| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CPA fees | 16,392 | 0 | 0 | 16,392 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES - REVERE | 2017-06-01 | 8,314 | 3,393 | 10.0000 | 831 | 4,224 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building | 2008-05-15 | 426,998 | 137,769 | SL | 2.56 % | 10,948 | 10,948 | ||
| RITE AID BLDG | 2006-05-15 | 2,077,787 | 770,428 | SL | 2.56 % | 46,615 | 46,615 | ||
| BUILDING | 2017-01-01 | 834,152 | 619,464 | SL | 2.56 % | 21,388 | 21,388 | ||
| BUILDING - Burger King | 2017-01-01 | 262,869 | 42,183 | SL | 2.56 % | 6,740 | 6,740 | ||
| BLDG - APPLEBEES 27% | 2018-12-31 | 37,016 | 4,707 | SL | 2.56 % | 949 | 949 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 1,138,360 | 1,235,010 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,561,034 | 844,148 | 716,886 | 1,561,035 |
| Land | 575,655 | 575,655 | 2,759,265 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 99% OF TAYLOR PLANTATION LLC | AT COST | 1,354,415 | 1,650,000 |
| 54% OF WESTVIEW OFFICE LLC | AT COST | 165,574 | 400,000 |
| 47% BONITA SPRINGS HOLDINGS LLC | AT COST | ||
| 49% BELLEFONTE HOLDINGS LLC | AT COST | 173,087 | 1,170,000 |
| 35.55% FREDERIC INVESTMENT GROUP III | AT COST | 144,721 | 519,000 |
| 25% HANOVER OFFICE | AT COST | 74,129 | 750,000 |
| 20% ALTUS PANTOPS 250 | AT COST | 18,052 | 300,000 |
| 49% BALLENGER CREEK | AT COST | 52,940 | 645,000 |
| 49% IRON HORSE REAL ESTATE | AT COST | 239,624 | 1,470,000 |
| 99% DAN JAY | AT COST | 405,064 | 1,175,000 |
| 49% CAMP HILL HOLDINGS | AT COST | 178,149 | 2,499,509 |
| 35% SCP-EBC LLC | AT COST | 122,296 | 300,000 |
| 84.58% RIVERSIDE BRICKWORKS | AT COST | 846,178 | 1,800,000 |
| 99% SUNSET REAL ESTATE | AT COST | 493,094 | 270,000 |
| 5% WHITEHORSE I | AT COST | 71,049 | 710,600 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 78,605 | 78,605 | 310,302 | |
| Buildings | 651,966 | 224,013 | 427,953 | |
| Land | 10,283,881 | 10,283,881 | 12,503,458 |
| Item No. | 1 |
|---|---|
| Lender's Name | MID ATLANTIC FARM BUREAU |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 75,069 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | REVERE BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 748,411 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | JUSTINE INVESTMENTS LLC |
| Lender's Title | |
| Relationship to Insider | RELATED PARTY |
| Original Amount of Loan | 961,695 |
| Balance Due | 963,728 |
| Date of Note | 2018-12 |
| Maturity Date | |
| Repayment Terms | DUE ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | |
| Consideration FMV | 963728 |
| Item No. | 4 |
|---|---|
| Lender's Name | AFFILIATES |
| Lender's Title | |
| Relationship to Insider | RELATED PARTY |
| Original Amount of Loan | 117,400 |
| Balance Due | 110,383 |
| Date of Note | 2018-12 |
| Maturity Date | |
| Repayment Terms | DUE ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | |
| Consideration FMV | 110383 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN FEES, NET OF AMORTIZATION | 4,090 | ||
| Net Intangible Assets | 4,921 | 4,090 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENTS | 64,721 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 831 | 831 | ||
| ASSET VALUE FEE | 7,564 | 7,564 | ||
| BANK CHARGES | 236 | 236 | ||
| CONSERVATION PROPERTY EXPENSES | 33,060 | 33,060 | ||
| MEETINGS & TRAVEL | 1,322 | 1,322 | ||
| OFFICE EXPENSE | 1,724 | 1,724 | ||
| Rental Expenses | 106,743 | 106,743 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTUS PANTOPS 250 K-1 | 14,157 | 14,157 | 14,157 |
| BALLENGER CREEK K-1 | 34,944 | 34,944 | 34,944 |
| BELLEFONTE HLDGS K-1 | 134,926 | 134,926 | 134,926 |
| BONITA SPRINGS HLDGS K-1 | 130,951 | 130,951 | 130,951 |
| CAMP HILL HLDGS K-1 | 225,287 | 225,287 | 225,287 |
| DAN-JAY LLC K-1 | -2,195 | -2,195 | -2,195 |
| FREDERICK INV GR III K-1 | 52,848 | 52,848 | 52,848 |
| HANOVER OFFICE LLC K-1 | 26,190 | 26,190 | 26,190 |
| RIVERSIDE BRICKWORKS K-1 | 161,857 | 161,857 | 161,857 |
| SCP-EBC K-1 | 38,191 | 38,191 | 38,191 |
| SUNSET REAL ESTATE K-1 | -66,987 | -66,987 | -66,987 |
| TAYLOR PLANTATION K-1 | 340,975 | 340,975 | 340,975 |
| WESTVIEW OFFICE K-1 | 31,142 | 31,142 | 31,142 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 4,750 | 4,750 |
| Other Liabilities | 6,449 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LR GARLAND GROH BLVD LLC |
400,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATOR | 20,579 | 0 | 0 | 20,579 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 57,614 | 57,614 | ||
| RE TAXES - INVESTMENT | 15,523 | 15,523 |