| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,300 | 0 | 0 | 6,300 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| SURVEY | 2008-06-24 | 14,825 | 12,353 | 15.000000000000 | 988 | 0 | 988 | 13,341 |
| 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 509 N 5TH | 2000-10-15 | 37,500 | 34,266 | SL | 22.000000000000 | 1,705 | 0 | 1,705 | |
| BLDG 500 N 5TH | 2000-10-15 | 65,000 | 59,396 | SL | 22.000000000000 | 2,955 | 0 | 2,955 | |
| THEATER BUILDING | 2000-10-17 | 50,000 | 25,002 | SL | 22.000000000000 | 2,273 | 0 | 2,273 | |
| AVL SYSTEM DESIGN | 2004-10-21 | 800 | 800 | SL | 10.000000000000 | 0 | 0 | 0 | |
| AVL SYSTEM DESIGN 2 | 2005-02-22 | 1,500 | 1,500 | SL | 10.000000000000 | 0 | 0 | 0 | |
| ASBESTOS HANDLERS | 2005-07-29 | 1,165 | 1,165 | SL | 10.000000000000 | 0 | 0 | 0 | |
| CANON LASER PRINTER | 2007-10-09 | 500 | 500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DELL LAPTOP | 2007-10-10 | 1,165 | 1,165 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PAST PERFECT SOFTWARE | 2007-10-10 | 939 | 939 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CREATIVE TECH CONSULTING | 2007-12-12 | 1,475 | 961 | SL | 40.000000000000 | 37 | 0 | 37 | |
| CELL COMPUTER | 2010-02-08 | 1,401 | 1,401 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAWN MOWER | 2010-05-03 | 3,021 | 3,021 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TRAILER | 2010-06-02 | 1,340 | 1,340 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2010-11-08 | 72,020 | 48,770 | SL | 15.000000000000 | 4,801 | 0 | 4,801 | |
| LANDSCAPING | 2010-12-30 | 5,376 | 3,585 | SL | 15.000000000000 | 358 | 0 | 358 | |
| MICROWAVE | 2011-02-21 | 1,851 | 1,851 | SL | 5.000000000000 | 0 | 0 | 0 | |
| RENOVATIONS BLDG | 2011-05-18 | 15,512 | 3,717 | SL | 40.000000000000 | 387 | 0 | 387 | |
| BUILDING | 2011-06-15 | 267,973 | 64,201 | SL | 40.000000000000 | 6,699 | 0 | 6,699 | |
| GUTTERING | 2011-08-29 | 1,250 | 777 | SL | 15.000000000000 | 83 | 0 | 83 | |
| SIGNAGE | 2011-11-21 | 2,132 | 1,293 | SL | 15.000000000000 | 142 | 0 | 142 | |
| CHRISTMAS LIGHTS | 2011-12-20 | 1,200 | 1,200 | SL | 5.000000000000 | 0 | 0 | 0 | |
| POLARIS RANGER | 2012-07-01 | 7,970 | 7,970 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PUTERBAUGH REFURB | 2012-07-01 | 90,027 | 19,526 | SL | 39.000000000000 | 2,308 | 0 | 2,308 | |
| DELL COMPUTER & PRINTER | 2005-01-07 | 2,376 | 2,376 | SL | 7.000000000000 | 0 | 0 | 0 | |
| HEAT & AIR 509 N 5TH | 2001-02-09 | 2,025 | 2,025 | SL | 10.000000000000 | 0 | 0 | 0 | |
| DRAINAGE & SUMP PUMP | 2001-02-15 | 6,100 | 6,100 | SL | 10.000000000000 | 0 | 0 | 0 | |
| HVAC & ARCHITECT | 2003-06-25 | 6,910 | 6,910 | SL | 10.000000000000 | 0 | 0 | 0 | |
| REFURB 01 | 2001-12-31 | 8,104 | 6,482 | SL | 10.000000000000 | 810 | 0 | 810 | |
| REFURB 03 | 2003-12-31 | 7,499 | 7,125 | SL | 10.000000000000 | 374 | 0 | 374 | |
