| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 13,910 | 6,955 | 6,955 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG-BSC | 1956-12-01 | 96,439 | 96,439 | S/L | 34.0000 | ||||
| ADDTN-BSC | 1974-01-01 | 56,318 | 56,318 | S/L | 10.0000 | ||||
| ADDTN-BSC | 1974-07-01 | 9,650 | 9,650 | S/L | 10.0000 | ||||
| LAND-BSC | 1973-12-01 | 10,715 | |||||||
| LAND-BSC | 1984-10-31 | 1,771 | |||||||
| LAND-ADMIN | 1984-05-31 | 46,460 | |||||||
| SIDING-BSC | 1984-03-31 | 2,000 | 2,000 | S/L | 7.0000 | ||||
| SHELTER-BSC | 1991-03-31 | 9,616 | 9,616 | S/L | 10.0000 | ||||
| CHAIRS-BSC | 1994-07-01 | 307 | 307 | S/L | 8.0000 | ||||
| SAFE-BSC | 1995-07-01 | 222 | 222 | S/L | 8.0000 | ||||
| FILE CABINET | 1995-07-01 | 296 | 296 | S/L | 8.0000 | ||||
| 4 FIRE EXTING | 1995-07-01 | 140 | 140 | S/L | 8.0000 | ||||
| 75 FOLDING | 1995-07-01 | 515 | 515 | S/L | 8.0000 | ||||
| CREDENZA | 1995-07-01 | 208 | 208 | S/L | 8.0000 | ||||
| VACUUM-BSC | 1990-05-01 | 414 | 414 | S/L | 5.0000 | ||||
| KILN-BSC | 1990-07-12 | 1,006 | 1,006 | S/L | 5.0000 | ||||
| HI-VAC | 1990-10-15 | 1,672 | 1,672 | S/L | 5.0000 | ||||
| BLACKBD-BSC | 1991-05-09 | 251 | 251 | S/L | 5.0000 | ||||
| KILN-BSC | 1992-09-02 | 1,124 | 1,124 | S/L | 5.0000 | ||||
| KILN | 1993-04-15 | 1,254 | 1,254 | S/L | 5.0000 | ||||
| FLAG POLE | 1993-06-07 | 1,162 | 1,162 | S/L | 5.0000 | ||||
| PICNIC | 1993-06-30 | 809 | 809 | S/L | 5.0000 | ||||
| KILN | 1994-03-23 | 1,379 | 1,379 | S/L | 5.0000 | ||||
| LENOX | 1997-01-24 | 4,430 | 4,430 | S/L | 5.0000 | ||||
| BINGO | 1997-09-17 | 5,225 | 5,225 | S/L | 5.0000 | ||||
| KILN VENTS | 1998-04-28 | 3,236 | 3,236 | S/L | 5.0000 | ||||
| GRILL-BSC | 1999-05-03 | 199 | 199 | S/L | 5.0000 | ||||
| STEREO-BSC | 1999-07-29 | 261 | 261 | S/L | 8.0000 | ||||
| LOUD SPEAKERS | 1999-02-23 | 503 | 503 | S/L | 8.0000 | ||||
| CHAIR | 2001-01-03 | 167 | 167 | S/L | 7.0000 | ||||
| 25 FOLDING | 2001-05-02 | 522 | 522 | S/L | 7.0000 | ||||
| SANDER | 2001-11-30 | 387 | 387 | S/L | 5.0000 | ||||
| COUNTERTOP | 2000-10-29 | 1,160 | 1,160 | S/L | 5.0000 | ||||
| 2 COMPUTERS | 2002-10-28 | 1,592 | 1,592 | S/L | 5.0000 | ||||
| 20 - CHAIRS | 2002-06-21 | 645 | 645 | S/L | 7.0000 | ||||
| COMPUTER | 2002-07-12 | 980 | 980 | S/L | 5.0000 | ||||
| BANDSAW | 2004-02-19 | 408 | 408 | S/L | 5.0000 | ||||
| COMPUTER | 2004-04-29 | 1,114 | 1,114 | S/L | 5.0000 | ||||
| LOVESEATS | 2004-09-08 | 378 | 378 | S/L | 5.0000 | ||||
| COMPUTER | 2005-09-23 | 2,736 | 2,736 | S/L | 5.0000 | ||||
| OFFICE FURNITURE | 2006-07-21 | 3,273 | 3,273 | S/L | 7.0000 | ||||
