| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 8,400 | 8,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG - 856 PIONEER | 2017-06-09 | 129,605 | 2,749 | SL | 27 | 4,713 | 4,713 | 0 | |
| BLDG - PARCEL 042 | 2015-07-28 | 181,818 | 11,267 | SL | 39 | 4,662 | 4,662 | 0 | |
| BLDG - PARCEL 165 | 2018-03-01 | 956,744 | SL | 27 | 28,992 | 28,992 | 0 | ||
| BLDG - PARCEL 165 | 2018-03-01 | 380,000 | SL | 39 | 8,120 | 8,120 | 0 | ||
| BLDG - PARCEL 165 | 2018-03-01 | 74,703 | SL | 39 | 1,596 | 1,596 | 0 | ||
| LAND - PARCEL 042 | 2015-07-28 | 46,022 | L | ||||||
| LAND - 856 PIONEER | 2017-06-09 | 55,395 | L | ||||||
| LAND - PARCEL 042 | 2015-07-28 | 13,149 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 333,909 | L | ||||||
| LAND - PARCEL 165 | 2018-03-01 | 843,621 | L | ||||||
| LAND - PARCEL 165 | 2018-03-01 | 330,000 | L | ||||||
| LAND - PARCEL 165 | 2018-03-01 | 35,182 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 19,313 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 81,690 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 81,526 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 112,508 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 59,583 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 53,255 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 107,660 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 130,342 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 27,202 | L | ||||||
| LAND - PARCEL 042 | 2015-07-28 | 5,689 | L | ||||||
| LAND - PARCEL 042 | 2015-07-28 | 1,625 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 41,270 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 2,387 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 10,096 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 10,076 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 13,906 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 7,364 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 6,582 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 13,306 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 16,110 | L | ||||||
| LAND - PARCEL 165 | 2015-07-28 | 3,362 | L | ||||||
| SHADOW HORSE TRAIL | 2017-04-24 | 8,794 | 837 | SL | 7 | 1,256 | 1,256 | 0 | |
| JOHN DEERE Z970R | 2017-05-24 | 10,636 | 886 | SL | 7 | 1,519 | 1,519 | 0 | |
| 2017 POLARIS 48V | 2017-05-24 | 10,515 | 876 | SL | 7 | 1,502 | 1,502 | 0 | |
| WOODCHIPPER | 2017-05-24 | 2,981 | 248 | SL | 7 | 426 | 426 | 0 | |
| DUMPSTER TRAILER | 2017-05-31 | 4,884 | 407 | SL | 7 | 698 | 698 | 0 | |
| DECK - PARCEL 042 | 2017-09-14 | 15,345 | 131 | SL | 39 | 393 | 393 | 0 | |
| SHADOW HORSE TRAIL | 2017-04-24 | 1,087 | 104 | SL | 7 | 155 | |||
| JOHN DEERE Z970R | 2017-05-24 | 1,315 | 110 | SL | 7 | 188 | |||
| 2017 POLARIS 48V | 2017-05-24 | 1,299 | 108 | SL | 7 | 186 | |||
