| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 8,550 | 4,275 | 7,843 | 707 |
| 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 - DUPLEX 1 | 1983-01-01 | 75,874 | 60,699 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 2 | 1984-01-01 | 75,874 | 58,802 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 3 | 1985-01-01 | 75,874 | 56,905 | SL | 40.000000000000 | 1,897 | 0 | 1,897 | |
| GARDEN APTS - DUPLEX 4 | 1986-10-10 | 75,874 | 55,009 | SL | 40.000000000000 | 1,896 | 0 | 1,896 | |
| GARDEN APTS - DUPLEX 5 | 1987-01-01 | 75,874 | 53,112 | 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 | 42,525 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FITNESS EQUIPMENT | 2004-09-16 | 637 | 637 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CALL SYSTEM | 2004-08-15 | 4,725 | 4,725 | SL | 10.000000000000 | 0 | 0 | 0 | |
| FLOORING APT 4 | 2006-02-16 | 1,062 | 938 | SL | 10.000000000000 | 106 | 0 | 106 | |
| STOVE | 2006-06-15 | 359 | 308 | SL | 10.000000000000 | 36 | 0 | 36 | |
| REFRIGERATOR | 2006-10-12 | 778 | 642 | SL | 10.000000000000 | 78 | 0 | 78 | |
| ROOFING 14 & 16 | 2006-01-17 | 4,407 | 1,965 | SL | 20.000000000000 | 221 | 0 | 221 | |
| ROOFING 10 & 12 | 2006-06-27 | 8,050 | 3,421 | SL | 20.000000000000 | 403 | 0 | 403 | |
| ROOFING 10 & 12 | 2006-07-10 | 8,050 | 3,421 | SL | 20.000000000000 | 403 | 0 | 403 | |
| ROOFING 2 & 4 | 2006-07-17 | 8,050 | 3,388 | SL | 20.000000000000 | 402 | 0 | 402 | |
| ROOFING 1 & 3 | 2006-08-17 | 8,297 | 3,457 | 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 | 3,301 | 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 | |
| 2004 CHEVROLET | 2009-01-02 | 19,334 | 19,334 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PT CRUISER | 2010-01-06 | 10,282 | 10,282 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BOILER | 2010-09-13 | 3,925 | 834 | SL | 20.000000000000 | 196 | 0 | 196 | |
| FUNDRAISING EQUIPMENT | 2013-11-01 | 1,342 | 313 | SL | 5.000000000000 | 269 | 0 | 269 | |
| REFRIGERATOR | 2013-02-01 | 576 | 158 | SL | 10.000000000000 | 83 | 0 | 83 | |
| REFRIGERATOR | 2013-03-01 | 661 | 176 | SL | 10.000000000000 | 97 | 0 | 97 | |
| NEW PHONE SYSTEM | 2014-03-01 | 21,369 | 3,562 | SL | 5.000000000000 | 4,273 | 0 | 4,273 | |
| COMPUTER | 2014-06-26 | 665 | 67 | SL | 5.000000000000 | 133 | 0 | 133 | |
| LAWN TRACTOR | 2014-08-20 | 8,300 | 277 | SL | 10.000000000000 | 830 | 0 | 830 | |
| SNOWBLOWER | 2014-11-18 | 1,948 | 32 | SL | 5.000000000000 | 390 | 0 | 390 | |
| STOVE #10 | 2015-08-01 | 664 | SL | 10.000000000000 | 28 | 0 | 28 | ||
| 2003 TRUCK WITH PLOW | 2015-10-01 | 13,431 | SL | 5.000000000000 | 672 | 0 | 672 | ||
| GOLF CART | 2015-11-01 | 3,025 | SL | 10.000000000000 | 50 | 0 | 50 | ||
| 2 DELL COMPUTERS | 2015-07-01 | 749 | SL | 5.000000000000 | 75 | 0 | 75 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE BONDS | 3,596 | 3,596 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIOUS CORPORATE STOCK | 1,686,668 | 1,686,668 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VARIOUS CERTIFICATES OF DEPOSIT | FMV | 311,929 | 311,929 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 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 | 62,596 | 13,278 | |