| CHAIR | 2007-01-29 | 1,872 | 1,872 | S/L | 7.0000 | ||||
| DEFIBRILLATOR | 2007-03-08 | 1,715 | 1,715 | S/L | 5.0000 | ||||
| COMPUTER | 2007-10-29 | 658 | 658 | S/L | 5.0000 | ||||
| SECURITY SYSTEM | 2007-11-29 | 2,050 | 2,050 | S/L | 5.0000 | ||||
| AIR CONDITIONER | 2008-09-12 | 2,100 | 2,100 | S/L | 5.0000 | ||||
| DISHWASHER/WALL | 2008-01-16 | 1,237 | 1,237 | S/L | 5.0000 | ||||
| HVAC REPLACEMENT - ADM | 2012-06-27 | 4,490 | 4,490 | S/L | 5.0000 | ||||
| TELEVISON - BSC | 2012-10-04 | 2,293 | 2,293 | S/L | 5.0000 | ||||
| COMPUTERS | 2014-01-30 | 2,164 | 2,164 | S/L | 5.0000 | ||||
| ELECTRONIC SYSTEMS | 2014-02-12 | 2,236 | 2,236 | S/L | 5.0000 | ||||
| NEW FLOORING | 2003-02-12 | 2,119 | 1,136 | S/L | 39.0000 | 55 | |||
| REFINISH | 1995-07-25 | 2,385 | 1,694 | S/L | 40.0000 | 60 | |||
| ROOF BSC | 2004-01-05 | 2,795 | 1,433 | S/L | 39.0000 | 72 | |||
| FINISH OLD | 2001-06-18 | 3,024 | 1,748 | S/L | 39.0000 | 77 | |||
| BATHROOM LIGHTS/MIRROR | 2014-12-01 | 701 | 701 | S/L | 7.0000 | ||||
| SLAB ROLLER | 2014-04-07 | 2,140 | 2,140 | S/L | 5.0000 | ||||
| ACOUSTICAL | 1999-10-25 | 5,377 | 3,249 | S/L | 40.0000 | 134 | |||
| COMPUTERS | 2014-09-22 | 992 | 992 | S/L | 5.0000 | ||||
| SIGN MEDIA | 2014-12-01 | 3,280 | 1,490 | S/L | 20.0000 | 164 | |||
| COMPUTER | 2018-10-12 | 877 | 877 | S/L | 5.0000 | ||||
| COMPUTER | 2018-10-12 | 877 | 877 | S/L | 5.0000 | ||||
| COMPUTER | 2018-10-12 | 877 | 877 | S/L | 5.0000 | ||||
| IMPROVEMENTS | 2019-10-16 | 42,204 | 4,396 | S/L | 40.0000 | 1,055 | |||
| OFFICE CHAIRS | 2014-09-26 | 1,288 | 1,288 | S/L | 7.0000 | ||||
| ARCHITECT FEES | 1993-12-23 | 9,473 | 7,105 | S/L | 40.0000 | 237 | |||
| HANDICAP RAMP | 2005-12-22 | 3,575 | 3,575 | S/L | 15.0000 | ||||
| FENCE | 2018-08-03 | 3,920 | 1,388 | S/L | 15.0000 | 262 | |||
| HVAC | 2019-05-23 | 6,800 | 2,078 | S/L | 15.0000 | 453 | |||
| WINDOW SHADES | 2014-12-01 | 1,868 | 1,868 | S/L | 7.0000 | ||||
| REFRIGERATOR | 2014-10-24 | 1,649 | 1,649 | S/L | 5.0000 | ||||
| FILE DRAWER | 2017-01-23 | 1,404 | 1,404 | S/L | 5.0000 | ||||
| ATLANTIC ENVIRONMENTAL | 2014-12-01 | 11,420 | 2,640 | S/L | 39.0000 | 293 | |||
| COMPUTERS | 2014-04-08 | 5,974 | 5,974 | S/L | 5.0000 | ||||
| GLASS MIRROR | 2014-08-01 | 2,707 | 2,707 | S/L | 5.0000 | ||||
| WIRELESS AP | 2019-02-22 | 1,240 | 1,240 | S/L | 3.0000 | ||||
| ROOFING - BSC | 2012-12-13 | 3,680 | 3,680 | S/L | 10.0000 | ||||
| ROOFING - BSC | 2011-02-07 | 4,140 | 4,140 | S/L | 10.0000 | ||||
| ADM ROOF | 2008-04-24 | 16,920 | 6,797 | S/L | 39.0000 | 434 | |||
| WINDOW REPAIR - BSC | 2012-01-03 | 4,383 | 4,383 | S/L | 10.0000 | ||||
