| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 750 | 0 | 0 | 750 |
| 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 | L | 0 | 0 | 0 | |||
| PROPERTY IMPROVEMENTS | 2005-12-31 | 27,591 | 17,035 | 150DB | 15.000000000000 | 0 | 0 | 1,839 | |
| LAND IMPROVEMENTS | 2007-12-31 | 72,635 | 40,467 | 150DB | 15.000000000000 | 0 | 0 | 4,842 | |
| DEVELOPMENT PROPERTY | 2008-12-31 | 151,124 | 37,636 | 150DB | 15.000000000000 | 0 | 0 | 10,075 | |
| CABIN A | 2009-08-20 | 479,118 | 66,032 | SL | 39.000000000000 | 0 | 0 | 12,285 | |
| CABIN B | 2009-08-20 | 487,454 | 67,181 | SL | 39.000000000000 | 0 | 0 | 12,499 | |
| MULTI PURPOSE BUILDING | 2009-07-22 | 418,500 | 58,572 | SL | 39.000000000000 | 0 | 0 | 10,731 | |
| BATH HOUSES | 2009-07-16 | 163,948 | 22,946 | SL | 39.000000000000 | 0 | 0 | 4,204 | |
| EQUIPMENT SHED | 2009-07-16 | 5,290 | 741 | SL | 39.000000000000 | 0 | 0 | 136 | |
| TWO WELLS | 2009-07-16 | 82,037 | 18,008 | 150DB | 15.000000000000 | 0 | 0 | 5,469 | |
| BASKETBALL COURT | 2009-07-16 | 55,365 | 12,153 | 150DB | 15.000000000000 | 0 | 0 | 3,691 | |
| KAYAK & BIKE SHED | 2009-11-16 | 38,673 | 5,082 | SL | 39.000000000000 | 0 | 0 | 992 | |
| LAND IMPROVEMENTS | 2009-09-16 | 4,064 | 892 | 150DB | 15.000000000000 | 0 | 0 | 271 | |
| SITE DEVELOPMENT | 2010-04-01 | 175,901 | 33,131 | 150DB | 15.000000000000 | 0 | 0 | 11,727 | |
| COFFEE TABLES | 2010-05-26 | 606 | 235 | 200DB | 7.000000000000 | 0 | 0 | 87 | |
| HOUSE IMPROVEMENTS | 2010-06-30 | 25,027 | 2,915 | SL | 39.000000000000 | 0 | 0 | 642 | |
| WATER SOFTENER SYSTEM | 2010-08-12 | 32,272 | 6,079 | 150DB | 15.000000000000 | 0 | 0 | 2,151 | |
| KAYAK & BIKE SHED IMPROVEMENTS | 2010-07-12 | 4,473 | 512 | SL | 39.000000000000 | 0 | 0 | 115 | |
| PICNIC SHELTER | 2010-03-09 | 159,514 | 19,598 | SL | 39.000000000000 | 0 | 0 | 4,090 | |
| BATH HOUSE BENCHES | 2010-05-13 | 1,238 | 481 | 200DB | 7.000000000000 | 0 | 0 | 177 | |
| MULTI PURPOSE BLDG LOFT IMPROV | 2010-11-30 | 21,006 | 2,222 | SL | 39.000000000000 | 0 | 0 | 539 | |
| SHED EQUIPMENT | 2010-01-01 | 5,290 | 2,493 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 226 W JOHN ST LAND | 2008-06-16 | 469,700 | L | 0 | 0 | 0 | |||
| 226 W JOHN ST BLDGS | 2008-06-16 | 2,043,775 | 342,812 | SL | 39.000000000000 | 0 | 0 | 52,404 | |
| SAND ISLAND 2010 WIP | 2011-01-01 | 292,624 | 29,700 | SL | 39.000000000000 | 0 | 0 | 7,503 | |
| SAND ISLAND POOL | 2011-08-25 | 121,276 | 28,298 | SL | 15.000000000000 | 0 | 0 | 8,085 | |
| SAND ISLAND IMPROVEMENTS | 2011-01-12 | 11,472 | 2,677 | SL | 15.000000000000 | 0 | 0 | 765 | |
| SAND ISLAND - LAND IMPROVE - POOL | 2013-12-11 | 375 | 42 | 150DB | 15.000000000000 | 0 | 0 | 25 | |
