| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 3,374 |
| Person Name | Explanation |
|---|---|
| EDGAR GILMORE | |
| HARRY ALLEN | |
| DENNIS BROOKS | |
| MIKE GUSA | |
| MARGARET MCKENZIE | |
| BERNICE THOMPSON | |
| HUNTLEY BIGGS | |
| WALTER TAYLOR | |
| BARBARA STEWART | |
| PHILLIP HEIDELBERG | |
| EDWIN ALLEN JR | |
| GREG CRONIN | |
| MARY SUNDERMAN | |
| WILLIAM D SCOTT | |
| STEVE MCALILLY | |
| ALAN BROWN | |
| BETH JOACHIM | |
| CHRISTIE VANCE | |
| GEORGE H EAST | |
| RALPH HODE | |
| KAYE BERNHEIM | |
| DOROTHY MCEWEN |
| 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 | 333,042 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 1,397,346 | 40,510 | 1,356,836 | 1,356,836 |
| BUILDINGS AND FIXED EQUIPMENT | 7,435,029 | 256,609 | 7,178,420 | 7,178,420 |
| MOTOR VEHICLES | 44,825 | 44,825 | ||
| MAJOR MOVEABLE EQUIPMENT | 456,785 | 45,607 | 411,178 | 411,178 |
| LAND | 1,668,269 | 1,668,269 | 1,668,269 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 245 |
| Item No. | 1 |
|---|---|
| Lender's Name | URBAN RENEWAL REVENUE BONDS |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 6000000 |
| Balance Due | 5918435 |
| Date of Note | 2011-12 |
| Maturity Date | 1941-12 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTING NEW CAMPUS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 9,596,866 | 1,785,720 | 1,785,720 |
| BOND FUND | 1,288,938 | 30,090 | 30,090 |
| DEPOSITS | 6,109 | 6,109 | 6,109 |
| SECURITY DEPOSITS | 250 | 250 | 250 |
| UTILITY DEPOSITS | 8,260 | 8,260 | |
| UNAMORTIZED FINANCING COST | 265,270 | 256,123 | 256,123 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE EXPENSES | 63,330 | |||
| COMPUTER MAINT & SUPPLIES | 498 | |||
| AUTO & GENERAL INSURANCE | 8,259 | |||
| DIETARY & RAW FOOD | 101,540 | |||
| MAINTENANCE SERVICES | 50,165 | |||
| STARTUP SUPPLIES | 13,553 | |||
| MISCELLANEOUS | 2,632 | |||
| PUBLIC RELATIONS | 54,038 | |||
| GENERAL & ADMIN SERVICES | 51,378 | |||
| AMORTIZATION OF LOAN EXPENSE | 9,147 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTALS | 440,391 | 440,391 | |
| OTHER SERVICES | 9,957 | 9,957 | |
| BEAUTY SHOP | 139 | 139 | |
| EMPLOYEE AND GUEST MEALS | 2,099 | 2,099 | |
| INVESTMENT INCOME | 646 | 646 | 646 |
| MISCELLANEOUS | 35,083 | 35,083 | |
| OTHER INVESTMENT INCOME | 794 | 794 |
| Description | Amount |
|---|---|
| CAPITAL TRANSERS | 228,159 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDABLE DEPOSITS | 337,460 | |
| ANNUITIES PAYABLE | 21,326 | 20,532 |
| ROUNDING | 1 | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 24,023 | |||
| OTHER PROFESSIONAL FEES | 81,410 | 2,800 |