| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,700 | 0 | 3,700 |
| 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 | 2018-10-01 | 7,500 | L | 0 | 0 | ||||
| OFFICE BUILDING | 2018-10-01 | 68,547 | 7,471 | SL | 39.000000000000 | 1,758 | 0 | ||
| RENOVATIONS | 2019-11-30 | 94,291 | 7,455 | SL | 39.000000000000 | 2,418 | 0 | ||
| PARKING LOT | 2020-11-09 | 20,742 | L | 0 | 0 | ||||
| RENOVATIONS | 2020-03-30 | 8,846 | 624 | SL | 39.000000000000 | 227 | 0 | ||
| LANDSCAPING | 2021-03-15 | 9,867 | 1,206 | SL | 15.000000000000 | 658 | 0 | ||
| FENCE | 2023-02-22 | 9,400 | SL | 15.000000000000 | 522 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 225 ABBOTT LABS | 7,106 | 24,766 |
| 150 ABBVIE | 5,137 | 23,246 |
| 100 ACCENTURE | 6,089 | 35,091 |
| 50 AIR PRODUCTS & CHEMICALS | 11,703 | 13,690 |
| 8000 ALPHABET | 13,540 | 111,752 |
| 800 ALPHABET CL C | 13,459 | 112,744 |
| 360 AMAZON | 44,354 | 54,698 |
| 1400 APPLE | 33,573 | 269,542 |
| 200 AUTO DATA PROCESSING | 10,220 | 46,594 |
| 800 BIO-TECHNE | 13,362 | 61,728 |
| 100 BLACKROCK | 18,084 | 81,180 |
| 1015 BLACKSTONE INC | 61,625 | 132,884 |
| 175 CARRIER GLOBAL | 2,633 | 10,054 |
| 240 CATERPILLAR | 34,693 | 70,961 |
| 295 CHEVRON | 33,631 | 44,002 |
| 810 CISCO | 21,462 | 40,921 |
| 1250 COMCAST | 34,478 | 54,813 |
| 800 CORNING | 19,732 | 24,360 |
| 242 CORTEVA | 7,101 | 11,597 |
| 70 CUMMINS | 10,722 | 16,770 |
| 275 CVS | 12,617 | 21,714 |
| 160 DANAHER | 9,890 | 37,014 |
| 544 ENBRIDGE | 16,644 | 19,595 |
| 200 EXXON MOBIL | 14,845 | 19,996 |
| 150 HOME DEPOT | 8,509 | 51,983 |
| 215 HONEYWELL | 30,160 | 45,088 |
| 100 INTUIT | 5,952 | 62,503 |
| 250 JOHNSON & JOHNSON | 16,946 | 39,185 |
| 725 JPMORGAN CHASE | 53,531 | 123,323 |
| 75 LINDE | 12,259 | 30,803 |
| 100 MASTERCARD | 8,975 | 42,651 |
| 125 MCDONALDS | 11,001 | 37,064 |
| 150 MCKESSON | 12,929 | 69,447 |
| 200 MEDTRONIC | 15,134 | 16,476 |
| 535 MICROSOFT | 72,032 | 201,181 |
| 500 MONDELEZ | 12,933 | 36,215 |
| 585 ORACLE | 22,962 | 61,677 |
| 500 PFIZER | 16,213 | 14,395 |
| 155 PROCTOR & GAMBLE | 12,121 | 22,714 |
| 175 RTX | 7,773 | 14,725 |
| 475 SHELL | 28,693 | 31,255 |
| 330 SEMPRA ENERGY | 16,746 | 24,661 |
| 305 SOUTHERN CO | 16,671 | 21,387 |
| 500 COCA COLA | 19,787 | 29,465 |
| 250 UNION PACIFIC | 15,519 | 61,405 |
| 75 UNITED PARCEL SRVC | 5,752 | 11,792 |
| 200 VALERO ENERGY | 15,606 | 26,000 |
| 600 VISA | 19,236 | 156,210 |
| 175 WATERS CORP | 13,390 | 57,615 |
| 7425 ISHARES IBONDS DEC 2024 | 185,777 | 184,957 |
| 490 PIMCO ENHANCED SHORT MATURITY | 303,743 | 298,372 |
| 450 VANGUARD CONSUMER DISCRETIONARY ETF | 110,055 | 137,048 |
| 9510 VANGUARD FTSE DEV MKTS ETF | 429,856 | 455,529 |
| 1110 VANGUARD FTSE EMERGING MKTS ETF | 54,644 | 45,621 |
| 1020 VANGUARD MEGA CAP GROWTH | 116,517 | 264,700 |
| 1485 VANGUARD MID CAP ETF | 207,354 | 345,470 |
| 2600 VANGUARD SHORT TERM COR BD ETF | 209,158 | 201,162 |
| 810 VANGUARD SMALL CAP ETF | 159,246 | 226,130 |
