| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,250 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - 120 N ILLINOIS AVE | 2016-06-28 | 26,547 | L | 0 | 0 | ||||
| OFFICE BUILDING - 120 N ILLINOIS AVE | 2016-06-28 | 238,918 | 21,696 | SL | 39.000000000000 | 6,126 | 6,126 | ||
| ROOF | 2020-09-14 | 21,015 | SL | 39.000000000000 | 157 | 157 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - 120 N ILLINOIS AVE | 26,547 | 0 | 26,547 | 26,547 |
| OFFICE BUILDING - 120 N ILLINOIS AVE | 238,918 | 27,822 | 211,096 | 211,096 |
| ROOF | 21,015 | 157 | 20,858 | 20,858 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AIR PRODUCTS & CHEMICALS | FMV | 66,939 | 66,939 |
| APPLE INC | FMV | 123,667 | 123,667 |
| BERKSHIRE HATHAWAY INC DEL CL B NEW | FMV | 120,109 | 120,109 |
| CHEVRON CORP | FMV | 29,389 | 29,389 |
| CHUBB LIMITED | FMV | 30,938 | 30,938 |
| CISCO SYSTEMS INC | FMV | 40,365 | 40,365 |
| CME GROUP INC | FMV | 44,966 | 44,966 |
| COMCAST CORPORATION | FMV | 41,239 | 41,239 |
| DOUBLELINE | FMV | 175,500 | 175,500 |
| EATON CORP | FMV | 60,070 | 60,070 |
| HOME DEPOT INC | FMV | 57,640 | 57,640 |
| JP MORGAN CHASE & COMPANY | FMV | 45,872 | 45,872 |
| MARATHON PETE CORP | FMV | 22,954 | 22,954 |
| MERCK & CO | FMV | 60,859 | 60,859 |
| MICROSOFT CORP | FMV | 99,867 | 99,867 |
| MOTOROLA SOLUTIONS INC | FMV | 63,432 | 63,432 |
| PIMCO INCOME | FMV | 170,854 | 170,854 |
| PIMCO LOW DURATION INCOME FUND CLASS | FMV | 64,300 | 64,300 |
| UNION PACIFIC CORP | FMV | 60,176 | 60,176 |
| VERIZON | FMV | 50,466 | 50,466 |
| WALMART INC | FMV | 59,390 | 59,390 |
| AMGEN INCORP | FMV | 39,316 | 39,316 |
| BEST BUY | FMV | 35,825 | 35,825 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,800 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | EIDL -SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 40,900 |
| Balance Due | 40,900 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 2.750000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & FEES | 2,451 | 0 | 0 | |
| ADVERTISING | 7,320 | 0 | 0 | |
| POSTAGE | 163 | 0 | 0 | |
| SUPPLIES | 2,507 | 0 | 0 | |
| MAINTENANCE | 1,263 | 1,263 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NONDIVIDEND DISTRIBUTIONS | 2,605 | 2,605 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES | 105,453 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 14,687 | 14,687 | 0 | |
| PROGRAM DIRECTOR | 4,784 | 0 | 0 | |
| WEBSITE | 4,465 | 0 | 0 |