| ARCHITECTS & SURVEY | 2002-12-31 | 24,899 | 22,410 | SL | 10.000000000000 | 2,489 | 0 | 2,489 | |
| FD BLINDS, PAINTING & DRAPES | 2003-05-28 | 6,166 | 6,166 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SHADES | 2005-01-24 | 375 | 375 | SL | 7.000000000000 | 0 | 0 | 0 | |
| GARRARD RESIDENCE FURNITURE | 2000-10-15 | 63,465 | NC | 0 % | 0 | 0 | 0 | ||
| FD TELE SYS & FILE CABINETS | 2008-03-13 | 1,004 | 1,004 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ARDENEUM GARDENS | 2000-10-15 | 85,000 | 85,000 | SL | 22.000000000000 | 0 | 0 | 0 | |
| ARDENEUM PROPERTY | 2000-10-15 | 197,500 | NC | 0 % | 0 | 0 | 0 | ||
| PUTERBAUGH LAND | 2009-10-06 | 36,150 | L | 0 | 0 | 0 | |||
| FD GARRARD CHIPPER & TILLER | 2000-10-15 | 4,168 | 4,168 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LAWN MOWER | 2005-06-15 | 2,087 | 2,087 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WEED & BRUSH TRIMMER | 2005-08-26 | 3,009 | 3,009 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FD GARRARD OFF EQT | 2000-10-15 | 18,251 | 18,251 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| ARDENEUM COLLECTIBLES | 2000-10-15 | 173,169 | NC | 0 % | 0 | 0 | 0 | ||
| FD JADE SIGN | 2002-12-12 | 618 | 618 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FRENCH DRAIN | 2021-05-04 | 17,250 | SL | 15.000000000000 | 767 | 0 | 767 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES ABT | 2,204 | 7,881 |
| ALCON INC ORD SH | 9,393 | 13,939 |
| AMERICAN EXPRESS COMPANY AXP | 8,475 | 13,906 |
| ANALOG DEVICES INC ADI | 5,191 | 12,304 |
| AO SMITH AOS | 9,743 | 15,453 |
| APPLE INC AAPL | 2,029 | 14,206 |
| BERKLEY W R CORPORATION WRB | 7,659 | 11,947 |
| BERKSHIRE HATHAWAY INC SERIES B NEW | 1,782 | 8,970 |
| BOEING CO BA | 8,329 | 12,079 |
| BOOZ ALLEN HAMILTON HOLDING CO | 3,254 | 6,359 |
| BOSTON SCIENTIFIC CORP BSX | 6,082 | 10,195 |
| BWX TECHNOLOGIES CO BWXT | 5,242 | 9,337 |
| CBOE GLOBAL MARKETS INC | 10,511 | 13,953 |
| CHUBB LTD CB | 10,648 | 16,625 |
| CITIGROUP INC | 13,740 | 11,776 |
| CLARIVATE PLC | 10,714 | 9,526 |
| COMCAST CORP NEW CL A CMCSA | 9,410 | 16,861 |
| CORTEVA INC CTVA | 6,838 | 10,922 |
| CROWN HOLDINGS INC | 7,418 | 7,190 |
| DISNEY WALT COMPANY | 14,843 | 12,391 |
| DOLLAR GENERAL CORP DG | 4,245 | 14,150 |
| EATON CORP PLC ETN | 7,586 | 18,146 |
| ENTERGY CORP NEW ETR | 8,036 | 8,449 |
| FIRST AMERICAN FINL CORP FAF | 11,251 | 19,949 |
| FISERV INC FISV | 12,749 | 12,974 |
| FLAHERTY & CRUMRINE | 27,498 | 27,541 |
| FRANCO-NEVADA CORP | 7,370 | 6,915 |
| GARTNER INC NEW IT | 4,465 | 13,373 |
| GXO LOGISTICS INC | 6,361 | 8,629 |
| HUDSON PACIFIC PPTYS INC HPP | 4,860 | 4,818 |
| HUMANA INC | 15,973 | 16,699 |
| HUNTSMAN CORP HUN | 5,397 | 9,766 |
| IDACORP INC | 14,173 | 15,863 |
| ISHARES CORE S&P 500 ETF | 47,509 | 112,093 |
| JOHNSON & JOHNSON JNJ | 5,182 | 16,252 |
| JPMORGAN CHASE & CO JPM | 13,455 | 22,169 |
