| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax prep and bookkeeping | 1,458 | 1,458 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Rental Dwelings - Units 101, 201, 202, 301 | 2013-07-10 | 531,600 | 124,828 | SL/GDS MM | 27.500000 | 804 | 804 | 0 | |
| Rental Improvements | 2013-12-19 | 9,550 | 4,498 | 150DB MQ4 | 15.000000 | 70 | 70 | 0 | |
| Rental Improvements | 2016-01-01 | 4,784 | 1,317 | 150DB HY | 15.000000 | 0 | 0 | 0 | |
| Rental Improvements | 2016-01-01 | 4,784 | 1,317 | 150DB HY | 15.000000 | 0 | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Cenus Corp | 2005-09 | Purchase | 2020-01 | 1,908 | 3,583 | 3 | 0 | |||
| Dodge & Cox Funds | 2007-11 | Purchase | 2020-01 | 4,659 | 5,020 | 0 | 0 | |||
| Sale of McGregor units - installment sale | 2013-07 | Purchase | 2020-01 | 3,268 | 0 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| stock | 0 | 0 |
| stock | 3,366 | 3,487 |
| stock | 0 | 0 |
| stock | 432 | 466 |
| stock | 1,067 | 1,097 |
| stock | 426 | 431 |
| stock | 5,643 | 5,938 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Real Estate - apartment bldg units | 385,784 | 531,600 | 0 | 0 |
| Real Estate - apartment bldg land | 28,000 | 28,000 | 0 | 0 |
| Real Estate - apartment improvements | 9,550 | 9,550 | 0 | 0 |
| Real Estate - apartment improvements | 4,784 | 4,784 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Stock | 1,101 | 2,223 |
| Item No. | 1 |
|---|---|
| Lender's Name | Bank of the Bluegrass & Trust |
| Lender's Title | Bank |
| Relationship to Insider | n/a |
| Original Amount of Loan | 0 |
| Balance Due | 0 |
| Date of Note | 2013-07 |
| Maturity Date | 2023-07 |
| Repayment Terms | 20 years |
| Interest Rate | 4.2500 |
| Security Provided by Borrower | real estate |
| Purpose of Loan | real estate acquisition |
| Description of Lender Consideration | units in apartment |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan acquisition - points | 138 | 0 | 0 |
| Loan acquisition - other costs | 97 | 0 | 0 |
| Installment Sales Agreement | 0 | 156,318 | 156,318 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Depreciation | 3,743 | 3,743 | 0 | 0 |
| Bank service charge | 14 | 14 | 0 | 0 |
| Dues and subscriptions | 170 | 170 | 0 | 0 |
| Property management | 1,580 | 1,580 | 0 | 0 |
| Supplies | 304 | 304 | 0 | 0 |
| Cleaning and maintenance | 3,303 | 3,303 | 0 | 0 |
| Amortization | 1,593 | 1,593 | 0 | 0 |
| Insurance | 49 | 49 | 0 | 0 |
| Amortization | 1,580 | 1,580 | 0 | 0 |
| Advertizing | 235 | 235 | 0 | 0 |
| Description | Amount |
|---|---|
| Installment sale deferral adjustment | 75,518 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| property tax | 152 | 152 | 0 | 0 |