| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 3,800 | 3,800 | 3,800 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CLIFFWOOD PLACE | 2003-01-01 | 24,000 | 13,056 | M27 | 182 | ||||
| WEST PARK AVE | 2003-01-01 | 23,000 | 12,511 | M27 | 314 | ||||
| HVAC-CLIFFWOOD PL | 2016-07-01 | 4,000 | 212 | M27 | 30 | ||||
| RITEAID LAND IMP | 2018-01-11 | 10,271 | M15 | ||||||
| RITEAID BUILDING | 2018-01-11 | 24,326 | M39 | 599 | |||||
| RITEAID LAND | 2018-01-11 | 19,461 | L |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CLIFFWOOD PLACE | ||||
| WEST PARK AVE | ||||
| HVAC-CLIFFWOOD PL | ||||
| RITEAID LAND IMP | 10,271 | 10,271 | ||
| RITEAID BUILDING | 24,326 | 599 | 23,727 | |
| RITEAID LAND | 19,461 | 19,461 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| YADKIN LAND | 9,200 | 9,200 | 81,954 |
| INVESTMENT IN MLK PROPERTY | 80,493 | 83,822 | 337,475 |
| INVESTMENT IN TRAILS END | 51,564 | 52,383 | 54,363 |
| INVESTMENT IN SW MLK & 84 | 9,537 | 9,645 | 9,509 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & FEES | 202 | 202 | 202 | |
| BANK CHARGES | 72 | 72 | 72 | |
| Rent and Royalty Expense | 6,321 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FERRELL TIC |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 1,251 | 1,251 | 1,251 | |
| FEDERAL TAXES & PENALTIES | 734 |