| WOODCHIPPER | 2017-05-24 | 369 | 31 | SL | 7 | 53 | |||
| DUMPSTER TRAILER | 2017-05-31 | 603 | 50 | SL | 7 | 86 | |||
| 2018 ATLAS JSV 300 | 2018-08-01 | 2,098 | SL | 7 | 125 | ||||
| 2018 ATLAS JSV 300 | 2018-08-01 | 16,975 | SL | 7 | 1,010 | 1,010 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN EXPRESS CO - 5.200% - | 203,006 | 197,000 |
| APPLE INC - 3.000% - 06/20/202 | 252,254 | 238,235 |
| BANK OF AMERICA CORP - PERPETU | 516,006 | 492,500 |
| BANK OF AMERICA CORP JR SUBORD | 216,506 | 202,500 |
| BERKSHIRE HATHAWAY NOTE - 3.12 | 255,726 | 242,310 |
| BNY MELLON PERPETUAL BOND - 4. | 101,506 | 97,500 |
| CAPITAL ONE FINANCIAL - 5.500% | 308,067 | 288,933 |
| CITIGROUP INC - 5.800% - 11/29 | 152,256 | 145,881 |
| CITIGROUP INC - 5.950% - 08/15 | 201,757 | 193,000 |
| CITIGROUP INC FIXED TO FLOAT - | 525,638 | 488,125 |
| CITIGROUP INC PERP-B NT - 5.90 | 206,500 | 186,400 |
| COCA COLA CO - 3.300% - 09/01/ | 147,717 | 146,846 |
| GENERAL ELECTRIC CO PERPETUAL | 109,617 | 76,375 |
| GENERAL MTRS FINL COINC BOND P | 415,786 | 319,000 |
| GOLDMAN SACHS - 5.700% - 05/10 | 204,255 | 195,020 |
| GOLDMAN SACHS GROUP - 2.500% - | 200,000 | 193,162 |
| GOLDMAN SACHS GROUP INC - 2.62 | 200,000 | 199,238 |
| HSBC HOLDINGS PLC - 1.250% - 1 | 245,000 | 240,318 |
| JP MORGAN CHASE - 5.300% - 12/ | 202,506 | 197,500 |
| JPMORGAN CHASE & CO - 5.150% - | 144,756 | 142,875 |
| MEDTRONIC INC SR NT - 3.125% - | 251,562 | 249,045 |
| METLIFE - 5.250% - 12/31/2049 | 208,006 | 192,200 |
| MORGAN STANLEY DEP SHS - 5.550 | 152,631 | 145,575 |
| MORGAN STANLEY FXD FLTG - 5.45 | 201,506 | 194,524 |
| NATIONAL RURAL UTILITIES - 5.2 | 106,687 | 98,898 |
| SUNTRUST BANKS - 5.625% - 12/3 | 309,900 | 297,000 |
| U.S. BANCORP PERP - 5.125% - 1 | 410,536 | 396,000 |
| WELLS FARGO & CO NEW DEPOSITAR | 420,629 | 395,380 |
| WELLS FARGO - 2.000% - 04/29/2 | 245,000 | 217,736 |
| WELLS FARGO - 5.900% - 06/15/2 | 153,756 | 142,913 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US BANCORP PFD SER H - 5.15% - | 150,004 | 137,580 |
| WELLS FARGO - 5.200% - 12/31/2 | 122,841 | 110,050 |
| WELLS FARGO NON-CUM PERP CL A | 44,120 | 43,560 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG - 856 PIONEER | 129,605 | 7,462 | 122,143 | 129,605 |
| BLDG - PARCEL 042 | 181,818 | 15,929 | 165,889 | 181,818 |
| BLDG - PARCEL 165 | 956,744 | 28,992 | 927,752 | 956,744 |
| BLDG - PARCEL 165 | 380,000 | 8,120 | 371,880 | 380,000 |
| BLDG - PARCEL 165 | 74,703 | 1,596 | 73,107 | 74,703 |
| LAND - PARCEL 042 | 46,022 | 46,022 | 46,022 | |
| LAND - 856 PIONEER | 55,395 | 55,395 | 55,395 | |
| LAND - PARCEL 042 | 13,149 | 13,149 | 13,149 | |
| LAND - PARCEL 165 | 333,909 | 333,909 | 333,909 | |
| LAND - PARCEL 165 | 843,621 | 843,621 | 843,621 | |
| LAND - PARCEL 165 | 330,000 | 330,000 | 330,000 | |
| LAND - PARCEL 165 | 35,182 | 35,182 | 35,182 | |
| LAND - PARCEL 165 | 19,313 | 19,313 | 19,313 | |
