| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REYNOLDS & COMPANY | 18,840 | 5,652 | 13,188 | |
| KELLY GALLOWAY SMITH GOOLSBY | 8,250 | 2,475 | 5,775 | |
| ARBITIAGE GROUP | 5,000 | 1,500 | 3,500 |
| 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 | 2009-09-05 | 4,488,171 | |||||||
| FOOTBALL STADIUM | 2009-09-05 | 2,928,559 | 973,136 | S/L | 27.5000 | 73,214 | |||
| BASEBALL FIELD | 2009-09-05 | 378,935 | 125,917 | S/L | 27.5000 | 9,473 | |||
| BASKETBALL COURTS | 2009-09-05 | 70,626 | 23,468 | S/L | 27.5000 | 1,766 | |||
| TENNIS COURTS | 2009-09-05 | 219,366 | 72,894 | S/L | 27.5000 | 5,484 | |||
| FOOTBALL TURF & DRAINAGE | 2009-09-05 | 555,500 | 374,963 | S/L | 15.0000 | 27,775 | |||
| IRRIGATION SYSTEM | 2009-09-05 | 23,866 | 16,110 | S/L | 15.0000 | 1,193 | |||
| LANDSCAPING | 2009-09-05 | 43,535 | 29,386 | S/L | 15.0000 | 2,177 | |||
| FENCING | 2009-09-05 | 19,567 | 13,208 | S/L | 15.0000 | 978 | |||
| SIGNAGE | 2009-09-05 | 5,204 | 3,512 | S/L | 15.0000 | 260 | |||
| FIELD FLAGS | 2011-04-26 | 3,717 | 3,717 | S/L | 7.0000 | ||||
| BASEBALL FIELD-SOD | 2011-01-01 | 91,828 | 27,453 | S/L | 27.5000 | 2,296 | |||
| TENNIS COURTS | 2010-05-19 | 21,475 | 6,443 | S/L | 27.5000 | 536 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PORTSMOUTH VA RFDG SER B GO | 2013-10 | PURCHASE | 2023-02 | 65,000 | 61,755 | 3,245 | ||||
| WELLS FARGO BK N A SIOUX FALLS | 2022-07 | PURCHASE | 2023-04 | 239,472 | 240,000 | -528 | ||||
| CITIZENS BK NA PROVIDENCE RI | 2022-07 | PURCHASE | 2023-04 | 240,000 | 240,000 | |||||
| UBS BK SALT LAKE CITY UT | 2022-07 | PURCHASE | 2023-05 | 238,452 | 240,000 | -1,548 | ||||
| MONTGOMERY CNTY VA ECON DEV | 2020-12 | PURCHASE | 2023-06 | 10,000 | 10,066 | -66 | ||||
| MONTGOMERY CNTY VA ECON DEV | 2014-01 | PURCHASE | 2023-06 | 45,000 | 45,105 | -105 | ||||
| UBS BK SALT LAKE CITY UT | 2022-07 | PURCHASE | 2023-07 | 240,000 | 240,000 | |||||
| TRUIST BK CHARLOTTE N C | 2023-05 | PURCHASE | 2023-08 | 150,000 | 150,000 | |||||
| PHENIX CITY AL SCHOOL WTS GO | 2014-02 | PURCHASE | 2023-08 | 100,000 | 101,569 | -1,569 | ||||
| WILL CNTY IL SCH DIST 122 GO | 2013-04 | PURCHASE | 2023-10 | 65,000 | 66,511 | -1,511 | ||||
| MONTGOMERY CNTY VA ECON DEV | 2013-12 | PURCHASE | 2023-11 | 10,000 | 10,048 | -48 | ||||
| MONTGOMERY CNTY MD LTD OBLIG | 2014-01 | PURCHASE | 2023-11 | 45,000 | 44,955 | 45 | ||||
| PNC BK NATL ASSN WILLMINGTON | 2023-05 | PURCHASE | 2023-11 | 175,000 | 175,000 | |||||
| MASSILLON OHIO GENERAL OBLIG | 2013-04 | PURCHASE | 2023-12 | 5,000 | 5,000 | |||||
| UNIV CINCINNATI OH RCPTS REV D | 2013-12 | PURCHASE | 2023-12 | 10,000 | 10,139 | -139 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EDWARD JONES | 4,542,875 | 4,325,822 |
| UMB BANK | 228,064 | 210,576 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDLINGS | 4,362,178 | 1,795,358 | 2,566,820 | 2,566,820 |
| LAND | 4,488,171 | 4,488,171 | 4,488,171 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JOHNSON & OLIVER | 8,790 | 2,637 | 6,153 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 2,917 |
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 1,525 | 1,525 | ||
| INSURANCE | 2,522 | 757 | 1,765 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 10,000 | ||
| PRIOR YEAR ADJUSTMENT | 2,917 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ADVANCE RENT PAYMENTS | -5,000 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OHIO SECRETARY OF STATE | 200 | 200 | ||
| EXCISE TAX | 6,278 | 6,278 |