| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 5,905 | 5,905 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building A-REC-3.20 A | 2013-08-15 | 1,509,880 | 116,139 | SL | 2.56 % | 38,713 | 38,713 | ||
| Building B-REC-4.55 A | 2013-08-15 | 12,891 | 993 | SL | 2.56 % | 234 | 234 | ||
| Bldg A-Renovation-2017 | 2017-06-30 | 608,662 | 39,678 | SL | 2.56 % | 15,606 | 15,606 | ||
| Land Devolop Costs-Pre 17 | 2017-01-01 | 660,077 | 110,035 | SL | 6.67 % | 44,027 | 44,027 | ||
| Land Development Costs | 2017-01-31 | 161,778 | 26,968 | SL | 6.67 % | 10,791 | 10,791 | ||
| Land Development Costs | 2017-04-14 | 38,907 | 6,486 | SL | 6.67 % | 2,595 | 2,595 | ||
| Bldg A-Renovation-Pre 17 | 2017-01-01 | 646,474 | 49,062 | SL | 2.56 % | 16,576 | 16,576 | ||
| Bldg A-Revovation-Pre 17 | 2017-01-01 | 110,102 | 8,356 | SL | 2.56 % | 2,823 | 2,823 | ||
| Land Develop Costs-Pre 17 | 2017-01-01 | 36,649 | 6,109 | SL | 6.67 % | 2,444 | 2,444 | ||
| Land Develop Costs-2018 | 2018-02-21 | 24,428 | 2,443 | SL | 6.67 % | 1,629 | 1,629 | ||
| Land Develop Cost-2018 | 2018-06-30 | 1,711 | 171 | SL | 6.67 % | 114 | 114 | ||
| Land Develop Cost-2018 | 2018-10-31 | 7,194 | 719 | SL | 6.67 % | 480 | 480 | ||
| Land Develop Cost-Pre 17-Sold | 2017-10-01 | 938,548 | 156,455 | SL | 6.67 % | 31,301 | 31,301 | ||
| Land Development Cost-Sold | 2017-01-31 | 230,027 | 38,345 | SL | 6.67 % | 7,672 | 7,672 | ||
| Land Development Cost-Sold | 2017-04-14 | 55,321 | 9,222 | SL | 6.67 % | 1,845 | 1,845 | ||
| Land Develop Cost-Pre 17-Sold | 2017-01-01 | 52,111 | 8,687 | SL | 6.67 % | 1,738 | 1,738 | ||
| Land Develop Costs-2018-Sold | 2018-02-21 | 34,734 | 3,473 | SL | 6.67 % | 1,159 | 1,159 | ||
| Land Develop Cost-2018-Sold | 2018-06-30 | 2,433 | 243 | SL | 6.67 % | 81 | 81 | ||
| Land Develop Cost-2018-Sold | 2018-10-31 | 10,230 | 1,023 | SL | 6.67 % | 341 | 341 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,875,119 | 286,953 | 2,588,166 | 995,700 |
| Improvements | 930,744 | 215,011 | 715,733 | 996,700 |
| Land | 928,950 | 928,950 | 627,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 100 | 100 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Elizabeth S Powell |
| Lender's Title | Vice-President |
| Original Amount of Loan | 110000 |
| Balance Due | 185000 |
| Date of Note | 2017-04 |
| Maturity Date | 2021-12 |
| Repayment Terms | On Demand |
| Interest Rate | 3.0000 |
| Security Provided by Borrower | None |
| Purpose of Loan | Temporary Loan for Equipment |
| Description of Lender Consideration | Signature Only |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Declared dividends | 630 | ||
| Decvlared dividends | 630 | 630 |
| Description | Amount |
|---|---|
| basis adjustments | 1,040 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 636 | 636 | ||
| Consultant's Fee | 150,000 | 150,000 | ||
| Postage | 288 | 288 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 7,544 | 7,544 | 7,544 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Licenses | 75 | 75 |