| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 8,200 | 4,100 | 7,339 | 861 |
| 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 | 72,080 | SL | 40.000000000000 | 633 | 0 | 633 | |
| GARDEN APTS - DUPLEX 1 | 1983-01-01 | 75,874 | 58,803 | SL | 40.000000000000 | 1,896 | 0 | 1,896 | |
| GARDEN APTS - DUPLEX 2 | 1984-01-01 | 75,874 | 56,905 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 3 | 1985-01-01 | 75,874 | 55,009 | SL | 40.000000000000 | 1,896 | 0 | 1,896 | |
| GARDEN APTS - DUPLEX 4 | 1986-10-10 | 75,874 | 53,112 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 5 | 1987-01-01 | 75,874 | 51,215 | 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 | 42,526 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAWN TRACTOR | 2004-07-27 | 10,637 | 10,017 | SL | 10.000000000000 | 621 | 0 | 620 | |
| FITNESS EQUIPMENT | 2004-09-16 | 637 | 589 | SL | 10.000000000000 | 48 | 0 | 48 | |
| CALL SYSTEM | 2004-08-15 | 4,725 | 4,449 | SL | 10.000000000000 | 276 | 0 | 276 | |
| FLOORING APT 4 | 2006-02-16 | 1,062 | 832 | SL | 10.000000000000 | 106 | 0 | 106 | |
| STOVE | 2006-06-15 | 359 | 272 | SL | 10.000000000000 | 36 | 0 | 36 | |
| REFRIGERATOR | 2006-10-12 | 778 | 564 | SL | 10.000000000000 | 78 | 0 | 78 | |
| ROOFING 14 & 16 | 2006-01-17 | 4,407 | 1,745 | SL | 20.000000000000 | 220 | 0 | 220 | |
| ROOFING 10 & 12 | 2006-06-27 | 8,050 | 3,019 | SL | 20.000000000000 | 402 | 0 | 402 | |
| ROOFING 10 & 12 | 2006-07-10 | 8,050 | 3,019 | SL | 20.000000000000 | 402 | 0 | 402 | |
| ROOFING 2 & 4 | 2006-07-17 | 8,050 | 2,985 | SL | 20.000000000000 | 403 | 0 | 403 | |
| ROOFING 1 & 3 | 2006-08-17 | 8,297 | 3,042 | 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 | 2,851 | SL | 10.000000000000 | 450 | 0 | 450 | |
| MYRTEX VOICE UNIT | 2008-07-31 | 5,229 | 5,229 | SL | 5.000000000000 | 0 | 0 | 0 | |
| STOVE | 2008-10-06 | 570 | 570 | SL | 5.000000000000 | 0 | 0 | 0 | |
| STOVE | 2008-12-31 | 555 | 555 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PHONE SYSTEM - CISCO | 2009-01-01 | 36,796 | 35,569 | SL | 5.000000000000 | 1,227 | 0 | 1,227 | |
| PHONE SYSTEM - BEK | 2009-01-01 | 4,955 | 4,790 | SL | 5.000000000000 | 165 | 0 | 165 | |
| 2004 CHEVROLET | 2009-01-02 | 19,334 | 19,334 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PT CRUISER | 2010-01-06 | 10,282 | 8,226 | SL | 5.000000000000 | 2,056 | 0 | 2,056 | |
| BOILER | 2010-09-13 | 3,925 | 638 | SL | 20.000000000000 | 196 | 0 | 196 | |
| FUNDRAISING EQUIPMENT | 2013-11-01 | 1,342 | 45 | SL | 5.000000000000 | 268 | 0 | 268 | |
| REFRIGERATOR | 2013-02-01 | 576 | 53 | SL | 10.000000000000 | 105 | 0 | 105 | |
| REFRIGERATOR | 2013-03-01 | 661 | 55 | SL | 10.000000000000 | 121 | 0 | 121 | |
| NEW PHONE SYSTEM | 2014-03-01 | 21,369 | SL | 5.000000000000 | 3,562 | 0 | 3,562 | ||
| COMPUTER | 2014-06-26 | 665 | SL | 5.000000000000 | 67 | 0 | 67 | ||
| LAWN TRACTOR | 2014-08-20 | 8,300 | SL | 10.000000000000 | 277 | 0 | 277 | ||
