| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND IMPROVEMENTS | 2015-01-01 | 462,000 | 154,000 | S/L | 15.0000 | 30,800 | 30,800 | 30,800 | |
| BUILDING | 2015-01-01 | 418,000 | 53,143 | S/L | 39.0000 | 10,718 | 10,718 | 10,718 | |
| LAND | 2015-01-01 | 220,000 | |||||||
| BIRKDALE LOTS | 2014-01-01 | 90,000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BIRKDALE INSTALLMENT SALE | 2002-10 | PURCHASE | 2020-12 | 24,642 | 24,642 | |||||
| MONARCH | PURCHASE | 166,136 | 172,502 | -6,366 | ||||||
| SCHWAB 4759 | PURCHASE | 143,057 | 164,259 | -21,202 | ||||||
| PREMIER | PURCHASE | 116,452 | 117,754 | -1,302 | ||||||
| PREMIER | PURCHASE | 983,824 | 738,999 | 244,825 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MONARCH | 6,188,812 | 10,983,442 |
| SCHWAB 99048 | 1,500,000 | 2,016,927 |
| SCHWAB 74759 | 1,503,455 | 1,731,420 |
| PREMIER BANK 76100 | 3,292,768 | 3,718,925 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 880,000 | 248,661 | 631,339 | 880,000 | |
| 310,000 | 310,000 | 310,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BBDSB | 1,405 | 1,405 | ||
| OWEN WHITE PROPERTY | 1,600 | 1,600 | 1,600 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INSTALLMENT SALE | 285,267 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT SERVICES | 1 | 1 | ||
| MAINTENANCE | 6,917 | 6,917 | ||
| UTILITIES | 380 | 380 | ||
| INSURANCE | 4,006 | 4,006 |
| Description | Amount |
|---|---|
| PRIOR YEAR ERROR | 8,386 |
| PREVIOUS UNRECOGNIZED CHANGE IN FMV | 136,922 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
BIRKDALE INSTALLMENT CONTRACT |
2,409,885 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MONARCH | 46,329 | 46,329 | ||
| PREMIER BANK | 23,322 | 23,322 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MONARCH | 1,350 | 1,350 | ||
| PREMIER BANK | 1,657 | 1,657 | ||
| FEDERAL TAXES ON INVESTMENT INC | ||||
| SCHWAB 74759 | 2,026 | 2,026 | ||
| FEDERAL TAXES ON INVESTMENT INC | 17,936 | 17,936 |