| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 3216 HWY 47 S | 2006-02-01 | 2,010,306 | 51,544 | SL | 39.000000 | 51,544 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS | 2015-09-01 | 74,875 | 1,920 | MACRS | 39.000000 | 1,920 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS 2019 | 2019-06-30 | 80,854 | 80,854 | MACRS | 39.000000 | 2,073 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS 2020 | 2020-11-14 | 10,835 | 10,835 | MACRS | 39.000000 | 278 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land Buildings Improvements Furniture and Fixtures | 1,398,700 | 927,287 | 1,342,885 | 1,342,885 |
| Item No. | 1 |
|---|---|
| Lender's Name | Suzette Lindemuth |
| Lender's Title | President |
| Original Amount of Loan | 61589 |
| Balance Due | 9548 |
| Date of Note | 2013-07 |
| Maturity Date | 2022-12 |
| Repayment Terms | Principal and Interest |
| Interest Rate | |
| Security Provided by Borrower | None |
| Purpose of Loan | Working Capital |
| Description of Lender Consideration | Cash |
| Consideration FMV | 61589 |
| Item No. | 1 |
|---|---|
| Lender's Name | USDA |
| Lender's Title | USDA |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,560,557 |
| Balance Due | 1,188,537 |
| Date of Note | 2006-02 |
| Maturity Date | 2046-02 |
| Repayment Terms | MONTHLY P&i |
| Interest Rate | 0.045 |
| Security Provided by Borrower | Real Estate |
| Purpose of Loan | Purchase Money |
| Description of Lender Consideration | Land and Buildings |
| Consideration FMV | 1188537 |
| Item No. | 2 |
|---|---|
| Lender's Name | USDA |
| Lender's Title | USDA |
| Relationship to Insider | NONE |
| Original Amount of Loan | 538,651 |
| Balance Due | 448,168 |
| Date of Note | 2006-02 |
| Maturity Date | 2045-02 |
| Repayment Terms | MONTHLY P&I |
| Interest Rate | 0.045 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | PURCHASE MONEY |
| Description of Lender Consideration | REAL ESTATE |
| Consideration FMV | 448168 |
| Item No. | 3 |
|---|---|
| Lender's Name | SBA |
| Lender's Title | SBA |
| Relationship to Insider | NONE |
| Original Amount of Loan | 74,900 |
| Balance Due | 71,690 |
| Date of Note | 2020-05 |
| Maturity Date | 2050-05 |
| Repayment Terms | PRINCIPAL AND INTEREST |
| Interest Rate | 0.025 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | ECONOMIC DISASTER LOAN |
| Description of Lender Consideration | WORKING CAPITAL |
| Consideration FMV | 71690 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising and Promotion | 3,419 | 0 | 0 | 0 |
| Bank Fees | 810 | 0 | 0 | 0 |
| Business Licenses and Fees | 335 | 0 | 0 | 0 |
| Computer and IT | 1,365 | 0 | 0 | 0 |
| Postage and Delivery | 150 | 0 | 0 | 0 |
| Security | 1,398 | 0 | 0 | 0 |
| Telephone | 4,780 | 0 | 0 | 0 |
| Equipment Lease | 5,905 | 0 | 0 | 0 |
| Facility Maintenance | 2,623 | 0 | 0 | 0 |
| Utilities | 12,450 | 0 | 0 | 0 |
| Food Service Contract | 130,500 | 0 | 0 | 0 |
| SLS Employee Contract | 15,000 | 0 | 0 | 0 |
| Office Supplies | 231 | 0 | 0 | 0 |
| Insurance | 19,909 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| Adj made to void historical uncashed checks | 3,065 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO SLS | 15,341 | 22,866 |
| Due to 10 Thomas | 324 | 75 |