| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 1,000 | 1,000 | 0 | 0 |
| Bank Fees | 90 | 90 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1212 3rd Street Building | 2017-05-01 | 33,434 | 1,216 | SL | 27.5 | 1,216 | 1,216 | 0 | |
| Land | 2017-05-01 | 9,430 | 0 | NDA | 0 | 0 | 0 | 0 | |
| 2016 Improvements 3rd Street | 2017-05-01 | 31,615 | 1,150 | SL | 27.5 | 1,150 | 1,150 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land and building | 74,479 | 2,366 | 72,113 | 74,479 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 2,573 | 2,573 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | BSI Financial Services |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 75,600 |
| Balance Due | 72,498 |
| Date of Note | 2047-05 |
| Maturity Date | |
| Repayment Terms | 30 Years |
| Interest Rate | 7.55 |
| Security Provided by Borrower | |
| Purpose of Loan | Funds used to renovate propert |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | Kirkland |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 80,500 |
| Balance Due | 76,645 |
| Date of Note | |
| Maturity Date | 2046-02 |
| Repayment Terms | 30 Years |
| Interest Rate | 6.375 |
| Security Provided by Borrower | |
| Purpose of Loan | Funds used to renovate propert |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Maintenance & Repairs | 400 | 400 | 0 | 0 |
| Nationwide Insurance | 83 | 83 | 0 | 0 |
| Vector Security | 588 | 588 | 0 | 0 |
| American Modern | 1,680 | 1,680 | 0 | 0 |
| Pest Control | 528 | 528 | 0 | 0 |
| Loan Application | 10,000 | 10,000 | 0 | 0 |
| PO Box Rental | 114 | 114 | 0 | 0 |
| HOG Repair | 940 | 940 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenet Security Deposit | 2,146 | 2,146 |
| EIDL Loan | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Management | 600 | 600 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes | 2,024 | 2,024 | 0 | 0 |
| State Commission | 85 | 85 | 0 | 0 |