| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEADOWS URQUHART ACREE & COOK | 14,675 | 13,941 | 734 | |
| CREEDLE, JONES & ALGO | 5,400 | 5,400 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 4,797 |
| 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 | 67,890,987,654 | ||||||||
| 89,359 | 89,333 | 88,879 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| HVAC SYSTEM | 2010-01 | PURCHASE | 2015-11 | 8,200 | -3,417 | 4,783 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS | 3,833,436 | 3,833,436 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 7,273,639 | 3,057,090 | 4,216,549 | 4,216,549 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET ACCOUNTS | FMV | 346,066 | 346,066 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 17,976 | 17,413 | 563 | 563 |
| YMCA BUILDING | 3,548,665 | 606,014 | 2,942,651 | 2,942,651 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HANCOCK, DANIEL, JOHNSON & NAGLE | 18,410 | 18,102 | 308 |
| Item No. | 1 |
|---|---|
| Lender's Name | GATEWAY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,400,000 |
| Balance Due | 1,251,294 |
| Date of Note | 2012-08 |
| Maturity Date | 2017-08 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.0463 |
| Security Provided by Borrower | BUILDING |
| Purpose of Loan | GATEWAY LOAN FOR NURSING BUILDING |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| KING TRUST | 1,127,899 | 1,594,355 | 1,594,355 |
| NON-TRADE RECEIVABLES | 1,767 | 2,930 | 2,930 |
| PREPAID EXPENSES | 3,744 | 3,744 | 3,744 |
| LOAN ORIGINATION COSTS NET OF AMORT | 9,595 | 4,798 | 4,798 |
| DUE FROM SUBSIDIARY | 5,241 | 5,241 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTALS | ||||
| INVESTMENT DEPRECIATION | 141,256 | 141,256 | ||
| EXPENSES | ||||
| INSURANCE | 28,440 | 11,376 | ||
| SCHOLARSHIP EXPENSES | 40,980 | 40,980 | ||
| TELEPHONE | 1,770 | 708 | ||
| OFFICE EXPENSE | 31,355 | 12,542 | ||
| MISCELLANEOUS | 24,365 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM SUBSIDIARY | 112,730 | 112,730 | |
| YMCA RENT | 150,000 | 150,000 | |
| MISCELLANEOUS INCOME | 57 | 57 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 34,813 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INVESTMENT IN SUBSIDIARY | 524,675 | 536,019 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NOTE RECEIVABLE FROM BLOOM |
1,095,447 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 36,610 | 36,610 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 24,258 |