| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 5,475 | 5,475 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| See attached Sheet | 9,998,167 | 1,108,522 | 282,206 | 282,206 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| See attached sheet | 9,962,658 | 1,388,618 | 8,574,044 | 10,640,944 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 20,546 | 20,546 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deposit on Property | -1,000 | -900 | -900 |
| Improvements in Progress | 716,573 | 1,049,402 | 1,049,402 |
| Escrow Deposits | 600 | 600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Maintenance - Rentals | 215,737 | 215,737 | ||
| Insurance Expense - Rentals | 104,451 | 104,451 | ||
| Utility Expense - Rentals | 32,826 | 32,826 | ||
| Property Management Fees | 15,229 | 15,229 | ||
| Other Expense | 3,029 | 3,029 | ||
| Other Property Expense | 5,770 | 5,770 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Interest on Bobbie Eubanks Note | 217 | 217 | |
| Rent Late Fees | 8,459 | 8,459 | |
| Application Fees | 3,780 | 3,780 | |
| Miscellaneous Income | 34,475 | 34,475 | |
| Misc Income | 4,479 | 4,479 | |
| Return Bank Service Fee | 120 | 120 | |
| Global Interest | 14,190 | 14,190 | |
| Arthur James Interest | 20,480 | 20,480 | |
| Andrew Miller - Interest | 19,412 | 19,412 | |
| Loan Fees | 15,000 | 15,000 | |
| Fisher LN 3134 | 10,237 | 10,237 | |
| Palmer LN 3140 | 625 | 625 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits - Rental | 86,317 | 86,170 |
| Federal Taxes Payable | 297 | 297 |
| Sales Tax Payable | -69 | 4 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bobbie Eubanks | 52,500 | 2010-10 | 2020-11 | Monthly | 7.2500000000 % | ||||||
| Global RI Ln 3128 | 2017-10 | 2018-10 | Monthly | 8.5000000000 % | |||||||
| James Arthur Ln 110 | 2017-09 | 2020-01 | Monthly | 8.5000000000 % | |||||||
| James Arthur Ln 107 | 10,107 | 2017-06 | 2022-05 | Monthly | 8.0000000000 % | ||||||
| James Arthur Ln 106 | 11,403 | 2017-06 | 2022-05 | Monthly | 8.0000000000 % | ||||||
| James Arthur Ln 102 | 76,422 | 2017-08 | 2022-07 | Monthly | 8.0000000000 % | ||||||
| James Arthur Ln 101 | 224,981 | 2018-02 | 2019-02 | Monthly | 10.0000000000 % | ||||||
| Andrew D Miller Note 1 | 200,000 | 191,023 | 2018-06 | 2033-06 | Monthly | 9.0000000000 % | |||||
| Good Space UK LLC Ln 3126 | 100,000 | 100,000 | 2019-08 | 2024-08 | Monthly | 10.0000000000 % | |||||
| Note 1 Global Re Ln 3132 | 95,000 | 95,000 | 2020-05 | 2021-05 | Monthly | 10.0000000000 % | |||||
| Fischer Ln 3134 | 450,000 | 450,000 | 2020-09 | 2023-10 | Monthly | 9.0000000000 % | |||||
| Crutcher Ln 3138 | 649,999 | 649,999 | 2020-10 | 2024-02 | Annual | 9.0000000000 % | |||||
| Palmer Ln 3140 | 75,000 | 75,000 | 2020-10 | 2021-10 | Monthly | 10.0000000000 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Name | Address |
|---|---|
|
FOUNDATION BANK |
1137 E WOOD ST PARIS,TN38242 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate tax not included in line 20 | 104,549 | 104,549 | ||
| Tax 2019 | 210 | |||
| Taxes 2020 | 15,000 |