| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 11,990 | 10,791 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2014-06-11 | 11,056 | 4,115 | 15.0000 | 737 | 4,852 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IMAC COMPUTER | 2014-03-11 | 2,320 | 2,320 | 200DB | 5.0000 | ||||
| PRINTER | 2014-09-06 | 128 | 128 | 200DB | 5.0000 | ||||
| BUILDING-75 ZILLICOA ST | 2015-06-25 | 1,147,374 | 133,615 | S/L | 39.0000 | 29,420 | |||
| LAND-75 ZILLICOA | 2015-06-25 | 127,000 | |||||||
| IMPROVEMENTS-PAINTING | 2016-02-16 | 37,600 | 3,736 | S/L | 39.0000 | 964 | |||
| COMPRESSOR & FILTER | 2015-08-04 | 2,215 | 2,059 | 200DB | 5.0000 | 156 | |||
| BLDG IMPROVEMENTS | 2015-10-30 | 32,557 | 3,513 | S/L | 39.0000 | 835 | |||
| DRIVEWAY | 2015-12-09 | 15,553 | 5,476 | 150DB | 15.0000 | 1,008 | |||
| IMPROVEMENTS-PAINTING | 2016-04-22 | 4,381 | 417 | S/L | 39.0000 | 112 | |||
| HVAC | 2016-03-14 | 28,426 | 2,764 | S/L | 39.0000 | 91 | |||
| IMPROVEMENTS-PAINTING | 2016-02-16 | 18,942 | 1,882 | S/L | 39.0000 | 486 | |||
| HEAT PUMP | 2017-10-19 | 5,490 | 311 | S/L | 39.0000 | 141 | |||
| LAPTOP | 2017-04-06 | 1,176 | 1,007 | 200DB | 5.0000 | 67 | |||
| APPLE COMPUTER | 2018-05-08 | 2,674 | 2,674 | 200DB | 5.0000 | ||||
| GRANT LIFECYCLE SOFTWARE | 2019-05-02 | 9,500 | 3,167 | 200DB | 3.0000 | 4,222 | |||
| HVAC (HEAT PUMPS 9,12,13,14) | 2020-02-03 | 28,168 | S/L | 39.0000 | 632 | ||||
| IMPROVEMENTS-CONCRETE PAD | 2020-06-16 | 11,680 | 150DB | 15.0000 | 11,680 | ||||
| LAND-BAXTER FARM | 2010-05-10 | 531,889 | |||||||
| BAXTER FARM HOUSE | 2010-05-10 | 126,722 | 48,769 | S/L | 27.5000 | ||||
| CABIN 1 (INCLUDES HEAT PUMP) | 2019-01-01 | 187,841 | 13,092 | S/L | 27.5000 | ||||
| FERRIS MOWER | 2019-12-05 | 7,730 | 7,730 | 200DB | 5.0000 | ||||
| BARN | 2009-03-20 | 28,950 | 15.0000 | ||||||
| 870 ACRES, WATIA CREEK RD | 2004-02-12 | 3,288,717 | |||||||
| LANDSCAPING | 2004-08-31 | 2,500 | 15.0000 | ||||||
| WELL | 2004-07-21 | 6,325 | 15.0000 | ||||||
| NC DIVISION OF FOREST LAND IMPROVEMENTS | 2006-05-23 | 2,460 | 15.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| HVAC | 2016-03 | PURCHASE | 2020-02 | 28,426 | -25,571 | 2,855 | ||||
| SEE ATTACHED SCHEDULE D-1 | PURCHASE | 1,298,964 | 1,269,531 | 29,433 | ||||||
| SEE ATTACHED SCHEDULE D-1 | PURCHASE | 468,352 | 461,340 | 7,012 | ||||||
| SEE ATTACHED SCHEDULE D-1 | PURCHASE | 914,881 | 914,881 | |||||||
| SEE ATTACHED SCHEDULE D-2 | PURCHASE | 21,836 | 23,319 | -1,483 | ||||||
| SEE ATTACHED SCHEDULE D-2 | PURCHASE | 1,970,105 | 1,557,972 | 412,133 | ||||||
| SEE ATTACHED SCHEDULE D-3 | PURCHASE | 142,452 | 167,369 | -24,917 | ||||||
| SEE ATTACHED SCHEDULE D-3 | PURCHASE | 1,971,868 | 1,392,587 | 579,281 | ||||||
| VANGUARD EMERGING BASIS ADJUSTMENT | PURCHASE | 37,487 | -37,487 | |||||||
| ISHARES US TECH BASIS ADJUSTMENT | PURCHASE | 148,751 | -148,751 | |||||||
| INTEL BASIS ADJUSTMENT | PURCHASE | 22,962 | -22,962 | |||||||
| MICROSOFT BASIS ADJUSTMENT | PURCHASE | 16,039 | -16,039 | |||||||
| UNITED TECH BASIS ADJUSTMENT | PURCHASE | 38,159 | -38,159 | |||||||
| MARSH & MCCLENNAN BASIS ADJUSTMENT | PURCHASE | 3,331 | -3,331 | |||||||
| NEXTERA BASIS ADJUSTMENT | PURCHASE | 1,612 | -1,612 | |||||||
| TEXAS INSTRUMENTS BASIS ADJUSTMENT | PURCHASE | 9,381 | -9,381 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 16,403,517 | 19,415,172 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIPMENT | 15,798 | 13,585 | 2,213 | |
| 75 ZILLICOA BLDG & EQUIP | 1,303,961 | 196,442 | 1,107,519 | |
| 231 SARDIS INTANGIBLES | 11,056 | 4,852 | 6,204 | |
| WATIA BLDG & EQUIP | 362,528 | 69,591 | 292,937 | |
| 75 ZILLICOA LAND | 127,000 | 127,000 | ||
| WATIA LAND | 3,820,605 | 3,820,605 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 4,705 | 235 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE FRANKLIN SCHOOL | 943,502 | 644,215 | |
| DUE FROM MONTFORD HALL | 25,066 |
| Description | Amount |
|---|---|
| WATIA LLC CONTRIBUTION | 757,716 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AMORTIZATION | 5,875 | |||
| RENT | 17,476 | |||
| WEBSITE MAINTENANCE | 325 | |||
| INVESTMENT FEES | 124,178 | 124,178 | ||
| PAYROLL PROCESSING FEES | 823 | |||
| INSURANCE | 792 | |||
| TELEPHONE | 1,269 | 171 | ||
| 75 ZILLICOA EXPENSES | 26,257 | |||
| 231 SARDIS EXPENSES | 270 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 75 ZILLICOA LEASE REVENUE | 70,703 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO SPG | 108 | |
| 75Z TENANT SECURITY DEPOSIT | 30,500 | |
| WATIA PREPAID RENT | 300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 6,000 | 300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 5,745 | 776 | ||
| FEDERAL INCOME TAXES | 3,874 | 3,874 | ||
| FOREIGN & OTHER TAXES | 9,448 | 9,448 |