| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 16,750 | 4,188 | 0 | 12,562 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Autos and Transportation | 2014-12-31 | 37,315 | 37,040 | 200DB | 10.94 % | 275 | |||
| Furniture and Fixtures | 2014-12-31 | 1,443,910 | 1,355,916 | 200DB | 10.04 % | 28,661 | |||
| Machinery & Equipment | 2014-12-31 | 1,166,876 | 888,888 | 200DB | 10.94 % | 76,372 | |||
| Site Improvements | 2014-12-31 | 1,844,893 | 901,948 | SL | 6.67 % | 122,993 | |||
| Buildings | 2014-12-31 | 52,959,708 | 13,692,440 | SL | 2.56 % | 1,383,956 | |||
| Improvements | 2014-12-31 | 447,092 | 285,888 | SL | 6.67 % | 25,751 | |||
| Software | 2016-12-31 | 53,148 | 51,123 | SL | 33.33 % | 1,058 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Machinery and Equipment | 2011-01 | Purchase | 2018-01 | 332,701 | Cost | -843 | 331,858 | |||
| Software | 2011-01 | Purchase | 2018-01 | 518,874 | Cost | 518,874 | ||||
| Furniture and Fixtures | 2011-01 | Purchase | 2018-01 | 91,931 | Cost | 91,931 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 37,315 | 37,315 | ||
| Furniture and Fixtures | 1,443,910 | 1,384,577 | 59,333 | 59,333 |
| Machinery and Equipment | 1,166,876 | 965,260 | 201,616 | 201,616 |
| Buildings | 52,959,708 | 15,076,396 | 37,883,312 | 37,883,312 |
| Improvements | 2,291,985 | 1,336,581 | 955,404 | 955,404 |
| Land | 10,153,970 | 10,153,970 | 10,153,970 | |
| Miscellaneous | 53,148 | 52,181 | 967 | 967 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 8,423 | 0 | 0 | 8,423 |
| Item No. | 1 |
|---|---|
| Lender's Name | Reinvestment Fund |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7,164,555 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Northern Trust |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,400,000 |
| Balance Due | 1,400,000 |
| Date of Note | 2016-12 |
| Maturity Date | 2026-12 |
| Repayment Terms | |
| Interest Rate | 0.5000 |
| 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 |
|---|---|---|---|
| Beneficial Interest in Charitable Lead | 38,930,511 | 35,098,426 | 35,098,426 |
| Fee Reserve Account | 1,148,038 | 1,247,038 | 1,247,038 |
| Net Intangible Assets | 153,244 | 147,954 | 147,954 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 100 | 100 | ||
| Amortization | 5,290 | |||
| Bank Fees | 2,460 | 2,462 | ||
| Computer Expense | 30,144 | 38,963 | ||
| Consulting Expense | 65,113 | 67,213 | ||
| Custody Fees | 786 | 786 | ||
| Equipment | 8,139 | 6,825 | ||
| Filing Fees | 480 | 480 | ||
| Insurance Expense | 110,581 | 108,134 | ||
| Internet Expense | 660 | 720 | ||
| Meals & Entertainment | 15,098 | 14,617 | ||
| Meetings & Seminars | 400 | 422 | ||
| Miscellaneous Expense | 9,450 | 6,807 | ||
| Office Supplies | 10,812 | 12,586 | ||
| Postage & Delivery | 3,115 | 3,175 | ||
| Professional Development | 2,513 | 1,420 | ||
| Professional Dues & Subscriptions | 1,785 | 1,785 | ||
| Recruiting and Hiring | 27,341 | 42,032 | ||
| Rental Expenses | 12,965 | 12,900 | ||
| Repairs & Maintenance | 79,450 | 137,196 | ||
| Security | 17,903 | 24,280 | ||
| Software Expense | 34,197 | 20,780 | ||
| Telephone Expense | 54,542 | 54,492 | ||
| Utilities | 177,334 | 178,761 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Change in Beneficial Int | 1,167,915 | ||
| Rental Income - Noninvestment Property | 815,633 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Charitable Lead | 7,100,000 | 7,100,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Professional Fees | 22,765 | 0 | 0 | 14,813 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 106,380 | 100,880 | ||
| State Taxes | 15 | 15 |