| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,550 | 1,550 |
| Person Name | Explanation |
|---|---|
| OLIVE SULLIVAN | |
| BETTY EVANS | |
| MARY HART | |
| MARILYN GARRETT | |
| KAY KENT | |
| JUDY BROCKET | |
| PAT LATTY | |
| CHARLOTTE COURSEY | |
| MARY DISSELHORST | |
| MONIKA DOWELL | |
| KAY JACOBS | |
| JEANETTE FISHER | |
| LOIS FORT | |
| GLORIA JEWETT | |
| PAT ANDERSON | |
| PHYLLIS ROXLAU | |
| SHARON WALDEN | |
| DORIS MOSELY-JOHNSON | |
| JUDY TOMKINS |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ELEVATOR | 1990-08-16 | 19,143 | 19,143 | S/L | 10.0000 | ||||
| ELEVATOR MOTOR | 1994-07-13 | 1,525 | 1,525 | S/L | 10.0000 | ||||
| TV | 1992-11-12 | 891 | 891 | S/L | 10.0000 | ||||
| AMANA FREEZER | 1994-10-11 | 662 | 662 | S/L | 10.0000 | ||||
| AMANA AIR CONDITIONER | 1994-10-11 | 715 | 715 | S/L | 10.0000 | ||||
| CURIO TABLE | 1995-06-14 | 481 | 481 | S/L | 10.0000 | ||||
| AIR CONDITIONER & FURNACE | 1996-12-10 | 9,235 | 9,235 | S/L | 10.0000 | ||||
| APPLIANCES | 1998-03-10 | 1,831 | 1,831 | S/L | 10.0000 | ||||
| ROCKING CHAIR | 1999-06-09 | 86 | 86 | S/L | 10.0000 | ||||
| VACUUM | 1999-08-10 | 532 | 532 | S/L | 10.0000 | ||||
| CLOTHES DRYER | 2003-03-11 | 364 | 347 | S/L | 10.0000 | ||||
| MAYTAG REFRIGERATOR | 2005-08-01 | 1,182 | 886 | S/L | 10.0000 | 119 | 40 | ||
| REFINISHING FURNITURE | 2006-08-17 | 3,786 | 3,516 | S/L | 7.0000 | 270 | 90 | ||
| MAYTAG DISHWASHER | 2006-09-12 | 576 | 535 | S/L | 7.0000 | 41 | 13 | ||
| CROSLEY 20 CU FT FREEZER | 2007-11-13 | 760 | 597 | S/L | 7.0000 | 109 | 36 | ||
| RANGE | 2008-02-12 | 434 | 279 | S/L | 7.0000 | 31 | 10 | ||
| FLAT SCREEN TV | 2008-02-12 | 1,567 | 1,008 | S/L | 7.0000 | 112 | 37 | ||
| REFRIGERATOR | 2008-09-09 | 535 | 416 | 200DB | 7.0000 | 47 | 16 | ||
| FAUCET & VANITY CABINET | 2008-12-22 | 509 | 395 | 200DB | 7.0000 | 46 | 15 | ||
| FREEZER | 2009-06-20 | 1,308 | 899 | 200DB | 7.0000 | 117 | 39 | ||
| DISHWASHER | 2009-09-08 | 567 | 390 | 200DB | 7.0000 | 51 | 17 | ||
| COMPUTER SYSTEM | 2011-01-11 | 762 | 542 | 200DB | 5.0000 | 88 | 29 | ||
| REMODELING IMPRVMNT | 1990-06-30 | 28,083 | 28,083 | S/L | 15.0000 | ||||
| REMODELING | 1991-09-11 | 3,144 | 3,144 | S/L | 15.0000 | ||||
| ELECTRICAL WORK | 1992-04-17 | 4,922 | 4,922 | S/L | 15.0000 | ||||
| ASPHALT DRIVEWAY | 1993-05-13 | 1,600 | 1,600 | S/L | 15.0000 | ||||
| REMODELING | 1992-08-13 | 871 | 871 | S/L | 15.0000 | ||||
| CARPET | 1992-10-14 | 398 | 398 | S/L | 15.0000 | ||||
