | |
| SECURITY SYSTEM FEE | 487 | 487 | 487 | |
| TRASH HAULING | 1,912 | 1,912 | 1,912 | |
| TRACS EXPENSE | ||||
| WORKERS COMPENSATION | 886 | 886 | 886 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TENANT RENT | 25,594 | 25,594 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT PAYABLE | 974 | 974 |