| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,256 | 12,128 | 12,128 | 12,127 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2013-07-23 | 1,504 | 1,354 | SL | 5.000000000000 | 150 | 0 | 0 | |
| 64 ACRES ROCK HOLLOW ROAD | 2014-03-06 | 170,000 | L | 0 % | 0 | 0 | 0 | ||
| 1653 PINE HILL ROAD | 2014-03-06 | 18,000 | L | 0 % | 0 | 0 | 0 | ||
| HOUSE AT 1653 PINE HILL ROAD | 2014-03-06 | 60,630 | 5,895 | SL | 39.000000000000 | 1,555 | 0 | 0 | |
| 2455 PINE HILL HOUSE | 2014-03-06 | 57,090 | 5,550 | SL | 39.000000000000 | 1,464 | 0 | 0 | |
| LAND AT 2455 PINE HILL ROAD | 2014-03-06 | 16,500 | L | 0 % | 0 | 0 | 0 | ||
| CABIN AT 2455 PINE HILL ROAD | 2014-03-06 | 43,408 | 4,220 | SL | 39.000000000000 | 1,113 | 0 | 0 | |
| SHOP AT 2455 PINE HILL ROAD | 2014-03-06 | 21,870 | 150DB | 20.000000000000 | 1,250 | 0 | 0 | ||
| SMOKE TREE RANCH TIMBER | 2014-03-06 | 495,512 | L | 0 % | 0 | 0 | 0 | ||
| 1017.4 ACRES SMOKE TREE RANCH | 2014-03-06 | 1,571,245 | L | 0 % | 0 | 0 | 0 | ||
| SMOKE TREE MAIN HOUSE | 2014-03-06 | 136,533 | 13,274 | SL | 39.000000000000 | 3,501 | 0 | 0 | |
| SMOKE TREE WATER STORAGE | 2014-03-06 | 6,480 | 150DB | 20.000000000000 | 370 | 0 | 0 | ||
| SMOKE TREE KENTUCKY BARN | 2014-03-06 | 3,300 | 150DB | 20.000000000000 | 189 | 0 | 0 | ||
| SMOKE TREE DOG CAT HOUSE | 2014-03-06 | 21,600 | 150DB | 20.000000000000 | 1,234 | 0 | 0 | ||
| SMOKE TREE HAY BARN | 2014-03-06 | 8,415 | 150DB | 20.000000000000 | 481 | 0 | 0 | ||
| SMOKE TREE SHOP | 2014-03-06 | 53,900 | 150DB | 20.000000000000 | 3,080 | 0 | 0 | ||
| HOTEL -- HOUSE | 2014-03-06 | 128,462 | 12,489 | SL | 39.000000000000 | 3,294 | 0 | 0 | |
| HOTEL -- GARAGE | 2014-03-06 | 7,031 | 150DB | 20.000000000000 | 402 | 0 | 0 | ||
| GOLD BARN HOUSE | 2014-03-06 | 47,970 | 4,664 | SL | 39.000000000000 | 1,230 | 0 | 0 | |
| GOLD BARN HAY BARN | 2014-03-06 | 5,280 | 150DB | 20.000000000000 | 302 | 0 | 0 | ||
| TINSLEY | 2014-03-06 | 14,560 | 150DB | 20.000000000000 | 832 | 0 | 0 | ||
| WILLIES PLACE JAMIES HOUSE | 2014-03-06 | 213,735 | 20,780 | SL | 39.000000000000 | 5,480 | 0 | 0 | |
| WILLIES PLACE BARN | 2014-03-06 | 3,712 | 150DB | 20.000000000000 | 212 | 0 | 0 | ||
| WILLIES PLACE A FRAME CAT HOUSE | 2014-03-06 | 11,466 | 150DB | 20.000000000000 | 655 | 0 | 0 | ||
| BARONESS HOUSE | 2014-03-06 | 137,000 | 13,319 | SL | 39.000000000000 | 3,513 | 0 | 0 | |
| DRYER | 2014-01-28 | 444 | 145 | 200DB | 5.000000000000 | 51 | 0 | 0 | |
| FENCING | 2014-05-28 | 4,750 | 1,554 | 200DB | 5.000000000000 | 547 | 0 | 0 | |
| PRESSURE WASHER | 2014-06-03 | 489 | 161 | 200DB | 5.000000000000 | 55 | 0 | 0 | |
| 2 WEEDEATERS | 2014-06-03 | 743 | 244 | 200DB | 5.000000000000 | 85 | 0 | 0 | |
| PRESSURE TANK | 2014-07-08 | 2,503 | 820 | 200DB | 5.000000000000 | 287 | 0 | 0 | |
| BALER | 2017-03-07 | 650 | 200DB | 5.000000000000 | 208 | 0 | 0 | ||
| EQUIPMENT | 2017-08-16 | 716 | 200DB | 5.000000000000 | 229 | 0 | 0 | ||
| WASHER AND DRYER | 2017-08-26 | 1,050 | 200DB | 5.000000000000 | 336 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDUCIARY TRUST INTERNATIONAL - 2810 | 1,731,905 | 1,731,905 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDUCIARY TRUST INTERNATIONAL - 2800 | 4,602,803 | 4,602,803 |