| FURNITURE | 2017-05-23 | 2,205 | 2,205 | S/L | 5.0000 | ||||
| CHAIR, BOOKCASE, TABLE | 2014-12-02 | 3,287 | 3,287 | S/L | 7.0000 | ||||
| FIREWALL | 2019-02-28 | 1,719 | 1,719 | S/L | 3.0000 | ||||
| ARCHITECTURAL SERV - RENOVATIONS | 2014-12-01 | 18,836 | 4,375 | S/L | 39.0000 | 483 | |||
| PHONE SYSTEM | 2019-05-13 | 4,084 | 3,811 | S/L | 5.0000 | 273 | |||
| COPIER | 2018-02-22 | 2,783 | 2,783 | S/L | 5.0000 | ||||
| RHEEM A/C UNIT | 2013-10-11 | 7,380 | 7,380 | S/L | 10.0000 | ||||
| OFFICE FURNITURE | 2014-06-18 | 5,600 | 5,600 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 2014-09-08 | 6,267 | 6,267 | S/L | 7.0000 | ||||
| ARCHITECTURAL SERV - RENOVATIONS | 2014-12-01 | 35,066 | 8,145 | S/L | 39.0000 | 899 | |||
| PHONE SYSTEM | 2018-04-20 | 5,608 | 5,608 | S/L | 5.0000 | ||||
| BATHROOMS RENOVATIONS | 2014-12-04 | 49,514 | 11,500 | S/L | 39.0000 | 1,270 | |||
| ROOFING - BSC | 2010-03-22 | 13,400 | 13,400 | S/L | 10.0000 | ||||
| CARPET | 2014-12-01 | 7,804 | 7,804 | S/L | 5.0000 | ||||
| RENOVATIONS | 2014-12-01 | 70,582 | 16,394 | S/L | 39.0000 | 1,809 | |||
| BLDG-ADMIN | 1984-05-31 | 74,205 | 73,432 | S/L | 40.0000 | 773 | |||
| OFFICE FURNITURE | 2014-06-05 | 13,575 | 13,575 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 2014-09-08 | 15,274 | 15,274 | S/L | 7.0000 | ||||
| RENOVATIONS | 2014-12-01 | 92,815 | 21,558 | S/L | 39.0000 | 2,380 | |||
| OFFICE RENOVATIONS | 2014-12-04 | 160,541 | 37,288 | S/L | 39.0000 | 4,116 | |||
| BSC ADDITION | 1993-12-23 | 198,553 | 148,915 | S/L | 40.0000 | 4,963 | |||
| HVAC | 2020-08-23 | 7,500 | 2,500 | S/L | 10.0000 | 750 | |||
| 2020 TOYOTA HIGHLANDER | 2020-01-28 | 31,039 | 23,966 | S/L | 5.0000 | 6,208 | |||
| ROOF | 2021-06-14 | 25,623 | 1,670 | S/L | 39.0000 | 657 | |||
| COMPUTER | 2021-08-24 | 2,050 | 1,423 | 200DB | 5.0000 | 251 | |||
| CONFERENCE ROOM AV | 2021-12-21 | 2,113 | 1,390 | 200DB | 5.0000 | 290 | |||
| NETWORK UPGRADE | 2021-12-21 | 2,325 | 1,530 | 200DB | 5.0000 | 318 | |||
| 2022 TOYOTA 4RUNNER | 2022-01-12 | 51,004 | 20,402 | S/L | 5.0000 | 10,200 | |||
| VICOM | 2022-06-06 | 2,262 | 716 | S/L | 5.0000 | 453 | |||
| HVAC REPLACEMENT | 2022-09-22 | 10,502 | 1,313 | S/L | 10.0000 | 1,840 | |||
| RAMP | 2022-11-08 | 5,000 | 389 | S/L | 15.0000 | 333 | |||
| COMPUTERS | 2022-11-22 | 2,867 | 621 | S/L | 5.0000 | 573 | |||
| SHED | 2023-05-31 | 9,562 | 558 | S/L | 10.0000 | 956 | |||
| FENCE | 2023-08-25 | 6,550 | 146 | S/L | 15.0000 | 436 | |||
| BINGO MACHINE | 2023-05-30 | 3,000 | 250 | S/L | 7.0000 | 429 | |||
