| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CREEDLE, JONES & ALGO | 19,710 | 19,710 |
| 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 | ||||||||
| 356,725 | 88,971 | 88,879 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS | 5,299,691 | 5,299,691 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 7,593,732 | 3,467,564 | 4,126,168 | 4,126,168 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET ACCOUNTS | FMV | 846,769 | 846,769 |
| INVESTMENT IN BLOOM H. RETIREMENT | FMV | 60,992 | 60,992 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 16,406 | 16,207 | 199 | 199 |
| YMCA BUILDING | 3,548,665 | 872,651 | 2,676,014 | 2,676,014 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HANCOCK, DANIEL, JOHNSON & NAGLE | 9,186 | 9,186 |
| Item No. | 1 |
|---|---|
| Lender's Name | GATEWAY BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,400,000 |
| Balance Due | 452,787 |
| 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 - 2262 | 1,245,556 | 1,259,582 | 1,259,582 |
| KING TRUST - 3968 | 559,160 | 596,983 | 596,983 |
| NON-TRADE RECEIVABLES | 7,358 | 2,002 | 2,002 |
| DUE FROM SUBSIDIARY | 5,542 | 5,542 | 5,542 |
| PREPAID EXPENSES | 3,744 | 7,038 | 7,038 |
| INCOME TAX RECEIVABLE | 1,192 | 6,675 | 6,675 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTALS | ||||
| INVESTMENT DEPRECIATION | 136,009 | 136,009 | ||
| EXPENSES | ||||
| INSURANCE | 20,965 | 8,386 | ||
| SCHOLARSHIP EXPENSES | 30,313 | 30,313 | ||
| TELEPHONE | 1,442 | 577 | ||
| OFFICE EXPENSE | 28,601 | 11,440 | ||
| MISCELLANEOUS | 6,988 | 120 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM SUBSIDIARY | 136,480 | 136,480 | |
| YMCA RENT | 150,000 | 150,000 | |
| MISCELLANEOUS INCOME | 3,298 | 3,298 | |
| GAIN ON SALE | 2,000 | 2,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 123,462 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO BLOOM RETIREMENT CENTER | 125,214 | 49,726 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NOTE RECEIVABLE FROM BLOOM |
728,565 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 47,349 | 47,349 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 20,236 | 1,236 |