| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 10,255 | 2,564 | 2,564 | 2,564 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 517,811 | STRAIGHT LINE | 139,086 | 139,086 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHED US BANK | 2020-01 | PURCHASE | 2020-12 | 429,823 | 430,360 | -537 | ||||
| SEE ATTCHED US BANK | 2019-01 | PURCHASE | 2020-12 | 1,647,342 | 1,539,818 | 107,524 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 3,245,330 | 3,441,646 |
| US SAVINGS BONDS | 28,582 | 28,582 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS & MUTUAL FUNDS | 2,033,838 | 2,842,885 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND (LEASHOLD) | 18,508 | 18,508 | 100,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| UNREALIZED MARKET VALUE | FMV | 1,087,689 | 1,087,689 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY & EQUIPMENT | 5,156,969 | 2,422,039 | 2,734,930 | 5,000,000 |
| LAND | 607,885 | 607,885 | 750,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | US BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 3,200,000 |
| Balance Due | 515,000 |
| Date of Note | 2002-04 |
| Maturity Date | 2023-04 |
| Repayment Terms | 20 YEARS |
| Interest Rate | |
| Security Provided by Borrower | BUILDINGS INVESTMENTS OTHER ASSETS |
| Purpose of Loan | BUILDING |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXCISE TAX | 6,596 | 5,473 | 5,473 |
| OTHER ASSETS | 831 | 831 | 831 |
| INTEREST RECEIVABLE | 25,856 | 21,586 | 21,586 |
| CASH VALUE OFFICER'S LIFE INS | 73,051 |
| Description | Amount |
|---|---|
| 2020 EXCISE TAX | 1,123 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 428 | 428 | ||
| ALARM MONITORING | ||||
| AUTO EXPENSE | 1,675 | 168 | 1,507 | 1,507 |
| BOND FEES | ||||
| FGN TAX PAID | 746 | 746 | ||
| FOOD & HOUSEHOLD SUPPLIES | 14,173 | 14,173 | ||
| INSPECTION FEES | 4,171 | 4,171 | ||
| INSURANCE | 23,101 | 2,300 | 20,801 | 20,801 |
| LAWN AND GARDEN | 3,443 | 340 | 3,103 | 3,103 |
| MISCELLANEOUS HOUSEHOLD | 9,053 | 9,053 | ||
| OFFICE SUPPLIES POSTAGE | 2,628 | 2,628 | ||
| PAYROLL PROCESSING FEES | 1,722 | 170 | 1,552 | 1,552 |
| PERMITS | 566 | 566 | ||
| REPAIRS & MAINTENANCE | 32,571 | 32,571 | ||
| TRASH REMOVEL | 1,581 | 1,581 | ||
| GAS AND ELECTRIC | 40,110 | 4,000 | 36,110 | 36,110 |
| WATER | 5,908 | 590 | 5,318 | 5,318 |
| TELEPHONE | 3,672 | 360 | 3,312 | 3,312 |
| MISCELLANEOUS EXPENSES | 1,618 | 1,618 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAIN CASH VALUE OFFICERS LIFE | 1,771 | 1,771 | 1,771 |
| RENT FROM RESIDENTS | 204,215 | 204,215 | |
| WORKERS COMPENSATION REFUND | 31,890 | 31,890 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENT | 184,760 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT DEPOSITS | 8,220 | 7,990 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 35,817 | 35,817 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE CHARTIABLE TAX | 200 | 200 | ||
| PROPERTY TAX | 205 | 205 | ||
| FEDERAL EXCISE TAX |