| NETWORK UPGRADE | 2023-03-06 | 2,466 | 685 | S/L | 3.0000 | 822 | |||
| PAVING | 2024-03-08 | 17,150 | S/L | 15.0000 | 953 | ||||
| SEWER REPLACEMENT | 2024-12-17 | 9,250 | |||||||
| COMPUTER | 2024-04-12 | 1,264 | S/L | 5.0000 | 190 | ||||
| COMPUTER | 2024-08-22 | 984 | S/L | 5.0000 | 66 | ||||
| COMPUTER | 2024-08-22 | 984 | S/L | 5.0000 | 66 | 15,959 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-12 | PURCHASE | 2024-12 | 14,911,183 | 11,191,911 | 3,719,272 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES AND MUTUAL FUNDS | 32,162,234 | 42,541,113 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CASH EQUIVALENTS | AT COST | 1,081,401 | 1,081,401 |
| PARTNERSHIP INTERESTS | AT COST | 831,796 | 1,394,384 |
| FIXED INCOME INVESTMENTS | AT COST | 2,161,992 | 2,009,884 |
| PRIVATE EQUITY FUNDS | AT COST | 2,078,224 | 2,382,375 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,354,245 | 818,051 | 536,194 | 1,200,000 | |
| 58,946 | 58,946 |
| Description | Amount |
|---|---|
| REAL ESTATE LP INCOME DIFFERENCE | 27,578 |
| INVESTMENT COST ADJUSTMENT | 223,687 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DUES AND SUBSCRIPTIONS | 4,296 | 859 | 3,437 | |
| INSURANCE | 26,908 | 2,706 | 24,202 | |
| INVESTMENT MGMT FEES | 312,142 | 126,359 | 185,783 | |
| OFFICE SUPPLIES | 20,570 | 3,724 | 16,846 | |
| PROFESSIONAL FEES | 10,250 | 5,125 | 5,125 | |
| PROGRAM SUPPLIES | 31,889 | 31,889 | ||
| REPAIRS AND MAINTENANCE | 30,253 | 2,828 | 27,425 | |
| UTILITIES | 46,179 | 2,925 | 43,254 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FREEDOM INDUSTRIAL ASSOCIATES | -29,377 | -29,377 | |
| HGI OPP SELECT FUND IV LLC | -2,772 | -2,772 | |
| HGI OPP SELECT FUND V LLC | -78 | -78 | |
| HGI OPP SELECT FUND VI LLC | 15,613 | 15,613 | |
| HGI OPP SELECT FUND VII LLC | 17,918 | 17,918 | |
| HGI OPPORTUNITY FUND VII LLC | 257 | 257 | |
| HGI OPPORTUNITY FUND XIII LLC | 4,782 | 4,782 | |
| HGI OPPORTUNITY FUND XIV LLC | -111 | -111 | |
| HGI OPPORTUNITY FUND XV LLC | 51 | 51 | |
| HGI OPPORTUNITY FUND XVI LLC | -3,045 | -3,045 | |
| HGI OPPORTUNITY FUND XVII LLC | -26,000 | -26,000 | |
| HGI OPPORTUNITY FUND XVIII LL | -26,958 | -26,958 | |
| HGI US PROPERTY FUND IV LLC | 410 | 410 | |
| HRE RETAIL INCOME FUND II LP | 3,867 | 3,867 | |
| WHEELER REIT LP | 914 | 914 |
| Description | Amount |
|---|---|
| CHANGE IN DEFERRED COMP LIABILITY | 3,319 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION | 766,092 | 762,773 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE AND UBI TAX | 9,503 | |||
| OTHER TAXES | 9,988 | 1,503 | 8,485 |