| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,295 | 13,295 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 115 W BROOKWOOD DR - HOUSE | 2015-11-17 | 153,000 | 7,356 | S/L | 39.0000 | 3,923 | 3,923 | ||
| 115 W BROOKWOOD DR - LAND | 2015-11-17 | 20,000 | |||||||
| HEATING/AIR SYSTEM | 2016-06-03 | 3,700 | 2,567 | 200DB | 7.0000 | 324 | 324 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED | 30,851,354 | 37,972,792 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 156,700 | 14,169 | 142,531 | 162,531 | |
| 20,000 | 20,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISCELLANEOUS EXPENSES | 2,382 | 2,382 | ||
| DUES & SUBSCRIPTIONS | 599 | 599 | ||
| INSURANCE | 11,488 | 11,488 | ||
| OFFICE EXPENSE | 2,087 | 2,087 | ||
| REPAIRS & MAINTENANCE | 4,917 | 4,917 | ||
| SECURITY | 553 | 553 | ||
| UTILITIES | 6,984 | 6,984 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 3,866 | ||
| DISTRIBUTION FROM AN ESTATE | 3,000,000 | ||
| INTEREST INCOME FROM NOTE REC | 566,150 | 566,150 | |
| OTHER INCOME | 618,994 | 618,994 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERS FEES | 195,021 | 195,021 | ||
| CONSULTING | 54,583 | 54,583 |
| Item No. | 1 |
|---|---|
| Borrower's Name | THE LANGDALE COMPANY |
| Borrower's Title | N/A |
| Original Amount of Loan | 16900000 |
| Balance Due | 16900000 |
| Date of Note | 2015-04 |
| Maturity Date | 1937-12 |
| Repayment Terms | 23 YEARS |
| Interest Rate | 0.0335 |
| Security Provided by Borrower | STOCK OF TLC |
| Purpose of Loan | A DISTRIBUTION OF DNI FROM ESTATE |
| Description of Lender Consideration | |
| Consideration FMV | 16900000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 2,025 | 2,025 |