| 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 | 834,419 | 204,892 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PRINCIPAL FINANCIAL | ||
| VULCAN MATERIALS | ||
| NEW ENGLAND INVESTMENT GROUP | ||
| PRINCIPAL FIN. - 2000 SHRS | 103,880 | |
| PRUDENTIAL INVESTMENT GROUP | 1,183,872 | |
| COMPASS INVESTMENT GROUP | 1,220,265 | |
| SEASIDE BANK & TRUST INVESTMENT GROU | 254,368 | |
| VULCAN MATERIALS CORP 590 SHARES | 38,781 | |
| COLGATE PALMOLIVE - 72 SHARES | 4,982 | |
| CSX - 150 SHARES | 5,435 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| REAL ESTATE HELD AT COST | ||||
| PAR 52 - W. BEAVER & TYLER | ||||
| PAR 63 - 1491 LOGAN ST. | ||||
| PAR 70 - 4645 BLANDING BLVD. | 180,549 | 180,549 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND BUILDINGS AND EQUIPMENT | ||||
| PROJECT IN PROGRESS | ||||
| LAND IMPROVEMENTS - TCC | 107,925 | 107,925 | ||
| LAND IMPROVEMENTS - BWC | 44,404 | 44,404 | ||
| LAND IMPROVEMENTS - TM | 25,452 | 25,452 | ||
| LAND IMPROVEMENTS - TV | 232,115 | 180,380 | 51,735 | |
| BUILDING - ADMIN. | 307,561 | 188,328 | 119,233 | |
| BUILDING - TCC | 1,123,061 | 1,121,563 | 1,498 | |
| BUILDING - BWC | 870,163 | 870,163 | ||
| BUILDING - TM | 3,406,065 | 2,299,117 | 1,106,948 | |
| BUILDING - TV | 3,576,030 | 1,599,081 | 1,976,949 | |
| BUILDING - MAINTENANCE | 104,925 | 78,672 | 26,253 | |
| BUILDING IMPROVEMENTS - TCC | 247,970 | 247,970 | ||
| BUILDING IMPROVEMENTS - BWC | 2,533 | 2,533 | ||
| BUILDING IMPROVEMENTS - TM | 13,335 | 13,335 | ||
| BUILDING IMPROVEMENTS - TV | 2,079 | 2,078 | 1 | |
| FIXED EQUIPMENT - TCC | 875,941 | 875,941 | ||
| FIXED EQUIPMENT - BWC | 74,198 | 74,198 | ||
| FIXED EQUIPMENT - TM | 346,382 | 346,382 | ||
| FIXED EQUIPMENT - TV | 103,255 | 102,643 | 612 | |
| FURNITURE, FIXTURES & EQUIPMENT | 93,975 | 71,093 | 22,882 | |
| FURNITURE & FIXTURES - BWC | 2,099 | 2,099 | ||
| FURNITURE & FIXTURES - TM | 202,038 | 202,038 | ||
| FURNITURE & FIXTURES - TV | 76,420 | 76,420 | ||
| COMPUTER EQUIPMENT | 36,308 | 34,119 | 2,189 | |
| COMPUTER EQUIPMENT - BWC | 1,420 | 1,420 | ||
| CARPET & INSTALLATION - TV | 123,823 | 123,823 | ||
| MAJOR MOVEABLE - TCC | 308,344 | 308,344 | ||
| MAJOR MOVEABLE - BWC | 6,202 | 6,202 | ||
| MAJOR MOVEABLE - TM | 549 | 549 | ||
| MISC. EQUIPMENT | 1,060 | 1,060 | ||
| LAND | 55,944 | 55,944 | ||
| LAND - TCC | 76,815 | 76,815 | ||
| LAND TM/TV | 117,631 | 117,631 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 5940521 |
| Balance Due | 4910318 |
| Date of Note | 2012-05 |
| Maturity Date | 2017-05 |
| Repayment Terms | MONTHLY PAYMENTS |
| Interest Rate | 0.0260 |
| Security Provided by Borrower | ASSETS OF SCTF |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SUPPL. RETIREMENT FUND | |||
| LOAN COSTS (NET OF ACCUM AMORT) | |||
| ROUNDING | 1 | -1 | |
| ACCRUED INTEREST RECEIVABLE | 16,165 | 16,165 | |
| LOAN COSTS | 107,841 | 120,571 | |
| AMORT. OF LOAN COSTS | -20,770 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE & MISC. EXP. | 2,419 | |||
| DUES & SUBSCRIPTIONS | 3,133 | |||
| FUND RAISING EXPENSES | 9,886 | |||
| IN-KIND EXPENSES | 16,775 | |||
| MAINTENANCE - REAL ESTATE | 3,811 | |||
| LIABILITY INSURANCE | 5,446 | |||
| LOAN COSTS | 8,040 | |||
| SERVICE CONTRACTS | 285 | |||
| PROPERTY TAXES - VACANT LOTS | 807 | |||
| FEDERAL TAX ON INVESTMENT INC | 1,272 | |||
| BPC FAX/TELEPHONE EXPENSE | 848 | |||
| BPC TELEVSION EXPENSE | 350 | |||
| WELLNESS BLDG OUTDOOR ELECTRI | 2,320 | |||
| BPC SECURITY/FIRE ALARM | 343 | |||
| REAL ESTATE TRANSACTIONS | 6,331 | |||
| ROUNDING | -1 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| UNREALIZED GAIN (LOSS) ON INV | -10,921 | -10,921 | |
| MISC. INCOME/GAINS | 16,845 | 16,845 | |
| LEASE INCOME | 1,001,748 | 1,001,748 | |
| TREAS. BONDS & NOTES DISC. | -131,881 | -131,881 | |
| BONDS & NOTES DISCOUNT | 29,515 | 29,515 | |
| UNREALIZED GAIN (LOSS) ON BON | 114,272 | 114,272 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ROUNDING | ||
| DUE TO AFFILIATES | ||
| RESERVE - SUPPL. RETIREMENT | ||
| JHFA BONDS PAYABLE | ||
| BOND OBLIGATION ON SWAP | ||
| MORTGAGE NOTE PAYABLE | ||
| ACCRUED INTEREST PAYABLE | 11,164 | 11,052 |
| DEFERRED INCOME | 330 | 1,051 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & AUDIT EXP. | 5,840 | |||
| MANAGEMENT SERVICES FEES | 36,000 | |||
| PROFESSIONAL SERVICES | 1,872 |