| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Printer | 2020-01-17 | 629 | 115 | SL | 5.0000 | 126 | |||
| HP Laptops 2 | 2020-01-23 | 2,146 | 393 | SL | 5.0000 | 429 | |||
| Dell Laptop | 2020-03-28 | 2,028 | 304 | SL | 5.0000 | 406 | |||
| Apple Mac Laptop | 2020-10-15 | 3,845 | 192 | SL | 5.0000 | 769 | |||
| Owl Camera | 2020-10-15 | 1,274 | 64 | SL | 5.0000 | 255 | |||
| Apple IPad | 2020-11-22 | 1,621 | 27 | SL | 5.0000 | 324 | |||
| TV | 2020-11-22 | 1,078 | 18 | SL | 5.0000 | 216 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Schwab | 2,123 | 2,123 |
| Schwab | 6,885,967 | 6,885,967 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 12,621 | 3,638 | 8,983 | 8,983 |
| Buildings | 350,000 | 350,000 | 350,000 | |
| Improvements | 309,791 | 309,791 | 309,791 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 1,590 | 0 | 0 | 2,467 |
| Item No. | 1 |
|---|---|
| Lender's Name | Cornerstone Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 745,000 |
| Balance Due | 745,000 |
| Date of Note | 2021-07 |
| Maturity Date | 2022-07 |
| Repayment Terms | Monthly interest only |
| Interest Rate | |
| Security Provided by Borrower | Investment Accounts |
| Purpose of Loan | Line of Credit |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 83,900 | 83,900 | ||
| Annual Report | 25 | 25 | ||
| Bank Service Fees | 945 | 945 | ||
| Dues/Memberships | 138 | 138 | ||
| Insurance | 16,624 | 16,624 | ||
| Office Expense | 1,104 | 1,104 | ||
| Other Costs | 9,968 | 9,968 | ||
| Postage | 122 | 114 | ||
| Software | 2,056 | 1,481 | ||
| Telephone | 1,939 | 1,939 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Employee Retirement Payable | 37,835 | 7,380 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative | 3,897 | 0 | 0 | 3,897 |
| Investment Mgmt | 30,550 | 30,550 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise | 25,000 | 25,000 | ||
| Real Estate Taxes | 9,866 | 9,866 |