| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,850 | 3,925 | 7,534 | 316 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OLD CAR | 1995-01-01 | 1,800 | 1,800 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND | 1976-01-01 | 107,074 | L | 0 | 0 | 0 | |||
| MAINTENANCE EQUIPMENT | 2002-06-01 | 1,166 | 1,166 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SANDER | 2003-10-23 | 2,200 | 2,200 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GARDEN APTS - 2 BR HOUSE | 1976-01-01 | 75,874 | 70,184 | SL | 40.000000000000 | 1,896 | 0 | 1,896 | |
| GARDEN APTS - DUPLEX 1 | 1983-01-01 | 75,874 | 56,906 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 2 | 1984-01-01 | 75,874 | 55,009 | SL | 40.000000000000 | 1,896 | 0 | 1,896 | |
| GARDEN APTS - DUPLEX 3 | 1985-01-01 | 75,874 | 53,112 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 4 | 1986-10-10 | 75,874 | 51,215 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 5 | 1987-01-01 | 75,874 | 49,318 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| COMPUTER SYSTEM | 2003-06-09 | 2,073 | 2,073 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COPIER/PRINTER | 2003-03-10 | 895 | 895 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FORD VAN | 2004-07-30 | 42,526 | 42,525 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAWN TRACTOR | 2004-07-27 | 10,637 | 8,953 | SL | 10.000000000000 | 1,064 | 0 | 1,064 | |
| FITNESS EQUIPMENT | 2004-09-16 | 637 | 526 | SL | 10.000000000000 | 64 | 0 | 64 | |
| CALL SYSTEM | 2004-08-15 | 4,725 | 3,977 | SL | 10.000000000000 | 472 | 0 | 472 | |
| FLOORING APT 4 | 2006-02-16 | 1,062 | 726 | SL | 10.000000000000 | 106 | 0 | 106 | |
| STOVE | 2006-06-15 | 359 | 236 | SL | 10.000000000000 | 36 | 0 | 36 | |
| REFRIGERATOR | 2006-10-12 | 778 | 486 | SL | 10.000000000000 | 78 | 0 | 78 | |
| ROOFING 14 & 16 | 2006-01-17 | 4,408 | 1,524 | SL | 20.000000000000 | 221 | 0 | 221 | |
| ROOFING 10 & 12 | 2006-06-27 | 8,050 | 2,616 | SL | 20.000000000000 | 403 | 0 | 403 | |
| ROOFING 10 & 12 | 2006-07-10 | 8,050 | 2,616 | SL | 20.000000000000 | 403 | 0 | 403 | |
| ROOFING 2 & 4 | 2006-07-17 | 8,050 | 2,583 | SL | 20.000000000000 | 402 | 0 | 402 | |
| ROOFING 1 & 3 | 2006-08-17 | 8,297 | 2,627 | SL | 20.000000000000 | 415 | 0 | 415 | |
| DISHWASHER | 2007-08-09 | 549 | 549 | SL | 5.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 2007-09-05 | 4,501 | 2,401 | SL | 10.000000000000 | 450 | 0 | 450 | |
| MYRTEX VOICE UNIT | 2008-07-31 | 5,229 | 4,619 | SL | 5.000000000000 | 610 | 0 | 610 | |
| STOVE | 2008-10-06 | 570 | 485 | SL | 5.000000000000 | 85 | 0 | 85 | |
| STOVE | 2008-12-31 | 556 | 444 | SL | 5.000000000000 | 111 | 0 | 112 | |
| PHONE SYSTEM - CISCO | 2009-01-01 | 36,796 | 28,210 | SL | 5.000000000000 | 7,359 | 0 | 7,359 | |
| PHONE SYSTEM - BEK | 2009-01-01 | 4,955 | 3,799 | SL | 5.000000000000 | 991 | 0 | 991 | |
| 2004 CHEVROLET | 2009-01-02 | 19,334 | 15,467 | SL | 5.000000000000 | 3,867 | 0 | 3,867 | |
| PT CRUISER | 2010-01-06 | 10,282 | 6,169 | SL | 5.000000000000 | 2,057 | 0 | 2,057 | |
| BOILER | 2010-09-13 | 3,925 | 442 | SL | 20.000000000000 | 196 | 0 | 196 | |
| FUNDRAISING EQUIPMENT | 2013-11-01 | 1,342 | SL | 5.000000000000 | 45 | 0 | 45 | ||
| REFRIGERATOR | 2013-02-01 | 576 | SL | 10.000000000000 | 53 | 0 | 53 | ||
| REFRIGERATOR | 2013-03-01 | 661 | SL | 10.000000000000 | 55 | 0 | 55 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 9,069 | 9,069 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCK | 2,407,753 | 2,407,753 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VARIOUS CERTIFICATES OF DEPOSIT | FMV | 296,308 | 296,308 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OLD CAR | 1,800 | 1,800 | 0 | |
