| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CUSACK AND COMPANY CPAS LLC | 19 | 19 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES | 2020-06-29 | 7,263 | 847 | 5.0000 | 6,416 | 6,416 | 6,416 | 7,263 |
| 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 (REPRESENTS 1/3 RENTAL PORTION) | 2017-04-28 | 33,864 | 3,220 | S/L | 39.0000 | 868 | 868 | 868 | |
| COMPUTER EQUIPMENT | 2014-06-18 | 880 | 880 | S/L | 5.0000 | ||||
| COMPUTER | 2014-07-28 | 232 | 232 | S/L | 5.0000 | ||||
| BUILDING (2/3 PROGRAM) | 2020-08-31 | 67,728 | 651 | S/L | 39.0000 | 1,737 | 1,737 | 1,737 | |
| BUILDING IMPROVEMENTS (1/3) | 2020-08-31 | 106,186 | 1,021 | S/L | 39.0000 | 2,723 | 2,723 | 2,723 | |
| BUILDING IMPROVEMENTS (2/3) | 2020-08-31 | 212,372 | 2,042 | S/L | 39.0000 | 5,445 | 5,445 | 5,445 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JP MORGAN CHASE & CO. | 4,210 | 4,210 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 101,592 | 6,476 | 95,116 | 95,116 |
| BUILDING IMPROVEMENTS | 318,557 | 11,231 | 307,326 | 307,326 |
| EQUIPMENT | 1,112 | 1,112 | ||
| LOAN ACQUISTION COSTS |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 1,400 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SUPPLIES | 724 | 724 | ||
| WEBSITE HOSTING | 726 | 726 | ||
| BANK FEES | 1,003 | 1,003 | ||
| REPAIRS AND MAINTENANCE | 5,229 | 321 | 321 | 4,908 |
| UTILITIES | 1,827 | 603 | 603 | 1,221 |
| INSURANCE | 8,481 | 2,799 | 2,799 | 5,682 |
| EVENT FOOD | 1,255 | 1,255 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EVENT REVENUE | 7,506 | 7,506 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 867 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS PAYABLE | 1,400 | 1,400 |
| PIONEER LOAN | 186,358 | 138,412 |
| SBA EIDL LOAN | 38,000 | 38,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JAYNE STOKES | 13,415 | 13,415 | ||
| PKS MANAGEMENT FEE | 65 | 65 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX - RENTAL PORTION | 2,702 | 892 | 892 | 1,813 |