| REMODELING | 1992-12-23 | 7,300 | 7,300 | S/L | 15.0000 | ||||
| REMODELING | 1993-02-12 | 9,916 | 9,916 | S/L | 15.0000 | ||||
| WIRING | 1993-02-12 | 316 | 316 | S/L | 15.0000 | ||||
| PLUMBING | 1993-03-12 | 3,890 | 3,890 | S/L | 15.0000 | ||||
| CARPET | 1993-03-10 | 793 | 793 | S/L | 15.0000 | ||||
| WIRING | 1993-03-10 | 3,342 | 3,342 | S/L | 15.0000 | ||||
| REMODELING | 1992-10-14 | 1,829 | 1,829 | S/L | 15.0000 | ||||
| ROOF | 1994-09-14 | 12,330 | 12,330 | S/L | 15.0000 | ||||
| 2ND STORY BATHROOM | 2009-12-09 | 1,083 | 373 | 150DB | 15.0000 | 71 | 23 | ||
| INTERIOR REMODELING | 1996-07-29 | 19,935 | 19,935 | S/L | 15.0000 | ||||
| CARPET | 1996-12-18 | 1,957 | 1,957 | S/L | 15.0000 | ||||
| KITCHEN REMODEL | 1997-12-09 | 20,379 | 20,379 | S/L | 15.0000 | ||||
| CARPET | 1998-03-03 | 2,049 | 2,049 | S/L | 15.0000 | ||||
| INTERIOR REMODELING | 1997-04-08 | 10,517 | 10,517 | S/L | 15.0000 | ||||
| HANDRAIL | 1997-05-13 | 4,233 | 4,233 | S/L | 15.0000 | ||||
| REMODEL | 1998-12-08 | 1,950 | 1,885 | S/L | 15.0000 | 65 | 22 | ||
| SIDEWALK | 1999-04-13 | 1,225 | 1,102 | S/L | 15.0000 | 82 | 27 | ||
| NEW SIGN | 1999-06-11 | 60 | 54 | S/L | 15.0000 | 4 | 1 | ||
| ENTRY DOOR/GARAGE | 1999-07-13 | 374 | 337 | S/L | 15.0000 | 25 | 8 | ||
| CEILING FANS | 1999-07-13 | 254 | 229 | S/L | 15.0000 | 17 | 6 | ||
| CEILING FANS | 1999-08-10 | 1,285 | 1,156 | S/L | 15.0000 | 86 | 28 | ||
| CARPET | 1999-08-19 | 2,000 | 1,800 | S/L | 15.0000 | 133 | 44 | ||
| WINDOW | 1999-10-12 | 259 | 234 | S/L | 15.0000 | 17 | 6 | ||
| CARPET | 1999-11-09 | 446 | 401 | S/L | 15.0000 | 30 | 10 | ||
| DEPOSIT ON PORCH | 2000-01-12 | 600 | 540 | S/L | 15.0000 | 40 | 13 | ||
| GARAGE DOOR W/ OPENER | 2000-01-12 | 918 | 826 | S/L | 15.0000 | 62 | 21 | ||
| CONCRETE | 2000-02-08 | 1,975 | 1,777 | S/L | 15.0000 | 132 | 44 | ||
| STORM WINDOWS | 2000-05-09 | 2,948 | 2,457 | S/L | 15.0000 | 197 | 66 | ||
| STORM DOORS | 2000-06-14 | 494 | 412 | S/L | 15.0000 | 33 | 11 | ||
| SERVICE TO 2ND FLOOR | 2001-01-10 | 432 | 361 | S/L | 15.0000 | 28 | 9 | ||
| LANDSCAPING | 2001-05-09 | 2,354 | 1,805 | S/L | 15.0000 | 157 | 52 | ||
| CARPET RM 11 | 2004-06-08 | 450 | 228 | S/L | 15.0000 | 15 | 5 | ||
| RE ROOF HOUSE/GARAGE | 2004-07-09 | 16,650 | 8,431 | S/L | 15.0000 | 555 | 185 | ||
| BASEMENT REMODEL - BEAUTY SHOP | 2004-05-12 | 11,065 | 5,605 | S/L | 15.0000 | 369 | 123 | ||
| REMODEL/RECONSTRUCTION | 2006-05-31 | 27,769 | 12,034 | S/L | 15.0000 | 1,851 | 617 | ||
