| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,500 | 350 | 3,150 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HONDA CRV | 2016-03-29 | 29,664 | 11,310 | 200DB | 5.0000 | 1,875 | 188 | ||
| WAYNESVILLE BUILDING | 459,904 | 141,354 | STRAIGHT LINE | 27.5000 | 12,600 | 12,600 | |||
| WAYNESVILLE F&E | 30,500 | 30,500 | STRAIGHT LINE | 10.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| COSTCO | 1995-02 | PURCHASE | 2018-12 | 45,587 | 1,331 | 44,256 | ||||
| GOLDMAN SACHS GROUP | 2007-04 | PURCHASE | 2018-12 | 34,944 | 43,473 | -8,529 | ||||
| GOLDMAN SACHS GROUP | 2018-04 | PURCHASE | 2018-12 | 8,736 | 12,743 | -4,007 | ||||
| CHARLES SCHWAB CORP | 2017-12 | PURCHASE | 2018-12 | 19,862 | 25,824 | -5,962 | ||||
| CHARLES SCHWAB CORP | 2018-02 | PURCHASE | 2018-12 | 11,917 | 15,155 | -3,238 | ||||
| CHARLES SCHWAB CORP | 2018-02 | PURCHASE | 2018-12 | 7,945 | 10,455 | -2,510 | ||||
| AT&T | 2018-06 | PURCHASE | 2019-03 | 100,000 | 99,794 | 206 | ||||
| ROYAL BANK CANADA | 2018-05 | PURCHASE | 2019-03 | 50,000 | 49,904 | 96 | ||||
| CELGENE CORP | 2019-02 | PURCHASE | 2019-05 | 50,000 | 49,941 | 59 | ||||
| EOG RESOURCES | 2017-08 | PURCHASE | 2019-08 | 37,704 | 42,574 | -4,870 | ||||
| PFIZER INC | 2008-12 | PURCHASE | 2019-08 | 34,490 | 16,609 | 17,881 | ||||
| PFIZER INC | 2010-12 | PURCHASE | 2019-08 | 17,245 | 8,646 | 8,599 | ||||
| PRUDENTIAL | 2018-12 | PURCHASE | 2019-08 | 50,000 | 49,764 | 236 | ||||
| GOLDMAN SACHS GROUP | 2019-03 | PURCHASE | 2019-09 | 75,000 | 75,009 | -9 | ||||
| SCHLUMBERGER LTD | 2004-11 | PURCHASE | 2019-10 | 16,278 | 15,561 | 717 | ||||
| JOHNSON & JOHNSON | 2000-02 | PURCHASE | 2019-10 | 51,824 | 14,127 | 37,697 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CHARLES SCHWAB PORTFOLIO | FMV | 1,919,191 | 1,919,191 |
| RESTRICTED CASH ACCOUNTS | AT COST | 59,617 | 59,617 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VEHICLE | 29,664 | 13,185 | 16,479 | 16,479 |
| EQUIPMENT | 6,940 | 6,940 | ||
| FURNITURE & FIXTURES | 9,044 | 9,044 | ||
| FURNITURE & FIXTURES - WSH | 30,500 | 30,500 | ||
| BUILDING - WSH | 459,904 | 153,954 | 305,950 | 305,950 |
| LAND - WSH | 51,000 | 51,000 | 51,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | WSH |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 349,930 |
| 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 |
|---|---|---|---|
| LAND DEVELOPMENT ASSETS | 5,601 | 5,601 | |
| LIMITED PARTNERSHIPS | -13,447 | -39,068 | |
| OTHER RECEIVABLES | -2,730 | 1,399 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTOMOBILE EXPENSE | 2,969 | 297 | 2,672 | |
| RESIDENT ACTIVITIES | 1,976 | 198 | 1,779 | |
| MAINTENAMCE & OPERATING | 24,802 | 24,802 | ||
| UTILTIES | 4,626 | 69 | 3,935 | 622 |
| ADMINISTRATIVE | 27,404 | 27,404 | ||
| INSURANCE | 22,474 | 1,761 | 4,869 | 15,845 |
| MISCELLANEOUS | 1,033 | 105 | -19 | 947 |
| WORKERS COMPENSATION | 1,509 | 13 | 1,377 | 119 |
| BACKGROUND CHECKS | 13 | 13 | ||
| DUES & SUBSCRIPTIONS | 1,075 | 81 | 263 | 731 |
| OFFICE EXPENSE | 5,426 | 147 | 3,957 | 1,322 |
| PAYROLL PROCESSING FEES | 1,483 | 148 | 1,335 | |
| POSTAGE & DELIVERY | 2,329 | 7 | 2,261 | 62 |
| REPAIRS & MAINTENANCE | 1,435 | 1,435 | ||
| TELEPHONE | 5,144 | 5,144 | ||
| BANK CHARGES | 32 | 32 | ||
| INVESTMENT FEES | 19,125 | 19,125 | ||
| FEES & LICENSES | ||||
| SCHWAB FEES |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEE INCOME | 408,979 | 408,979 | |
| RENTAL INCOME | 97,203 | 97,203 | |
| MISCELLANEOUS | 23,374 | 23,374 | |
| RTO & OTHER FEE INCOME | 4,090 | 4,090 | |
| PARTNERSHIP INCOME (LOSS) | -25,621 | -25,621 | -25,621 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 158,601 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 2,831 | 2,831 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 432 | 43 | 389 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE & OTHER | 8,592 | 8,592 | ||
| PAYROLL TAXES | ||||
| STATE TAXES | 200 | 20 | 180 |