| LAMAR ADVERTISING CO NEW CLASS A | 6,326 | 11,524 |
| LAUDER ESTEE COS INC CL A | 6,204 | 14,808 |
| LORD ABBETT INVT TR | 30,000 | 26,752 |
| LORD ABBETT INVT TR | 31,577 | 28,377 |
| LOWES COMPANIES INC | 7,648 | 18,094 |
| M & T BANK CORP MTB | 6,519 | 7,679 |
| MARATHON PETROLEUM CORP MPC | 7,593 | 9,918 |
| MARRIOTT INTL INC NEW CL A | 6,758 | 8,262 |
| MCKESSON CORPORATION | 13,504 | 16,157 |
| MEDTRONIC PLC MDT | 8,941 | 11,380 |
| META PLATFORMS INC | 11,922 | 11,772 |
| MICROSOFT CORP MSFT | 2,151 | 15,134 |
| MONDELEZ INTL INC MDLZ | 9,438 | 15,914 |
| PAYPAL HOLDINGS INC PYPL | 1,185 | 6,600 |
| PEPSICO INCORPORATED PEP | 7,507 | 10,423 |
| PNC FINANCIAL SERVICES | 13,383 | 14,036 |
| PROCTER & GAMBLE CO PG | 8,780 | 16,358 |
| PROGRESSIVE CORP OHIO PGR | 10,242 | 12,831 |
| RAYTHEON TECHNOLOGIES CORP | 10,062 | 12,048 |
| ROSS STORES INC (CALIF) | 12,228 | 13,142 |
| SCHWAB STRATEGIC TR ETF | 41,255 | 46,587 |
| SMALLCAP WORLD FD INC CL F2 SMCFX ACQUIRED 03/18/13 | 508,452 | 842,675 |
| SS &C TECHNOLOGIES HLDGS SSNC | 6,435 | 10,248 |
| TE CONNECTIVITY LTD TEL | 8,509 | 16,941 |
| TEX PAC LAND TR SUB SH CTF PROPRIETARY | 7,219 | 14,986 |
| ULTA BEAUTY INC ULTA | 5,158 | 9,071 |
| VANGUARD FTSE DEVELOPED MARKETS ETF BEA | 124,510 | 160,175 |
| VANGUARD INDEX FDS ETF REAL ESTATE INDEX FD | 18,970 | 27,262 |
| VANGUARD INTL EQUITY ETF INDEX FDS STSE EMERGING MKTS | 51,655 | 73,102 |
| VANGUARD MID CAP ETF | 28,883 | 60,380 |
| VANGUARD MID-CAP VAL ETF | 16,131 | 21,648 |
| VANGUARD SMALL CAP ETF VB | 13,436 | 24,861 |
| VANGUARD SMALL CAP V ETF VBR | 22,488 | 31,120 |
| VANGUARD TOTAL BOND ETF MARKET BND | 18,581 | 19,323 |
| VANGUARD TOTAL STOCK ETF MARKET ETF VTI | 94,959 | 176,010 |
| VANGUARD VALUE ETF VTV | 38,938 | 51,636 |
| WALMART INC WMT | 7,577 | 13,746 |
| WILLIS TOWER WATSON PUB LTD CO | 10,656 | 10,687 |
| XPO LOGISTICS INC | 7,250 | 6,582 |
| ZIMMER BIOMET HOLDINGS INC ABH | 5,417 | 8,893 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BANK HAPOALIM BM NY CD | AT COST | 60,000 | 59,761 |
| BANK HAPOALIM BM NY CD | AT COST | 45,000 | 44,996 |
| BELL ISLE INVESTMENT | AT COST | 300 | 300 |
| BMW BK N AMERICA CD | AT COST | 35,000 | 34,697 |
| BMW BK N AMERICA CD | AT COST | 85,000 | 84,740 |
| GOLDMAN SACHS BK USA CD | AT COST | 50,000 | 50,209 |
| GOLDMAN SACHS BK USA CD | AT COST | 66,000 | 65,697 |
| MINERAL RIGHTS - TEXAS | AT COST | 1,939 | 1,939 |
| MORGAN STAN PVT BK NA CD | AT COST | 90,000 | 90,592 |
| MORGAN STANLEY PRIVATE BK NATIONAL 2.60% | AT COST | 20,000 | 20,132 |
| MORGAN STANLEY PRIVATE BK NATL 2.70% | AT COST | 20,000 | 20,577 |
| NEW YORK CMNTY BK CD | AT COST | 50,000 | 49,716 |
| PROTECH COM STOCK | AT COST | 50 | 50 |
| SALLIE MAE BANK CD | AT COST | 90,000 | 90,592 |
| SALLIE MAE BANK/SALT CD | AT COST | 100,000 | 99,427 |
| STATE BK INDIA | AT COST | 22,000 | 22,077 |
