| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MCNORTON ISHEE & JONES | 11,401 | 8,551 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1511 TELEGRAPH ROAD | 2013-01-01 | 653,273 | 16,751 | S/L | 39.0000 | 16,750 | 16,750 | ||
| 1511 TELEGRAPH ROAD | 2013-01-01 | 122,620 | |||||||
| 450-460 GOVERNMENT ST | 2013-01-01 | 652,505 | 16,731 | S/L | 39.0000 | 16,731 | 16,731 | ||
| 450-460 GOVERNMENT ST | 2013-01-01 | 122,475 | |||||||
| PARKWAY CENTER LLC | 2013-01-01 | 1,656,885 | 42,484 | S/L | 39.0000 | 42,484 | 42,484 | ||
| PARKWAY CENTER LLC | 2013-01-01 | 495,000 | |||||||
| PORT CITY PARKING LOT 2 | 2013-01-01 | 157,465 | 4,038 | S/L | 39.0000 | 4,037 | 4,037 | ||
| PORT CITY PARKING LOT 2 | 2013-01-01 | 1,042,950 | |||||||
| 1310 TELEGRAPH ROAD | 2013-01-01 | 179,807 | 4,610 | S/L | 39.0000 | 4,611 | 4,611 | ||
| 1310 TELEGRAPH ROAD | 2013-01-01 | 33,750 | |||||||
| 2119 HAND AVENUE | 2013-01-01 | 89,904 | 2,305 | S/L | 39.0000 | 2,305 | 2,305 | ||
| 2119 HAND AVENUE | 2013-01-01 | 16,875 | |||||||
| 450-460 GOVT-HVAC | 2013-10-31 | 1,700 | 7 | S/L | 39.0000 | 44 | 44 | ||
| HVAC - WAITE'S - P'WAY | 2014-03-31 | 10,900 | S/L | 39.0000 | 221 | 221 | |||
| HVAC - P'WAY | 2014-09-30 | 9,380 | S/L | 39.0000 | 70 | 70 | |||
| SPRINKLER - P'WAY | 2014-05-31 | 3,874 | S/L | 39.0000 | 62 | 62 | |||
| SPRINKLER - P'WAY | 2014-07-31 | 1,160 | S/L | 39.0000 | 14 | 14 | |||
| OFFICE EQUIPMENT | 2013-07-31 | 1,856 | 110 | S/L | 7.0000 | 266 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| STEELWOOD CONDOS | 2013-01 | DONATION | 2014-04 | DANIEL A COWART | 600,000 | 1,154,068 | 37,705 | -591,773 | ||
| 400 AC BLUE SKY | 2013-01 | DONATION | 2014-04 | 720,000 | 865,551 | 73,054 | -218,605 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CENTRALITE SYSTEMS | 12,500 | 12,500 |
| COMBILE REALTY CORPORATION | 39,634 | 39,634 |
| PRUDENTIAL INVESTMENTS | 2,463 | 2,463 |
| MET LIFE | 1,991 | 1,991 |
| EXELON CORP | 47,842 | 47,842 |
| BERAL INVESTMENT CORP | 2,146 | 2,146 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2454 ST STEPHENS RD | 49,864 | 49,864 | 49,864 | |
| 3029 TURNER RD | 20,000 | 20,000 | 20,000 | |
| 4059 MOFFETT RD | 38,469 | 38,469 | 38,469 | |
| BLUE SKY | ||||
| RADCLIFF RD | 336,603 | 336,603 | 336,603 | |
| LILLIAN SWAMP | 452,778 | 452,778 | 452,778 | |
| LOXLEY HWY 59 | 1,346,412 | 1,346,412 | 1,346,412 | |
| MOFFETT RD BLOCKBUSTER | 438,151 | 438,151 | 438,151 | |
| STEELWOOD CONDOS |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SSEI LIQUIDATION LLC | AT COST | 5,326 | 5,326 |
| AZALEA FILM VENTURES | AT COST | 1,257 | 1,257 |
| DWC INVESTMENT PARTNERSHIP | AT COST | 514,617 | 514,617 |
| MANORS ON THE BLUFF | AT COST | 3,459 | 3,459 |
| STEELWOOD LAND | AT COST | 1,200,000 | 600,000 |
| MOTEK LLC | AT COST | 136,392 | 136,392 |
| OIL AND GAS | AT COST | 132,175 | 132,175 |
| POLYVIEW/WAVESOURCE | AT COST | 75,000 | 75,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,418,709 | 174,631 | 3,244,078 | 3,244,077 | |
| 1,833,670 | 1,833,670 | 1,833,670 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JOHNSTONE ADAMS | 48,577 | 41,290 | 7,287 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MOTEK LLC | 227,771 | 228,099 | 228,099 |
| SANDRA DE SOTO | 25,397 | 25,397 | 25,397 |
| MANORS ON THE BLUFF | 3,721 | 1,484 | 1,484 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL REAL ESTATE | ||||
| LAND RENT | 4,200 | 4,200 | ||
| ADMINISTRATIVE FEES | 48,000 | 48,000 | ||
| AD VALOREM | 55,074 | 55,074 | ||
| CAM EXPENSES | 17,959 | 17,959 | ||
| INSURANCE | 62,288 | 62,288 | ||
| LANDSCAPING | 80 | 80 | ||
| LEASE COMMISSION | 12,360 | 12,360 | ||
| MAINTENANCE - OTHER | 21,916 | 21,916 | ||
| MANAGEMENT FEES | 24,461 | 24,461 | ||
| OFFICE EXPENSE | 197 | 197 | ||
| SEASONAL EXPENSE | 1,575 | 1,575 | ||
| TAXES AND LICENSES | 380 | 380 | ||
| UTILITIES | 22,269 | 22,269 | ||
| MISCELLANEOUS | 300 | 300 | ||
| EXPENSES | ||||
| BUSINESS REGUISTRATION FEES | 8,506 | 8,506 | ||
| SURVEYS | 5,010 | 5,010 | ||
| ADMINISTRATOR | 26,250 | 24,938 | 1,312 | |
| INTEREST EXPENSE | 24 | |||
| LIABILITY INSURANCE | 9,913 | |||
| VALUATION UPDATES | 2,226 | 2,226 | ||
| AD VALOREM | 25,286 | 25,286 | ||
| INVESTMENT MAINTENANCE | 26,148 | 26,148 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COMBILE REALTY CORP | -12,480 | -12,480 |