| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,295 | 7,295 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FAX MACHINE | 1998-07-22 | 215 | 215 | 200DB | 5.0000 | ||||
| USED REFRIGERATOR | 1998-07-28 | 100 | 100 | 200DB | 5.0000 | ||||
| GE HEAT/COOL | 2000-05-17 | 659 | 610 | 200DB | 5.0000 | ||||
| WASHER/DRYER | 2000-05-26 | 721 | 667 | 200DB | 5.0000 | ||||
| AIR CONDITIONER | 2001-06-19 | 314 | 314 | 200DB | 5.0000 | ||||
| COMPUTER MONITOR | 2002-04-02 | 210 | 210 | 200DB | 5.0000 | ||||
| LOG CABINS | 2007-04-30 | 109,059 | 39,497 | S/L | 39.0000 | 2,797 | |||
| DIGITAL CAMERA | 2006-12-12 | 500 | 500 | 200DB | 7.0000 | ||||
| COPY MACHINE | 2007-02-08 | 800 | 800 | 200DB | 7.0000 | ||||
| IMPROVEMENTS TO LOG CABINS | 2007-09-01 | 13,107 | 4,607 | S/L | 39.0000 | 336 | |||
| 2 AIR CONDITIONERS | 2007-09-05 | 658 | 658 | 200DB | 7.0000 | ||||
| WEBSITE | 2008-07-29 | 1,100 | 1,100 | S/L | 3.0000 | ||||
| BOOKCASE | 2008-08-29 | 125 | 125 | 200DB | 7.0000 | ||||
| COMPUTER | 2009-01-02 | 2,500 | 2,500 | 200DB | 5.0000 | ||||
| SOUND SYSTEM | 2010-03-23 | 5,028 | 5,028 | 200DB | 7.0000 | ||||
| FURNITURE | 2010-06-23 | 1,200 | 1,200 | 200DB | 7.0000 | ||||
| VIDEO CAMERA | 2010-07-21 | 455 | 455 | 200DB | 7.0000 | ||||
| WEBSITE | 2011-03-18 | 1,100 | 1,100 | S/L | 3.0000 | ||||
| MANURE SPREADER | 2011-04-08 | 800 | 800 | 200DB | 7.0000 | ||||
| DOCTOR'S CARRIAGE | 2011-07-13 | 850 | 850 | 200DB | 7.0000 | ||||
| A/C UNIT | 2011-08-03 | 2,350 | 2,350 | 200DB | 7.0000 | ||||
| PROJECTOR | 2012-02-29 | 2,390 | 2,390 | 200DB | 7.0000 | ||||
| BUCKBOARD | 2011-12-14 | 440 | 440 | 200DB | 7.0000 | ||||
| LIGHTING DECORATIVE | 2012-02-29 | 4,330 | 4,330 | 200DB | 7.0000 | ||||
| 8.61 ACRES INCLUDING FAA | 1998-07-22 | 101,000 | |||||||
| 31.7 ACRES "BOG" BRUNSWICK RD | 1998-07-22 | 143,000 | |||||||
| MANOR HILLWOOD PASTURE INCL 4 OUT BUILDINGS | 2011-06-01 | 926,943 | 4,753 | ||||||
| WINDOWS - HILLWOOD | 2012-12-07 | 1,200 | 260 | S/L | 39.0000 | 31 | |||
| RESTORATION - MANOR | 2013-05-15 | 13,530 | 2,790 | S/L | 39.0000 | 347 | |||
| LAND IMPS TO BALANCE | 2012-05-31 | 16,694 | |||||||
| ROOF WORK | 2013-08-06 | 20,883 | 4,172 | S/L | 39.0000 | 536 | |||
| MANOR IMPROVMENTS | 2015-04-01 | 39,125 | 6,145 | S/L | 39.0000 | 1,003 | |||
| HILLWOOD IMPRV TO LIGHTING & ELECTRIC | 2014-10-03 | 9,925 | 1,686 | S/L | 39.0000 | 254 | |||
| MANOR DRIVEWAY & PARKING | 2014-10-23 | 22,630 | 3,844 | S/L | 39.0000 | 580 | |||