| SNOWBLOWER | 2014-11-18 | 1,948 | SL | 5.000000000000 | 32 | 0 | 32 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| MISCELLANEOUS FIXED ASSETS | PURCHASED | 2014-12 | VARIOUS | 3,500 | 128,263 | 0 | 339 | 125,102 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 9,925 | 9,925 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCK | 2,169,076 | 2,169,076 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VARIOUS CERTIFICATES OF DEPOSIT | FMV | 250,311 | 250,311 |
| 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 - DUPLEX 1 | 75,874 | 60,699 | 15,175 | |
| GARDEN APTS - DUPLEX 2 | 75,874 | 58,802 | 17,072 | |
| GARDEN APTS - DUPLEX 3 | 75,874 | 56,905 | 18,969 | |
| GARDEN APTS - DUPLEX 4 | 75,874 | 55,009 | 20,865 | |
| GARDEN APTS - DUPLEX 5 | 75,874 | 53,112 | 22,762 | |
| COMPUTER SYSTEM | 2,073 | 2,073 | 0 | |
| COPIER/PRINTER | 895 | 895 | 0 | |
| FORD VAN | 42,526 | 42,526 | 0 | |
| FITNESS EQUIPMENT | 637 | 637 | 0 | |
| CALL SYSTEM | 4,725 | 4,725 | 0 | |
| FLOORING APT 4 | 1,062 | 938 | 124 | |
| STOVE | 359 | 308 | 51 | |
| REFRIGERATOR | 778 | 642 | 136 | |
| ROOFING 14 & 16 | 4,407 | 1,965 | 2,442 | |
| ROOFING 10 & 12 | 8,050 | 3,421 | 4,629 | |
| ROOFING 10 & 12 | 8,050 | 3,421 | 4,629 | |
| ROOFING 2 & 4 | 8,050 | 3,388 | 4,662 | |
| ROOFING 1 & 3 | 8,297 | 3,457 | 4,840 | |
| DISHWASHER | 549 | 549 | 0 | |
| SECURITY SYSTEM | 4,501 | 3,301 | 1,200 | |
| MYRTEX VOICE UNIT | 5,229 | 5,229 | 0 | |
| STOVE | 570 | 570 | 0 | |
| STOVE | 555 | 555 | 0 | |
| 2004 CHEVROLET | 19,334 | 19,334 | 0 | |
| PT CRUISER | 10,282 | 10,282 | 0 | |
| BOILER | 3,925 | 834 | 3,091 | |
| FUNDRAISING EQUIPMENT | 1,342 | 313 | 1,029 | |
| REFRIGERATOR | 576 | 158 | 418 | |
| REFRIGERATOR | 661 | 176 | 485 | |
| NEW PHONE SYSTEM | 21,369 | 3,562 | 17,807 | |
| COMPUTER | 665 | 67 | 598 | |
| LAWN TRACTOR | 8,300 | 277 | 8,023 | |
| SNOWBLOWER | 1,948 | 32 | 1,916 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 800 | 0 | 632 | 168 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 142 |
| 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. | 2 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | |
| Balance Due | 47163 |
| 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 | 252,423 | 256,831 | 256,831 |
| TENANT SECURITY DEPOSITS | 5,684 | 5,336 | 5,336 |
| DEVELOPMENT FEE RECEIVABLE | 368,695 | ||
| INVESTMENT IN DEVELOPMENT | 417,455 | 573,301 | 573,301 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 98,500 | 0 | 77,815 | 20,685 |
| UTILITIES | 21,071 | 21,071 | 21,071 | 0 |
| REPAIRS & MAINTENANCE | 31,078 | 31,078 | 31,078 | 0 |
| INSURANCE | 10,950 | 0 | 8,651 | 2,299 |
| ADMINISTRATION | 6,469 | 0 | 5,111 | 1,358 |
| INVESTMENT MANAGEMENT FEES | 33,508 | 33,508 | 33,508 | 0 |
| FUNDRAISING | 6,472 | 0 | 6,472 | 0 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 5,574 | 5,278 |
| DUE TO RELATED PARTY | 780 | 34 |
| LEASE PAYABLE | 0 | 6,548 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 14,580 | 14,580 | 14,580 | 0 |