| HEAT & SMOKE DETECTORS | 2006-04-26 | 7,920 | 3,432 | S/L | 15.0000 | 528 | 176 | ||
| CARPETING | 2006-05-03 | 3,887 | 1,684 | S/L | 15.0000 | 259 | 86 | ||
| WATER HEATER | 2006-05-09 | 3,591 | 1,556 | S/L | 15.0000 | 239 | 80 | ||
| CONCRETE WORK; WALL SIDEWALK DRIVEWAY | 2007-06-04 | 5,930 | 2,174 | S/L | 15.0000 | 395 | 132 | ||
| BOILER | 2007-10-09 | 11,997 | 4,399 | S/L | 15.0000 | 799 | 266 | ||
| PARKING BLOCKS | 2007-12-06 | 450 | 165 | S/L | 15.0000 | 30 | 10 | ||
| SOUTH SIDE BATH REMODEL | 2008-06-10 | 14,703 | 11,422 | 200DB | 7.0000 | 1,312 | 437 | ||
| WEST WALL CONSTRUCTION | 2008-06-10 | 907 | 704 | 200DB | 7.0000 | 81 | 27 | ||
| BIDET | 2008-06-19 | 551 | 428 | 200DB | 7.0000 | 49 | 16 | ||
| CARPETING | 2008-08-12 | 1,320 | 1,026 | 200DB | 7.0000 | 117 | 39 | ||
| ARBOR | 2009-06-09 | 270 | 93 | 150DB | 15.0000 | 18 | 6 | ||
| REPLACEMENT SIDEWALK | 2009-12-08 | 350 | 121 | 150DB | 15.0000 | 23 | 8 | ||
| POOL REPAIRS | 2010-05-14 | 8,000 | 1,952 | 150DB | 15.0000 | 605 | 202 | ||
| ASPHALT DRIVEWAY | 2010-05-11 | 8,755 | 2,136 | 150DB | 15.0000 | 662 | 221 | ||
| FLAG POLE & LIGHTING | 2010-11-09 | 1,202 | 676 | 200DB | 7.0000 | 151 | 50 | ||
| ELEVATOR REPAIR | 2012-03-14 | 5,083 | 551 | S/L | 10.0000 | 508 | 170 | ||
| FURNITURE | 2011-10-11 | 1,619 | 628 | 200DB | 7.0000 | 283 | 94 | ||
| KITCHEN & BAHROOM WINDOWS | 2012-03-14 | 2,851 | 76 | S/L | 39.0000 | 73 | 24 | ||
| 2ND FLR BATHROOM | 2012-04-11 | 23,715 | 583 | S/L | 39.0000 | 608 | 203 | ||
| PORCH / DECK | 2012-08-16 | 16,667 | 267 | S/L | 39.0000 | 427 | 142 | ||
| COUNTER TOP STOVE/OVEN | 2013-11-01 | 2,766 | 200DB | 7.0000 | 1,581 | 527 | |||
| MICROWAVE | 2013-11-01 | 281 | 200DB | 7.0000 | 161 | 27 | |||
| TABLE & CHAIRS | 2013-11-01 | 1,200 | 200DB | 7.0000 | 686 | 114 | |||
| KITCHEN REMODEL | 2013-12-01 | 18,850 | S/L | 39.0000 | 141 | 47 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FORWARD CREDIT | 2012-12 | PURCHASE | 2013-06 | 10,000 | 10,372 | -372 | ||||
| FORWARD CREDIT | 2012-12 | PURCHASE | 2013-11 | 41,043 | 49,628 | -8,585 | ||||
| ISHARES MSCI | 2013-05 | PURCHASE | 2013-06 | 24,690 | 24,726 | -36 | ||||
| ARBRITRAGE FUND | 2011-10 | PURCHASE | 2013-06 | 20,000 | 20,317 | -317 | ||||
| ARBRITRAGE FUND | 2011-10 | PURCHASE | 2014-02 | 39,283 | 39,683 | -400 | ||||
| AUTODESK | 2009-07 | PURCHASE | 2014-02 | 10,855 | 3,695 | 7,160 | ||||
| GNMA POOL | 2003-12 | PURCHASE | 2014-03 | 1,213 | 1,372 | -159 | ||||
