| Identifier | Return Reference | Explanation |
|---|---|---|
| DBA | Doing Business As Names | National Center For Economics |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land buildings and equipment basis | 302,621 | 19,094 | 294,776 | 294,776 |
| Item No. | 1 |
|---|---|
| Lender's Name | Star |
| Lender's Title | Mortgagor |
| Relationship to Insider | None |
| Original Amount of Loan | 260,000 |
| Balance Due | 192,774 |
| Date of Note | 2022-08 |
| Maturity Date | 2035-10 |
| Repayment Terms | 15 year term |
| Interest Rate | 0.04 |
| Security Provided by Borrower | Title |
| Purpose of Loan | Purchase |
| Description of Lender Consideration | Furnished Title lien |
| Consideration FMV | 192774 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| asset 3376 | 0 | 206,217 | 206,217 |
| asset 7183 | 0 | 39,682 | 39,682 |
| asset 7175 | 0 | 212,356 | 212,356 |
| asseet7175 | 0 | 36,144 | 36,144 |
| asset 7209 | 0 | 8,322 | 8,322 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising expense | 807 | 0 | 0 | 807 |
| Internet and telephone | 17,503 | 0 | 0 | 17,503 |
| Depreciation | 7,845 | 0 | 0 | 7,845 |
| Delivery Charges | 10 | 0 | 0 | 10 |
| Banking Fees and charges | 1,760 | 0 | 0 | 1,760 |
| Meals and entertainment | 3,672 | 0 | 0 | 3,672 |
| Insurance | 9,532 | 0 | 0 | 9,532 |
| Online storage | 3,630 | 0 | 0 | 3,630 |
| Software subscriptions | 24,463 | 0 | 0 | 24,463 |
| Repair and Maintenance | 3,312 | 0 | 0 | 3,312 |
| Security Services | 1,250 | 0 | 0 | 1,250 |
| Membership fee | 175 | 0 | 0 | 175 |
| Security System | 443 | 0 | 0 | 443 |
| Others | 996 | 0 | 0 | 996 |
| Vehicle running and maintenance | 393 | 0 | 0 | 393 |
| Utilities | 2,141 | 0 | 0 | 2,141 |
| legal expense | 535 | 0 | 0 | 535 |
| hr services | 11,199 | 0 | 0 | 11,199 |
| interest | 8,745 | 0 | 0 | 8,745 |
| depreciation expense | 8,971 | 0 | 0 | 8,971 |
| postage | 29 | 0 | 0 | 29 |
| water | 88 | 0 | 0 | 88 |
| training | 42 | 0 | 0 | 42 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| sba loan | 0 | 29,551 |