| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,800 | 2,640 | 6,160 |
| Person Name | Explanation |
|---|---|
| SHERRIE E MESSER | |
| WYLIE JOHNSON | |
| CHUCK MCGILVRAY | |
| MARY STANSELL |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LIONS COTTAGES | 2003-06-30 | 408,000 | 71,490 | S/L | 39.0000 | 10,461 | 10,461 | ||
| HOLLY COURT APARTMENTS | 1998-08-15 | 590,927 | 176,045 | S/L | 40.0000 | 14,773 | 14,773 | ||
| BUILDING-CENTER | 1969-01-01 | 48,753 | 39,975 | S/L | 50.0000 | 975 | |||
| CENTER ADDITION | 1980-01-01 | 105,820 | 79,878 | S/L | 40.0000 | 2,645 | |||
| CENTER ADDITION | 1981-01-01 | 1,241 | 899 | S/L | 40.0000 | 31 | |||
| PAVING-CENTER | 1983-01-01 | 3,500 | 3,500 | S/L | 10.0000 | ||||
| ADA UPGRADE | 1993-06-01 | 9,043 | 3,861 | S/L | 40.0000 | 226 | |||
| SLIDING DOOR | 1998-06-01 | 1,450 | 435 | S/L | 40.0000 | 37 | |||
| ROOF | 2002-12-09 | 18,500 | 7,015 | S/L | 20.0000 | 925 | |||
| LAND-HOLLY COURT | 1995-03-15 | 40,000 | |||||||
| LAND-CENTER | 1969-01-01 | 39,874 | |||||||
| LAND-LIONS COTTAGES | 2000-10-27 | 38,000 | |||||||
| PARKING LOT | 1995-07-01 | 20,562 | 18,946 | S/L | 15.0000 | 1,371 | |||
| TABLES-CENTER | 1978-01-01 | 342 | 342 | S/L | 10.0000 | ||||
| TABLE RACKS | 1979-01-01 | 105 | 105 | S/L | 10.0000 | ||||
| MISC. EQUIPMENT-CENTER | 1982-01-01 | 800 | 800 | S/L | 10.0000 | ||||
| RECYCLE BIN 2 | 1996-12-01 | 2,700 | 2,700 | S/L | 10.0000 | ||||
| FENCING-GRAPE STREET | 1989-08-01 | 891 | 891 | S/L | 20.0000 | ||||
| DRAPES | 1979-01-01 | 331 | 331 | S/L | 10.0000 | ||||
| RECYCLE BIN 1 | 1996-12-20 | 2,700 | 2,700 | S/L | 10.0000 | ||||
| EQUIPMENT | 1991-01-15 | 9,812 | 9,812 | S/L | 10.0000 | ||||
| MAGIC CHEF REFRIGERATOR | 1991-07-25 | 500 | 500 | S/L | 10.0000 | ||||
| HOT POINT REFRIGERATOR | 1991-09-04 | 449 | 449 | S/L | 10.0000 | ||||
| STEEL CASE FILE CABINET | 1991-10-01 | 111 | 111 | S/L | 10.0000 | ||||
| RHEEM ELECTRIC WT/HT | 1991-11-25 | 210 | 210 | S/L | 10.0000 | ||||
| AS 14" WHITE TOILET | 1992-01-27 | 257 | 257 | S/L | 10.0000 | ||||
| COMPUTER-JUDITH | 1992-10-19 | 1,499 | 1,499 | S/L | 6.0000 | ||||
| PRINTER | 1992-11-01 | 814 | 814 | S/L | 6.0000 | ||||
| CHAIRS | 1993-03-01 | 220 | 220 | S/L | 10.0000 | ||||
| TYPEWRITER | 1994-02-01 | 250 | 250 | S/L | 10.0000 | ||||
| SOS ALARM CLOCK | 1994-04-28 | 1,016 | 1,016 | S/L | 10.0000 | ||||
| COMPUTER-DAMONTS 486 | 1995-03-28 | 1,440 | 1,440 | S/L | 6.0000 | ||||
| AC-HEATING | 1999-08-05 | 17,995 | 17,995 | S/L | 10.0000 | ||||
| BPI COMPUTER SOFTWARE | 1996-06-05 | 165 | 165 | S/L | 6.0000 | ||||
