| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 11,803 | 11,803 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SOUND SYSTEM | 2014-12-31 | 3,000 | 3,000 | S/L | 5.0000 | ||||
| BUILDING | 2015-06-15 | 355,000 | 50,443 | S/L | 39.0000 | 9,103 | |||
| AIR CONDITIONING | 2015-02-02 | 9,730 | 1,466 | S/L | 39.0000 | 249 | |||
| UPGRADE TO LIGHTING GRID | 2015-02-03 | 4,960 | 747 | S/L | 39.0000 | 127 | |||
| NEW ROOF | 2016-09-15 | 14,950 | 1,645 | S/L | 39.0000 | 383 | |||
| SOFTWARE | 2016-08-08 | 749 | 749 | 200DB | 3.0000 | ||||
| PROJECTOR AND COMPUTER | 2016-06-30 | 1,979 | 1,865 | 200DB | 5.0000 | 114 | |||
| VIDEO DISPLAY UNIT | 2017-09-19 | 1,500 | 1,241 | 200DB | 5.0000 | 173 | |||
| BUILDING IMPROVEMENT - FIRE FIGHTER SALES/SER | 2017-01-17 | 6,046 | 614 | S/L | 39.0000 | 155 | |||
| NEW STAGE FLOOR | 2018-01-03 | 2,500 | 190 | S/L | 39.0000 | 64 | |||
| LOBBY CARPET | 2019-12-18 | 2,600 | 520 | S/L | 5.0000 | 520 | |||
| ELECTRONIC ENTRY SYSTEM (FLYING LOCKSMITH) | 2020-07-01 | 2,849 | 204 | S/L | 7.0000 | 407 | |||
| HVAC (HERNANDEZ HEATING & COOLING) | 2020-09-15 | 8,098 | 69 | S/L | 39.0000 | 208 | |||
| FIRE FIGHTER SALES AND SERVICE CO INC | 2020-10-12 | 4,940 | 32 | S/L | 39.0000 | 126 | |||
| 2ND FLOOR STUDIO | 2020-12-16 | 24,626 | S/L | 39.0000 | 631 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 443,527 | 75,046 | 368,481 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 400 | 400 |
| Item No. | 1 |
|---|---|
| Lender's Name | STANDARD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 191,662 |
| Date of Note | 2015-06 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | REAL ESTATE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING AND PROMOTION | 3,761 | 3,761 | ||
| AUTO REIMBURSEMENTS | 81 | 81 | ||
| CONCESSION SUPPLIES | 167 | 167 | ||
| CONTRACT SERVICES | 10,332 | 10,332 | ||
| EMPLOYEE RETENTION CREDIT | -52,667 | -52,667 | ||
| INSURANCE | 12,451 | 12,451 | ||
| MEALS | 287 | 287 | ||
| OFFICE EXPENSE | 4,600 | 4,600 | ||
| PARKING LOT RENTAL | 1,800 | 1,800 | ||
| REPAIRS & MAINTENANCE | 10,647 | 10,647 | ||
| SUPPLIES & MATERIALS | 3,541 | 3,541 | ||
| TELEPHONE | 7,172 | 7,172 | ||
| TICKETING FEES | 172 | 172 | ||
| UTILITIES | 12,855 | 12,855 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REAL PROPERTY RENT | 59,445 | 59,445 | |
| OTHER EXEMPT INCOME | 11,318 | 11,318 | |
| CANCELLATION OF DEBT | 15,459 | 15,459 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS | 736 | 1,318 |
| PAYROLL & OTHER LIABILITIES | -450 | 2,748 |
| DUE TO AFFILIATE | 13,906 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 350 | 350 |