| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 2,556 | 1,278 | 1,278 | 0 |
| 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 - Met Life | 2018-01-23 | 2,813 | 975 | 20.0000 | 141 | 1,116 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Humboldt 80 Tile | 2010-06-30 | 34,521 | 33,365 | SL | 15.0000 | 1,156 | 1,156 | 1,156 | |
| Kossuth 80 Tile | 2012-12-13 | 50,969 | 41,059 | SL | 15.0000 | 3,398 | 3,398 | 3,398 | |
| Humboldt 80 Tile | 2015-10-20 | 21,919 | 13,393 | SL | 15.0000 | 1,461 | 1,461 | 1,461 | |
| Macon Tile | 2018-11-19 | 170,040 | 68,961 | SL | 15.0000 | 11,336 | 11,336 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 386,645 | 283,158 | 103,487 | |
| Land | 2,987,277 | 2,987,277 |
| Item No. | 1 |
|---|---|
| Lender's Name | First Citizens Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| 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 | Metropolitan Life Insurance Co |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CSV Life Insurance | 755,525 | 1,204,095 | |
| Net Intangible Assets | 1,837 | 1,696 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 141 | 141 | ||
| Bank Fees | 30 | 30 | ||
| Closing costs | 17,884 | 17,884 | ||
| Filing Fees | 191 | 191 | ||
| Insurance premiums | 371 | 371 | ||
| Miscellaneous | 1,203 | |||
| Rental Expenses | 32,400 | 32,400 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Enterprise Products Partners L | -8,785 | ||
| MPLX LP | -2,609 | ||
| MPLX LP | -7,941 | ||
| USA Mail 1 LLC | 281 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal tax payments | 1,246 | 623 | 623 | |
| Foreign Tax | 331 | 166 | 165 |