| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING & TAX RETURN PREP | 8,366 | 8,366 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOP | 2005-09-15 | 2,023 | 2,023 | S/L | 5.0000 | ||||
| OFFICE FURNITURE | 2006-03-01 | 7,976 | 7,976 | S/L | 7.0000 | ||||
| GENERATOR | 2007-03-23 | 1,944 | 1,875 | S/L | 7.0000 | 69 | |||
| OFFICE FURNITURE | 2007-05-01 | 930 | 886 | S/L | 7.0000 | 44 | |||
| HP PRINTER | 2007-09-06 | 809 | 809 | S/L | 5.0000 | ||||
| DRAFTING STOOL (AARON) | 2007-07-01 | 325 | 302 | S/L | 7.0000 | 23 | |||
| COMPUTER | 2007-12-18 | 800 | 800 | 200DB | 5.0000 | ||||
| HARD DRIVE | 2007-12-20 | 410 | 410 | 200DB | 5.0000 | ||||
| DELL OPTIPLEX COMPUTER | 2008-02-19 | 1,492 | 1,492 | S/L | 5.0000 | ||||
| XEROX PHASER PRINTER | 2008-04-09 | 968 | 968 | S/L | 5.0000 | ||||
| DELL D830 LAPTOP | 2008-08-29 | 2,226 | 2,226 | S/L | 5.0000 | ||||
| GPS SYSTEM | 2009-06-22 | 10,180 | 9,162 | S/L | 5.0000 | 1,018 | |||
| DELL OPTIPLEX 780 | 2011-01-20 | 1,433 | 836 | S/L | 5.0000 | 286 | |||
| 2011 FORD EXPLORER (TRADE FOR ASSET 6) | 2011-04-22 | 35,498 | 18,932 | S/L | 5.0000 | 7,100 | |||
| SERVER | 2012-01-12 | 2,588 | 1,035 | S/L | 5.0000 | 518 | |||
| DELL OPTIPLEX 7010 | 2013-10-22 | 1,475 | 49 | S/L | 5.0000 | 295 | |||
| OFFICE CHAIR | 2014-04-22 | 1,073 | S/L | 7.0000 | 102 | ||||
| DELL OPTIPLEX COMPUTER | 2014-06-05 | 1,509 | S/L | 5.0000 | 176 | ||||
| 9,632 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| OFFICE FURNITURE | 2007-05 | PURCHASE | 2014-04 | 930 | 930 | |||||
| DELL OPTIPLEX COMPUTER | 2008-02 | PURCHASE | 2014-06 | 1,492 | 1,492 | |||||
| WIS ST GEN | 2014-05 | PURCHASE | 2014-07 | 5,000 | 5,000 | |||||
| MONTGOMERY CNTY OH | 2014-03 | PURCHASE | 2014-11 | 5,000 | 5,003 | -3 | ||||
| NY NY PREREF | 2014-03 | PURCHASE | 2014-08 | 10,000 | 10,004 | -4 | ||||
| MARYLAND STATE HEALTH | 2014-03 | PURCHASE | 2014-07 | 10,000 | 10,004 | -4 | ||||
| NC MED CARE | 2014-01 | PURCHASE | 2014-10 | 5,000 | 5,004 | -4 | ||||
| SC TRANSN | 2014-01 | PURCHASE | 2014-10 | 5,000 | 5,004 | -4 | ||||
| MS DEV SPL | 2014-01 | PURCHASE | 2014-09 | 15,000 | 15,005 | -5 | ||||
| MO DEV FIN | 2014-01 | PURCHASE | 2014-06 | 20,000 | 20,000 | |||||
| JEFFERSON CNTY WV | 2014-01 | PURCHASE | 2014-05 | 5,050 | 5,054 | -4 | ||||
| OGLESBY IL GO ALT | 2013-09 | PURCHASE | 2014-01 | 5,000 | 5,003 | -3 | ||||
| LORD ABBETT SHORT DUR INC | 2011-06 | PURCHASE | 2014-12 | 53,309 | 55,166 | -1,857 | ||||
| LORD ABBETT SHORT DUR INC | 2011-06 | PURCHASE | 2014-12 | 1,636 | 1,692 | -56 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 719,103 | 719,103 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 79,377 | 65,130 | 14,247 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MITIGATION CONSULTING | 60,051 | 60,051 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 2222018 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| 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 |
|---|---|---|---|
| CAPITALIZE CONSTRUCTION COSTS | 3,960,023 | 4,257,248 | |
| INVESTMENT IN SHAW HWY PROPERTIES | 2,021,048 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 23 | 23 | ||
| COMPUTER REPAIR/MAINTENANCE | 2,698 | 2,698 | ||
| INSURANCE | 8,320 | 8,320 | ||
| INTERNET EXPENSE | 1,003 | 1,003 | ||
| MEALS AND ENTERTAINMENT | 11,774 | 11,774 | ||
| MISC CONSULTING EXPENSE | 38,925 | 38,925 | ||
| MISC EXPENSE | 22,226 | 22,226 | ||
| OFFICE SUPPLIES | 2,418 | 2,418 | ||
| POSTAGE | 1,374 | 1,374 | ||
| PROMOTION | 35,515 | 35,515 | ||
| SEMINARS | 2,505 | 2,505 | ||
| TELEPHONE | 3,835 | 3,835 | ||
| MEMBERSHIP DUES | 3,887 | 3,887 | ||
| COPYING | 1,963 | 1,963 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SALE OF MITIGATION CREDIT | 1,538,311 | 1,538,311 | |
| SHAW HWY PROPERTIES LLC | 21,048 | 21,048 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVES | 563,400 | 397,000 |
| ACCRUED CONSTRUCTION COSTS | 352,264 | 740,749 |
| DEPOSITS | 90,120 | 433,510 |
| MAINTENANCE | 82,790 | 97,090 |
| ACCRUED GRANTS | 27,350 | 36,200 |
| ACCRUED SEP CONTRIBUTION | 11,172 | 28,407 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WORKERS COMPENSATION | 164 | 164 | ||
| OTHER TAXES | 247 | 247 |