| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & Tax preparation | 3,833 | 3,833 | 3,833 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| Loan Fees | 2008-09-06 | 2,500 | 2,338 | 10.0000 | 162 | 2,500 | ||
| Loan Fees - Met Life | 2018-01-23 | 2,813 | 20.0000 | 129 | 129 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Humboldt 80 Tile | 2008-03-01 | 40,000 | 26,225 | SL | 15.0000 | 2,667 | 2,667 | 2,667 | |
| Humboldt 80 Fence | 2008-03-01 | 4,500 | 4,425 | SL | 10.0000 | 75 | 75 | 75 | |
| Humboldt 80 Fence | 2009-06-30 | 13,169 | 11,194 | SL | 10.0000 | 1,317 | 1,317 | 1,317 | |
| Humboldt 80 Tile | 2010-06-30 | 34,521 | 17,258 | SL | 15.0000 | 2,301 | 2,301 | 2,301 | |
| Kossuth 80 Tile | 2008-03-01 | 45,000 | 29,333 | SL | 15.0000 | 3,000 | 3,000 | 3,000 | |
| Kossuth 80 Fence | 2008-03-01 | 3,500 | 3,442 | SL | 10.0000 | 58 | 58 | 58 | |
| Kossuth 80 Tile | 2012-12-13 | 50,969 | 17,273 | SL | 15.0000 | 3,398 | 3,398 | 3,398 | |
| Douglas 16 Tile | 2012-12-14 | 8,500 | 2,882 | SL | 15.0000 | 567 | 567 | 567 | |
| Douglas Fence | 2012-12-14 | 800 | 580 | SL | 7.0000 | 114 | 114 | 114 | |
| Humboldt 80 Tile | 2015-10-20 | 21,919 | 3,166 | SL | 15.0000 | 1,461 | 1,461 | 1,461 | |
| Macon Tile | 2018-11-19 | 170,040 | SL | 15.0000 | 945 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Bonds at Schwab | 20,700 | 22,100 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Stock at Schwab & Wedbush | 46,456 | 53,710 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 395,945 | 134,708 | 261,237 | |
| Land | 3,127,636 | 3,127,636 | 3,744,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Florida Lots | AT COST | 132,978 | 26,400 |
| LAACO Partnership Interest | AT COST | 17,715 | 44,000 |
| RJ Obrien Commodity Account | FMV | 123,957 | 122,108 |
| Stark Bank - S Corp Stock | AT COST | 27,072 | 9,147 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Attorney | 4,048 | 4,048 | 4,048 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | First Citizens Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 800,000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Metropolitan Life Insurance Co |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 925,000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CSV Life Insurance | 427,335 | 408,467 | 408,467 |
| Net Intangible Assets | 162 | 2,684 | 2,684 |
| Rounding | 2 |
| Description | Amount |
|---|---|
| Decrease in CSV of Life Insurance | 18,868 |
| Excess book loss on Commodity trades | 2,205 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 291 | 162 | 162 | |
| Bank Charges | 100 | 100 | ||
| Filing Fees | 760 | 760 | ||
| Insurance premiums | 5,213 | 5,213 | ||
| Rental Expenses | 46,881 | 8,074 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Laaco Net K-1 Income | 2,734 | 2,734 | 2,734 |
| Rental Income - Noninvestment Property | 74,900 | ||
| RJ Obrien Comodity invest | -1,906 | -1,906 | -1,906 |
| Stark Bank K-1 Net Income | 341 | 341 | 341 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Title abstracts , etc | 1,620 | 1,620 | 1,620 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal tax payments | 785 | 785 | ||
| Foreign taxes withheld on dividends | 8 | 8 | 8 | |
| Investment Lots Property Taxes | 1,435 | 1,435 | 1,435 |