| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,690 | 369 | 3,321 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HONDA CRV | 2016-03-29 | 29,664 | 16,935 | 200DB | 5.0000 | 1,875 | 188 | ||
| WAYNESVILLE BUILDING | 459,904 | 179,154 | STRAIGHT LINE | 27.5000 | 12,600 | 12,600 | |||
| WAYNESVILLE F&E | 30,500 | 30,500 | STRAIGHT LINE | 10.0000 | |||||
| 2016 PORSCHE MACON S | 2020-02-20 | 38,000 | 26,060 | 200DB | 5.0000 | 4,776 | 477 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CHARLES SCHWAB PORTFOLIO | FMV | 2,087,742 | 2,087,742 |
| RESTRICTED CASH ACCOUNTS | AT COST | 86,349 | 86,349 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VEHICLE | 67,664 | 49,646 | 18,018 | 18,018 |
| EQUIPMENT | 6,940 | 6,940 | ||
| FURNITURE & FIXTURES | 9,044 | 9,044 | ||
| FURNITURE & FIXTURES - WSH | 30,500 | 30,500 | ||
| BUILDING - WSH | 459,904 | 191,755 | 268,149 | 268,149 |
| LAND - WSH | 51,000 | 51,000 | 51,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,393 | 139 | 1,254 |
| Item No. | 1 |
|---|---|
| Lender's Name | WSH |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 311,797 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| 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 |
|---|---|---|---|
| LAND DEVELOPMENT ASSETS | 5,601 | 5,601 | 5,601 |
| LIMITED PARTNERSHIPS | -41,022 | -67,358 | -67,358 |
| OTHER RECEIVABLES | -17,807 | -14,727 | -14,727 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 270,437 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTOMOBILE EXPENSE | 4,584 | 458 | 4,126 | |
| RESIDENT ACTIVITIES | 2,176 | 218 | 1,958 | |
| MAINTENAMCE & OPERATING | 29,399 | 29,399 | ||
| UTILTIES | 4,879 | 43 | 4,450 | 386 |
| ADMINISTRATIVE | 47,219 | 47,219 | ||
| INSURANCE | 28,233 | 1,844 | 9,792 | 16,597 |
| MISCELLANEOUS | 10,896 | 1,090 | 9,806 | |
| WORKERS COMPENSATION | 139 | 14 | 125 | |
| BACKGROUND CHECKS | ||||
| DUES & SUBSCRIPTIONS | 3,637 | 107 | 2,569 | 962 |
| OFFICE EXPENSE | 15,093 | 126 | 13,835 | 1,132 |
| PAYROLL PROCESSING FEES | 2,134 | 213 | 1,920 | |
| POSTAGE & DELIVERY | 1,758 | 1,758 | ||
| REPAIRS & MAINTENANCE | 31,132 | 31,132 | ||
| TELEPHONE | 7,454 | 7,454 | ||
| BANK CHARGES | ||||
| INVESTMENT FEES | ||||
| FEES & LICENSES | 2,200 | 220 | 1,980 | |
| SCHWAB FEES | 28,145 | 28,145 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL MANAGEMENT FEE | 295,656 | 295,656 | |
| PAYROLL REIMBURSEMENT | 565,416 | 565,416 | |
| ACCOUNTING FEES | 19,740 | 19,740 | |
| PROPERTY EXPENSE REIMBURSED | 34,284 | 34,284 | |
| RENTAL INCOME | 93,119 | 93,119 | |
| MISCELLANEOUS | 431 | 431 | |
| RTO & OTHER FEE INCOME | 7,836 | 7,836 | |
| PARTNERSHIP INCOME (LOSS) | -26,336 | -26,336 | -26,336 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 2,031 | 3,174 |
| Name | Address |
|---|---|
| THOMAS F HAVES |
2000 BETHEL ROAD SUITE D COLUMBUS,OH43220 |
| JOHN C HAVENS |
2000 BETHEL ROAD SUITE D COLUMBUS,OH43220 |
| ELLEN HARDYMON |
2000 BETHEL ROAD SUITE D COLUMBUS,OH43220 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE & OTHER | 7,597 | 7,597 | ||
| STATE TAXES | 400 | 400 | ||
| FEDERAL TAXES |