| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,935 | 19,935 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING AND IMPROVEMENTS | 1994-02-10 | 3,340,101 | 2,225,454 | SL | 0 % | 81,329 | 81,329 | ||
| EQUIPMENT - ASSET #4, 5, 21, 25, 26 | 2005-08-31 | 62,030 | 62,030 | SL | 0 % | 0 | 0 | ||
| EQUIPMENT - ASSET #27 | 2007-09-21 | 17,600 | 17,600 | 200SL | 0 % | 0 | 0 | ||
| HVAC PREMIER - ASSET #28 | 2007-12-01 | 5,459 | 5,459 | 200SL | 0 % | 0 | 0 | ||
| LAND | 1994-02-10 | 800,000 | L | 0 | 0 | ||||
| EQUIPMENT - ASSET #29 | 2009-04-30 | 27,298 | 27,297 | 200SL | 0 % | 0 | 0 | ||
| EQUIPMENT - ASSET #30 | 2009-06-30 | 7,078 | 7,078 | 200SL | 0 % | 0 | 0 | ||
| EQUIPMENT - ASSET #31 | 2010-08-31 | 14,050 | 14,050 | 200SL | 0 % | 0 | 0 | ||
| 2011 LAND | 2011-11-16 | 2,154,040 | L | 0 | 0 | ||||
| HVAC 1209 ASSET #32 | 2015-07-01 | 11,722 | 11,722 | 200SL | 0 % | 0 | 0 | ||
| GARFIELD SECTION 32 DEVELOPMENT LAND | 2015-07-01 | 210,575 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2018-07-01 | 577 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2019-07-01 | 38,529 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2020-07-01 | 12,874 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2021-07-01 | 51,434 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2022-07-01 | 101,908 | L | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND IMPROVEMENTS | 3,340,101 | 2,306,783 | 1,033,318 | |
| EQUIPMENT - ASSET #4, 5, 21, 25, 26 | 62,030 | 62,030 | 0 | |
| EQUIPMENT - ASSET #27 | 17,600 | 17,600 | 0 | |
| HVAC PREMIER - ASSET #28 | 5,459 | 5,459 | 0 | |
| LAND | 800,000 | 0 | 800,000 | |
| EQUIPMENT - ASSET #29 | 27,298 | 27,297 | 1 | |
| EQUIPMENT - ASSET #30 | 7,078 | 7,078 | 0 | |
| EQUIPMENT - ASSET #31 | 14,050 | 14,050 | 0 | |
| 2011 LAND | 2,154,040 | 0 | 2,154,040 | |
| HVAC 1209 ASSET #32 | 11,722 | 11,722 | 0 | |
| GARFIELD SECTION 32 DEVELOPMENT LAND | 210,575 | 0 | 210,575 | |
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 577 | 0 | 577 | |
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 38,529 | 0 | 38,529 | |
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 12,874 | 0 | 12,874 | |
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 51,434 | 0 | 51,434 | |
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 101,908 | 0 | 101,908 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMG PANTHEON FUND CLASS | AT COST | 169,628 | 210,412 |
| ISHARES TOTAL USD BOND | AT COST | 809,222 | 688,964 |
| VANGUARD TOTAL INTL STOCK | AT COST | 722,766 | 772,316 |
| VANGUARD TOTAL STOCK MKT | AT COST | 1,783,889 | 2,358,808 |
| BLACKSTONE REAL ESTATE | AT COST | 179,693 | 198,195 |
| AVANTIS EMERGING MARKETS | AT COST | 270,735 | 282,232 |
| ISHARES CORE US | AT COST | 944,289 | 826,256 |
| ISHARES MSCI EAF MIN VOL | AT COST | 308,762 | 282,561 |
| ISHARES MSCI INTL VALUE | AT COST | 291,781 | 315,204 |
| ISHARES MSCI USA | AT COST | 191,064 | 179,449 |
| ISHARES MSCI USA MIN VOL | AT COST | 717,148 | 766,879 |
| ISHARES MSCI USA MOMNTUM | AT COST | 535,542 | 658,938 |
| ISHARES MSCI USA QLTY | AT COST | 561,364 | 806,474 |
| ISHARES MSCI USA VALUE | AT COST | 579,710 | 698,712 |
| ISHS MSCI INTL MOMETUM | AT COST | 249,410 | 272,365 |
| ISHS MSCI INTL QUALITY | AT COST | 258,410 | 299,841 |
| SCHWAB EMERGING MARKETS | AT COST | 286,934 | 216,665 |
| SCHWAB INTERNATIONAL | AT COST | 1,366,823 | 1,300,622 |
| SCHWAB US LARGE CAP ETF | AT COST | 2,799,093 | 3,072,728 |
| SCHWAB US SMALL CAP ETF | AT COST | 383,278 | 347,308 |
| VANGUARD SHORT-TERM BOND | AT COST | 1,619,552 | 1,541,786 |
| VANGUARD TOTAL INTERNATL | AT COST | 638,814 | 552,691 |
| FIDELITY TOTAL MARKET INDEX FUND | AT COST | 611,133 | 997,335 |
| AMERICAN EUROPACIFIC GROWTH FUND | AT COST | 316,296 | 330,670 |
| THE GROWTH FUND OF AMERICA | AT COST | 93,282 | 170,146 |
| INTERNATIONAL GROWTH AND INCOME FUND | AT COST | 174,646 | 210,574 |
| PERMANENT PORTFOLIO | AT COST | 112,242 | 161,017 |
| DOUBLELINE CORE FIXED INCOME | AT COST | 373,182 | 330,533 |
| VANECK ETF TRUST MRNGSTR WDE MOAT | AT COST | 315,016 | 363,923 |
| VANGUARD SMALL CAP INDEX FUND | AT COST | 92,660 | 153,811 |
| ISHARES TR CORE TOTAL | AT COST | 244,456 | 207,315 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,343 | 0 | 8,343 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LAND (CHARITABLE PURPOSES) | 95,848 | 95,848 | 13,000 |
| BUILDINGS (CHARITABLE PURPOSES) | 4,520 | 4,520 | |
| EQUIPMENT (CHARITABLE PURPOSES) | 1,500 | 1,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 2,570 | 1,285 | 1,285 | |
| INSURANCE | 2,958 | 1,479 | 1,479 | |
| MISCELLANEOUS | 11,735 | 5,867 | 5,868 | |
| INSURANCE, REPAIRS,CLEANING, UTILITIES AND MISCELLANEOUS | 85,085 | 85,085 | 0 |
| Description | Amount |
|---|---|
| RETURNED GRANT | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUST & INVESTMENT FEES-IWM | 11,013 | 11,013 | 0 | |
| TRUST & INVESTMENT FEES-IPEX/SCHWAB | 20,432 | 20,432 | 0 | |
| TRUST & INVESTMENT FEES-MERCER | 48,389 | 48,389 | 0 | |
| REAL ESTATE MANAGEMENT FEES | 66,199 | 66,199 | 0 | |
| REAL ESTATE PROFESSIONAL SERVICES | 5,165 | 5,165 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 20,985 | 0 | 0 | |
| PAYROLL TAXES | 5,353 | 1,338 | 4,015 | |
| REAL ESTATE TAXES | 105,819 | 105,819 | 0 |