| GOLDMAN SACHS | 2005-11 | PURCHASE | 2013-04 | 25,000 | 25,000 | |||||
| IQ GLOBAL RESOURCES | 2011-10 | PURCHASE | 2013-09 | 42,959 | 42,000 | 959 | ||||
| ISHARES S&P | 2010-07 | PURCHASE | 2013-06 | 14,843 | 11,603 | 3,240 | ||||
| ISHARES MSCI | 2010-11 | PURCHASE | 2013-12 | 54,546 | 43,589 | 10,957 | ||||
| ISHARES TR IBOXX | 2011-02 | PURCHASE | 2013-05 | 137,322 | 129,235 | 8,087 | ||||
| ISHARES BARCLAYS | 2011-12 | PURCHASE | 2013-12 | 54,035 | 54,271 | -236 | ||||
| JP MORGAN CHASE | 2011-05 | PURCHASE | 2014-01 | 8,646 | 6,946 | 1,700 | ||||
| KINDER MORGAN | 2009-07 | PURCHASE | 2013-05 | 113 | 57 | 56 | ||||
| MERRILL LYNCH | 2006-12 | PURCHASE | 2014-02 | 150,000 | 149,670 | 330 | ||||
| MICROSOFT | 2009-07 | PURCHASE | 2013-09 | 6,426 | 4,729 | 1,697 | ||||
| OPPENHEIMER | 2011-07 | PURCHASE | 2013-06 | 25,000 | 24,943 | 57 | ||||
| PIMCO TOTAL RETURN | 2010-07 | PURCHASE | 2013-12 | 65,120 | 67,263 | -2,143 | ||||
| PFIZER | 2011-05 | PURCHASE | 2013-09 | 5,644 | 4,168 | 1,476 | ||||
| PROCTOR & GAMBLE | 2011-05 | PURCHASE | 2013-09 | 7,778 | 6,620 | 1,158 | ||||
| RAINER MIDCAP | 2011-02 | PURCHASE | 2013-09 | 29,948 | 24,070 | 5,878 | ||||
| SYSCO | 2011-05 | PURCHASE | 2013-09 | 6,408 | 5,922 | 486 | ||||
| TEMPLETON GLOBAL INCOME | 2011-07 | PURCHASE | 2013-06 | 20,000 | 21,522 | -1,522 | ||||
| VANGUARD MSCI EMERGING MKTS | 2010-07 | PURCHASE | 2013-06 | 43,692 | 45,152 | -1,460 | ||||
| VICTORY FUND | 2011-12 | PURCHASE | 2013-12 | 27,650 | 30,000 | -2,350 | ||||
| WESTERN UNION | 2009-07 | PURCHASE | 2013-12 | 4,995 | 4,712 | 283 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOEING | 50,086 | 51,318 |
| GE CAPITAL CORP | 50,760 | 50,449 |
| GOLDMAN SACHS | ||
| GOLDMAN SACHS SENIOR NOTE | ||
| LEHMAN BROTHERS HOLDING | 42,477 | |
| MERRILL LYNCH | ||
| MORGAN STANLEY 5.375% | 24,970 | 26,652 |
| OCCIDENTAL PETROLEUM | 50,541 | 53,532 |
| BERSHIRE HATHAWAY | 51,496 | 51,167 |
| GCB MERCK | 50,237 | 49,018 |
| PHILLIP MORRIS | 50,923 | 50,487 |
| WELLS FARGO | 50,039 | 49,523 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AUTODESK | ||
| BERKSHIRE HATHAWAY CLASS B | 10,339 | 18,746 |
| COMPASS MINERALS | 2,723 | 4,126 |
| CONOCOPHILLIPS | 6,875 | 7,035 |
| ETF VANGUARD REIT | 22,575 | 27,683 |
| EXXON MOBIL | 3,466 | 4,884 |
| GENERAL DYNAMICS | 5,437 | 10,892 |
| HARBOR INTERNATIONAL | 56,580 | 88,586 |
| IQ GLOBAL RESOURCES | ||
| ISHARES MSCI ACWI INDEX | 23,568 | 26,006 |
