| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,825 | 1,825 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| FINANCING FEES | 2008-06-16 | 2,108 | 223 | 15 | 140 | 82 | 363 |
| Person Name | Explanation |
|---|---|
| AANA LISA WHATLEY | |
| JON S JOHNSON | |
| JAMES L JOHNSON | |
| JENNIFER C JOHNSON | |
| AANA LISA J ALLEN | |
| JAMES E WHATLEY JR |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SAND ISLAND - ROCK HILL, SC | 2005-12-31 | 637,000 | |||||||
| PROPERTY IMPROVEMENTS | 2005-12-31 | 27,591 | 9,715 | 150DB | 15.0000 | 1,787 | 91 | ||
| LAND IMPROVEMENTS | 2007-12-31 | 72,635 | 16,742 | 150DB | 15.0000 | 5,590 | 283 | ||
| DEVELOPMENT PROPERTY | 2008-12-31 | 151,124 | 86,518 | 150DB | 15.0000 | 6,461 | 327 | ||
| CABIN A | 2009-08-20 | 479,118 | 4,607 | S/L | 39.0000 | 12,285 | 623 | ||
| CABIN B | 2009-08-20 | 487,454 | 4,687 | S/L | 39.0000 | 12,499 | 633 | ||
| MULTI PURPOSE BUILDING | 2009-07-22 | 418,500 | 4,918 | S/L | 39.0000 | 10,731 | 544 | ||
| BATH HOUSES | 2009-07-16 | 163,948 | 1,927 | S/L | 39.0000 | 4,204 | 213 | ||
| EQUIPMENT SHED | 2009-07-16 | 5,290 | 62 | S/L | 39.0000 | 136 | 7 | ||
| TWO WELLS | 2009-07-16 | 82,037 | 43,069 | 150DB | 15.0000 | 3,897 | 198 | ||
| BAKETBALL COURT | 2009-07-16 | 55,365 | 29,067 | 150DB | 15.0000 | 2,629 | 133 | ||
| KAYAK & BIKE SHED | 2009-11-16 | 38,673 | 124 | S/L | 39.0000 | 992 | 50 | ||
| LAND IMPROVEMENTS | 2009-09-16 | 4,064 | 2,134 | 150DB | 15.0000 | 193 | 10 | ||
| SITE DEVELOPMENT | 2010-04-01 | 175,901 | 150DB | 15.0000 | 92,348 | 4,680 | |||
| COFFEE TABLES | 2010-05-26 | 606 | 200DB | 7.0000 | 346 | 18 | |||
| HOUSE IMPROVEMENTS | 2010-06-30 | 25,027 | S/L | 39.0000 | 348 | 17 | |||
| WATER SOFTNER SYSTEM | 2010-08-12 | 32,272 | 150DB | 15.0000 | 16,943 | 859 | |||
| KAYAK & BIKE SHED IMPROVEMENTS | 2010-07-12 | 4,473 | S/L | 39.0000 | 53 | 3 | |||
| PICNIC SHELTER | 2010-03-09 | 159,514 | S/L | 39.0000 | 3,238 | 164 | |||
| BATH HOUSE BENCHES | 2010-05-13 | 1,238 | 200DB | 7.0000 | 707 | 36 | |||
| MULTI PURPOSE BLDG LOFT IMPROV | 2010-11-30 | 21,006 | S/L | 39.0000 | 67 | 3 | |||
| SHED EQUIPMENT | 2010-01-01 | 5,290 | 200DB | 5.0000 | 3,174 | 161 | |||
| 226 W JOHN ST LAND | 2008-06-16 | 469,700 | |||||||
| 226 W JOHN ST BLDGS | 2008-06-16 | 2,043,775 | 80,790 | S/L | 39.0000 | 52,405 | 30,512 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| WASHINGTON MUT INVS FD - 2363.268 SH | PURCHASE | 2010-03 | 60,372 | 70,006 | -9,634 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LOMBARD SECURITIES - ACCT 355-00355 | 1,425,288 | 1,484,534 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4,457,009 | 515,756 | 3,941,253 | 2,147,509 | |
| 1,106,700 | 1,106,700 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WORK IN PROCESS - SAND ISLAND | 218,215 | 292,624 | 292,624 |
| Description | Amount |
|---|---|
| PY TAXES | 509 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SAND HILL ISLAND | ||||
| INSURANCE | 13,116 | 665 | 12,451 | |
| EXPENSES | ||||
| BANK SERVICE CHARGES | 90 | 90 | ||
| DUES AND SUBSCRIPTIONS | 140 | 140 | ||
| INSURANCE - LIABILITY | 4,389 | 4,389 | ||
| INTERNET USAGE FEES | 539 | 539 | ||
| OFFICE SPACE | 4,200 | 4,200 | ||
| OFFICE SUPPLIES | 153 | 153 | ||
| POSTAGE AND DELIVERY | 54 | 54 | ||
| TELEPHONE | 1,727 | 1,727 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SAND HILL ISLAND | 10,500 | 10,500 | |
| 266 W JOHN STREET | 54,000 | 54,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CASH DEFICIT | 910 | |
| CONSTRUCTION DRAWS | 176,129 | |
| NOTE PAYABLE - WACHOVIA | 380,766 | 369,872 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,485 | 1,485 | ||
| SAND HILL ISLAND | 13,268 | 672 | 12,596 |