| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,500 | 3,250 | 3,250 |
| 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 | 2023-04-25 | 2,100,150 | |||||||
| WATER HEATER | 2023-04-28 | 7,650 | S/L | 27.5000 | 197 | 197 | |||
| ROOF | 2023-08-15 | 11,200 | S/L | 27.5000 | 153 | 153 | |||
| BUILDING | 2023-04-25 | 535,000 | S/L | 27.5000 | 13,780 | 13,780 | |||
| BUILDING | 2023-04-25 | 390,000 | S/L | 27.5000 | 10,045 | 10,045 | |||
| BUILDING | 2023-04-25 | 102,248 | S/L | 27.5000 | 2,634 | 2,634 | |||
| LAND | 2023-04-25 | 247,752 | |||||||
| BUILDING | 2023-04-25 | 202,226 | S/L | 27.5000 | 5,209 | 5,209 | |||
| LAND | 2023-04-25 | 122,774 | |||||||
| BUILDING | 2023-04-25 | 112,889 | S/L | 27.5000 | 2,908 | 2,908 | |||
| LAND | 2023-04-25 | 67,111 | |||||||
| BUILDING | 2023-04-25 | 195,580 | S/L | 27.5000 | 5,038 | 5,038 | |||
| LAND | 2023-04-25 | 132,650 | |||||||
| LAND | 2023-04-25 | 1,983,000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OTHER RE HELD FOR INVESTMENT | 20,171,010 | 20,171,010 | 20,171,010 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER ASSETS HELD FOR INVESTMENT | FMV | 350,000 | 350,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1,556,793 | 39,964 | 1,516,829 | 6,170,266 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 40,982 | 20,491 | 20,491 |
| Item No. | 1 |
|---|---|
| Lender's Name | THE HMT FAMILY DYNASTY TRUST |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 2000000 |
| Balance Due | 2000000 |
| Date of Note | 2023-04 |
| Maturity Date | 2028-04 |
| Repayment Terms | 60 |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | |
| Purpose of Loan | BUSINESS PURPOSE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | THE HMT FAMILY DYNASTY TRUST |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 500000 |
| Balance Due | 500000 |
| Date of Note | 2023-07 |
| Maturity Date | 2025-01 |
| Repayment Terms | 18 |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | |
| Purpose of Loan | BUSINESS PURPOSE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | THE HMT FAMILY DYNASTY TRUST |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 700000 |
| Balance Due | 700000 |
| Date of Note | 2023-10 |
| Maturity Date | 2025-04 |
| Repayment Terms | 18 |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | |
| Purpose of Loan | BUSINESS PURPOSE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | THE GEORGE TAYLOR MUNROE TRUST |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 75000 |
| Balance Due | 75000 |
| Date of Note | 2023-10 |
| Maturity Date | 2025-04 |
| Repayment Terms | 18 |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | |
| Purpose of Loan | BUSINESS PURPOSE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | THE GEORGE TAYLOR MUNROE TRUST |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 160000 |
| Balance Due | 160000 |
| Date of Note | 2023-11 |
| Maturity Date | 2025-05 |
| Repayment Terms | 18 |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | |
| Purpose of Loan | BUSINESS PURPOSE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ARTWORK & HISTORICAL ARTIFACTS | 8,320,220 | 8,320,220 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 10289 MOUNT SHARTON RD | ||||
| OPERATING EXPENSES | 6,427 | 6,427 | ||
| 11010 BLOOMSBURY LN | ||||
| OPERATING EXPENSES | 952 | 952 | ||
| 13048 BERRY HILL LN | ||||
| OPERATING EXPENSES | 3,943 | 3,943 | ||
| 9584 MT SHARON RD | ||||
| OPERATING EXPENSES | 574 | 574 | ||
| 18138 BRICK CHURCH ROAD | ||||
| OPERATING EXPENSES | 182 | 182 | ||
| 18012 CONSTITUTION HWY | ||||
| OPERATING EXPENSES | 90 | 90 | ||
| 724 W WACO | ||||
| OPERATING EXPENSES | 8,273 | 8,273 | ||
| EXPENSES | ||||
| RELATED MEALS AND ENTERTAINME | 5,915 | 2,958 | 2,958 | |
| PAYROLL EXPENSES | 909 | 909 | ||
| BANK SERVICE CHARGES | 288 | 144 | 144 | |
| FINES & PENALTIES | 239 | 239 | ||
| CONTRACT LABOR | 12,930 | 12,930 | ||
| OFFICE EXPENSE | 11,566 | 11,566 | ||
| STORAGE EXPENSE | 5,715 | 5,715 | ||
| LAND SURVEYING EXPENSE | 13,050 | 13,050 | ||
| SUPPLIES | 2,436 | 2,436 | ||
| TECHNOLOGY | 2,823 | 2,823 | ||
| MISCELLANEOUS | 1,110 | 1,110 | ||
| RESEARCH EXPENSE | 6,000 | 6,000 | ||
| POSTAGE AND SUPPLIES | 13,747 | 13,747 | ||
| CLEANING EXPENSES | 3,500 | 3,500 | ||
| ADVERTISING | 12,365 | 12,365 | ||
| VEHICLE EXPENSE | 309 | 309 | ||
| ARCHITECTURE FEE | 88,271 | 88,271 | ||
| APPRAISAL EXPENSE | 2,750 | 2,750 | ||
| INSURANCE | 66,484 | 49,863 | 16,621 | |
| UTILITIES | 63,670 | 63,670 | ||
| REPAIRS & MAINTENANCE | 257,897 | 257,897 | ||
| EQUIPMENT RENTAL | 2,885 | 2,885 | ||
| CHARITABLE EVENT COSTS | 14,084 | 14,084 | ||
| DIRECT RENTAL EXPENSES | -14,191 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 4,387 | 4,387 |
| Borrower's Name | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| RUFUS TOWLES | N/A | 45,968 | 39,666 | 2023-05 | 2027-05 | MONTHLY 1,029 PRIN & INT | 3.57 % | USE OF TRUCK | N/A |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 162,942 | 81,471 | 81,471 | |
| CONSULTING EXPENSE | 47,275 | 23,638 | 23,638 |
| Name | Address |
|---|---|
| ESTATE OF HELEN M TAYLOR |
1021 EAST CARY STRE SUITE 2100 RICHMOND,VA23219 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 56,925 | 56,925 | ||
| TAXES & LICENSES | 225 | 225 | ||
| PAYROLL TAXES | 17,460 | 17,460 |