| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 2,000 | 2,000 |
| 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 | 2008-01-02 | 121,000 | |||||||
| BUILDING | 2008-01-02 | 361,726 | 144,690 | S/L | 30.0000 | 12,057 | 12,057 | ||
| IMPROVEMENTS | 2013-01-15 | 21,859 | 5,963 | S/L | 25.0000 | 875 | 875 | ||
| IMPROVEMENTS | 2014-07-01 | 15,291 | 3,364 | S/L | 25.0000 | 612 | 612 | ||
| PLUMBING OVERHAUL | 2014-07-01 | 8,500 | 3,117 | S/L | 15.0000 | 566 | 566 | ||
| IMPROVEMENTS | 2015-07-01 | 21,556 | 431 | STRAIGHT LINE | 25.0000 | ||||
| IMPROVEMENTS | 2016-06-15 | 27,330 | 3,917 | S/L | 25.0000 | 1,094 | 1,094 | ||
| IMPROVEMENTS | 2017-06-30 | 6,972 | 1,162 | S/L | 15.0000 | 465 | 465 | ||
| IMPROVEMENTS-BOILER | 2018-06-12 | 26,100 | 2,066 | S/L | 20.0000 | 1,305 | 1,305 | ||
| IMPROVEMENTS | 2015-07-01 | 21,556 | 1,725 | S/L | 25.0000 | 862 | 862 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 361,726 | 156,747 | 204,979 | |
| IMPROVEMENTS | 127,609 | 27,525 | 100,084 | |
| LAND | 121,000 | 121,000 | 500,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | PPP LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 110,585 |
| Balance Due | 110,585 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | FORGIVABLE |
| Interest Rate | 0.0100 |
| Security Provided by Borrower | |
| Purpose of Loan | COVID RELIEF |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ACTIVITIES | 2,011 | 2,011 | ||
| CONSULTING | 6,760 | 6,760 | ||
| EDUCATION | 39 | 39 | ||
| FOOD | 94,833 | 94,833 | ||
| HOUSEKEEPING | 9,246 | 9,246 | ||
| BLDG & LIAB. INSURANCE | 2,697 | 2,697 | ||
| WORKERS COMP INSURANCE | 9,371 | 9,371 | ||
| KITCHEN SUPPLIES | 9,805 | 9,805 | ||
| LANDSCAPING | 9,823 | 9,823 | ||
| LAUNDRY | 2,840 | 2,840 | ||
| LICENSES & MISC TAXES | 2,198 | 2,198 | ||
| LINEN | 2,868 | 2,868 | ||
| MAINTENANCE & REPAIRS | 5,516 | 5,516 | ||
| MAINTENANCE SUPPLIES | 618 | 618 | ||
| MEDICAL SUPPLIES | 7,879 | 7,879 | ||
| MEMBERSHIP DUES | 840 | 840 | ||
| OFFICE EXP | 13,957 | 13,957 | ||
| PAINT & PAPER | 7,090 | 7,090 | ||
| PATIENT CARE SUPPLIES | 4,024 | 4,024 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BOARDING & RENTAL INCOME | 1,033,460 | 1,033,460 |