| LAND | 107,074 | 0 | 107,074 | |
| MAINTENANCE EQUIPMENT | 1,166 | 1,166 | 0 | |
| SANDER | 2,200 | 2,200 | 0 | |
| GARDEN APTS - 2 BR HOUSE | 75,874 | 72,080 | 3,794 | |
| GARDEN APTS - DUPLEX 1 | 75,874 | 58,803 | 17,071 | |
| GARDEN APTS - DUPLEX 2 | 75,874 | 56,905 | 18,969 | |
| GARDEN APTS - DUPLEX 3 | 75,874 | 55,009 | 20,865 | |
| GARDEN APTS - DUPLEX 4 | 75,874 | 53,112 | 22,762 | |
| GARDEN APTS - DUPLEX 5 | 75,874 | 51,215 | 24,659 | |
| COMPUTER SYSTEM | 2,073 | 2,073 | 0 | |
| COPIER/PRINTER | 895 | 895 | 0 | |
| FORD VAN | 42,526 | 42,525 | 1 | |
| LAWN TRACTOR | 10,637 | 10,017 | 620 | |
| FITNESS EQUIPMENT | 637 | 590 | 47 | |
| CALL SYSTEM | 4,725 | 4,449 | 276 | |
| FLOORING APT 4 | 1,062 | 832 | 230 | |
| STOVE | 359 | 272 | 87 | |
| REFRIGERATOR | 778 | 564 | 214 | |
| ROOFING 14 & 16 | 4,408 | 1,745 | 2,663 | |
| ROOFING 10 & 12 | 8,050 | 3,019 | 5,031 | |
| ROOFING 10 & 12 | 8,050 | 3,019 | 5,031 | |
| ROOFING 2 & 4 | 8,050 | 2,985 | 5,065 | |
| ROOFING 1 & 3 | 8,297 | 3,042 | 5,255 | |
| DISHWASHER | 549 | 549 | 0 | |
| SECURITY SYSTEM | 4,501 | 2,851 | 1,650 | |
| MYRTEX VOICE UNIT | 5,229 | 5,229 | 0 | |
| STOVE | 570 | 570 | 0 | |
| STOVE | 556 | 555 | 1 | |
| PHONE SYSTEM - CISCO | 36,796 | 35,569 | 1,227 | |
| PHONE SYSTEM - BEK | 4,955 | 4,790 | 165 | |
| 2004 CHEVROLET | 19,334 | 19,334 | 0 | |
| PT CRUISER | 10,282 | 8,226 | 2,056 | |
| BOILER | 3,925 | 638 | 3,287 | |
| FUNDRAISING EQUIPMENT | 1,342 | 45 | 1,297 | |
| REFRIGERATOR | 576 | 53 | 523 | |
| REFRIGERATOR | 661 | 55 | 606 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 70 | 0 | 64 | 6 |
| Item No. | 1 |
|---|---|
| Lender's Name | DOWNEAST CREDIT UNION |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 1512 |
| Date of Note | 2009-05 |
| Maturity Date | 2014-05 |
| Repayment Terms | 374/MO |
| Interest Rate | 5.900000000000 |
| Security Provided by Borrower | VEHICLE |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | DOWNEAST CREDIT UNION |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 2147 |
| Date of Note | 2010-02 |
| Maturity Date | 2015-01 |
| Repayment Terms | 168/MO |
| Interest Rate | 1.100000000000 |
| Security Provided by Borrower | VEHICLE |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | THE GENESIS FUND |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 50000 |
| Date of Note | 2011-03 |
| Maturity Date | 2013-09 |
| Repayment Terms | 240/MO |
| Interest Rate | 5.750000000000 |
| Security Provided by Borrower | REAL ESTATE |
| 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 |
|---|---|---|---|
| RESTRICTED CERTIFICATES OF DEPOSIT AND SECURITIES | 259,081 | 252,423 | 252,423 |
| DUE FROM RELATED PARTIES | 6,065 | ||
| TENANT SECURITY DEPOSITS | 6,628 | 5,684 | 5,684 |
| DEVELOPMENT FEE RECEIVABLE | 376,854 | 368,695 | 368,695 |
| INVESTMENT IN DEVELOPMENT | 267,455 | 417,455 | 417,455 |
| Description | Amount |
|---|---|
| CURRENT YEAR UNREALIZED GAIN ON INVESTMENTS | 90,128 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 96,500 | 0 | 88,731 | 7,769 |
| UTILITIES | 17,611 | 17,611 | 17,611 | 0 |
| REPAIRS & MAINTENANCE | 18,286 | 18,286 | 18,286 | 0 |
| INSURANCE | 8,531 | 0 | 7,844 | 687 |
| ADMINISTRATION | 11,971 | 0 | 11,007 | 964 |
| INVESTMENT MANAGEMENT FEES | 51,483 | 51,483 | 51,483 | 0 |
| FUNDRAISING | 7,300 | 0 | 7,300 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 6,524 | 5,574 |
| DUE TO RELATED PARTY | 2,265 | 780 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 15,500 | 15,500 | 15,500 | 0 |