| 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 - Unit A | 2017-01-01 | 19,750 | 0 | SL/GDS | 39.000000 | 506 | 0 | 0 | |
| Building - Unit D | 2017-03-20 | 15,896 | 0 | SL/GDS | 39.000000 | 408 | 0 | 0 | |
| Furniture & Fixtures | 2017-06-30 | 5,764 | 0 | 200DB | 7.000000 | 720 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Unit A - Office | 17,746 | 2,510 | 17,240 | 159,400 |
| Unit A - Land | 5,250 | 0 | 5,250 | 42,400 |
| Unit D - Office | 14,349 | 1,955 | 13,941 | 64,700 |
| Unit D - Land | 4,484 | 0 | 4,484 | 19,300 |
| Office Furniture & Equipment | 36 | 6,448 | 0 | 6,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 1,628 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Michael & kathleen Van Stine |
| Lender's Title | Principals |
| Relationship to Insider | Director |
| Original Amount of Loan | 85,054 |
| Balance Due | 139,144 |
| Date of Note | 2017-03 |
| Maturity Date | 2027-03 |
| Repayment Terms | As funds are available |
| Interest Rate | 0.050000000000 |
| Security Provided by Borrower | Real State and Personal |
| Purpose of Loan | Initial Investment |
| Description of Lender Consideration | Initial Investment |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1. Business Lunch & Tickets | 613 | 0 | 0 | 0 |
| 2. Business Registration Fees | 745 | 0 | 0 | 0 |
| 3. Computer Equipment & Software | 57 | 0 | 0 | 0 |
| 4. Utilities & Sewer | 1,734 | 0 | 0 | 0 |
| 5. Property Insurance | 1,246 | 0 | 0 | 0 |
| 6. Business Expense - Other | 32 | 0 | 0 | 0 |
| 7. Postage & Delivery | 89 | 0 | 0 | 0 |
| 8. Office Supplies | 202 | 0 | 0 | 0 |
| 9. Telephone | 993 | 0 | 0 | 0 |
| 10. Condo Fees | 9,285 | 0 | 0 | 0 |
| 11. Supplies & Gifts - Events | 1,718 | 0 | 0 | 0 |
| 12. Construction Expenses | 12,125 | 0 | 0 | 0 |
| 13. Internet Service | 1,077 | 0 | 0 | 0 |
| 14. Local Permits & Mercantile License | 1,269 | 0 | 0 | 0 |
| 15. Charity Registration | 30 | 0 | 0 | 0 |
| 16. Credit Card Interest & Other | 862 | 0 | 0 | 0 |
| 17. Marketing & Advertising | 1,340 | 0 | 0 | 0 |
| 18. Office Expense | 443 | 0 | 0 | 0 |
| 19. Dues & Subscriptions | 511 | 0 | 0 | 0 |
| 20. Paws Plus Program Expense | 795 | 0 | 0 | 0 |
| 21. Fuel - Auto Repair - Parking | 650 | 0 | 0 | 0 |
| 22. Equipment Rental & Maintenance | 454 | 0 | 0 | 0 |
| 23. Lawn Care | 2,500 | 0 | 0 | 0 |
| 24. Servpro Restoration Expense | 4,800 | 0 | 0 | 0 |
| 25. Other Construction Expenses | 4,414 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Dynamic Endeavors | 1,000 | 1,000 |
| Health 1st | 4,800 | 4,800 |
| Other Individual Loan | 0 | 4,000 |