| HILLWOOD PARKING & DRIVEWAY | 2014-10-23 | 22,630 | 3,844 | S/L | 39.0000 | 580 | |||
| MANOR IMPRV TO LOGS, ROOF & SIDING | 2015-01-09 | 39,950 | 6,530 | S/L | 39.0000 | 1,025 | |||
| ICE MAKER | 2015-12-02 | 1,264 | 1,264 | 200DB | 5.0000 | ||||
| HILLWOOD RAIL FENCE | 2015-10-07 | 2,400 | 1,727 | 150DB | 15.0000 | 71 | |||
| SECURITY DOORS AT HILLWOOD | 2017-02-15 | 18,000 | 1,981 | S/L | 39.0000 | 461 | |||
| CHAIRS | 2018-06-01 | 8,215 | 8,215 | 200DB | 7.0000 | ||||
| ELECTRICAL IMPROVEMENTS- MANOR HOUSE | 2019-09-27 | 4,081 | 179 | S/L | 39.0000 | 104 | |||
| MANOR HOUSE ROOF | 2020-04-27 | 4,945 | 143 | S/L | 39.0000 | 126 | |||
| ELECTRICAL IMPROVEMENTS- HILLWOOD | 2019-09-27 | 7,147 | 313 | S/L | 39.0000 | 183 | |||
| DIXIE CHOPPER | 2021-04-15 | 8,000 | 8,000 | 200DB | 5.0000 | ||||
| TRUCK | 2020-06-01 | 3,314 | 3,314 | 200DB | 5.0000 | ||||
| AMPHITHEATER | 2021-03-01 | 38,000 | 203 | S/L | 39.0000 | 974 | |||
| SCHOOL HOUSE IMPROVEMENTS | 2022-05-24 | 16,000 | S/L | 39.0000 | 17 | ||||
| SCHOOLHOUSE FOUNDATION | 2022-01-11 | 1,500 | S/L | 39.0000 | 14 | ||||
| SCHOOLHOUSE FOOTER | 2022-05-06 | 8,000 | S/L | 39.0000 | 9 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PUBLICALLY TRADED SECURITIES (ST) | 2021-06 | PURCHASE | 2022-05 | 942,417 | 935,923 | 6,494 | ||||
| PUBLICALLY TRADED SECURITES (LT) | 2020-06 | PURCHASE | 2022-05 | 447,879 | 338,991 | 108,888 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AFLAC | ||
| ALTRIA GROUP | ||
| ALTITTUDE ACQUISITION | ||
| AMAZON | ||
| AMERISOURCE BERGEN | 26,314 | 26,314 |
| AMGEN | 19,256 | 19,256 |
| AUTOMATIC DATA PROCESSI | 12,039 | 12,039 |
| CHEVRON CORP | 20,086 | 20,086 |
| CHURCHILL CAPITAL | ||
| COCA COLA | 18,570 | 18,570 |
| CONAGRA FOODS | 14,439 | 14,439 |
| CVS CAREMARK | 26,219 | 26,219 |
| DOLLAR GENERAL | 26,661 | 26,661 |
| GLOBAL PAYMENTS | 18,608 | 18,608 |
| GRAINGER WW | 20,457 | 20,457 |
| HIGHCAPE | ||
| HOLICITY | ||
| JOHNSON & JOHNSON | 23,339 | 23,339 |
| KROGER | 12,448 | 12,448 |
| LORDSTOWN MOTORS | ||
| LOWES COS | 24,022 | 24,022 |
| MARSH & MCLENNAN | 18,874 | 18,874 |
| MEDTRONIC | 16,625 | 16,625 |
| MERCK & CO | ||
| MICROCHIP TECHNOLOGY | 20,923 | 20,923 |
| MONDELEZ INTL | 13,793 | 13,793 |
| OSPREY TECH | ||
| PERRIGO CO | 13,552 | 13,552 |
| PHILIP MORRIS | 17,213 | 17,213 |
| ROSS STORE | 19,385 | 19,385 |
| SOARING EAGLE | ||
| SOARING EAGLE ACQUISTIO | ||
| SOCAIL CAP | ||
| SMUCKER JM | 11,534 | 11,534 |
| STANLEY BLACK | 11,157 | 11,157 |
