| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOSS ADVISORS | 74,596 | 37,298 | 0 | 37,298 |
| gail flinn, cpa | 900 | 450 | 0 | 450 |
| McAvoy Rule & Company | 4,277 | 4,277 | 0 | 0 |
| metz & associates | 11,500 | 5,750 | 0 | 5,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Steele Building | 2018-09-30 | 2,762,674 | 118,571 | SL | 2.56 % | 70,835 | |||
| Land Improvements- ABCO | 2018-09-30 | 189,065 | 18,913 | SL | 6.67 % | 12,611 | |||
| Building Improvements | 2019-11-19 | 175,010 | 562 | SL | 2.56 % | 4,487 | |||
| Mac Mini | 2015-04-21 | 499 | 449 | SL | 10.00 % | 50 | |||
| 27 in iMac MCM | 2015-09-30 | 2,903 | 2,613 | SL | 10.00 % | 290 | |||
| Mac Laptop MCM | 2018-01-17 | 1,988 | 597 | SL | 20.00 % | 398 | |||
| Printer | 2018-01-17 | 3,693 | 1,108 | SL | 20.00 % | 739 | |||
| Mac Computer | 2018-02-14 | 3,217 | 965 | SL | 20.00 % | 643 | |||
| iPad MCM | 2018-04-18 | 1,364 | 409 | SL | 20.00 % | 273 | |||
| Phone System | 2018-04-18 | 1,956 | 587 | SL | 20.00 % | 391 | |||
| Computer LR | 2018-06-20 | 1,772 | 531 | SL | 20.00 % | 354 | |||
| Lights | 2018-09-30 | 2,198 | 471 | SL | 14.29 % | 314 | |||
| Cabinetry and Millwork | 2018-09-30 | 63,465 | 13,602 | SL | 14.29 % | 9,069 | |||
| Kitchen Appliances | 2018-09-30 | 6,740 | 1,444 | SL | 14.29 % | 963 | |||
| Wooden Chest foyer | 2018-10-24 | 4,561 | 978 | SL | 14.29 % | 652 | |||
| Medical Cabinet bathroom | 2018-10-24 | 1,466 | 314 | SL | 14.29 % | 209 | |||
| Cole Steele File Cabinet | 2018-10-24 | 1,520 | 326 | SL | 14.29 % | 217 | |||
| 9 Section Black Bookcase | 2018-10-24 | 1,195 | 256 | SL | 14.29 % | 171 | |||
| Desk MCM | 2018-10-24 | 2,268 | 486 | SL | 14.29 % | 324 | |||
| Office Chairs LR | 2018-11-28 | 2,519 | 540 | SL | 14.29 % | 360 | |||
| Artwork | 2018-11-28 | 2,159 | 463 | SL | 14.29 % | 309 | |||
| Artwork | 2018-12-11 | 6,125 | 1,313 | SL | 14.29 % | 875 | |||
| White Desk, mirrors, planters | 2018-12-11 | 7,745 | 1,660 | SL | 14.29 % | 1,107 | |||
| 4 Drawer Desk foyer | 2018-12-19 | 2,473 | 530 | SL | 14.29 % | 353 | |||
| Land Improvements | 2019-03-21 | 13,207 | 440 | SL | 6.67 % | 881 | |||
| Building Improvements - Suite 1 | 2019-11-19 | 10,223 | 33 | SL | 2.56 % | 262 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EXXON MOBILE | 90,421 | 462,612 |
| CHEVRON | 235,412 | 1,109,251 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 5,294,000 | 5,294,000 | 6,407,824 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Vanguard Intermediate Term ETF | AT COST | 6,907,844 | 6,954,882 |
| VANGUARD SHORT TERM INFLATION TIPS | AT COST | 1,621,039 | 1,676,355 |
| ARTISAN GLOBAL VALUE FUND | AT COST | 2,123,069 | 2,721,611 |
| CAUSEWAY EMERGING MARKETS FUND | AT COST | 882,185 | 1,107,810 |
| Bailey Gifford | AT COST | 250,000 | 286,485 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 104,434 | 37,305 | 67,129 | |
| Machinery and Equipment | 17,392 | 10,397 | 6,995 | |
| Buildings | 2,947,907 | 190,001 | 2,757,906 | 1,550,000 |
| Improvements | 202,271 | 37,595 | 164,676 | |
| Land | 443,700 | 443,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Burch & Cracchiolo, P.A. | 2,834 | 2,834 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 150 | 150 | 150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 826 | 826 | ||
| Dues & Subscriptions | 8,138 | 8,138 | ||
| Insurance | 2,929 | 2,929 | ||
| Meals | 1,700 | 1,700 | ||
| Office Expense | 7,897 | 7,897 | ||
| Office Supplies | 5,951 | 5,951 | ||
| Payroll Service Expense | 552 | 552 | ||
| Postage & Delivery | 112 | 112 | ||
| Real Estate Expenses | 12,139 | 12,139 | ||
| Rental Expenses | 60,020 | 60,020 | ||
| Repairs & Maintenance | 1,261 | 1,261 | ||
| Training | 1,600 | 1,600 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Mortgage Loan Interest | 91,598 | 91,598 | |
| Partnership Income | -66,503 | -58,589 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 5,948 | 5,948 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Cambridge Management Fee | 218,750 | 218,750 | 0 | 0 |
| Duffy Consulting | 1,650 | 0 | 0 | 1,650 |
| Ewing Consulting | 7,500 | 0 | 0 | 7,500 |
| HAPI | 1,500 | 0 | 0 | 1,500 |
| TB Consulting | 4,800 | 0 | 0 | 4,800 |
| Wellington Management Fee | 9,208 | 9,208 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal UBI Tax | 19,959 | |||
| Property Tax | 42,119 | 36,764 | 5,355 |