| ISHARES TR S&P MIDCAP | 86,318 | 113,550 |
| ISHARES DJ US TELCOM | 1,738 | 2,998 |
| JOHNSON & JOHNSON | 5,695 | 9,823 |
| MEDTRONIC | 5,236 | 9,231 |
| MICROSOFT | ||
| NOVARTIS | 4,056 | 8,502 |
| PAYCHEX | 5,041 | 8,520 |
| PEPSICO | 5,675 | 8,350 |
| RAINIER MID CAP | ||
| SPDR TR ENERGY | 4,595 | 8,906 |
| SPDR TR INDUSTRIAL | 4,308 | 6,158 |
| SPDR TR TECHNOLOGY | 3,625 | 7,270 |
| SPDR TR MATERIALS | 2,529 | 4,729 |
| SPDR TR CONSUMER DISCRETIONARY | 5,618 | 16,180 |
| US BANCORP | 5,222 | 12,858 |
| VANGUARD MSCI EMERGING | 25,574 | 24,754 |
| WESTERN UNION | ||
| ARBRITRAGE FUND | ||
| DISCOVER FINANCIAL | 4,546 | 11,638 |
| EXELON CORP | 4,273 | 3,356 |
| ISHARES BARCLAYS INTERMED | ||
| ISHARES TR BOXXX | ||
| JP MORGAN CHASE | ||
| PFIZER | ||
| PROCTOR & GAMBLE | ||
| SYSCO | ||
| KINDER MORGAN | 6,816 | 12,614 |
| LOWES | 4,721 | 12,225 |
| CISCO | 7,812 | 8,966 |
| ETF PSH BANK LOAN | 63,214 | 62,025 |
| GE | 7,005 | 7,767 |
| ISHARES BARCLAYS INTERMED | 85,525 | 85,762 |
| ORACLE | 8,094 | 10,228 |
| PIMCO 0-5 | 141,688 | 143,497 |
| SPDR BARCLAYS INTL | 30,280 | 29,690 |
| OPPENHEIMER DEV MKTS | 23,000 | 23,581 |
| SPDR CONSUMER STAPLES | 8,156 | 8,612 |
| VAN ECK | 42,000 | 42,430 |
| WELLS FARGO | 8,600 | 9,202 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PIMCO TOTAL RETURN | AT COST | 86,064 | 87,030 |
| TEMPLETON GLBAL INCOME | AT COST | 214,772 | 212,783 |
| OPPENHEIMER | AT COST | 148,115 | 152,030 |
| MISCELLANEOUS | AT COST | 108 | 108 |
| FORWARD CREDIT ANALYSIS | AT COST | ||
| VICTORY FUND | AT COST | ||
| BAIRD | AT COST | 85,000 | 84,825 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 402,711 | 273,571 | 129,140 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| UTILITIES | 16,169 | 4,042 | 12,127 | |
| GROCERIES | 9,759 | 2,440 | 7,319 | |
| INSURANCE | 9,625 | 2,406 | 7,219 | |
| MISCELLANEOUS | 8,707 | 2,177 | 6,530 | |
| CONTRACT LABOR | 2,378 | 595 | 1,783 | |
| REPAIRS AND MAINTENANCE | 12,067 | 3,017 | 9,050 | |
| SUPPLIES | 1,205 | 301 | 904 | |
| LAWN CARE | 4,099 | 1,025 | 3,074 | |
| WORK COMP INSURANCE | 5,580 | 1,395 | 4,185 | |
| TRASH | 100 | 25 | 75 | |
| PEST CONTROL | 242 | 61 | 181 | |
| PAYROLL PREP FEES | 2,065 | 516 | 1,549 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROOM AND BOARD FOR ELDERLY | 52,555 | 52,555 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUSTEE FEES | 15,473 | 15,473 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 1,012 | 253 | 253 | 506 |