| SYNCRHONY BANK | AT COST | 25,000 | 24,924 |
| WELLS FARGO BK NA SIOUX FALLS 2.80% | AT COST | 20,000 | 20,942 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG 509 N 5TH | 37,500 | 35,971 | 1,529 | |
| BLDG 500 N 5TH | 65,000 | 62,351 | 2,649 | |
| THEATER BUILDING | 50,000 | 27,275 | 22,725 | |
| SURVEY | 14,825 | 13,341 | 1,484 | |
| AVL SYSTEM DESIGN | 800 | 800 | 0 | |
| AVL SYSTEM DESIGN 2 | 1,500 | 1,500 | 0 | |
| ASBESTOS HANDLERS | 1,165 | 1,165 | 0 | |
| CANON LASER PRINTER | 500 | 500 | 0 | |
| DELL LAPTOP | 1,165 | 1,165 | 0 | |
| PAST PERFECT SOFTWARE | 939 | 939 | 0 | |
| CREATIVE TECH CONSULTING | 1,475 | 998 | 477 | |
| CELL COMPUTER | 1,401 | 1,401 | 0 | |
| LAWN MOWER | 3,021 | 3,021 | 0 | |
| TRAILER | 1,340 | 1,340 | 0 | |
| IMPROVEMENTS | 72,020 | 53,571 | 18,449 | |
| LANDSCAPING | 5,376 | 3,943 | 1,433 | |
| MICROWAVE | 1,851 | 1,851 | 0 | |
| RENOVATIONS BLDG | 15,512 | 4,104 | 11,408 | |
| BUILDING | 267,973 | 70,900 | 197,073 | |
| GUTTERING | 1,250 | 860 | 390 | |
| SIGNAGE | 2,132 | 1,435 | 697 | |
| CHRISTMAS LIGHTS | 1,200 | 1,200 | 0 | |
| POLARIS RANGER | 7,970 | 7,970 | 0 | |
| PUTERBAUGH REFURB | 90,027 | 21,834 | 68,193 | |
| DELL COMPUTER & PRINTER | 2,376 | 2,376 | 0 | |
| HEAT & AIR 509 N 5TH | 2,025 | 2,025 | 0 | |
| DRAINAGE & SUMP PUMP | 6,100 | 6,100 | 0 | |
| HVAC & ARCHITECT | 6,910 | 6,910 | 0 | |
| REFURB 01 | 8,104 | 7,292 | 812 | |
| REFURB 03 | 7,499 | 7,499 | 0 | |
| ARCHITECTS & SURVEY | 24,899 | 24,899 | 0 | |
| FD BLINDS, PAINTING & DRAPES | 6,166 | 6,166 | 0 | |
| SHADES | 375 | 375 | 0 | |
| GARRARD RESIDENCE FURNITURE | 63,465 | 0 | 63,465 | |
| FD TELE SYS & FILE CABINETS | 1,004 | 1,004 | 0 | |
| ARDENEUM GARDENS | 85,000 | 85,000 | 0 | |
| ARDENEUM PROPERTY | 197,500 | 0 | 197,500 | |
| PUTERBAUGH LAND | 36,150 | 0 | 36,150 | |
| FD GARRARD CHIPPER & TILLER | 4,168 | 4,168 | 0 | |
| LAWN MOWER | 2,087 | 2,087 | 0 | |
| WEED & BRUSH TRIMMER | 3,009 | 3,009 | 0 | |
| FD GARRARD OFF EQT | 18,251 | 18,251 | 0 | |
| ARDENEUM COLLECTIBLES | 173,169 | 0 | 173,169 | |
| FD JADE SIGN | 618 | 618 | 0 | |
| FRENCH DRAIN | 17,250 | 767 | 16,483 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 12,445 | 0 | 0 | 12,445 |
| PROGRAM EXPENSES | 15,532 | 0 | 0 | 15,532 |
| OFFICE EXPENSE | 3,127 | 0 | 729 | 2,398 |
| AMORTIZATION | 988 | 0 | 988 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 944 | 944 | 944 |
| WEDDINGS & RECEPTIONS | 1,700 | 1,700 | 1,700 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 0 | 1,679 |
| DIRECT DEPOSIT LIABIILTIES | 0 | 761 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 16,048 | 16,048 | 16,048 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ROYALTY TAXES | 83 | 83 | 83 | 0 |
| FOREIGN TAXES | 1,137 | 1,137 | 1,137 | 0 |
| FEDERAL EXCISE TAXES | 251 | 0 | 0 | 0 |
| PAYROLL TAXES | 4,660 | 0 | 0 | 4,660 |