| LAND - PARCEL 165 | 81,690 | 81,690 | 81,690 | |
| LAND - PARCEL 165 | 81,526 | 81,526 | 81,526 | |
| LAND - PARCEL 165 | 112,508 | 112,508 | 112,509 | |
| LAND - PARCEL 165 | 59,583 | 59,583 | 59,583 | |
| LAND - PARCEL 165 | 53,255 | 53,255 | 53,255 | |
| LAND - PARCEL 165 | 107,660 | 107,660 | 107,660 | |
| LAND - PARCEL 165 | 130,342 | 130,342 | 130,342 | |
| LAND - PARCEL 165 | 27,202 | 27,202 | 27,203 | |
| SHADOW HORSE TRAIL | 8,794 | 2,093 | 6,701 | 6,701 |
| JOHN DEERE Z970R | 10,636 | 2,405 | 8,231 | 8,231 |
| 2017 POLARIS 48V | 10,515 | 2,378 | 8,137 | 8,137 |
| WOODCHIPPER | 2,981 | 674 | 2,307 | 2,307 |
| DUMPSTER TRAILER | 4,884 | 1,105 | 3,779 | 3,779 |
| DECK - PARCEL 042 | 15,345 | 524 | 14,821 | 15,345 |
| 2018 ATLAS JSV 300 | 16,975 | 1,010 | 15,965 | 15,965 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - PARCEL 042 | 5,689 | 5,689 | 5,688 | |
| LAND - PARCEL 042 | 1,625 | 1,625 | 1,625 | |
| LAND - PARCEL 165 | 41,270 | 41,270 | 41,270 | |
| LAND - PARCEL 165 | 2,387 | 2,387 | 2,387 | |
| LAND - PARCEL 165 | 10,096 | 10,096 | 10,096 | |
| LAND - PARCEL 165 | 10,076 | 10,076 | 10,076 | |
| LAND - PARCEL 165 | 13,906 | 13,906 | 13,906 | |
| LAND - PARCEL 165 | 7,364 | 7,364 | 7,364 | |
| LAND - PARCEL 165 | 6,582 | 6,582 | 6,582 | |
| LAND - PARCEL 165 | 13,306 | 13,306 | 13,306 | |
| LAND - PARCEL 165 | 16,110 | 16,110 | 16,110 | |
| LAND - PARCEL 165 | 3,362 | 3,362 | 3,362 | |
| SHADOW HORSE TRAIL | 1,087 | 259 | 828 | 828 |
| JOHN DEERE Z970R | 1,315 | 298 | 1,017 | 1,017 |
| 2017 POLARIS 48V | 1,299 | 294 | 1,005 | 1,005 |
| WOODCHIPPER | 369 | 84 | 285 | 285 |
| DUMPSTER TRAILER | 603 | 136 | 467 | 467 |
| 2018 ATLAS JSV 300 | 2,098 | 125 | 1,973 | 1,973 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 42,003 | 42,003 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 75,995 | 75,995 | ||
| Cell Phone Plan | 144 | 144 | ||
| Computers/Electronic Devices | 38,688 | 37,493 | 1,195 | |
| Equipment/Furniture Purchase | 24,158 | 24,158 | ||
| Indemnification Insurance | 2,785 | 2,785 | ||
| FOUNDATION DUES & MEMBERSHIPS | 499 | 499 | ||
| Office Supplies | 107 | 107 | ||
| Postage/Delivery Service | 110 | 110 | ||
| Property insurance | 34,508 | 34,508 | ||
| Property Maintenance | 275,555 | 275,555 | ||
| State or Local Filing Fees | 40 | 40 | ||
| Website Hosting/Support | 1,173 | 1,173 | ||
| CREDIT CARD FEES | 74 | 74 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 35,678 | 35,678 | ||
| Philanthropic Consulting Srvcs | 58,750 | 58,750 | ||
| Website Development | 2,691 | 2,691 | ||
| BRANDING SERVICES | 13,000 | 13,000 | ||
| LANDSCAPE ARCHITECT SERVICES | 1,050 | 1,050 | ||
| PROPERTY HISTORY RESEARCH SVCS | 11,805 | 11,805 | ||
| SECURITY SYSTEM SERVICES | 6,380 | 6,380 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes | 65,635 | 62,212 | 3,423 |