| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,215 | 14,215 |
| 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 | 11,279 | 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 | 2,891 | 200DB | 7.0000 | 231 | 231 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED | 32,109,496 | 37,668,021 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 156,700 | 18,324 | 138,376 | 158,376 | |
| 20,000 | 20,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 28,352 | 28,352 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISCELLANEOUS EXPENSES | 1,810 | 1,810 | ||
| INSURANCE | 12,345 | 12,345 | ||
| OFFICE EXPENSE | 2,823 | 2,823 | ||
| REPAIRS & MAINTENANCE | 4,663 | 4,663 | ||
| SECURITY | 356 | 356 | ||
| UTILITIES | 8,011 | 8,011 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME FROM AN ESTATE | 1,273 | 1,273 | |
| MISC INCOME FROM AN ESTATE | 145 | 145 | |
| DISTRIBUTION FROM AN ESTATE | 1,316,771 | ||
| INTEREST INCOME FROM NOTE REC | 566,150 | 566,150 | |
| OTHER INCOME | 266,853 | 266,853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERS FEES | 285,642 | 285,642 | ||
| CONSULTING | 52,768 | 52,768 |
| Item No. | 1 |
|---|---|
| Borrower's Name | THE LANGDALE COMPANY |
| Borrower's Title | N/A |
| Original Amount of Loan | 16900000 |
| Balance Due | 30681860 |
| 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 | 30681860 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 2,011 | 2,011 | ||
| INCOME TAXES | 23,684 | 23,684 |