| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 795 |
| 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 COSTS CUB 103994 | 2017-10-31 | 1,077 | 485 | 5.0000 | 215 | 156 | 700 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 800 MAIN ST BUILDING | 2017-01-01 | 306,408 | 23,570 | S/L | 39.0000 | 7,856 | 5,694 | ||
| 800 MAIN ST LAND | 2014-06-16 | 100,000 | |||||||
| 800 MAIN ST IMPROVEMENTS | 2017-01-01 | 11,505 | 885 | S/L | 39.0000 | 295 | 214 | ||
| 800 MAIN ST IMPROVEMENTS | 2017-01-01 | 159,661 | 12,282 | S/L | 39.0000 | 4,093 | 2,966 | ||
| 800 MAIN ST LANDSCAPING | 2017-01-01 | 4,335 | 867 | S/L | 15.0000 | 289 | 210 | ||
| 800 MAIN ST IMPROVEMENTS | 2017-01-01 | 86,034 | 6,618 | S/L | 39.0000 | 2,206 | 1,598 | ||
| 800 MAIN ST IMPROVEMENTS | 2017-06-30 | 15,946 | 1,022 | S/L | 39.0000 | 409 | 297 | ||
| 800 MAIN ST LAND IMPROVEMENTS | 2017-06-30 | 18,153 | 3,025 | S/L | 15.0000 | 1,211 | 877 | ||
| 800 MAIN ST STORM DOORS | 2018-01-02 | 5,445 | 279 | S/L | 39.0000 | 140 | 102 | ||
| 800 MAIN ST SIDEWALKS | 2019-04-10 | 15,221 | 761 | S/L | 15.0000 | 1,015 | 736 | ||
| 800 MAIN ST ROOF | 2019-08-30 | 8,637 | 74 | S/L | 39.0000 | 221 | 160 | ||
| 800 MAIN ST CONCRETE PADS | 2019-07-19 | 6,200 | 172 | S/L | 15.0000 | 414 | 300 | ||
| 800 MAIN ST PARKING LOT PAVING | 2019-09-05 | 12,360 | 275 | S/L | 15.0000 | 824 | 597 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 306,408 | 31,426 | 274,982 | 306,408 |
| BUILDING IMPROVEMENTS | 287,227 | 28,525 | 258,702 | 287,227 |
| LAND IMPROVEMENTS | 56,269 | 8,852 | 47,417 | 56,269 |
| LAND | 100,000 | 100,000 | 100,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | CUB NOTE PAYABLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 179,473 |
| 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 |
|---|---|---|---|
| LOAN COSTS | 1,077 | 1,077 | |
| ACCUMULATED AMORTIZATION | -485 | -700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BLUE GABLES RENTALS | ||||
| ADVERTISING | 80 | 58 | 22 | |
| INSURANCE - PROPERTY | 2,693 | 1,952 | 741 | |
| REPAIRS & MAINTENANCE | 3,628 | 2,629 | 999 | |
| UTILITIES | 4,808 | 3,485 | 1,323 | |
| SHIPPING & POSTAGE | 7 | 5 | 2 | |
| EXPENSES | ||||
| INSURANCE - DIRECTORS | 759 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BLUE GABLES RENTALS | 28,683 | 28,683 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 2,556 | 2,556 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - FEDERAL | 1 |