| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CONDO-HARBOR SPRINGS, MI | 2007-04-01 | 104,024 | 67,028 | S/L | 27.5000 | 3,782 | 3,782 | ||
| FURNITURE | 2012-05-04 | 9,728 | 9,728 | 200DB | 5.0000 | ||||
| WALL FURNISHINGS | 2012-05-09 | 1,203 | 1,203 | 200DB | 5.0000 | ||||
| FLOORING | 2012-05-25 | 7,000 | 7,000 | 200DB | 5.0000 | ||||
| BUILDING | 2012-02-14 | 114,850 | 53,771 | S/L | 27.5000 | 4,176 | 4,176 | ||
| FURNITURE | 2012-02-29 | 5,905 | 5,905 | 200DB | 5.0000 | ||||
| WINDOWS | 2012-03-14 | 1,746 | 1,746 | 200DB | 5.0000 | ||||
| A/C | 2012-03-14 | 3,790 | 3,790 | 200DB | 5.0000 | ||||
| ROOF | 2012-03-23 | 10,142 | 4,718 | S/L | 27.5000 | 368 | 368 | ||
| FLOORING AND IMPROVEMENTS | 2012-04-12 | 6,273 | 2,899 | S/L | 27.5000 | 228 | 228 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| RBC SHORT-TERM NON-COVERED | PURCHASE | 206 | 206 | |||||||
| RBC LONG-TERM COVERED | PURCHASE | 3,943 | 1,083 | 2,860 | ||||||
| RBC LONG-TREM NON-COVERED | PURCHASE | 487,242 | 549,637 | -62,395 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | 569,631 | |
| RBC - MIXED ASSETS | 62,300 | |
| RBC - TAXABLE FIXED INCOME | 2,443,749 | |
| RBC - US EQUITIES | 2,029,789 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT-LIFE INSURANCE | 200,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 264,661 | 166,342 | 98,319 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENTIAL RENTAL-HARBOR S | ||||
| ADVERTISING | 1,023 | 1,023 | ||
| ASSOCIATION DUES | 7,679 | 7,679 | ||
| UTILITIES | 1,893 | 1,893 | ||
| REPAIRS & MAINTENANCE | 19,109 | 19,109 | ||
| TAXES | 5,334 | 5,334 | ||
| INSURANCE | 196 | 196 | ||
| RESIDENTIAL-BELLEAIR BLUFFS | ||||
| REPAIRS AND MAINTENANCE | 2,115 | 2,115 | ||
| TAXES | 6,603 | 6,603 | ||
| EXPENSES | ||||
| OPERATING: SCHWAB ADVISOR FEE | 5,780 | 5,780 | ||
| OPERATING: BANK CHARG | 50 | |||
| OPERATING: MISC OFFICE EXPENS | 3,332 | |||
| OPERATING: UTILITIES | 1,460 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RBC OTHER INCOME | 339 | 339 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN - RBC | 389,067 |
| UNREALIZED GAIN - SCHWAB | 200,771 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 4,868 | 3,057 |
| UNCLEARED CHECKS | 104,585 | 140,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 12,340 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN | 828 | |||
| TAXES PAID | 7,246 |