| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - ACCOUNTING | 5,500 | 0 | 5,500 |
| 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 28.57% | 2010-09-01 | 214,346 | 51,069 | SL | 39.000000000000 | 5,496 | 0 | ||
| LAND 28.57% | 2010-09-01 | 43,410 | L | 0 | 0 | ||||
| TANGIBLE PROPERTY 28.57% | 2010-09-01 | 61,839 | 61,839 | SL | 5.000000000000 | 0 | 0 | ||
| AMORT LOAN FEES 28.57% | 2011-03-28 | 1,457 | 1,277 | SL | 10.000000000000 | 146 | 0 | ||
| BUILDING 28.57% | 2011-04-22 | 1,204 | 383 | SL | 27.500000000000 | 44 | 0 | ||
| TANGIBLE PROPERTY 28.57% | 2011-07-01 | 269 | 269 | SL | 5.000000000000 | 0 | 0 | ||
| TANGIBLE PROPERTY 28.57% | 2013-07-01 | 1,121 | 1,121 | SL | 5.000000000000 | 0 | 0 | ||
| BUILDING 28.57% | 2013-07-01 | 5,508 | 1,292 | SL | 27.500000000000 | 200 | 0 | ||
| ELECTRONIC KEYBOARD | 2015-01-13 | 911 | 819 | SL | 5.000000000000 | 92 | 0 | ||
| BENCH | 2016-11-04 | 200 | 101 | SL | 7.000000000000 | 29 | 0 | ||
| WIRELESS MIC SYSTEM | 2016-06-08 | 593 | 416 | SL | 5.000000000000 | 119 | 0 | ||
| TANGIBLE PROPERTY 28.57% | 2018-07-01 | 229 | 69 | SL | 5.000000000000 | 46 | 0 | ||
| LAND 71.43% | 2010-09-01 | 108,531 | L | 0 | 0 | ||||
| BUILDING 71.43% | 2010-09-01 | 535,902 | 181,055 | SL | 27.500000000000 | 19,487 | 19,487 | ||
| TANGIBLE PROPERTY 71.43% | 2010-09-01 | 154,609 | 154,609 | SL | 5.000000000000 | 0 | 0 | ||
| AMORT LOAN FEES 71.43% | 2011-03-28 | 3,643 | 3,185 | SL | 10.000000000000 | 364 | 364 | ||
| BUILDING 71.43% | 2011-04-22 | 1,339 | 426 | SL | 27.500000000000 | 49 | 49 | ||
| WARDROBE - 1736 | 2017-07-31 | 529 | 265 | SL | 5.000000000000 | 106 | 106 | ||
| WASHER/DRYER - 1738 | 2018-07-01 | 2,047 | 614 | SL | 5.000000000000 | 409 | 409 | ||
| TANGIBLE PROPERTY 71.43% | 2018-07-01 | 571 | 171 | SL | 5.000000000000 | 114 | 114 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND 71.43% | 108,531 | 0 | 108,531 | |
| BUILDING 71.43% | 535,902 | 200,542 | 335,360 | |
| TANGIBLE PROPERTY 71.43% | 154,609 | 154,609 | 0 | |
| AMORT LOAN FEES 71.43% | 3,643 | 3,549 | 94 | |
| BUILDING 71.43% | 1,339 | 475 | 864 | |
| WARDROBE - 1736 | 529 | 371 | 158 | |
| WASHER/DRYER - 1738 | 2,047 | 1,023 | 1,024 | |
| TANGIBLE PROPERTY 71.43% | 571 | 285 | 286 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING 28.57% | 214,346 | 56,565 | 157,781 | |
| LAND 28.57% | 43,410 | 0 | 43,410 | |
| TANGIBLE PROPERTY 28.57% | 61,839 | 61,839 | 0 | |
| AMORT LOAN FEES 28.57% | 1,457 | 1,423 | 34 | |
| BUILDING 28.57% | 1,204 | 427 | 777 | |
| TANGIBLE PROPERTY 28.57% | 269 | 269 | 0 | |
| TANGIBLE PROPERTY 28.57% | 1,121 | 1,121 | 0 | |
| BUILDING 28.57% | 5,508 | 1,492 | 4,016 | |
| ELECTRONIC KEYBOARD | 911 | 911 | 0 | |
| BENCH | 200 | 130 | 70 | |
| WIRELESS MIC SYSTEM | 593 | 535 | 58 | |
| TANGIBLE PROPERTY 28.57% | 229 | 115 | 114 |
| Item No. | 1 |
|---|---|
| Lender's Name | TRI COUNTIES BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 450,000 |
| Balance Due | 69,653 |
| Date of Note | 2009-06 |
| Maturity Date | 2021-05 |
| Repayment Terms | 10 YEARS |
| Interest Rate | 4.030000000000 |
| Security Provided by Borrower | 1736-1738 8TH AVE PROPERTY |
| Purpose of Loan | REFINANCE OF PRIOR LOAN |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLE ASSET | 638 | 128 | 128 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 65 | 0 | 65 | |
| NEWSLETTER | 377 | 0 | 377 | |
| PROGRAM | 90 | 0 | 90 | |
| WEBSITE HOSTING | 156 | 0 | 156 | |
| POSTAGE & DELIVERY | 24 | 0 | 24 | |
| DUES & SUBSCRIPTIONS | 165 | 0 | 165 | |
| GROUP INSURANCE | 1,032 | 0 | 1,032 | |
| AG FEES | 50 | 0 | 50 | |
| ZOOM | 315 | 0 | 315 | |
| SUPPLIES | 298 | 0 | 298 | |
| GARDENING | 400 | 400 | 0 | |
| INSURANCE | 3,039 | 3,039 | 0 | |
| LICENSES AND PERMITS | 1,015 | 1,015 | 0 | |
| MANAGEMENT FEES | 1,800 | 1,800 | 0 | |
| REPAIRS | 320 | 320 | 0 | |
| UTILITIES | 1,374 | 1,374 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES | 1,422 | 1,422 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 7,186 | 7,186 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - FED EXCISE - 990PF | 41 | 0 | 41 | |
| TAXES - FED UBIT - 990T | 1,513 | 0 | 1,513 | |
| TAXES - CA FTB - 199 | 10 | 0 | 10 | |
| TAXES - PROPERTY - EXEMPT | 5,478 | 0 | 5,478 | |
| 990-PF ES | 880 | 0 | 880 | |
| RE TAXES | 13,696 | 13,696 | 0 |