| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Property at 295 Grove St | 400,000 | 0 | 400,000 | 400,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | Cooperative Fund of the Northeast |
| Lender's Title | Cooperative Fund of the Northeast |
| Relationship to Insider | none |
| Original Amount of Loan | 320,000 |
| Balance Due | 305,957 |
| Date of Note | 2023-12 |
| Maturity Date | 2029-11 |
| Repayment Terms | Monthly principal and interest payments totalling 1965.08 |
| Interest Rate | 0.055 |
| Security Provided by Borrower | Property at 295 Grove St |
| Purpose of Loan | Purchase of 295 Grove St |
| Description of Lender Consideration | Wire transfer of 320,000 on December 1 2022 |
| Consideration FMV | 305957 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Insurance | 7,216 | 0 | 0 | 0 |
| Utilities--Gas & Electric | 7,637 | 0 | 0 | 0 |
| Utilities--Water & Sewer | 1,715 | 0 | 0 | 0 |
| Utilities--Internet | 840 | 0 | 0 | 0 |
| Property Maintenance Expenses | 2,356 | 0 | 0 | 0 |
| Member loan repayment | 42,000 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| Equity built through mortgage repayment | 6,556 |
| Gift donation | 50,095 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 5,688 | 0 | 0 | 0 |