| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING SERVICES | 5,500 | |||
| ACCOUNTING, AUDITING & TAX SERVI | 11,350 |
| Person Name | Explanation |
|---|---|
| JEFFERY B SIMS | |
| ROBERT J MCKERNAN | |
| MARY K GIBBS SMITH | |
| GEORGE D GOLDEN | |
| GEORGE BIERMAN | |
| SAMUEL HOFF | |
| J BUDD BELL | |
| CAROL GREENE | |
| LINDA DIEFFENBACH |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER & MONITOR | 2011-05-13 | 526 | 35 | S/L | 5.0000 | 105 | |||
| FURNITURE | 2011-08-17 | 1,378 | S/L | 7.0000 | 197 | ||||
| REFRIGERATOR | 2011-08-17 | 201 | S/L | 5.0000 | 40 | ||||
| LAND - MAGILL | 2011-07-28 | 120,735 | |||||||
| HP COMPUTER, PRINTER & SOFTWARE | 2000-02-01 | 1,314 | 1,314 | S/L | 5.0000 | ||||
| 3 METAL SHELVES | 2001-08-08 | 245 | 245 | S/L | 10.0000 | ||||
| PIANO DISC CFX228 PLAYBACK SYSTEM | 2008-02-12 | 7,800 | 910 | S/L | 5.0000 | 1,560 | |||
| LAUNDRY ROOM EQUIP - WATER HEATER | 2008-06-24 | 10,744 | S/L | 10.0000 | 1,074 | ||||
| LEGAL & DEVELOPER FEES - MAGILL | 2011-07-28 | 11,334 | |||||||
| DEVELOPER FEES - JVT | 2011-08-31 | 143,409 | |||||||
| CONSTRUCTION IN PROGRESS | 2011-08-31 | 850,979 | |||||||
| SHARP MX-2310U COPIER | 2011-09-28 | 5,201 | S/L | 5.0000 | 910 | ||||
| SHARP MX-B201D COPIER | 2012-04-17 | 1,437 | S/L | 5.0000 | 108 | ||||
| LAND-JVT | 2011-09-26 | 1,487,717 | |||||||
| MODEL HOME-FURN & FIXTURES | 2012-07-26 | 46,623 | S/L | 7.0000 | 833 | ||||
| MODEL HOME | 2012-07-26 | 661,297 | S/L | 39.0000 | 2,120 | ||||
| DEPOSIT-LAND | 2012-08-31 | 10,000 | |||||||
| CIP-JVT CAPITALIZED INTEREST | 2011-08-31 | 12,718 | |||||||
| MODEL HOME-CAPITALIZED INTEREST | 2012-07-26 | 9,209 | S/L | 39.0000 | 20 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 2,067,309 | 2,067,309 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE EQUITIES & MUTUAL FUNDS | 9,485,799 | 9,485,799 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RESIDENTIAL DWELLINGS | 179,364 | 1,212 | 178,152 | 179,364 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | FMV | 37,180 | 37,180 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT | 75,469 | 7,332 | 68,137 | 75,469 |
| MODEL HOME | 670,507 | 2,139 | 668,368 | 670,507 |
| LAND | 1,763,195 | 1,763,195 | 1,763,195 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 20,317 |
| Item No. | 1 |
|---|---|
| Lender's Name | BANK OF AMERICA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1943367 |
| Date of Note | 2011-06 |
| Maturity Date | |
| Repayment Terms | MONTHLY |
| Interest Rate | |
| Security Provided by Borrower | INVESTMENTS |
| Purpose of Loan | REAL ESTATE ACQUISITION/DEVELOPMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 70,000 | 10,000 | 10,000 |
| CONSTRUCTION IN PROGRESS | 34,106 | 863,697 | 863,697 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENTIAL DWELLINGS | ||||
| GARBAGE REMOVAL | 63 | 63 | ||
| INVESTMENT DEPRECIATION | 1,212 | 1,212 | ||
| EXPENSES | ||||
| ADVERTISING | 424 | |||
| BANK FEES | 806 | |||
| CLEANING SERVICE | 792 | |||
| DUES & SUBSCRIPTIONS | 500 | |||
| GARBAGE REMOVAL | 63 | |||
| INSURANCE | 12,833 | |||
| LICENSES | 1,546 | |||
| MARKETING | 396,720 | |||
| MISCELLANEOUS | 1,254 | |||
| OFFICE SUPPLIES | 7,764 | |||
| POSTAGE & COURIERS | 1,450 | |||
| REPAIRS & MAINTENANCE | 2,629 | |||
| TELEPHONE | 2,707 | |||
| UTILITIES | 6,299 | |||
| STORAGE EXPENSE | 2,280 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS HELD | 654,222 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TEMPORARY CASH OVERDRAFT | 929,677 | |
| REFUNDABLE DEPOSITS | 7,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO MANAGEMENT FEES | 89,561 | 89,561 | ||
| CONSULTING | 61,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES ON DIVIDENDS | 10,976 | 10,976 | ||
| REAL ESTATE TAXES | 5,923 | |||
| EXCISE TAX ON INVESTMENT INCOME | 16,943 | 16,943 |