| FIDUCIARY TRUST INTERNATIONAL - 1710 | 3,793,660 | 3,793,660 |
| FIDUCIARY TRUST INTERNATIONAL - 1720 | 16,500 | 16,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 1,504 | 1,504 | 0 | |
| 64 ACRES ROCK HOLLOW ROAD | 170,000 | 0 | 170,000 | |
| 1653 PINE HILL ROAD | 18,000 | 0 | 18,000 | |
| HOUSE AT 1653 PINE HILL ROAD | 60,630 | 7,450 | 53,180 | |
| 2455 PINE HILL HOUSE | 57,090 | 7,014 | 50,076 | |
| LAND AT 2455 PINE HILL ROAD | 16,500 | 0 | 16,500 | |
| CABIN AT 2455 PINE HILL ROAD | 43,408 | 5,333 | 38,075 | |
| SHOP AT 2455 PINE HILL ROAD | 21,870 | 6,460 | 15,410 | |
| SMOKE TREE RANCH TIMBER | 495,512 | 0 | 495,512 | |
| 1017.4 ACRES SMOKE TREE RANCH | 1,571,245 | 0 | 1,571,245 | |
| SMOKE TREE MAIN HOUSE | 136,533 | 16,775 | 119,758 | |
| SMOKE TREE WATER STORAGE | 6,480 | 1,914 | 4,566 | |
| SMOKE TREE KENTUCKY BARN | 3,300 | 975 | 2,325 | |
| SMOKE TREE DOG CAT HOUSE | 21,600 | 6,380 | 15,220 | |
| SMOKE TREE HAY BARN | 8,415 | 2,486 | 5,929 | |
| SMOKE TREE SHOP | 53,900 | 15,920 | 37,980 | |
| HOTEL -- HOUSE | 128,462 | 15,783 | 112,679 | |
| HOTEL -- GARAGE | 7,031 | 2,077 | 4,954 | |
| GOLD BARN HOUSE | 47,970 | 5,894 | 42,076 | |
| GOLD BARN HAY BARN | 5,280 | 1,560 | 3,720 | |
| TINSLEY | 14,560 | 4,301 | 10,259 | |
| WILLIES PLACE JAMIES HOUSE | 213,735 | 26,260 | 187,475 | |
| WILLIES PLACE BARN | 3,712 | 1,096 | 2,616 | |
| WILLIES PLACE A FRAME CAT HOUSE | 11,466 | 3,387 | 8,079 | |
| BARONESS HOUSE | 137,000 | 16,832 | 120,168 | |
| DRYER | 444 | 418 | 26 | |
| FENCING | 4,750 | 4,476 | 274 | |
| PRESSURE WASHER | 489 | 461 | 28 | |
| 2 WEEDEATERS | 743 | 701 | 42 | |
| PRESSURE TANK | 2,503 | 2,359 | 144 | |
| BALER | 650 | 338 | 312 | |
| EQUIPMENT | 716 | 372 | 344 | |
| WASHER AND DRYER | 1,050 | 546 | 504 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 8,722 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 2,083 | 0 | 0 | 2,083 |
| BANK CHARGES | 270 | 0 | 0 | 270 |
| CONTRACT SERVICES | 28,990 | 0 | 0 | 28,990 |
| DUES & SUBSCRIPTIONS | 90 | 0 | 0 | 90 |
| FOOD FOR SHELTER ANIMALS | 5,301 | 0 | 0 | 5,301 |
| FUEL & OIL | 379 | 0 | 0 | 379 |
| LAWN MAINTENANCE | 2,825 | 0 | 0 | 2,825 |
| POSTAGE AND FREIGHT | 1,183 | 0 | 0 | 1,183 |
| REPAIRS - BUILDING | 20,276 | 0 | 0 | 20,276 |
| REPAIRS - EQUIPMENT | 1,993 | 0 | 0 | 1,993 |
| SUPPLIES - OTHER | 854 | 0 | 0 | 854 |
| SUPPLIES - ANIMAL | 592 | 0 | 0 | 592 |
| SUPPLIES - OFFICE | 1,377 | 0 | 0 | 1,377 |
| VETERINARIAN SERVICES | 76,729 | 0 | 0 | 76,729 |
| PENALTIES | 34 | 0 | 0 | 0 |
| INVESTMENT EXPENSES - FIT 2800 | 27,871 | 27,871 | 27,871 | 0 |
| INVESTMENT EXPENSES - FIT 2810 | 10,403 | 10,403 | 10,403 | 0 |
| INVESTMENT EXPENSES - FIT 1710 | 40,353 | 40,353 | 40,353 | 0 |
| INVESTMENT EXPENSES - FIT 1720 | 13 | 13 | 13 | 0 |
| Description | Amount |
|---|---|
| NET UNREALIZED CAPITAL GAIN | 3,014,636 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 9,679 | 0 | 0 | 9,679 |
| PERSONAL PROPERTY TAX | 6,485 | 0 | 0 | 6,485 |
| REAL ESTATE TAX | 5,126 | 0 | 0 | 5,126 |
| FEDERAL EXCISE TAX | 8,236 | 0 | 0 | 0 |