| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOSS Advisors | 64,524 | 32,262 | 0 | 32,262 |
| McAvoy Rule and Company | 1,650 | 1,650 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Steele Building | 2018-09-30 | 2,762,674 | 189,406 | SL | 2.56 % | 70,835 | |||
| Land Improvements- ABCO | 2018-09-30 | 189,065 | 31,524 | SL | 6.67 % | 12,611 | |||
| Building Improvements | 2019-11-19 | 175,010 | 5,049 | SL | 2.56 % | 4,487 | |||
| Mac Laptop MCM | 2018-01-17 | 1,988 | 995 | SL | 20.00 % | 398 | |||
| Printer | 2018-01-17 | 3,693 | 1,847 | SL | 20.00 % | 739 | |||
| Mac Computer | 2018-02-14 | 3,217 | 1,608 | SL | 20.00 % | 643 | |||
| iPad MCM | 2018-04-18 | 1,364 | 682 | SL | 20.00 % | 273 | |||
| Phone System | 2018-04-18 | 1,956 | 978 | SL | 20.00 % | 391 | |||
| Computer LR | 2018-06-20 | 1,772 | 885 | SL | 20.00 % | 354 | |||
| Lights | 2018-09-30 | 2,198 | 785 | SL | 14.28 % | 314 | |||
| Cabinetry and Millwork | 2018-09-30 | 63,465 | 22,671 | SL | 14.28 % | 9,063 | |||
| Kitchen Appliances | 2018-09-30 | 6,740 | 2,407 | SL | 14.28 % | 962 | |||
| Wooden Chest foyer | 2018-10-24 | 4,561 | 1,630 | SL | 14.28 % | 651 | |||
| Medical Cabinet bathroom | 2018-10-24 | 1,466 | 523 | SL | 14.28 % | 209 | |||
| Cole Steele File Cabinet | 2018-10-24 | 1,520 | 543 | SL | 14.28 % | 217 | |||
| 9 Section Black Bookcase | 2018-10-24 | 1,195 | 427 | SL | 14.28 % | 171 | |||
| Desk MCM | 2018-10-24 | 2,268 | 810 | SL | 14.28 % | 324 | |||
| Office Chairs LR | 2018-11-28 | 2,519 | 900 | SL | 14.28 % | 360 | |||
| Artwork | 2018-11-28 | 2,159 | 772 | SL | 14.28 % | 308 | |||
| Artwork | 2018-12-11 | 6,125 | 2,188 | SL | 14.28 % | 875 | |||
| White Desk, mirrors, planters | 2018-12-11 | 7,745 | 2,767 | SL | 14.28 % | 1,106 | |||
| 4 Drawer Desk foyer | 2018-12-19 | 2,473 | 883 | SL | 14.28 % | 353 | |||
| Land Improvements | 2019-03-21 | 13,207 | 1,321 | SL | 6.67 % | 881 | |||
| Building Improvements - Suite 1 | 2019-11-19 | 10,223 | 295 | SL | 2.56 % | 262 | |||
| 2021 Building Improvements | 2021-06-30 | 3,425 | SL | 1.39 % | 48 | ||||
| 2021 Office Equipment | 2021-06-30 | 5,795 | SL | 10.00 % | 580 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 4,674,000 | 4,674,000 | 6,140,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Vanguard Intermediate Term ETF | AT COST | 7,599,917 | 7,410,824 |
| VANGUARD SHORT TERM INFLATION TIPS | AT COST | 1,700,995 | 1,764,521 |
| ARTISAN GLOBAL VALUE FUND | AT COST | 2,398,725 | 3,150,211 |
| CAUSEWAY EMERGING MARKETS FUND | AT COST | 872,148 | 876,157 |
| Bailey Gifford | AT COST | 750,000 | 798,313 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 104,434 | 52,219 | 52,215 | |
| Machinery and Equipment | 17,392 | 13,195 | 4,197 | |
| Buildings | 2,762,674 | 260,241 | 2,502,433 | 1,796,859 |
| Improvements | 396,725 | 57,058 | 339,667 | |
| Land | 443,700 | 443,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Burch and Cracchiolo | 4,400 | 4,400 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 150 | 150 | ||
| Security Deposit | 150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 985 | 985 | ||
| Dues | 3,699 | 3,699 | ||
| Insurance | 6,862 | 445 | 6,417 | |
| Meals | 6,035 | 6,035 | ||
| Office Supplies | 13,451 | 13,451 | ||
| Other Expenses | 13,102 | 13,102 | ||
| Payroll Service | 693 | 139 | 554 | |
| Postage | 581 | 581 | ||
| Real Estate Expenses | 2,247 | 2,247 | ||
| Rental Expenses | 53,256 | 53,256 | ||
| Repairs | 787 | 787 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Mortgage Loan Interest | 95,824 | 95,824 | |
| Partnership Income | 210,896 | 216,949 |
| Description | Amount |
|---|---|
| Rounding | 18 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposits - Rental Prop | 5,948 | 5,948 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bob Drury | 23,029 | 23,029 | 0 | 0 |
| Cambridge | 175,000 | 175,000 | 0 | 0 |
| Ewing Consulting | 5,000 | 0 | 0 | 5,000 |
| Greer Method | 5,500 | 0 | 0 | 5,500 |
| HAPI | 12,750 | 0 | 0 | 12,750 |
| Jones Emery | 99,242 | 99,242 | 0 | 0 |
| Miscellaneous | 1,903 | 1,903 | 0 | 0 |
| TB Consulting | 4,400 | 0 | 0 | 4,400 |
| Wellington | 11,673 | 11,673 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 10,000 | |||
| Foreign Taxes | 192,608 | 192,608 | ||
| Property Tax | 69,818 | 65,465 | 4,353 | |
| UBI Tax | 10,000 |