| 23399 VANGUARD INTERM TERM INV GR ADM | 232,155 | 203,105 |
| 19761 VANGUARD SHORT TERM BD INDEX ADM | 208,630 | 199,592 |
| 59993 VANGUARD SHORT TERM INV GR ADM | 641,775 | 613,733 |
| 37273 VANGUARD TOTAL BD MKT INDEX ADM | 405,282 | 361,924 |
| 5204 COLUMBIA DIVIDEND INCOME | 117,237 | 161,247 |
| 1461 DRIEHAUS EMERGING MKTS GROWTH | 65,000 | 50,573 |
| 743 JANUS HENDERSON ENTERPRISE | 100,000 | 97,984 |
| 5713 MFS INTL INTRINSIC VALUE | 255,767 | 214,666 |
| 4831 PRIMECAP ODYSSEY AGGRESSIVE GROWTH | 208,902 | 207,300 |
| 212 ASTRAZENECA | 10,181 | 14,278 |
| 3000 INVESCO BULLETSHARES 2024 HIGH YIELD | 75,077 | 68,145 |
| 2000 ISHARES GLOBAL ENERGY ETF IV | 57,351 | 78,220 |
| 350 VANGUARD HIGH DIVIDEND YIELD ETF IV | 35,353 | 39,071 |
| 250 VANGUARD MATERIALS ETF | 47,321 | 47,485 |
| 15033 DODGE & COX INCOME | 200,000 | 189,717 |
| 5237 ALLSPRING SPECIAL MID CAP VALUE | 193,110 | 240,589 |
| 5929 BLACKROCK COMMODITY STRATEGIES | 50,000 | 48,858 |
| 12908 T ROWE PRICE OVERSEAS STOCK | 168,000 | 161,092 |
| 4888 VANGUARD INTL VALUE | 208,958 | 197,312 |
| 600 AFLAC | 35,828 | 49,500 |
| 2500 BLACKSTONE SECD LENDING | 68,123 | 69,100 |
| 75 BROADCOM | 32,140 | 83,719 |
| 100 CELANESE | 8,856 | 15,537 |
| 125 KLA CORP | 42,926 | 72,663 |
| 100 LOWES COS INC | 19,405 | 22,255 |
| 200 MERCK | 18,673 | 21,804 |
| 150 PARKER HANNIFIN | 44,672 | 69,105 |
| 1000 INVESCO BULLETSHARES 2025 | 24,520 | 22,730 |
| 2500 ISHR IBND DEC 2025 | 61,825 | 61,900 |
| 4000 SCHWAB FUNDAMENTAL INL LARGE | 120,065 | 134,920 |
| 225 VANECK AGRIBUSINESS ETF | 18,926 | 17,141 |
| 2300 COLUMBIA EM CORE EX CHINA | 74,451 | 69,621 |
| 1000 ISHARES IBONDS DEC 2027 | 23,593 | 23,930 |
| 1000 ISHARES TR IS 1/5 YR INV GR CR BD ETF | 50,445 | 51,275 |
| 1200 ISHARES 3-7 YR TREASURY BD ETF | 141,192 | 140,556 |
| 1000 ISHARES IBOND DEC 2026 TRM CORP | 23,560 | 23,900 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE PARTNERSHIP | AT COST | 1,765,142 | 2,000,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 7,500 | 0 | 7,500 | |
| OFFICE BUILDING | 68,547 | 9,229 | 59,318 | |
| RENOVATIONS | 94,291 | 9,873 | 84,418 | |
| PARKING LOT | 20,742 | 0 | 20,742 | |
| RENOVATIONS | 8,846 | 851 | 7,995 | |
| LANDSCAPING | 9,867 | 1,864 | 8,003 | |
| FENCE | 9,400 | 522 | 8,878 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 547 | 0 | 547 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE | 775 |
| RETURN OF CAPITAL ADJUSTMENT | 2,142 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 1,323 | 0 | 1,323 | |
| BANK CHARGES | 70 | 0 | 70 | |
| REPAIRS & MAINTENANCE | 30 | 0 | 30 | |
| ADR FEES | 13 | 13 | 0 | |
| INSURANCE | 2,486 | 0 | 2,486 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLEM-N-SCOUT LLC | 70,274 | 70,274 | 70,274 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 72,842 | 72,842 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,122 | 3,122 | 0 | |
| AD VALOREM | 686 | 171 | 515 |