| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,500 | 1,875 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTUR | 1998-11-16 | 114,609 | 114,609 | SL | 7.000000000000 | 0 | 0 | ||
| COPIER | 1998-12-16 | 3,865 | 3,865 | SL | 7.000000000000 | 0 | 0 | ||
| COMPUTERS | 1998-12-22 | 16,000 | 16,000 | SL | 5.000000000000 | 0 | 0 | ||
| PHONE SYSTEMS | 1998-12-22 | 2,153 | 2,153 | SL | 7.000000000000 | 0 | 0 | ||
| FAX MACHINE | 1998-12-22 | 283 | 283 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTUR | 1998-12-22 | 2,392 | 2,392 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE IMPROVEMENT | 1999-04-20 | 11,508 | 11,508 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTUR | 1999-03-09 | 75,669 | 75,669 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTUR | 2000-05-31 | 1,028 | 1,028 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTUR | 2000-08-22 | 1,652 | 1,652 | SL | 7.000000000000 | 0 | 0 | ||
| COMPUTER | 2000-10-31 | 2,450 | 2,450 | SL | 5.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTUR | 2000-12-22 | 3,198 | 3,198 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE EQUIPMENT | 2000-12-27 | 182 | 182 | SL | 5.000000000000 | 0 | 0 | ||
| LAPTOP COMPUTER | 2001-09-19 | 2,611 | 2,611 | SL | 5.000000000000 | 0 | 0 | ||
| OFFICE EQUIPMENT | 2006-01-31 | 9,027 | 9,027 | SL | 5.000000000000 | 0 | 0 | ||
| LAPTOP COMPUTER | 2006-05-24 | 4,536 | 4,536 | SL | 5.000000000000 | 0 | 0 | ||
| OFFICE IMPROVEMENT | 2009-01-21 | 218 | 153 | SL | 7.000000000000 | 31 | 0 | ||
| OFFICE EQUIPMENT | 2010-07-01 | 4,722 | 3,304 | SL | 5.000000000000 | 944 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CALL SHARES | 302,505 | 491,276 |
| MERRILL LYNCH | 2,391,702 | 2,438,782 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTUR | 114,609 | 114,609 | 0 | |
| COPIER | 3,865 | 3,865 | 0 | |
| COMPUTERS | 16,000 | 16,000 | 0 | |
| PHONE SYSTEMS | 2,153 | 2,153 | 0 | |
| FAX MACHINE | 283 | 283 | 0 | |
| FURNITURE & FIXTUR | 2,392 | 2,392 | 0 | |
| OFFICE IMPROVEMENT | 11,508 | 11,508 | 0 | |
| FURNITURE & FIXTUR | 75,669 | 75,669 | 0 | |
| FURNITURE & FIXTUR | 1,028 | 1,028 | 0 | |
| FURNITURE & FIXTUR | 1,652 | 1,652 | 0 | |
| COMPUTER | 2,450 | 2,450 | 0 | |
| FURNITURE & FIXTUR | 3,198 | 3,198 | 0 | |
| OFFICE EQUIPMENT | 182 | 182 | 0 | |
| LAPTOP COMPUTER | 2,611 | 2,611 | 0 | |
| OFFICE EQUIPMENT | 9,027 | 9,027 | 0 | |
| LAPTOP COMPUTER | 4,536 | 4,536 | 0 | |
| OFFICE IMPROVEMENT | 218 | 184 | 34 | |
| OFFICE EQUIPMENT | 4,722 | 4,248 | 474 |
| Item No. | 1 |
|---|---|
| Lender's Name | DONALD BURNS |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 826 |
| 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 |
|---|---|---|---|
| BLUE RIDGE OFFSHORE PARTNERSHIP | 67,773 | 67,773 | 2,470,268 |
| OTHER ASSETS | 6,077 | 5,996 | 5,996 |
| OTHER ASSETS | 16,912 | 9,284 | 9,284 |
| MORTGAGE RECEIVABLE - HOEFFNE | 140,000 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISEMENT | 50 | 50 | 0 | |
| BANK SERVICE CHARGES | 197 | 197 | 0 | |
| INVESTMENT MANAGEMENT FEE | 24,034 | 24,034 | 0 | |
| MEMBERSHIP FEES | 5,000 | 0 | 0 | |
| EQUIPMENT RENTAL | 1,197 | 0 | 0 | |
| INSURANCE | 28,342 | 0 | 0 | |
| POSTAGE AND DELIVERY | 510 | 0 | 0 | |
| PRINTING | 126 | 0 | 0 | |
| SUPPLIES | 1,634 | 0 | 0 | |
| UTILITIES | 585 | 0 | 0 | |
| TELEPHONE | 14,234 | 0 | 0 | |
| NETWORK - INFORMATION SYSTEM | 8,967 | 0 | 0 | |
| PAYCHEX FEES | 25,746 | 0 | 0 | |
| DUES AND SUBSCRIPTONS | 340 | 0 | 0 | |
| FUNDRAISING EVENT EXPENSE | 375 | 0 | 0 | |
| REPAIRS | 238 | 0 | 0 | |
| K-1 OTHER EXPENSE | 418 | 418 | 0 | |
| MISC & OTHER EXPENSES | 229 | 0 | 0 | |
| TRAVEL & ENTERTAINMENT | 53 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 INCOME | 10,326 | 10,326 | 10,326 |
| OTHER INCOME | 278 | 0 | 278 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NONE | 999,280 | 1,999,280 | 2009-02 | 2017-06 | INTEREST ONLY ANNUALLY - PRINCIPAL AT MATURITY | 288.0000000000 % | 1ST MORTGAGE ON REAL PROPERTY | CONSTRUCTION OF BUILDING BY 501(C)(19)ORGANIZATION | 0 | ||
| NONE | 549,000 | 476,243 | 2011-08 | 2014-08 | INTEREST ONLY ANNUALLY - PRINCIPAL AT MATURITY | 600.0000000000 % | 1ST MORTGAGE ON REAL PROPERTY | CONSTRUCTION OF BUILDING BY 501(C)(19)ORGANIZATION | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROF FEES/ COMPUTER SERVICES | 75 | 0 | 0 | |
| OTHER PROFESSIONAL FEES | 815 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EMPLOYER PAYROLL TAXES | 21,042 | 2,104 | 0 | |
| FEDERAL EXCISE TAX | 0 | 0 | 0 | |
| LICENSES AND PERMITS | 1,162 | 1,162 | 0 | |
| FOREIGN TAX WITHHELD | 2,465 | 2,465 | 0 | |
| REAL ESTATE TAXES | 6,369 | 0 | 0 |