| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 795 |
| 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 COSTS CUB 103994 | 2017-10-31 | 1,077 | 700 | 5.0000 | 377 | 377 | 1,077 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 800 MAIN ST BUILDING | 2017-01-01 | 306,408 | 31,426 | S/L | 39.0000 | 4,584 | 4,584 | ||
| 800 MAIN ST LAND | 2014-06-16 | 100,000 | |||||||
| 800 MAIN ST IMPROVEMENTS | 2017-01-01 | 11,505 | 1,180 | S/L | 39.0000 | 172 | 172 | ||
| 800 MAIN ST IMPROVEMENTS | 2017-01-01 | 159,661 | 16,375 | S/L | 39.0000 | 2,389 | 2,389 | ||
| 800 MAIN ST LANDSCAPING | 2017-01-01 | 4,335 | 1,156 | S/L | 15.0000 | 169 | 169 | ||
| 800 MAIN ST IMPROVEMENTS | 2017-01-01 | 86,034 | 8,824 | S/L | 39.0000 | 1,287 | 1,287 | ||
| 800 MAIN ST IMPROVEMENTS | 2017-06-30 | 15,946 | 1,431 | S/L | 39.0000 | 239 | 239 | ||
| 800 MAIN ST LAND IMPROVEMENTS | 2017-06-30 | 18,153 | 4,236 | S/L | 15.0000 | 706 | 706 | ||
| 800 MAIN ST STORM DOORS | 2018-01-02 | 5,445 | 419 | S/L | 39.0000 | 81 | 81 | ||
| 800 MAIN ST SIDEWALKS | 2019-04-10 | 15,221 | 1,776 | S/L | 15.0000 | 592 | 592 | ||
| 800 MAIN ST ROOF | 2019-08-30 | 8,637 | 295 | S/L | 39.0000 | 129 | 129 | ||
| 800 MAIN ST CONCRETE PADS | 2019-07-19 | 6,200 | 586 | S/L | 15.0000 | 241 | 241 | ||
| 800 MAIN ST PARKING LOT PAVING | 2019-09-05 | 12,360 | 1,099 | S/L | 15.0000 | 480 | 480 | ||
| CHAIR | 2017-06-30 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | ||||
| BUILDING IMPROVEMENTS | ||||
| LAND IMPROVEMENTS | ||||
| LAND |
| Item No. | 1 |
|---|---|
| Lender's Name | CUB NOTE PAYABLE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN COSTS | 1,077 | ||
| ACCUMULATED AMORTIZATION | -700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BLUE GABLES RENTALS | ||||
| INSURANCE - PROPERTY | 600 | 600 | ||
| REPAIRS & MAINTENANCE | 5,543 | 5,543 | ||
| UTILITIES | 3,770 | 3,770 | ||
| EXPENSES | ||||
| INSURANCE - DIRECTORS | 759 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BLUE GABLES RENTALS | 29,827 | 29,827 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 2,556 |