| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,000 | 11,500 | 0 | 11,500 |
| 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 - CIRCLE E | 2005-01-01 | 635,800 | L | 0 | 0 | 0 | |||
| LAND - CALWOOD 997 ACRES | 2005-01-01 | 3,908,000 | L | 0 | 0 | 0 | |||
| LAND - MESA HOUSE | 2005-01-01 | 80,000 | L | 0 | 0 | 0 | |||
| BUIDLINGS - SAFIYA 2008 BLDG | 2008-01-01 | 2,539,852 | 450,792 | SL | 39.000000000000 | 65,124 | 0 | 65,124 | |
| BUILDING - MESA HOUSE | 2005-01-01 | 150,000 | 30,386 | SL | 39.000000000000 | 3,846 | 0 | 3,846 | |
| MECKELY CENTER | 2017-12-31 | 570,548 | 43,887 | SL | 39.000000000000 | 14,629 | 0 | 14,629 | |
| IMPROVEMENT - RAILINGS | 2020-10-13 | 45,243 | 754 | SL | 15.000000000000 | 3,016 | 0 | 3,016 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| INVESTMENTS - CORPORATE STOCK | FORM 990-PF; PART II; LINE 10B | THE INSTRUCTIONS FOR FORM 990-PF REQUIRE A SCHEDULE THAT LISTS EACH SECURITY HELD AT THE END OF THE YEAR, AND TO SHOW WHETHER THAT SECURITY IS REPORTED AT COST BASIS OR FMV. ALL SECURITIES ARE HELD IN A BROKERAGE ACCOUNT THROUGHOUT THE YEAR. THIS SCHEDULE CAN BE PROVIDED TO THE IRS AT THEIR REQUEST. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 603,303 | 603,303 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCK | 1,124,981 | 1,124,981 |
| INTERNATIONAL | 630,377 | 630,377 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MISC FIXED BONDS | FMV | 82,800 | 82,800 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - CIRCLE E | 635,800 | 0 | 635,800 | 635,800 |
| LAND - CALWOOD 997 ACRES | 3,908,000 | 0 | 3,908,000 | 3,908,000 |
| LAND - MESA HOUSE | 80,000 | 0 | 80,000 | 80,000 |
| BUIDLINGS - SAFIYA 2008 BLDG | 2,539,852 | 515,916 | 2,023,936 | 2,023,936 |
| BUILDING - MESA HOUSE | 150,000 | 34,232 | 115,768 | 115,768 |
| MECKELY CENTER | 570,548 | 58,516 | 512,032 | 512,032 |
| IMPROVEMENT - RAILINGS | 45,243 | 3,770 | 41,473 | 41,473 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,385 | 4,193 | 0 | 4,192 |
| Item No. | 1 |
|---|---|
| Lender's Name | REGIONS BANK |
| Lender's Title | |
| Relationship to Insider | INSTITUTIONAL TRUSTEE |
| Original Amount of Loan | 423,000 |
| Balance Due | 257,761 |
| Date of Note | 2012-05 |
| Maturity Date | 2020-12 |
| Repayment Terms | 2,808.24 PER MONTH |
| Interest Rate | 3.750000000000 |
| Security Provided by Borrower | LAND AND BUILDINGS |
| Purpose of Loan | BUILDING CONSTRUCTION |
| Description of Lender Consideration | LAND AND BUILDINGS |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | REGIONS BANK |
| Lender's Title | |
| Relationship to Insider | INSTITUTIONAL TRUSTEE |
| Original Amount of Loan | 505,000 |
| Balance Due | 374,318 |
| Date of Note | 2017-10 |
| Maturity Date | 2022-09 |
| Repayment Terms | 3,007.24 PER MONTH |
| Interest Rate | 3.800000000000 |
| Security Provided by Borrower | LAND AND BUILDINGS |
| Purpose of Loan | BUILDING CONSTRUCTION |
| Description of Lender Consideration | LAND AND BUILDINGS |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE PREMIUM | 1,187 | 1,187 | 0 | 0 |
| MISCELLANEOUS | 305 | 152 | 0 | 153 |
| IRS LATE FILING PENALTY & INTEREST | 2,217 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME - CHARITABLE USE REAL ESTATE | 16,500 | 0 | 16,500 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS (LOSSES) | 33,494 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 25,902 | 25,902 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 948 | 948 | 0 | 0 |
| EXCISE TAX | 10,582 | 0 | 0 | 0 |