| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Jacqueline K. Lorsong | 9,000 | 4,500 | 0 | 4,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1103-owner occup-3500 sf | 2002-02-01 | 444,754 | 232,512 | SL | 40.0000 | 11,119 | |||
| 1103-rental-58.333% | 2002-02-01 | 622,646 | 325,506 | SL | 40.0000 | 15,566 | 15,566 | ||
| Air Conditioning -1103 | 2008-08-05 | 43,829 | 42,125 | SL | 15.0000 | 1,704 | |||
| Office improvements -1103 | 2012-08-30 | 8,974 | 2,315 | SL | 40.0000 | 224 | |||
| Heat pump | 2015-10-29 | 12,716 | 6,077 | SL | 15.0000 | 848 | 848 | ||
| Gravely Proturn Mower | 2016-07-11 | 11,550 | 10,725 | SL | 7.0000 | 825 | |||
| 2 JD Gators 2016 PR15 | 2016-01-22 | 31,041 | 30,669 | SL | 7.0000 | 372 | |||
| Gravely Proturn 472 | 2017-02-28 | 10,607 | 8,838 | SL | 7.0000 | 1,515 | |||
| Dehumidifier | 2018-09-20 | 2,837 | 803 | SL | 15.0000 | 189 | 189 | ||
| Server | 2018-08-23 | 7,739 | 6,708 | SL | 5.0000 | 1,031 | |||
| 2019 Ram 1500 | 2018-06-14 | 62,239 | 40,751 | SL | 7.0000 | 7,409 | |||
| 2020 Kawasaki Mule | 2020-06-30 | 14,653 | 5,233 | SL | 7.0000 | 174 | |||
| 2019 Gravely Proturn 460 | 2020-04-15 | 7,929 | 3,116 | SL | 7.0000 | 1,133 | |||
| JD 2021 4044M Tractor & Rotary Cutter | 2021-08-26 | 34,263 | 6,527 | SL | 7.0000 | 4,895 | |||
| Kawaski 4 wheeler | 2021-06-15 | 4,400 | 996 | SL | 7.0000 | 629 | |||
| Pond aeration equipment SH | 2022-07-15 | 8,651 | 618 | SL | 7.0000 | 1,236 | |||
| 2021 Gravely 992504 Proturn 672 | 2022-06-28 | 14,699 | 1,050 | SL | 7.0000 | 2,100 | |||
| 2024 Ram 1500 | 2023-11-02 | 79,002 | SL | 7.0000 | 1,881 | ||||
| 2023 JD Gator | 2023-01-27 | 22,750 | SL | 7.0000 | 2,979 | ||||
| 2023 JD Gator | 2023-02-10 | 22,750 | SL | 7.0000 | 2,979 | ||||
| 2023 Frontier Root Grapple | 2023-03-31 | 8,000 | SL | 7.0000 | 857 | ||||
| Family room sofa | 2023-07-25 | 7,239 | SL | 7.0000 | 431 | ||||
| 2022 Novae Trailer | 2023-03-16 | 7,009 | SL | 7.0000 | 751 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3032 Chevron | 227,259 | 452,253 |
| 4128 Coca Cola | 36,768 | 243,263 |
| 2221 Nextera Energy | 12,895 | 134,904 |
| 1522 Pepsico | 83,040 | 258,496 |
| 5309 Pfizer, Inc. | 169,398 | 152,846 |
| 2170 American Electric Power | 145,510 | 176,247 |
| 390 Johnson & Johnson | 63,619 | 61,129 |
| 553 Apple Inc | 70,179 | 106,469 |
| 259 Microsoft Corp | ||
| 288 Costco Wholesale Corp | 91,486 | 190,103 |
| 3712 Ford Motor Co | ||
| 1535 Coterra Energy Inc | ||
| 110 Humana Inc | ||
| 200 Lilly Eli & Co | 81,117 | 116,584 |
| 270 Procter & Gamble Co | 37,589 | 39,566 |
| 70 Caterpillar Inc | 19,888 | 20,697 |
| 350 Colgate-Palmolive Co | 26,353 | 27,899 |
| 2500 Conagra Brands Inc | 93,029 | 71,650 |
| 1475 Exxon Mobil Corp | 5,735 | 147,471 |
| 2165 General Mills Inc | 115,601 | 141,028 |
| 1431 Merck & Co Inc | 67,751 | 156,008 |
| 20 Nvidia Corp | 10,088 | 9,904 |
| 470 Range Resources Corp | 15,672 | 14,307 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GNMA Mortgage Pools-Various | AT COST | 3 | 5 |
| 453 Advisors Disciplined Tr Unit 541 | AT COST | 130,318 | 78,586 |
| 1311 iShares Tr Dow Jones US Utils | AT COST | 194,267 | 371,195 |
| 979 SPDR Ser Tr S&P Divid ETF | AT COST | ||
| 2883 Invesco Exchange Traded Fd II | AT COST | 126,840 | 180,649 |
| 51,925 Adv Disc Tr Unit 1560 Utilities | AT COST | 478,445 | 444,063 |
| 16,049 Adv Disc Tr Unit 1842 Ubiquitous | AT COST | ||
| 13,405 Adv Disc Tr Unit 2005 Cohen & Ste | AT COST | ||
| 12,171 Adv Disc Tr Unit 2113 Dow Value T | AT COST | ||
| 10,910 Ft Unit 10410 Dow Target | AT COST | 109,104 | 113,409 |
| 100 Advisors Disc648 | AT COST | 35,151 | 24,035 |
| 475.31 SPDR S & P 500 ETF | AT COST | 40,361 | 135,463 |
| 32431 Advisors Disciplined 2140 | AT COST | 326,286 | 330,277 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 148,715 | 114,859 | 33,856 | 10,000 |
| Machinery and Equipment | 259,825 | 81,864 | 177,961 | 70,000 |
| Buildings | 1,107,111 | 610,344 | 496,767 | 907,757 |
| Land | 300,198 | 300,198 | 342,243 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Armistead, Lee, Rush & Wright | 16,838 | 0 | 0 | 16,838 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Investment in Manor House - Sheepshead | 6,011,052 | 6,030,239 | 3,400,000 |
| Program related investment-Sheepshead | 2,254,332 | 2,254,332 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 496 | 496 | ||
| Corporate fees | 374 | 374 | ||
| Insurance | 38,973 | 38,973 | ||
| Office expense | 15,098 | 15,098 | ||
| Postage and deliveries | 1,084 | 1,084 | ||
| Rental Expenses | 23,026 | 23,026 | ||
| Telephone | 2,455 | 2,455 | ||
| Wildlife habitat maintenance | 133,098 | 133,098 |
| Description | Amount |
|---|---|
| Termination distribution of all assets Knapp Educational Fd | 3,612,813 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Capra Enterprises, Inc.-inv. advisor | 106,087 | 106,087 | 0 | 0 |
| Pershing and Schwab fees | 832 | 832 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax-Form 990PF | 2,074 | |||
| Payroll taxes | 26,697 | 995 | 25,702 |