| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,024 | 1,028 | 1,512 |
| 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 | 2,406 | 15.0000 | 444 | 2,850 |
| 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 | 662,161 | S/L | 39.0000 | 35,663 | 19,764 | ||
| 108.9122 AC W/ MAIN HOUSE & OTHER STRUCTURES | 2009-06-02 | 240,613 | |||||||
| MAIN HOUSE | 2009-06-02 | 872,050 | 347,516 | S/L | 39.0000 | 22,360 | |||
| HVAC FOR OFFICE | 2025-10-15 | 19,775 | S/L | 39.0000 | 106 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 23,309,253 | 16,965,498 | 6,343,755 | 18,385,000 | |
| EQUIPMENT | 61,629 | 59,805 | 1,824 | 15,000 |
| IMPROVEMENTS IN PROGRESS | 9,801 | 9,801 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TRUIST FIXED INCOME MUTUAL FUNDS | AT COST | 245,838 | 227,797 |
| TRUIST EQUITY MUTUAL FUNDS | AT COST | 41,270 | 62,876 |
| KEBO OIL & GAS | AT COST | 882 | 882 |
| BROWN EQUITY MUTUAL FUNDS | AT COST | 28,570 | 40,619 |
| TRUIST FEDERATED TREASURY | AT COST | 9,569 | 9,569 |
| STANDARD BANK DEPOSIT | AT COST | 670 | 670 |
| TRUIST COMMON STOCKS | AT COST | 4,203 | 6,899 |
| TRUIST INSURED DEPOSIT CASH | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2,282,689 | 1,067,806 | 1,214,883 | 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 | 18,265 | 16,359 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL (SP, SV, SB) | ||||
| BANK CHARGES | 476 | |||
| CLEANING & MAINTENANCE | 76,891 | |||
| INSURANCE | 47,695 | |||
| MANAGEMENT FEES | 169,635 | |||
| MISC EXP | 907 | |||
| REAL ESTATE TAXES | 199,298 | |||
| REPAIRS & MAINTENANCE | 57,800 | |||
| UTILITIES | 32,652 | |||
| LEASING FEES | 113,528 | |||
| TAX PREPARATION | 1,296 | |||
| SNOW REMOVAL | 20,319 | |||
| PROFESSIONAL FEES | 783 | |||
| INVESTMENT DEPRECIATION | 105,057 | |||
| FARM | ||||
| INSURANCE | 721 | 721 | ||
| INVESTMENT DEPRECIATION | 4,329 | 4,329 | ||
| COMMERCIAL (HC&W) | ||||
| INSURANCE | 1,012 | 1,012 | ||
| MANAGEMENT FEES | 14,450 | 14,450 | ||
| REAL ESTATE TAXES | 7,807 | 7,807 | ||
| BANK CHARGES | 48 | 48 | ||
| COMMERCIAL - (N & J) | ||||
| PERSONAL PROPERTY TAXES | 281 | 281 | ||
| SUPPLIES | 832 | 832 | ||
| LEASING FEES | 199,712 | 199,712 | ||
| INSURANCE | 20,713 | 20,713 | ||
| MANAGEMENT FEES | 58,042 | 58,042 | ||
| REAL ESTATE TAXES | 51,598 | 51,598 | ||
| REPAIRS & MAINTENANCE | 220,557 | 220,557 | ||
| CLEANING & MAINTENANCE | 28,251 | 28,251 | ||
| SNOW REMOVAL | 4,554 | 4,554 | ||
| UTILITIES | 27,170 | 27,170 | ||
| OTHER | 226 | 226 | ||
| INVESTMENT DEPRECIATION | 112,809 | 112,809 | ||
| EXPENSES | ||||
| OFFICE SUPPLIES AND EXPENSE | 3,867 | 1,315 | 1,933 | |
| INSURANCE | 5,414 | 1,841 | 2,707 | |
| TELEPHONE/INTERNET | 6,629 | 2,253 | 3,315 | |
| RENTAL EXPENSES | 558,651 | |||
| PROFESSIONAL FEES | 550 | 550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSITS | 43,102 | 46,577 |
| BALANCE DUE ON ASSETS | 61,555 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 6,614 | 6,614 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 58,843 | 58,843 | ||
| VA CORP TAX | 13,810 | |||
| FEDERAL CORPORATE TAX | 41,844 |