| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSE | 1,625 | 1,625 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1987-07-01 | 80,000 | L | 0 | 0 | ||||
| BUILDING | 1987-07-01 | 240,000 | 204,000 | SL | 40.000000000000 | 6,000 | 6,000 | ||
| FURNITURE | 1987-07-01 | 8,000 | 8,000 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE | 1989-03-14 | 200 | 200 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE | 1991-09-01 | 910 | 910 | SL | 10.000000000000 | 0 | 0 | ||
| CHAIN LINK FENCE | 2004-02-09 | 4,098 | 4,095 | SL | 15.000000000000 | 0 | 0 | ||
| RETAINING WALL | 2003-12-03 | 23,673 | 23,673 | SL | 15.000000000000 | 0 | 0 | ||
| LANDSCAPING & IRRIGATION | 2004-02-09 | 8,372 | 8,372 | SL | 15.000000000000 | 0 | 0 | ||
| PARKING LOT RESEALING & REPAIR | 2004-04-06 | 9,345 | 9,345 | SL | 15.000000000000 | 0 | 0 | ||
| SECURITY SYSTEM | 2008-02-11 | 10,844 | 10,841 | SL | 10.000000000000 | 0 | 0 | ||
| NEW CARPET | 2007-08-20 | 1,210 | 1,206 | SL | 9.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2010-08-25 | 242,697 | 65,726 | SL | 40.000000000000 | 6,067 | 6,067 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 80,000 | 0 | 80,000 | |
| BUILDING | 240,000 | 210,000 | 30,000 | |
| FURNITURE | 8,000 | 8,000 | 0 | |
| FURNITURE | 200 | 200 | 0 | |
| FURNITURE | 910 | 910 | 0 | |
| CHAIN LINK FENCE | 4,098 | 4,095 | 3 | |
| RETAINING WALL | 23,673 | 23,673 | 0 | |
| LANDSCAPING & IRRIGATION | 8,372 | 8,372 | 0 | |
| PARKING LOT RESEALING & REPAIR | 9,345 | 9,345 | 0 | |
| SECURITY SYSTEM | 10,844 | 10,841 | 3 | |
| NEW CARPET | 1,210 | 1,206 | 4 | |
| IMPROVEMENTS | 242,697 | 71,793 | 170,904 |
| Item No. | 1 |
|---|---|
| Lender's Name | PHI DELTA THETA HOUSING CORP |
| Lender's Title | |
| Relationship to Insider | BROTHER/SISTER COMPANY |
| Original Amount of Loan | 2,627 |
| Balance Due | 2,627 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | PALMER FOUNDATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 250,000 |
| Balance Due | 78,030 |
| Date of Note | 2011-08 |
| Maturity Date | 2025-07 |
| Repayment Terms | 15 YEAR FIXED |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | IMPROVEMENTS TO THE RENTAL HOUSE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 6,524 | 6,524 | 0 | |
| SEWER | 948 | 948 | 0 | |
| OFFICE | 35 | 35 | 0 | |
| LICENSES AND FEES | 200 | 200 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 70 | 0 | 0 | |
| PROPERTY TAX ASSESSMENT | 15 | 15 | 0 |