| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPERATION | 1,700 |
| 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 | 2018-05-01 | 608,703 | 25,363 | S/L | 39.0000 | 8,454 | |||
| LAND | 2018-05-01 | 18,826 | |||||||
| BUILDING PAINT - FLEGAL | 2018-05-31 | 8,500 | 354 | S/L | 39.0000 | 118 | |||
| ROOF REAPIR | 2018-05-31 | 8,500 | 354 | S/L | 39.0000 | 118 | |||
| LUXAIRE HEAT PUMP | 2019-02-06 | 8,668 | 194 | S/L | 39.0000 | 121 | |||
| CARPET | 2019-07-01 | 2,734 | 2,734 | 200DB | 5.0000 | ||||
| TRACTOR & SNOW PLOW | 2008-05-15 | 2,244 | 2,244 | 200DB | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 100 SUNSET BLVD WEST | 2018-05 | PURCHASE | 2020-07 | |||||||
| AVANTAX | PURCHASE | 2020-12 | 55,932 | 55,636 | 296 | |||||
| AVANTAX | PURCHASE | 2020-12 | 43,641 | 52,771 | -9,130 | |||||
| CETERA | PURCHASE | 2020-12 | 583 | 741 | -158 | |||||
| CETERA | PURCHASE | 2020-12 | 6,559 | 6,343 | 216 | |||||
| 100 SUNSET BLVD WEST | 2018-05 | PURCHASE | 2020-07 | 700,000 | 655,931 | 14,492 | 67,387 | 37,810 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HD VEST | 105,591 | 10,559 |
| CETRA |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LOTS FOR RESALE | 41,584 | 41,584 | 41,584 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,244 | 2,244 | ||
| LAND | 1 | 1 |
| Item No. | 1 |
|---|---|
| Lender's Name | ORRSTOWN BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 632,705 |
| Balance Due | |
| Date of Note | 2018-05 |
| Maturity Date | 2028-05 |
| Repayment Terms | 3,976.69 MONTHLY |
| Interest Rate | 0.0450 |
| Security Provided by Borrower | PROPERTY 100 SUNSET BLVD |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT | ||||
| INSURANCE | 883 | |||
| MAINTENANCE | 12,465 | |||
| REAL ESTATE TAXES | 11,298 | |||
| UTLITIES | 12,508 | |||
| EXPENSES | ||||
| SUPPLIES | 2,384 | |||
| TRASH REMOVAL | 1,308 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 35,186 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS PAYABLE | 4,750 | |
| BANK OF AMERICA | 8,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UBI TAX | 2,500 |