| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 6,425 | 6,425 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building A-REC-3.20 A | 2013-08-15 | 1,509,880 | 38,713 | SL | 2.56 % | 38,713 | 38,713 | ||
| Building B-REC-4.55 A | 2013-08-15 | 12,891 | 331 | SL | 2.56 % | 331 | 331 | ||
| Bldg A-Renovation-2017 | 2017-06-30 | 608,662 | 8,466 | SL | 2.56 % | 15,606 | 15,606 | ||
| Land Devolop Costs-Pre 17 | 2017-01-01 | 1,598,625 | 53,234 | SL | 6.67 % | 106,628 | 106,628 | ||
| Land Development Costs | 2017-01-31 | 391,805 | 13,047 | SL | 6.67 % | 26,133 | 26,133 | ||
| Land Development Costs | 2017-04-14 | 94,228 | 3,138 | SL | 6.67 % | 6,285 | 6,285 | ||
| Bldg A-Renovation-Pre 17 | 2017-01-01 | 646,474 | 15,910 | SL | 2.56 % | 16,576 | 16,576 | ||
| Bldg A-Revovation-Pre 17 | 2017-01-01 | 110,102 | 2,710 | SL | 2.56 % | 2,823 | 2,823 | ||
| Land Develop Costs-Pre 17 | 2017-01-01 | 88,760 | 2,956 | SL | 6.67 % | 5,920 | 5,920 | ||
| Land Develop Costs-2018 | 2018-02-21 | 59,162 | SL | 3.33 % | 1,970 | 1,970 | |||
| Land Develop Cost-2018 | 2018-06-30 | 10,984 | SL | 3.33 % | 366 | 366 | |||
| Land Develop Cost-2018 | 2018-10-31 | 17,424 | SL | 3.33 % | 580 | 580 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Commonwealth Reit Com Sh Ben 1 | 49,677 | 50,267 |
| Neuberger Berman RE Security | 7,500 | 2,075 |
| RMR Real Estate Income Fund | 13,834 | 5,998 |
| Blackrock Build America Bd. TR | 106,100 | 111,511 |
| Countrywide Cap V7% GTD | ||
| Guggenheim Build America | 45,000 | 49,342 |
| Western | 714 | 631 |
| Nuveen Mtg Opportunity Term F | 54,000 | 49,439 |
| PPlus Eq-Embarq Corp -7.995% | 43,885 | 36,000 |
| Putnam Diversified | 111,375 | 93,854 |
| Charter Communications | 1,285 | 2,565 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Cisco Systems, Inc | 2,059 | 2,167 |
| Gabelli Utilities Fund | 28,719 | 26,124 |
| Time Warner Cable, Inc | ||
| Time Warner, Inc | ||
| Blackrock Resources and Commodities | 41,092 | 17,650 |
| Time Inc Com |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,888,009 | 140,179 | 2,747,830 | 995,700 |
| Improvements | 2,260,988 | 220,257 | 2,040,731 | 1,175,425 |
| Land | 1,721,734 | 1,721,734 | 1,492,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| At&T | AT COST | 4,795 | 3,396 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 255 | 255 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Elizabeth S Powell |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 110,000 |
| Balance Due | 185,000 |
| Date of Note | 2017-04 |
| Maturity Date | 2019-12 |
| Repayment Terms | On Demand |
| Interest Rate | 3.0000 |
| Security Provided by Borrower | None |
| Purpose of Loan | Temporary Loan for Equipment |
| Description of Lender Consideration | Signature Only |
| Consideration FMV | 185000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Declared dividends | 699 | 630 |
| Description | Amount |
|---|---|
| basis adjustment | 1,527 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management-Consulting Fee | 50,000 | 50,000 | ||
| Postage | 238 | 238 | ||
| Rental Expenses | 20,977 | 20,977 | ||
| Supplies | 38 | 38 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 1,660 | 1,660 | 1,660 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Licenses | 75 | 75 | ||
| Other taxes | 56 | 56 |