| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAGHAT & LAURITO-BAGHAT ACCOUNTING | 13,253 | 3,313 | 9,940 | |
| JOHNSON, MACKOWIAK & ASSOC AUDIT/TAX | 4,000 | 400 | 3,600 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| MUTUAL FUNDS | Purchased | 337,122 | 295,008 | 42,114 | ||||||
| DISPOSAL OF MANY ASSETS | Purchased | NA | 125,943 | Cost | -2,941 | 123,002 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GROWERS CO-OP GRAPE JUICE CERTIFICATES | 741 | 741 | |
| ALLIANZ ANNUITY | 2,765 | 2,765 | |
| ALLIANZ ANNUITY | 2,591 | 2,591 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BRAUTIGAM & BRAUTIGAM DEBT COLLECTION | 1,603 | 1,603 | ||
| CLARK PATTERSON LEE CONSTRUCTION DOCS | 2,139 | 2,139 |
| Item No. | 1 |
|---|---|
| Lender's Name | LAKESHORE SAVINGS AND LOAN |
| Lender's Title | |
| Relationship to Insider | BANK |
| Original Amount of Loan | 286321 |
| Balance Due | 280719 |
| Date of Note | 2014-01 |
| Maturity Date | 2014-02 |
| Repayment Terms | MONTHLY PAYMENTS |
| Interest Rate | 0.03900000 |
| Security Provided by Borrower | |
| Purpose of Loan | CAPITAL PROJECT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD | 72,213 | 72,213 | ||
| INSURANCE | 113,066 | 1,130 | 111,936 | |
| SUPPLIES | 41,976 | 41,976 | ||
| ADVERTISING | 20,448 | 20,448 | ||
| TELEPHONE/INTERNET/CABLE | 11,474 | 11,474 | ||
| INVESTMENT MANAGEMENT FEES | 10,272 | 10,272 | ||
| MISCELLANEOUS | 22,673 | 22,673 | ||
| ACCRUED FEDERAL EXCISE TAX | ||||
| OFFICE EXPENSES, SUPPLIES & POSTAGE | 12,195 | 12,195 | ||
| VEHICLE LEASE EXP | 1,828 | 1,828 | ||
| BAD DEBT EXP | 38,339 | 38,339 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 1,278,463 | 1,278,463 | |
| OTHER REVENUE | 4,698 | 4,698 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 164,489 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT FUNDS | 3,338 | 3,326 |
| RESIDENT SECURITY DEPOSITS | 14,483 | 17,405 |
| PREPAID RENT | 31,560 | 42,655 |
| RESIDENT FUNDS | 3,338 | 3,326 |
| RESIDENT SECURITY DEPOSITS | 14,483 | 17,405 |
| PREPAID RENT | 31,560 | 42,655 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESIDENT FUNDS | 3,338 | 3,326 |
| RESIDENT SECURITY DEPOSITS | 14,483 | 17,405 |
| PREPAID RENT | 31,560 | 42,655 |
| RESIDENT FUNDS | 3,338 | 3,326 |
| RESIDENT SECURITY DEPOSITS | 14,483 | 17,405 |
| PREPAID RENT | 31,560 | 42,655 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAGHAT & LAURITO-BAGHAT PAYROLL SERVICE | 4,052 | 4,052 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 72,002 | 2,728 | 69,274 | |
| FILING FEES | 275 | 275 |