| Person Name | Explanation |
|---|---|
| WAYNE R COMPTON | |
| JOYCE LLOYD | |
| GEORGE MANN | |
| RONALD GARNER | |
| MARTY JAMES | |
| DEAN MCQUIDDY | |
| BRYAN JACOBS | |
| JOHN BARBER |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 629,258 | 205,161 | 205,161 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PRINCIPAL FINANCIAL | ||
| VULCAN MATERIALS | ||
| PRINCIPAL FIN. - 2000 SHRS | 98,620 | |
| PRUDENTIAL INVESTMENT GROUP | 848,367 | |
| NEW ENGLAND INVESTMENT GROUP | 835,519 | |
| COMPASS INVESTMENT GROUP | 865,561 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| REAL ESTATE HELD AT COST | ||||
| PAR 52 - W. BEAVER & TYLER | 18,610 | 18,610 | ||
| PAR 63 - 1491 LOGAN ST. | 750 | 750 | ||
| PAR 70 - 4645 BLANDING BLVD. | 180,549 | 180,549 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND BUILDINGS AND EQUIPMENT | ||||
| LAND IMPROVEMENTS - TCC | 107,925 | 107,925 | ||
| LAND IMPROVEMENTS - TM | 25,452 | 25,452 | ||
| LAND IMPROVEMENTS - TV | 232,115 | 168,789 | 63,326 | |
| BUILDING - ADMIN. | 307,561 | 180,654 | 126,907 | |
| BUILDING - TCC | 1,123,061 | 1,121,563 | 1,498 | |
| BUILDING - TM | 3,406,065 | 2,213,966 | 1,192,099 | |
| BUILDING - TV | 3,576,030 | 1,509,681 | 2,066,349 | |
| BUILDING - MAINTENANCE | 104,925 | 75,695 | 29,230 | |
| BUILDING IMPROVEMENTS - TCC | 247,970 | 247,970 | ||
| BUILDING IMPROVEMENTS - TM | 13,335 | 13,335 | ||
| BUILDING IMPROVEMENTS - TV | 2,079 | 2,078 | 1 | |
| FIXED EQUIPMENT - TCC | 875,941 | 875,941 | ||
| FIXED EQUIPMENT - TM | 346,382 | 346,382 | ||
| FIXED EQUIPMENT - TV | 103,255 | 102,490 | 765 | |
| FURNITURE, FIXTURES & EQUIPMENT | 120,431 | 92,174 | 28,257 | |
| FURNITURE & FIXTURES - TM | 202,038 | 202,038 | ||
| FURNITURE & FIXTURES - TV | 76,420 | 76,420 | ||
| COMPUTER EQUIPMENT | 83,069 | 78,521 | 4,548 | |
| CARPET & INSTALLATION - TV | 123,823 | 123,823 | ||
| MAJOR MOVEABLE - TCC | 308,344 | 308,344 | ||
| MAJOR MOVEABLE - TM | 549 | 549 | ||
| MISC. EQUIPMENT | 1,060 | 848 | 212 | |
| PROJECT IN PROGRESS | 290,377 | 290,377 | ||
| LAND | 55,944 | 55,944 | ||
| LAND - TCC | 76,815 | 76,815 | ||
| LAND TM/TV | 117,631 | 117,631 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 5940521 |
| Balance Due | 5441514 |
| Date of Note | 2012-05 |
| Maturity Date | 2017-05 |
| Repayment Terms | MONTHLY PAYMENTS |
| Interest Rate | 0.0260 |
| Security Provided by Borrower | ASSETS OF SCTF |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SUPPL. RETIREMENT FUND | 71,639 | ||
| LOAN COSTS (NET OF ACCUM AMORT) | 115,881 | ||
| ACCRUED INTEREST RECEIVABLE | 16,022 | 16,165 | |
| LOAN COSTS (NET OF ACCUM AMORT) | 107,841 | ||
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE & MISC. EXP. | 10,303 | |||
| DUES & SUBSCRIPTIONS | 3,825 | |||
| FUND RAISING EXPENSES | 25,930 | |||
| IN-KIND EXPENSES | 3,951 | |||
| MAINTENANCE - REAL ESTATE | 1,205 | |||
| LIABILITY INSURANCE | 4,342 | |||
| LOAN COSTS | 8,040 | |||
| SERVICE CONTRACTS | 43 | |||
| PROPERTY TAXES - VACANT LOTS | 725 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| UNREALIZED GAIN (LOSS) ON INV | -23,684 | -23,684 | |
| MISC. INCOME/GAINS | 293 | 293 | |
| LEASE INCOME | 1,036,248 | 1,036,248 | |
| TREAS. BONDS & NOTES DISC. | -131,881 | -131,881 | |
| BONDS & NOTES DISCOUNT | 34,112 | 34,112 | |
| UNREALIZED GAIN (LOSS) ON BON | 132,916 | 132,916 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ROUNDING | ||
| DUE TO AFFILIATES | 500,000 | |
| RESERVE - SUPPL. RETIREMENT | 71,639 | |
| JHFA BONDS PAYABLE | ||
| BOND OBLIGATION ON SWAP | ||
| MORTGAGE NOTE PAYABLE | 3,575,341 | |
| LOC FEES ACCRUED | 7,747 | 11,164 |
| DEFERRED INCOME | 24,636 | 330 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LOAN TO AFFILIATES |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & AUDIT EXP. | 5,844 | |||
| MANAGEMENT SERVICES FEES | 36,000 | |||
| PROFESSIONAL SERVICES | 3,135 |