| EQUIPMENT | 1995-12-31 | 1,828 | 1,828 | S/L | 6.0000 | ||||
| RECYCLE BIN 3 | 1997-02-25 | 2,700 | 2,700 | S/L | 10.0000 | ||||
| RECYCLE BIN 4 | 1997-03-31 | 2,900 | 2,900 | S/L | 10.0000 | ||||
| TELEPHONE SYSTEM | 1998-05-20 | 2,909 | 2,909 | S/L | 10.0000 | ||||
| COMPUTER-CHRISTINA | 1997-12-31 | 1,606 | 1,606 | S/L | 6.0000 | ||||
| RECYCLE BIN 8 | 1998-04-20 | 2,700 | 2,700 | S/L | 10.0000 | ||||
| RECYCLE BIN 6 | 1998-03-13 | 3,050 | 3,050 | S/L | 10.0000 | ||||
| RECYCLE BIN 7 | 1998-03-13 | 3,050 | 3,050 | S/L | 10.0000 | ||||
| RECYCLE BIN 8 | 1998-03-13 | 3,050 | 3,050 | S/L | 10.0000 | ||||
| RECYCLE BIN 9 | 1998-05-01 | 3,050 | 3,050 | S/L | 10.0000 | ||||
| RECYCLE BIN 10 | 1998-06-01 | 3,050 | 3,050 | S/L | 10.0000 | ||||
| RECYCLE BIN 11 | 1998-06-01 | 3,050 | 3,050 | S/L | 10.0000 | ||||
| DISHWASHER | 1997-09-15 | 805 | 805 | S/L | 10.0000 | ||||
| WHEELS FOR BINS | 1998-06-22 | 1,429 | 1,429 | S/L | 10.0000 | ||||
| WHEELS FOR BINS | 1998-03-31 | 1,085 | 1,085 | S/L | 10.0000 | ||||
| SIGNAGE FOR BINS | 1998-05-13 | 399 | 399 | S/L | 10.0000 | ||||
| RECYCLE BIN 12 | 1998-12-28 | 3,489 | 3,489 | S/L | 10.0000 | ||||
| RECYCLE BIN 13 | 1998-12-15 | 3,050 | 3,050 | S/L | 10.0000 | ||||
| RECYCLE BIN 14 | 1999-02-26 | 3,050 | 3,050 | S/L | 10.0000 | ||||
| LIFT GATE | 1998-09-02 | 1,775 | 1,775 | S/L | 10.0000 | ||||
| WHEELS FOR BINS | 1999-03-31 | 1,465 | 1,465 | S/L | 10.0000 | ||||
| COPIER | 1999-06-30 | 7,790 | 7,790 | S/L | 10.0000 | ||||
| COMPUTER-SHERRIE | 1998-07-15 | 1,545 | 1,545 | S/L | 6.0000 | ||||
| WATER HEATER | 1999-08-23 | 950 | 950 | S/L | 10.0000 | ||||
| INSULATION | 1999-08-26 | 1,050 | 1,050 | S/L | 10.0000 | ||||
| FAX MACHINE | 1999-08-17 | 170 | 170 | S/L | 7.0000 | ||||
| PRINTER | 1999-09-14 | 1,130 | 1,130 | S/L | 5.0000 | ||||
| VIDEO MAGNIFIER | 1999-12-15 | 1,087 | 1,087 | S/L | 7.0000 | ||||
| RECYCLE BINS-SHADY COVE | 2000-03-13 | 2,700 | 2,700 | S/L | 10.0000 | ||||
| VACUM | 2000-02-16 | 238 | 238 | S/L | 7.0000 | ||||
| SHED | 2000-04-01 | 1,880 | 1,880 | S/L | 10.0000 | ||||
| VISUAL LATEX | 1979-01-01 | 2,030 | 2,030 | S/L | 10.0000 | ||||
| SOUND SYSTEM | 1993-05-01 | 1,568 | 1,568 | S/L | 6.0000 | ||||
| COMPUTER-AMBER | 1993-05-01 | 3,452 | 3,452 | S/L | 6.0000 | ||||
| TDD MACHINE | 1995-03-17 | 385 | 385 | S/L | 10.0000 | ||||
| FM TRANSMITTER | 1995-04-27 | 325 | 325 | S/L | 10.0000 | ||||
| CCTV | 1995-05-08 | 320 | 320 | S/L | 10.0000 | ||||
| COMTEK FM TRANSMITTER | 1995-05-16 | 462 | 462 | S/L | 10.0000 | ||||
| EQUIPMENT | 1995-06-30 | 205 | 205 | S/L | 10.0000 | ||||
