| 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 | 184,800 | S/L | 15.0000 | 12,387 | 12,387 | 12,387 | |
| BUILDING | 2015-01-01 | 418,000 | 63,861 | S/L | 39.0000 | 4,913 | 4,913 | 4,913 | |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| LAND IMPROVEMENTS | 2015-01 | PURCHASE | 2021-06 | 264,367 | 462,000 | 197,633 | ||||
| BUILDING | 2015-01 | PURCHASE | 2021-06 | 349,226 | 418,000 | 68,774 | ||||
| LAND | 2015-01 | PURCHASE | 2021-06 | 220,000 | 220,000 | |||||
| BIRKDALE LOTS | 2014-01 | PURCHASE | 2021-09 | 90,000 | 90,000 | |||||
| BIRKDALE INSTALLMENT SALE | PURCHASE | 23,774 | 23,774 | |||||||
| OWEN WHITE INSTALLMENT SALE | PURCHASE | 13,506 | 13,506 | |||||||
| HAROLD | PURCHASE | 29,535 | 29,535 | |||||||
| SCHWAB 74759 | PURCHASE | 38,405 | 29,730 | 8,675 | ||||||
| MONARCH | PURCHASE | 2,395 | 2,395 | |||||||
| PREMIER | PURCHASE | 58,277 | 58,277 | |||||||
| BIRKDALE LOTS | PURCHASE | 177,797 | 177,797 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MONARCH | 9,978,495 | |
| SCHWAB 99048 | 1,632,491 | |
| SCHWAB 74759 | 1,625,618 | |
| PREMIER BANK 76100 | 4,292,001 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BBDSB | 10,320 | 10,320 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 941,339 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INSTALLMENT SALE | 513,946 |
| PRIOR PERIOD ADJUSTMENT FOR FMV | 2,774,597 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CONTRACT SERVICES | 17,929 | 17,929 | ||
| MAINTENANCE | 2,732 | 2,732 | ||
| UTILITIES | ||||
| INSURANCE |
| Description | Amount |
|---|---|
| PREVIOUS UNRECOGNIZED CHANGE IN FMV | 9,736,468 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
BIRKDALE INSTALLMENT CONTRACT |
2,208,410 |
|
OWENS WHITE - RV |
1,044,144 |
|
HAROLD PROPERTY |
1,852,915 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MONARCH | 62,898 | 62,898 | ||
| PREMIER BANK | 30,219 | 30,219 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MONARCH | 1,511 | 1,511 | ||
| PREMIER BANK | 2,262 | 2,262 | ||
| FEDERAL TAXES ON INVESTMENT INC | 6,926 | 6,926 | ||
| SCHWAB 74759 | 2,366 | 2,366 | ||
| FEDERAL TAXES ON INVESTMENT INC |