| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| B.C. WARNER INVESTMENT COMPANY | AT COST | 480,174 | 364,636 |
| Description | Amount |
|---|---|
| PY PREPAID TAX ADJ | 180 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| D&O INSURANCE | 3,931 | 3,852 | ||
| DUES & SUBSCRIPTIONS | 21 | 21 | ||
| ADMIN FEES | 1,764 | 1,764 | ||
| SUPPLIES | 5,281 | 5,281 | ||
| LICENSES AND PERMITS | 10 | 10 | ||
| K-1 NONDEDUCTIBLE | 131 | |||
| UNDERPAYMENT PENALTY | 75 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BC Warner - Ordinary Income | 1,512 | 1,512 | |
| BC Warner - Rental | 20,390 | 20,390 | |
| BC Warner - Ordinary Loss | -30 | -30 |
| Description | Amount |
|---|---|
| TAX CAPITAL ACCOUNT K-1 ADJ | 213,362 |
| CY PREPAID TAX ACCRUAL ADJ | 10,472 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN | 0 | 49,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMIN PROFESSIONAL FEE | 384 | 115 | 115 | 115 |
| CONTRACT LABOR | 110 | 33 | 33 | 33 |
| Item No. | 1 |
|---|---|
| Borrower's Name | BART WARNER |
| Borrower's Title | |
| Original Amount of Loan | 25000 |
| Balance Due | 0 |
| Date of Note | 2019-12 |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CASH FLOW NEEDS |
| Description of Lender Consideration | |
| Consideration FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BC WARNER - PROPERTY TAXES | 565 | 565 | ||
| FED EXCISE | 19 | |||
| FED UBIT | 3,767 | |||
| UT UBIT | 100 | |||
| MD UBIT | 1,272 |