| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 23,410 | 23,410 |
| 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 | 45,090 | 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 | 5,279 | 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 | 322 | S/L | 39.0000 | 31 | |||
| RESTORATION - MANOR | 2013-05-15 | 13,530 | 3,484 | S/L | 39.0000 | 347 | |||
| LAND IMPS TO BALANCE | 2012-05-31 | 16,694 | |||||||
| ROOF WORK | 2013-08-06 | 20,883 | 5,243 | S/L | 39.0000 | 536 | |||
| MANOR IMPROVMENTS | 2015-04-01 | 39,125 | 8,151 | S/L | 39.0000 | 1,003 | |||
| HILLWOOD IMPRV TO LIGHTING & ELECTRIC | 2014-10-03 | 9,925 | 2,195 | S/L | 39.0000 | 254 | |||
| MANOR DRIVEWAY & PARKING | 2014-10-23 | 22,630 | 5,005 | S/L | 39.0000 | 580 | |||
| HILLWOOD PARKING & DRIVEWAY | 2014-10-23 | 22,630 | 5,005 | S/L | 39.0000 | 580 | |||
| MANOR IMPRV TO LOGS, ROOF & SIDING | 2015-01-09 | 39,950 | 8,579 | S/L | 39.0000 | 1,024 | |||
| ICE MAKER | 2015-12-02 | 1,264 | 1,264 | 200DB | 5.0000 | ||||
| HILLWOOD RAIL FENCE | 2015-10-07 | 2,400 | 1,869 | 150DB | 15.0000 | 70 | |||
| SECURITY DOORS AT HILLWOOD | 2017-02-15 | 18,000 | 2,904 | 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 | 388 | S/L | 39.0000 | 105 | |||
| MANOR HOUSE ROOF | 2020-04-27 | 4,945 | 396 | S/L | 39.0000 | 127 | |||
| ELECTRICAL IMPROVEMENTS- HILLWOOD | 2019-09-27 | 7,147 | 680 | 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 | 2,152 | S/L | 39.0000 | 974 | |||
| SCHOOL HOUSE IMPROVEMENTS | 2022-05-24 | 16,000 | 427 | S/L | 39.0000 | 411 | |||
| SCHOOLHOUSE FOUNDATION | 2022-01-11 | 1,500 | 53 | S/L | 39.0000 | 38 | |||
| SCHOOLHOUSE FOOTER | 2022-05-06 | 8,000 | 214 | S/L | 39.0000 | 205 | |||
| SHCOOL HOUSE IMPROVEMENTS-FINAL PYMT | 2022-06-15 | 2,000 | 49 | S/L | 39.0000 | 51 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERISOURCE BERGEN | ||
| AMGEN | 15,293 | 15,293 |
| BAXTER INTERNATIONAL | ||
| CHEVRON CORP | 12,335 | 12,335 |
| COCA COLA | 12,145 | 12,145 |
| CONAGRA FOODS | 8,576 | 8,576 |
| CVS CAREMARK | ||
| DOLLAR GENERAL | 14,376 | 14,376 |
| GLOBAL PAYMENTS | 9,574 | 9,574 |
| GRAINGER WW | 13,822 | 13,822 |
| HUMACYTE INC | ||
| JOHNSON & JOHNSON | 12,467 | 12,467 |
| LOWES COS | 18,145 | 18,145 |
| MARSH & MCLENNAN | 13,493 | 13,493 |
| MEDTRONIC | 11,880 | 11,880 |
| MICROCHIP TECHNOLOGY | 19,932 | 19,932 |
| MONDELEZ INTL | 13,775 | 13,775 |
| NIKE | 11,786 | 11,786 |
| PERRIGO CO | ||
| PHILIP MORRIS | 10,645 | 10,645 |
| ROSS STORE | 17,470 | 17,470 |
| SERVICE CORP INTL | 11,824 | 11,824 |
| SMUCKER JM | ||
| STANLEY BLACK | ||
| STATE STR CORP | 11,716 | 11,716 |
| SYSSO CORP | 15,656 | 15,656 |
| THERMO FISHER | 15,335 | 15,335 |
| UNITED PARCEL SERVICE | 10,559 | 10,559 |
