| 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 | 1,039,311 | 240,383 |
| 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 | 89,960 | |
| PRUDENTIAL INVESTMENT GROUP | 1,838,886 | |
| COMPASS INVESTMENT GROUP | 1,194,121 | |
| SEASIDE BANK & TRUST INVESTMENT GROU | 402,539 | |
| VULCAN MATERIALS CORP 590 SHARES | 56,032 | |
| COLGATE PALMOLIVE - 72 SHARES | 4,797 | |
| CSX - 150 SHARES | 3,893 |
| 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 | 45,628 | 5,904 | 39,724 | |
| LAND IMPROVEMENTS - TM | 25,452 | 25,452 | ||
| LAND IMPROVEMENTS - TV | 232,115 | 191,971 | 40,144 | |
| BUILDING - ADMIN. | 307,561 | 196,002 | 111,559 | |
| BUILDING - TCC | 1,123,061 | 1,121,563 | 1,498 | |
| BUILDING - BWC | 870,163 | 22,368 | 847,795 | |
| BUILDING - TM | 3,406,065 | 2,384,269 | 1,021,796 | |
| BUILDING - TV | 3,576,030 | 1,687,507 | 1,888,523 | |
| BUILDING - MAINTENANCE | 104,925 | 81,649 | 23,276 | |
| BUILDING IMPROVEMENTS - TCC | 247,970 | 247,970 | ||
| BUILDING IMPROVEMENTS - BWC | 4,531 | 571 | 3,960 | |
| 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 | 7,392 | 66,806 | |
| FIXED EQUIPMENT - TM | 346,382 | 346,382 | ||
| FIXED EQUIPMENT - TV | 103,255 | 102,796 | 459 | |
| FURNITURE, FIXTURES & EQUIPMENT | 93,975 | 76,278 | 17,697 | |
| FURNITURE & FIXTURES - BWC | 2,099 | 888 | 1,211 | |
| FURNITURE & FIXTURES - TM | 202,038 | 202,038 | ||
| FURNITURE & FIXTURES - TV | 76,420 | 76,420 | ||
| COMPUTER EQUIPMENT | 36,308 | 35,300 | 1,008 | |
| COMPUTER EQUIPMENT - BWC | 1,420 | 284 | 1,136 | |
| CARPET & INSTALLATION - TV | 123,823 | 123,823 | ||
| MAJOR MOVEABLE - TCC | 308,344 | 308,344 | ||
| MAJOR MOVEABLE - BWC | 6,202 | 640 | 5,562 | |
| 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 | 5,940,521 |
| Balance Due | 4,371,345 |
| 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 | ||
| ACCRUED INTEREST RECEIVABLE | 16,165 | 16,155 | |
| LOAN COSTS | 120,571 | 120,571 | |
| AMORT. OF LOAN COSTS | -20,770 | -28,810 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE & MISC. EXP. | 1,087 | |||
| DUES & SUBSCRIPTIONS | 5,389 | |||
| FUND RAISING EXPENSES | 6,373 | |||
| IN-KIND EXPENSES | 22,336 | |||
| MAINTENANCE - PROPERTY | 4,334 | |||
| LIABILITY INSURANCE | 5,313 | |||
| LOAN COSTS | 8,040 | |||
| SERVICE CONTRACTS | 1,367 | |||
| PROPERTY TAXES - VACANT LOTS | 544 | |||
| FEDERAL TAX ON INVESTMENT INC | 2,347 | |||
| WELLNESS BLDG FAX/TELEPHONE E | 1,083 | |||
| WELLNESS BLDG TELEVSION EXPEN | 817 | |||
| WELLNESS BLDG ELECTRIC | 3,356 | |||
| WELLNESS BLDG SECURITY/FIRE A | 786 | |||
| ROUNDING | -2 | |||
| SAMUEL C TAYLOR GOLF TOURNAME | 22,593 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| UNREALIZED GAIN (LOSS) ON INV | -106,412 | -106,412 | |
| MISC. INCOME/GAINS | 199 | 199 | |
| LEASE INCOME | 1,027,648 | 1,027,648 | |
| TREAS. BONDS & NOTES DISC. | -131,881 | -131,881 | |
| BONDS & NOTES DISCOUNT | 24,918 | 24,918 | |
| UNREALIZED GAIN (LOSS) ON BON | 64,690 | 64,690 | |
| MISC INCOME (LOSS) | -3,443 | -3,443 |
| 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 | ||
| DEFERRED INCOME | 1,051 | |
| ACCRUED INTEREST PAYABLE | 11,052 | 8,331 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & AUDIT EXP. | 7,886 | |||
| MANAGEMENT SERVICES FEES | 36,000 | |||
| PROFESSIONAL SERVICES | 2,141 |