| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 600 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK AMERICAN BANCORPORATION | 82,241 | 423,191 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMMERCE BUILDING | 1,518,237 | 674,947 | 843,290 | 696,200 |
| TOWNHOMES | 1,140,841 | 1,005,425 | 135,416 | 1,297,600 |
| TOWNHOME LAND | 68,357 | 68,357 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MINERAL RIGHTS | FMV | 104,364 | 53,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | SECURITY STATE BANK |
| Lender's Title | 7330 |
| Relationship to Insider | NONE |
| Original Amount of Loan | 456,470 |
| Balance Due | 418,969 |
| Date of Note | 2019-07 |
| Maturity Date | 1939-08 |
| Repayment Terms | 3430 PER MONTH |
| Interest Rate | 0.0700 |
| Security Provided by Borrower | AITKIN TOWNHOUSES |
| Purpose of Loan | REFINANCE TOWNHOUSES |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | SECURITY STATE BANK |
| Lender's Title | 9269 |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 254,310 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | 4500 PER MONTH |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | COMMERCE BUILDING |
| Purpose of Loan | BUILD COMMERCE BUILDING |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| CURRENT YEAR ADJUSTMENT | 207 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AITKIN TOWNHOMES | ||||
| PROFESSIONAL AND LEGAL FEES | 356 | |||
| OFFICE SUPPLIES & POSTAGE | 1,243 | |||
| PAYROLL | 7,139 | |||
| INTERNET/TELEPHONE | 1,018 | |||
| LICENSES & REGISTRATION | 106 | |||
| INSURANCE | 11,401 | |||
| REPAIRS & MAINTENANCE | 33,995 | |||
| LAWN CARE & SNOW REMOVAL | 16,720 | |||
| UTILITIES | 222 | |||
| MISCELLANEOUS | 46 | |||
| INVESTMENT DEPRECIATION | 40,964 | |||
| COMMERCE BUILDING | ||||
| ADVERTISING | 360 | 360 | ||
| OFFICE SUPPLIES & POSTAGE | 155 | 155 | ||
| PAYROLL | 4,759 | 4,759 | ||
| INTERNET/TELEPHONE | 679 | 679 | ||
| LICENSES & REGISTRATION | 107 | 107 | ||
| INSURANCE | 2,850 | 2,850 | ||
| REPAIRS & MAINTENANCE | 28,953 | 28,953 | ||
| LAWN CARE & SNOW REMOVAL | 8,335 | 8,335 | ||
| UTILITIES | 21,497 | 21,497 | ||
| INVESTMENT DEPRECIATION | 32,940 | 32,940 | ||
| EXPENSES | ||||
| BANK FEES | 37 | |||
| OFFICE SUPPLIES & POSTAGE | 155 | |||
| INTERNET/TELEPHONE | 1,697 | |||
| WORKER'S COMP INSURANCE | 331 | |||
| JANITORIAL | 2,949 | |||
| MISCELLANEOUS | 396 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AITKIN TOWNHOMES | 148,352 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AITKIN TOWNHOMES | 27,005 | |||
| COMMERCE BUILDING | 26,458 | 26,458 | ||
| INDIRECT TAXES/LICENSES | 902 |