| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,545 | 0 | 0 | 11,545 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 8,201 | 8,201 | ||
| Buildings | 341,240 | 114,111 | 227,129 | 1,619,765 |
| Improvements | 36,688 | 6,453 | 30,235 | 30,235 |
| Land | 100,000 | 100,000 | 100,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | FIRST SECURITY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 97 | 97 | ||
| BUSINESS LICENSE FEES | 134 | 134 | ||
| CONTRACT SERVICES | 2,903 | 2,903 | ||
| CREDIT CARD PROCESSING FEES | 275 | 275 | ||
| DISCOUNTS APPLIED WITH ROUNDING | -20 | |||
| INSURANCE | 7,707 | 7,729 | 3,948 | |
| MAINTENANCE | 494 | 495 | 253 | |
| MEMBERSHIP FEES & DUES | 59 | 60 | 30 | |
| PROFESSIONAL FEES | 49 | 49 | ||
| Rental Expenses | 15,197 | 15,197 | ||
| RENTAL SUPPLIES | 63 | 63 | 32 | |
| REPAIRS | 250 | 251 | 128 | |
| SUPPLIES | 416 | 416 | ||
| WALKING TOUR EXPENSE | 2,955 | 2,955 | ||
| WEBSITE EXPENSE | 595 | 597 | 305 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 150 | 150 | |
| WALKING TOUR | 2,550 | 2,550 | |
| YSC CONSORTIUM | 14,753 | 14,753 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO LOAN | 505 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,050 | 1,050 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESORT TAX | 564 | 564 | ||
| RESORT TAX BOND | 1,500 | 1,500 | ||
| TAXES - OTHER | 220 | 220 |