| GARDEN APTS - DUPLEX 2 | 75,874 | 60,699 | 15,175 | |
| GARDEN APTS - DUPLEX 3 | 75,874 | 58,802 | 17,072 | |
| GARDEN APTS - DUPLEX 4 | 75,874 | 56,905 | 18,969 | |
| GARDEN APTS - DUPLEX 5 | 75,874 | 55,009 | 20,865 | |
| COMPUTER SYSTEM | 2,073 | 2,073 | 0 | |
| COPIER/PRINTER | 895 | 895 | 0 | |
| FORD VAN | 42,526 | 42,525 | 1 | |
| FLOORING APT 4 | 1,062 | 1,044 | 18 | |
| STOVE | 359 | 344 | 15 | |
| REFRIGERATOR | 778 | 720 | 58 | |
| ROOFING 14 & 16 | 4,407 | 2,186 | 2,221 | |
| ROOFING 10 & 12 | 8,050 | 3,824 | 4,226 | |
| ROOFING 10 & 12 | 8,050 | 3,824 | 4,226 | |
| ROOFING 2 & 4 | 8,050 | 3,790 | 4,260 | |
| ROOFING 1 & 3 | 8,297 | 3,872 | 4,425 | |
| DISHWASHER | 549 | 549 | 0 | |
| SECURITY SYSTEM | 4,501 | 3,751 | 750 | |
| MYRTEX VOICE UNIT | 5,229 | 5,229 | 0 | |
| STOVE | 570 | 570 | 0 | |
| STOVE | 555 | 555 | 0 | |
| PT CRUISER | 10,282 | 10,282 | 0 | |
| BOILER | 3,925 | 1,030 | 2,895 | |
| FUNDRAISING EQUIPMENT | 1,342 | 582 | 760 | |
| REFRIGERATOR | 576 | 241 | 335 | |
| REFRIGERATOR | 661 | 273 | 388 | |
| NEW PHONE SYSTEM | 21,369 | 7,835 | 13,534 | |
| COMPUTER | 665 | 200 | 465 | |
| LAWN TRACTOR | 8,300 | 1,107 | 7,193 | |
| SNOWBLOWER | 1,948 | 422 | 1,526 | |
| STOVE #10 | 664 | 28 | 636 | |
| 2003 TRUCK WITH PLOW | 13,431 | 672 | 12,759 | |
| GOLF CART | 3,025 | 50 | 2,975 | |
| 2 DELL COMPUTERS | 749 | 75 | 674 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,494 | 0 | 2,081 | 413 |
| Item No. | 1 |
|---|---|
| Lender's Name | BATH SAVINGS INSTITUTION |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 250,000 |
| Balance Due | 250,000 |
| Date of Note | 2015-12 |
| Maturity Date | 2016-05 |
| Repayment Terms | AT MATURITY |
| Interest Rate | 5.000000000000 |
| 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 | 256,831 | 63,605 | 63,605 |
| TENANT SECURITY DEPOSITS | 5,336 | 6,487 | 6,487 |
| INVESTMENT IN DEVELOPMENT | 573,301 | ||
| DEVELOPMENT IN PROCESS | 256,388 | 256,388 |
| Description | Amount |
|---|---|
| CURRENT YEAR UNREALIZED LOSS ON INVESTMENTS | 121,492 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 61,200 | 0 | 51,077 | 10,123 |
| UTILITIES | 18,563 | 18,563 | 18,563 | 0 |
| REPAIRS & MAINTENANCE | 24,138 | 24,138 | 24,138 | 0 |
| INSURANCE | 15,947 | 0 | 13,309 | 2,638 |
| ADMINISTRATION | 5,980 | 0 | 4,991 | 989 |
| INVESTMENT MANAGEMENT FEES | 20,555 | 20,555 | 20,555 | 0 |
| FUNDRAISING | 4,043 | 0 | 4,043 | 0 |
| DEVELOPMENT EXPENSE WRITE-OFF | 814,014 | 814,014 | 814,014 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS | 816 | 816 | 816 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 5,278 | 6,382 |
| DUE TO RELATED PARTY | 34 | 1,265 |
| LEASE PAYABLE | 6,548 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 15,283 | 15,283 | 15,283 | 0 |