| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 17,905 | 16,115 |
| 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 | 4,852 | 15.0000 | 737 | 5,589 |
| 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 | 163,035 | S/L | 39.0000 | 29,420 | |||
| LAND-75 ZILLICOA | 2015-06-25 | 127,000 | |||||||
| IMPROVEMENTS-PAINTING | 2016-02-16 | 37,600 | 4,700 | S/L | 39.0000 | 964 | |||
| COMPRESSOR & FILTER | 2015-08-04 | 2,215 | 2,215 | 200DB | 5.0000 | ||||
| BLDG IMPROVEMENTS | 2015-10-30 | 32,557 | 4,348 | S/L | 39.0000 | 835 | |||
| DRIVEWAY | 2015-12-09 | 15,553 | 6,484 | 150DB | 15.0000 | 918 | |||
| IMPROVEMENTS-PAINTING | 2016-04-22 | 4,381 | 529 | S/L | 39.0000 | 112 | |||
| IMPROVEMENTS-PAINTING | 2016-02-16 | 18,942 | 2,368 | S/L | 39.0000 | 485 | |||
| HEAT PUMP | 2017-10-19 | 5,490 | 452 | S/L | 39.0000 | 140 | |||
| LAPTOP | 2017-04-06 | 1,176 | 1,074 | 200DB | 5.0000 | 68 | |||
| APPLE COMPUTER | 2018-05-08 | 2,674 | 2,674 | 200DB | 5.0000 | ||||
| GRANT LIFECYCLE SOFTWARE | 2019-05-02 | 9,500 | 7,389 | 200DB | 3.0000 | 1,407 | |||
| HVAC (HEAT PUMPS 9,12,13,14) | 2020-02-03 | 28,168 | 632 | S/L | 39.0000 | 722 | |||
| IMPROVEMENTS-CONCRETE PAD | 2020-06-16 | 11,680 | 11,680 | 150DB | 15.0000 | ||||
| LAND-BAXTER FARM | 2010-05-10 | 531,889 | |||||||
| BAXTER FARM HOUSE | 2010-05-10 | 126,722 | 48,769 | S/L | 27.5000 | 4,608 | |||
| CABIN 1 (INCLUDES HEAT PUMP) | 2019-01-01 | 187,841 | 13,092 | S/L | 27.5000 | 6,831 | |||
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHED SCHEDULE D-1 | PURCHASE | 678,230 | 682,162 | -3,932 | ||||||
| SEE ATTACHED SCHEDULE D-1 | PURCHASE | 2,282,734 | 2,216,382 | 66,352 | ||||||
| SEE ATTACHED SCHEDULE D-1 | PURCHASE | 657,740 | 657,740 | |||||||
| SEE ATTACHED SCHEDULE D-2 | PURCHASE | 3,639 | 3,493 | 146 | ||||||
| SEE ATTACHED SCHEDULE D-2 | PURCHASE | 1,792,194 | 1,529,676 | 262,518 | ||||||
| SEE ATTACHED SCHEDULE D-3 | PURCHASE | 115,817 | 99,374 | 16,443 | ||||||
| SEE ATTACHED SCHEDULE D-3 | PURCHASE | 2,433,212 | 1,349,768 | 1,083,444 | ||||||
| VANGUARD EMERGING BASIS ADJUSTMENT | PURCHASE | 12,741 | -12,741 | |||||||
| ISHARES US TECH BASIS ADJUSTMENT | PURCHASE | 19,310 | -19,310 | |||||||
| INTEL BASIS ADJUSTMENT | PURCHASE | 43,331 | -43,331 | |||||||
| MICROSOFT BASIS ADJUSTMENT | PURCHASE | 3,895 | -3,895 | |||||||
| MARSH & MCLENNAN BASIS ADJUSTMENT | PURCHASE | 31,816 | -31,816 | |||||||
| NEXTERA BASIS ADJUSTMENT | PURCHASE | 37,709 | -37,709 | |||||||
| TEXAS INSTRUMENTS BASIS ADJUSTMENT | PURCHASE | 30,465 | -30,465 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 17,500,617 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIPMENT | 15,798 | 15,060 | 738 | |
| 75 ZILLICOA BLDG & EQUIP | 1,303,961 | 230,040 | 1,073,921 | |
| 231 SARDIS INTANGIBLES | 11,056 | 5,589 | 5,467 | |
| WATIA BLDG & EQUIP | 362,528 | 81,029 | 281,499 | |
| 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 | 8,535 | 427 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE FRANKLIN SCHOOL | 644,215 | 329,964 | |
| NOTE RECEVIABLE YMCA | 451,733 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| RENT | 17,624 | |||
| AMORTIZATION | 5,875 | |||
| INVESTMENT FEES | 132,836 | 132,836 | ||
| SOFTWARE SUBSCRIPTION | 10,000 | |||
| TELEPHONE | 1,498 | 202 | ||
| PAYROLL PROCESSING FEES | 837 | |||
| WEBSITE MAINTENANCE | 240 | |||
| INSURANCE | 393 | |||
| 75 ZILLICOA EXPENSES | 17,590 | |||
| 231 SARDIS EXPENSES | 202 | |||
| WATIA EXPENSES | 46,707 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 75 ZILLICOA LEASE REVENUE | 182,996 | ||
| WATIA LEASE REVENUE | 55,558 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 75Z TENANT SECURITY DEPOSIT | 30,500 | 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 | 3,700 | 3,700 | ||
| FOREIGN & OTHER TAXES | 4,749 | 4,749 |