| SAND ISLAND - LAND IMPROV - H20 DISTRB SYS | 2014-06-06 | 1,835 | 25 | SL | 39.000000000000 | 0 | 0 | 47 | |
| 226 W JOHN - BULIDING IMPROVEMENT | 2014-08-21 | 50,580 | 486 | SL | 39.000000000000 | 0 | 0 | 1,297 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LOMBARD SECURITIES - ACCT 355-00355 | 1,251,877 | 1,464,013 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SAND ISLAND - ROCK HILL, SC | 637,000 | 0 | 637,000 | |
| PROPERTY IMPROVEMENTS | 27,591 | 17,035 | 10,556 | |
| LAND IMPROVEMENTS | 72,635 | 40,467 | 32,168 | |
| DEVELOPMENT PROPERTY | 151,124 | 113,198 | 37,926 | |
| CABIN A | 479,118 | 66,032 | 413,086 | |
| CABIN B | 487,454 | 67,181 | 420,273 | |
| MULTI PURPOSE BUILDING | 418,500 | 58,572 | 359,928 | |
| BATH HOUSES | 163,948 | 22,946 | 141,002 | |
| EQUIPMENT SHED | 5,290 | 741 | 4,549 | |
| TWO WELLS | 82,037 | 59,027 | 23,010 | |
| BASKETBALL COURT | 55,365 | 39,836 | 15,529 | |
| KAYAK & BIKE SHED | 38,673 | 5,082 | 33,591 | |
| LAND IMPROVEMENTS | 4,064 | 2,924 | 1,140 | |
| SITE DEVELOPMENT | 175,901 | 121,082 | 54,819 | |
| COFFEE TABLES | 606 | 538 | 68 | |
| HOUSE IMPROVEMENTS | 25,027 | 2,915 | 22,112 | |
| WATER SOFTENER SYSTEM | 32,272 | 22,215 | 10,057 | |
| KAYAK & BIKE SHED IMPROVEMENTS | 4,473 | 512 | 3,961 | |
| PICNIC SHELTER | 159,514 | 19,598 | 139,916 | |
| BATH HOUSE BENCHES | 1,238 | 1,100 | 138 | |
| MULTI PURPOSE BLDG LOFT IMPROV | 21,006 | 2,222 | 18,784 | |
| SHED EQUIPMENT | 5,290 | 5,138 | 152 | |
| 226 W JOHN ST LAND | 469,700 | 0 | 469,700 | |
| 226 W JOHN ST BLDGS | 2,043,775 | 342,812 | 1,700,963 | |
| SAND ISLAND 2010 WIP | 292,624 | 29,700 | 262,924 | |
| SAND ISLAND POOL | 121,276 | 28,298 | 92,978 | |
| SAND ISLAND IMPROVEMENTS | 11,472 | 2,677 | 8,795 | |
| SAND ISLAND - LAND IMPROVE - POOL | 375 | 42 | 333 | |
| SAND ISLAND - LAND IMPROV - H20 DISTRB SYS | 1,835 | 25 | 1,810 | |
| 226 W JOHN - BULIDING IMPROVEMENT | 50,580 | 486 | 50,094 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 90 | 90 | 0 | 0 |
| INSURANCE - LIABILITY | 5,088 | 0 | 0 | 5,088 |
| OFFICE SPACE | 5,520 | 0 | 0 | 5,520 |
| POSTAGE | 25 | 0 | 0 | 25 |
| SAND HILL ISLAND INSURANCE | 22,644 | 0 | 0 | 22,644 |
| SECURITY | 100 | 0 | 0 | 100 |
| TELEPHONE | 2,052 | 0 | 0 | 2,052 |
| OFFICE SUPPLIES | 186 | 0 | 0 | 186 |
| CONTRIBUTION | 100 | 0 | 0 | 100 |
| DUES AND SUBSCRIPTIONS | 180 | 0 | 0 | 180 |
| INTERNET | 111 | 0 | 0 | 111 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SAND HILL ISLAND | 18,000 | 18,000 | |
| 266 W JOHN ST | 54,000 | 54,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLE - WACHOVIA | 304,219 | 272,228 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 774 | 0 | 0 | 774 |