| UNITEDHEALTH GROUP | 16,843 | 16,843 |
| US BANCORP | 11,313 | 11,313 |
| WALT DISNEY CO | 14,755 | 14,755 |
| AURINIA PRARMACEUTICALS | ||
| SOFI TECHNOLOGIES | ||
| ABBOT LABORATORIES | 9,401 | 9,401 |
| AIR PROD & CHEMICALS | 9,068 | 9,068 |
| CENCORA INC | 19,032 | 19,032 |
| KEURIG DR. PEPPER INC. | 7,775 | 7,775 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BANK OF AMERICA | FMV | 75,350 | 75,350 |
| BLACKROCK | FMV | ||
| CHARLES SCHWAB | FMV | 75,006 | 75,006 |
| CHEVRON | FMV | ||
| CITIGRP GLOBAL MKTS | FMV | ||
| CUSTOMER BK PHOENIXVILLE | FMV | ||
| FLAGSTAR BANK, NT | FMV | 29,899 | 29,899 |
| GEICO | FMV | ||
| INVSC P 500 EQUAL | FMV | 63,494 | 63,494 |
| ISHARE TRUST | FMV | ||
| ISHARES 0 TO 3 MONTH | FMV | 65,488 | 65,488 |
| ISHARES 20 PLS YEAR | FMV | 90,450 | 90,450 |
| ISHARES RUSSELL 2000 | FMV | 31,483 | 31,483 |
| JPMORGAN CHASE | FMV | ||
| LEGG MASON | FMV | ||
| METROPOLITAN WEST FUNDS | FMV | 52,639 | 52,639 |
| MFS INTERNATIONAL VALUE | FMV | 137,816 | 137,816 |
| MFS INTERNATIONAL VALUE | FMV | ||
| PAYPAL | FMV | ||
| PROCTOR & GAMBLE | FMV | ||
| SPDR SERIES TRUST | FMV | ||
| UBS BANK USA | FMV | 45,976 | 45,976 |
| US TRASURY BILLS | FMV | ||
| VANGUARD MID CAP ETF | FMV | 63,841 | 63,841 |
| VANGUARD SMALL CAP ETF | FMV | 31,787 | 31,787 |
| WCM FOCUSED | FMV | 143,922 | 143,922 |
| WELLS FARGO BANK | FMV | 75,265 | 75,265 |
| WELLS FARGO BANK | FMV | 50,080 | 50,080 |
| WESTERN ASSET CORE BOND | FMV | 134,577 | 134,577 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS, EQUIPMENT | 1,385,388 | 159,886 | 1,225,502 | 1,225,502 |
| LAND | 244,000 | 244,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSIT IN TRANSIT | 6,000 | 6,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 1,508 | 895 | 613 | |
| AUTO & TRUCK | 239 | 239 | ||
| BANK FEES | 16 | 16 | ||
| DUES & SUBSCRIPTIONS | 2,286 | 2,286 | ||
| MANOR HOUSE EXHIBITS & EDUCAT | 1,110 | 1,110 | ||
| INSURANCE | 18,164 | 967 | 17,197 | |
| INVESTMENT FEES | 12,806 | 12,806 | ||
| SUBCONTRACTORS | 14,619 | 14,619 | ||
| REPAIRS & MAINTENANCE | 63,408 | 1,833 | 61,575 | |
| MISCELLANEOUS | 2,530 | 1,748 | 782 | |
| OFFICE EXPENSE | 5,611 | 5,611 | ||
| HILLWOOD EVENTS | 4,749 | 4,749 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP INCOME | 332 | 332 | |
| CAPITAL GAIN DISTRIBUTIONS | 11,289 | 11,289 | 11,289 |
| RENTAL INCOME | 165,309 | 165,309 | |
| MANOR TOUR INCOME | 7,779 | 7,779 | |
| MISCELLANEOUS INCOME | 3,156 | 3,156 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | -8,435 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL WITHHOLDING | 15 | 27 |
| CREDIT CARD PAYABLE | 1,214 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 11,663 | 11,663 | ||
| FEDERAL EXCISE TAX | 1,330 |