| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,992 | 1,996 | 1,996 |
| 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 | 1,962 | 15.0000 | 444 | 2,406 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ZERO TURN MOWER | 2024-02-28 | 3,800 | 200DB | 5.0000 | 760 | 760 | |||
| 108.9122 AC W/ MAIN HOUSE & OTHER STRUCTURES | 2006-05-21 | 383,762 | |||||||
| MAIN HOUSE | 2006-05-21 | 1,390,864 | 626,498 | S/L | 39.0000 | 35,663 | 19,728 | ||
| 108.9122 AC W/ MAIN HOUSE & OTHER STRUCTURES | 2009-06-02 | 240,613 | |||||||
| MAIN HOUSE | 2009-06-02 | 872,050 | 325,155 | S/L | 39.0000 | 22,361 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 20,821,774 | 16,847,573 | 3,974,201 | 18,385,000 | |
| EQUIPMENT | 58,575 | 55,535 | 3,040 | 15,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TRUIST INSURED DEPOSIT CASH PGMS | AT COST | 37 | 37 |
| TRUIST FIXED INCOME MUTUAL FUNDS | AT COST | 243,304 | 218,808 |
| TRUIST EQUITY MUTUAL FUNDS | AT COST | 41,702 | 57,809 |
| KEBO OIL & GAS | AT COST | 683 | 683 |
| BROWN EQUITY MUTUAL FUNDS | AT COST | 25,474 | 33,848 |
| TRUIST FEDERATED TREASURY | AT COST | 7,361 | 7,361 |
| STANDARD BANK DEPOSIT | AT COST | 288 | 288 |
| COMMON STOCKS | AT COST | 4,217 | 4,357 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,262,914 | 1,009,677 | 1,253,237 | 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 | 20,171 | 18,265 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 21,123 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL (SP, SV, SB) | ||||
| BANK CHARGES | 56 | |||
| CLEANING & MAINTENANCE | 82,818 | |||
| INSURANCE | 40,412 | |||
| MANAGEMENT FEES | 106,382 | |||
| MISC EXP | 546 | |||
| REAL ESTATE TAXES | 200,124 | |||
| REPAIRS & MAINTENANCE | 205,843 | |||
| UTILITIES | 28,247 | |||
| LEASING FEES | 16,796 | |||
| TAX PREPARATION | 1,158 | |||
| SUPPLIES | 2,104 | |||
| SNOW REMOVAL | 16,835 | |||
| INVESTMENT DEPRECIATION | 104,689 | |||
| FARM | ||||
| INSURANCE | 659 | 659 | ||
| INVESTMENT DEPRECIATION | 349 | 349 | ||
| COMMERCIAL (HC&W) | ||||
| INSURANCE | 952 | 952 | ||
| MANAGEMENT FEES | 16,111 | 16,111 | ||
| REAL ESTATE TAXES | 7,883 | 7,883 | ||
| BANK CHARGES | 21 | 21 | ||
| COMMERCIAL - (N & J) | ||||
| PERSONAL PROPERTY TAXES | 319 | 319 | ||
| SUPPLIES | 1,238 | 1,238 | ||
| LEASING FEES | 18,900 | 18,900 | ||
| INSURANCE | 17,445 | 17,445 | ||
| MANAGEMENT FEES | 37,351 | 37,351 | ||
| REAL ESTATE TAXES | 57,256 | 57,256 | ||
| REPAIRS & MAINTENANCE | 56,836 | 56,836 | ||
| CLEANING & MAINTENANCE | 29,778 | 29,778 | ||
| SNOW REMOVAL | 9,388 | 9,388 | ||
| UTILITIES | 17,440 | 17,440 | ||
| PROFESSIONAL FEES | 33,443 | 33,443 | ||
| OTHER | 15 | 15 | ||
| INVESTMENT DEPRECIATION | 8,318 | 8,318 | ||
| EXPENSES | ||||
| OFFICE SUPPLIES AND EXPENSE | 10,084 | 3,429 | 5,042 | |
| INSURANCE | 4,215 | 1,433 | 2,108 | |
| TELEPHONE/INTERNET | 5,422 | 1,843 | 2,711 | |
| RENTAL EXPENSES | 530,155 | |||
| PROFESSIONAL FEES | 3,206 | 3,206 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| KEBO OIL & GAS | 580 | 580 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 48,827 | 43,102 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 3,530 | 3,530 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 9,952 | 9,952 | ||
| VA CORP TAX | 7,053 | |||
| FEDERAL CORPORATE TAX | 21,959 |