| STATE STR CORP | 17,253 | 17,253 |
| SYSSO CORP | 27,274 | 27,274 |
| THERMO FISHER | 17,027 | 17,027 |
| UNILEVER | ||
| UNITED HEALTHCARE | ||
| UNITED PARCEL SERVICE | 17,314 | 17,314 |
| UNITEDHEALTH GROUP | 21,858 | 21,858 |
| US BANCORP | 22,608 | 22,608 |
| WALT DISNEY CO | 14,026 | 14,026 |
| AURINIA PRARMACEUTICALS | 11,280 | 11,280 |
| SOFI TECHNOLOGIES | 5,984 | 5,984 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MFS INTERNATIONAL VALUE | FMV | 222,103 | 222,103 |
| WCM FOCUSED | FMV | 232,048 | 232,048 |
| ADVISOR SER TR | FMV | 79,431 | 79,431 |
| AMERICAN FUNDS | FMV | ||
| LEGG MASON | FMV | 138,169 | 138,169 |
| METROPOLITAN WEST FUNDS | FMV | 49,202 | 49,202 |
| MFS INTERNATIONAL VALUE | FMV | ||
| THORNBURG FUNDS | FMV | 49,627 | 49,627 |
| ISHARE TRUST | FMV | 139,872 | 139,872 |
| SELECT SECTOR | FMV | ||
| SPDR GOLD | FMV | ||
| BLACKROCK | FMV | 30,397 | 30,397 |
| CHEVRON | FMV | 18,081 | 18,081 |
| GEICO | FMV | 20,981 | 20,981 |
| GLAXOSMITHKLINE CAPITAL | FMV | 20,211 | 20,211 |
| HERSEY | FMV | 20,019 | 20,019 |
| JPMORGAN CHASE | FMV | 24,995 | 24,995 |
| LA VERNE CALIF | FMV | 10,189 | 10,189 |
| MASSACHUSETTS ST HSG | FMV | 4,950 | 4,950 |
| NEW JERSEY ST HSG | FMV | 18,970 | 18,970 |
| PAYPAL | FMV | 19,763 | 19,763 |
| PROCTOR & GAMBLE | FMV | 20,162 | 20,162 |
| TJX COS | FMV | 20,032 | 20,032 |
| US TREASURY | FMV | 48,867 | 48,867 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT | 1,383,388 | 139,658 | 1,243,730 | 1,243,730 |
| LAND | 244,000 | 244,000 | 244,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 2,475 | 1,137 | 1,138 | |
| AUTO & TRUCK | 2,316 | 2,316 | ||
| BANK FEES | 266 | 266 | ||
| DUES & SUBSCRIPTIONS | 1,995 | 1,995 | ||
| MANOR HOUSE EXHIBITS & EDUCAT | 2,351 | 2,351 | ||
| INSURANCE | 19,551 | 1,123 | 18,428 | |
| INVESTMENT FEES | 18,574 | 18,574 | 18,574 | |
| SUBCONTRACTORS | 15,356 | 15,356 | ||
| REPAIRS & MAINTENANCE | 31,500 | 12,720 | 18,780 | |
| MISCELLANEOUS | 6,476 | 574 | 5,902 | |
| OFFICE EXPENSE | 11,918 | 1,392 | 10,526 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES | 222 | 222 | |
| RENTAL INCOME | 178,554 | 178,554 | |
| MANOR TOUR INCOME | 2,721 | 2,721 | |
| MISCELLANEOUS INCOME | 1,609 | 1,609 | |
| EXCISE TAX REFUND | 5,433 | 5,433 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | -314,686 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN | 40,530 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 7,991 | 7,991 | ||
| FEDERAL EXCISE TAX | 564 |