| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 2,702 | 1,351 | 1,351 |
| 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 COSTS (GOODWILL) | 2019-08-29 | 6,663 | 1,518 | 15.0000 | 444 | 1,962 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 108.9122 AC W/ MAIN HOUSE & OTHER STRUCTURES | 2006-05-21 | 383,762 | |||||||
| MAIN HOUSE | 2006-05-21 | 1,390,864 | 590,835 | S/L | 39.0000 | 35,663 | 19,727 | ||
| 108.9122 AC W/ MAIN HOUSE & OTHER STRUCTURES | 2009-06-02 | 240,613 | |||||||
| MAIN HOUSE | 2009-06-02 | 872,050 | 302,795 | S/L | 39.0000 | 22,360 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 24,059,794 | 19,332,262 | 4,727,532 | 19,805,000 | |
| EQUIPMENT | 64,775 | 63,325 | 1,450 | 15,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TRUIST INSURED DEPOSIT CASH PGMS | AT COST | ||
| TRUIST FIXED INCOME MUTUAL FUNDS | AT COST | 225,806 | 204,193 |
| TRUIST EQUITY MUTUAL FUNDS | AT COST | 41,678 | 52,018 |
| KEBO OIL & GAS | AT COST | 683 | 683 |
| BROWN EQUITY MUTUAL FUNDS | AT COST | 23,401 | 29,856 |
| TRUIST FEDERATED TREASURY | AT COST | 20,044 | 19,938 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,262,914 | 951,653 | 1,311,261 | 2,000,000 | |
| 624,374 | 624,374 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN COSTS, NET OF AMORT | 22,077 | 20,171 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL (SP, SV, SB) | ||||
| BANK CHARGES | 132 | |||
| CLEANING & MAINTENANCE | 102,132 | |||
| INSURANCE | 42,576 | |||
| MANAGEMENT FEES | 95,494 | |||
| MISC EXP | 58 | |||
| REAL ESTATE TAXES | 195,560 | |||
| REPAIRS & MAINTENANCE | 160,319 | |||
| UTILITIES | 24,880 | |||
| PROFESSIONAL FEES | 750 | |||
| LEASING FEES | 71,941 | |||
| TAX PREPARATION | 1,158 | |||
| SUPPLIES | 10,173 | |||
| INVESTMENT DEPRECIATION | 227,522 | |||
| FARM | ||||
| BANK FEES | 20 | 20 | ||
| INSURANCE | 9,824 | 9,824 | ||
| PAYROLL TAXES | 1,215 | 1,215 | ||
| REAL ESTATE TAXES | 6,101 | 6,101 | ||
| REPAIRS & MAINTENANCE | 16,192 | 16,192 | ||
| SUPPLIES | 1,768 | 1,768 | ||
| UTILITIES | 14,737 | 14,737 | ||
| WAGES | 15,880 | 15,880 | ||
| INVESTMENT DEPRECIATION | 637 | 637 | ||
| COMMERCIAL (HC&W) | ||||
| INSURANCE | 894 | 894 | ||
| MANAGEMENT FEES | 16,153 | 16,153 | ||
| REAL ESTATE TAXES | 8,165 | 8,165 | ||
| BANK CHARGES | 34 | 34 | ||
| COMMERCIAL - (N & J) | ||||
| PERSONAL PROPERTY TAXES | 199 | 199 | ||
| SUPPLIES | 4,513 | 4,513 | ||
| LEASING FEES | 64,857 | 64,857 | ||
| INSURANCE | 25,577 | 25,577 | ||
| MANAGEMENT FEES | 52,364 | 52,364 | ||
| REAL ESTATE TAXES | 95,272 | 95,272 | ||
| REPAIRS & MAINTENANCE | 107,153 | 107,153 | ||
| CLEANING & MAINTENANCE | 58,614 | 58,614 | ||
| SNOW REMOVAL | 550 | 550 | ||
| UTILITIES | 32,517 | 32,517 | ||
| INVESTMENT DEPRECIATION | 29,895 | 29,895 | ||
| EXPENSES | ||||
| OFFICE SUPPLIES AND EXPENSE | 4,685 | 1,594 | 2,390 | |
| INSURANCE | 1,933 | 657 | 986 | |
| TELEPHONE/INTERNET | 2,685 | 913 | 1,343 | |
| RENTAL EXPENSES | 607,490 | |||
| PROFESSIONAL FEES | 1,650 | 1,650 | ||
| PERMITS | 154 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| KEBO OIL & GAS | 116 | 116 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 44,202 | 48,827 |
| PAYROLL LIABILITIES | 25,020 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 6,310 | 6,310 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 5,663 | 5,663 | ||
| VA CORP TAX | 10,297 | |||
| FEDERAL CORPORATE TAX | 30,617 |