| CENTER EQUIPMENT | 1996-06-30 | 3,092 | 3,092 | S/L | 10.0000 | ||||
| TOSHIBA TV | 1996-10-15 | 195 | 195 | S/L | 10.0000 | ||||
| CVCL | 1996-09-20 | 1,382 | 1,382 | S/L | 10.0000 | ||||
| TYMPANOMETER | 1998-04-30 | 2,483 | 2,483 | S/L | 10.0000 | ||||
| CCTV | 1998-01-28 | 1,377 | 1,377 | S/L | 10.0000 | ||||
| FREEZER | 2000-02-04 | 431 | 431 | S/L | 7.0000 | ||||
| DOOR RECEYCLE BIN ASHLAND | 1999-11-30 | 2,250 | 2,250 | S/L | 10.0000 | ||||
| EARLY BIRD COMPUTER | 2001-03-01 | 4,000 | 3,733 | S/L | 10.0000 | 267 | |||
| MONITORS (2) | 2001-03-28 | 500 | 387 | S/L | 5.0000 | 100 | |||
| KENMORE ELECTRIC STOVE | 2001-04-16 | 700 | 548 | S/L | 5.0000 | 140 | |||
| SHARP 32" TV | 2001-02-07 | 400 | 297 | S/L | 5.0000 | 80 | |||
| ALADDIN ULTRA 17" CCTV | 2001-08-09 | 1,107 | 893 | S/L | 5.0000 | 214 | |||
| SALAD BAR | 2001-08-31 | 842 | 686 | S/L | 5.0000 | 156 | |||
| COMPUTER | 2001-08-31 | 1,588 | 1,287 | S/L | 5.0000 | 301 | |||
| COPY MACHINE KM-3530-24 | 2003-10-09 | 8,932 | 8,932 | S/L | 5.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 1,356,459 | 582,103 | 774,356 | |
| EQUIPMENT | ||||
| 117,874 | 117,874 |
| Item No. | 1 |
|---|---|
| Lender's Name | HOLLY COURT APARTMENTS |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 66623 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CHRISTOPHER TRUST | 439,146 | 518,010 | 518,010 |
| HUNTER TRUST | 187,707 | 201,724 | 201,724 |
| NELSON CORSON TRUST | 354,454 | 421,833 | 421,833 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LION'S COURT APARTMENTS | ||||
| CONTRACT LABOR | 3,902 | |||
| HOLLY COURT APARTMENTS | ||||
| CONTRACT LABOR | 7,236 | |||
| PROFESSIONAL FEES | 2,400 | |||
| EXPENSES | ||||
| ADVERTISING | 785 | 785 | ||
| EQUIPMENT | 173 | 52 | 121 | |
| INSURANCE | 5,618 | 1,828 | 3,790 | |
| OTHER | 2,271 | 572 | 1,699 | |
| REPAIRS & MAINTENANCE | 2,336 | 739 | 1,597 | |
| SUPPLIES | 1,960 | 502 | 1,458 | |
| TRAVEL & MEALS | 2,581 | 144 | 2,437 | |
| UTILITIES | 10,193 | 3,058 | 7,135 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW VISION CLINIC | 1,427 |
| Description | Amount |
|---|---|
| REALIZED/UNREALIZED GAINS | 132,048 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PAYROLL AND TAXES | 3,616 | 2,077 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LION'S COURT APARTMENTS | 1,920 | 1,920 | ||
| HOLLY COURT APARTMENTS | 3,840 | 3,840 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RECYCLING | 9,867 | 9,867 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 935 | 878 | 57 |