| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,400 | 0 | 0 | 2,400 |
| ACCOUNTING FEES | 2,400 | 2,400 | 2,400 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - 4470 CENTRAL AVE | 2021-07-21 | 284,873 | 25,034 | SL | 27.500000000000 | 10,359 | 0 | 10,359 | |
| BUILDING - 1845 PROGRESS LANE | 2021-07-21 | 297,003 | 26,100 | SL | 27.500000000000 | 10,800 | 0 | 10,800 | |
| LAND - 4470 CENTRAL AVE | 2021-07-21 | 412,490 | L | 0 | 0 | 0 | |||
| LAND - 1845 PROGRESS LANE | 2021-07-21 | 60,315 | L | 0 | 0 | 0 | |||
| LAND - 4448 & 4456 CENTRAL AVE | 2021-08-06 | 648,185 | L | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - 4470 CENTRAL AVE | 284,873 | 35,393 | 249,480 | |
| BUILDING - 1845 PROGRESS LANE | 297,003 | 36,900 | 260,103 | |
| LAND - 4470 CENTRAL AVE | 412,490 | 0 | 412,490 | |
| LAND - 1845 PROGRESS LANE | 60,315 | 0 | 60,315 | |
| LAND - 4448 & 4456 CENTRAL AVE | 648,185 | 0 | 648,185 |
| Item No. | 1 |
|---|---|
| Lender's Name | DAVID FURMAN |
| Lender's Title | MANAGER |
| Original Amount of Loan | 1042400 |
| Balance Due | 1042400 |
| Date of Note | 2021-07 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PROVIDE TEMPORARY OPERATING FUNDS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 1042400 |
| Item No. | 2 |
|---|---|
| Lender's Name | DAVID FURMAN |
| Lender's Title | MANAGER |
| Original Amount of Loan | 639935 |
| Balance Due | 639935 |
| Date of Note | 2021-08 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PROVIDE TEMPORARY OPERATING FUNDS |
| Description of Lender Consideration | CASH |
| Consideration FMV | 639935 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGE | 60 | 60 | 60 | 0 |
| INSURANCE | 300 | 300 | 300 | 0 |
| REPAIRS | 4,598 | 4,598 | 4,598 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSIT LIABILITY | 2,400 | 2,400 |
| EMPLOYEE DEDUCTIONS PAYABLE | 47 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 61 | 0 | 0 | 0 |
| TAX | 385 | 385 | 385 | 0 |