| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Archibald Advisory | 12,900 | 6,450 | 0 | 6,450 |
| BOSS Advisors | 1,623 | 811 | 0 | 811 |
| Metz & Assoc | 17,250 | 13,800 | 0 | 3,450 |
| 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 | 260,241 | SL | 2.56 % | 70,835 | |||
| Land Improvements- ABCO | 2018-09-30 | 189,065 | 44,135 | SL | 6.67 % | 12,611 | |||
| Building Improvements | 2019-11-19 | 175,010 | 9,536 | SL | 2.56 % | 4,487 | |||
| Mac Laptop MCM | 2018-01-17 | 1,988 | 1,393 | SL | 20.00 % | 398 | |||
| Printer | 2018-01-17 | 3,693 | 2,586 | SL | 20.00 % | 739 | |||
| Mac Computer | 2018-02-14 | 3,217 | 2,251 | SL | 20.00 % | 643 | |||
| iPad MCM | 2018-04-18 | 1,364 | 955 | SL | 20.00 % | 273 | |||
| Phone System | 2018-04-18 | 1,956 | 1,369 | SL | 20.00 % | 391 | |||
| Computer LR | 2018-06-20 | 1,772 | 1,239 | SL | 20.00 % | 354 | |||
| Lights | 2018-09-30 | 2,198 | 1,099 | SL | 14.29 % | 314 | |||
| Cabinetry and Millwork | 2018-09-30 | 63,465 | 31,734 | SL | 14.29 % | 9,069 | |||
| Kitchen Appliances | 2018-09-30 | 6,740 | 3,369 | SL | 14.29 % | 963 | |||
| Wooden Chest foyer | 2018-10-24 | 4,561 | 2,281 | SL | 14.29 % | 652 | |||
| Medical Cabinet bathroom | 2018-10-24 | 1,466 | 732 | SL | 14.29 % | 209 | |||
| Cole Steele File Cabinet | 2018-10-24 | 1,520 | 760 | SL | 14.29 % | 217 | |||
| 9 Section Black Bookcase | 2018-10-24 | 1,195 | 598 | SL | 14.29 % | 171 | |||
| Desk MCM | 2018-10-24 | 2,268 | 1,134 | SL | 14.29 % | 324 | |||
| Office Chairs LR | 2018-11-28 | 2,519 | 1,260 | SL | 14.29 % | 360 | |||
| Artwork | 2018-11-28 | 2,159 | 1,080 | SL | 14.29 % | 309 | |||
| Artwork | 2018-12-11 | 6,125 | 3,063 | SL | 14.29 % | 875 | |||
| White Desk, mirrors, planters | 2018-12-11 | 7,745 | 3,873 | SL | 14.29 % | 1,107 | |||
| 4 Drawer Desk foyer | 2018-12-19 | 2,473 | 1,236 | SL | 14.29 % | 353 | |||
| Land Improvements | 2019-03-21 | 13,207 | 2,202 | SL | 6.67 % | 881 | |||
| Building Improvements - Suite 1 | 2019-11-19 | 10,223 | 557 | SL | 2.56 % | 262 | |||
| 2021 Building Improvements | 2021-06-30 | 3,425 | 48 | SL | 2.56 % | 88 | |||
| 2021 Office Equipment | 2021-06-30 | 5,795 | 580 | SL | 20.00 % | 1,159 | |||
| Dell Computer | 2022-02-16 | 3,720 | SL | 10.00 % | 372 | ||||
| GHA Computer | 2022-06-28 | 2,646 | SL | 10.00 % | 265 | ||||
| Sound Paneling | 2022-10-04 | 13,232 | SL | 0.54 % | 71 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EXXON MOBILE | 20,835 | 285,236 |
| CHEVRON | 75,181 | 949,502 |
| 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 | 8,485,624 | 7,366,028 |
| VANGUARD SHORT TERM INFLATION TIPS | AT COST | 1,813,104 | 1,714,567 |
| ARTISAN GLOBAL VALUE FUND | AT COST | 3,024,460 | 3,174,360 |
| CAUSEWAY EMERGING MARKETS FUND | AT COST | 903,496 | 674,435 |
| Bailey Gifford | AT COST | 1,250,000 | 1,051,007 |
| PIMCO Income Instl | AT COST | 1,012,098 | 995,895 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 104,434 | 67,142 | 37,292 | |
| Machinery and Equipment | 23,758 | 16,630 | 7,128 | |
| Buildings | 2,762,674 | 331,076 | 2,431,598 | |
| Improvements | 409,957 | 76,617 | 333,340 | |
| Land | 443,700 | 443,700 | 1,802,105 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Burch and Cracchiolo | 1,804 | 850 | 0 | 954 |
| 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 | 1,300 | 1,300 | ||
| Dues | 22,563 | 22,563 | ||
| Insurance | 6,326 | 280 | 6,047 | |
| Marketing | 28,356 | 28,356 | ||
| Meals | 25,467 | 25,467 | ||
| Office Supplies | 14,285 | 14,285 | ||
| Other Expenses | 19,747 | 19,747 | ||
| Payroll Service | 1,194 | 239 | 956 | |
| Postage | 774 | 774 | ||
| Real Estate Expenses | 3,481 | 3,481 | ||
| Rental Expenses | 54,832 | 54,832 | ||
| Repairs | 966 | 966 | ||
| Training | 3,105 | 3,105 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Mortgage Loan Interest | 96,381 | 96,381 | |
| Partnership Income | 492,945 | 505,135 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposits - Rental Prop | 5,948 | 5,948 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Allison Tyler Jones Photography | 2,356 | 0 | 0 | 2,356 |
| Arizona State University | 31,712 | 0 | 0 | 31,712 |
| Cambridge | 131,250 | 131,250 | 0 | 0 |
| Greer Method | 45,000 | 0 | 0 | 45,000 |
| Gwendolyn L Erlbaum | 1,440 | 0 | 0 | 1,440 |
| McAvoy Rule & Company | 785 | 785 | 0 | 0 |
| McKay Conant Hoover Inc | 1,240 | 0 | 0 | 1,240 |
| Miscellaneous | 439 | 0 | 0 | 439 |
| Movinghelp,com | 312 | 0 | 0 | 312 |
| Norberg Inc | 5,200 | 0 | 0 | 5,200 |
| TB Consulting | 2,800 | 0 | 0 | 2,800 |
| Ubiquity | 3,962 | 792 | 0 | 3,170 |
| Valbridge Property Advisors | 1,750 | 1,750 | 0 | 0 |
| Wellington | 15,814 | 15,814 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 117,000 | |||
| Property Tax | 10,639 | 5,068 | 5,571 |