| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,580 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND - 120 N ILLINOIS AVE | 2016-06-28 | 26,547 | L | 0 | 0 | ||||
| OFFICE BUILDING - 120 N ILLINOIS AVE | 2016-06-28 | 238,918 | 40,074 | SL | 39.000000000000 | 6,126 | 6,126 | ||
| ROOF | 2020-09-14 | 21,015 | 1,235 | SL | 39.000000000000 | 539 | 539 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - 120 N ILLINOIS AVE | 26,547 | 0 | 26,547 | 26,547 |
| OFFICE BUILDING - 120 N ILLINOIS AVE | 238,918 | 46,200 | 192,718 | 192,718 |
| ROOF | 21,015 | 1,774 | 19,241 | 19,241 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AIR PRODUCTS & CHEMICALS | FMV | 67,081 | 67,081 |
| APPLE INC | FMV | 93,570 | 93,570 |
| BERKSHIRE HATHAWAY INC DEL CL B NEW | FMV | 184,750 | 184,750 |
| CHUBB LIMITED | FMV | 72,998 | 72,998 |
| CISCO SYSTEMS INC | FMV | 50,116 | 50,116 |
| CME GROUP INC | FMV | 52,018 | 52,018 |
| COMCAST CORPORATION | FMV | 34,510 | 34,510 |
| DOUBLELINE | FMV | 136,524 | 136,524 |
| EATON CORP | FMV | 85,491 | 85,491 |
| HOME DEPOT INC | FMV | 57,527 | 57,527 |
| JP MORGAN CHASE & COMPANY | FMV | 61,406 | 61,406 |
| MARATHON PETE CORP | FMV | 70,323 | 70,323 |
| MERCK & CO | FMV | 81,111 | 81,111 |
| MICROSOFT CORP | FMV | 97,394 | 97,394 |
| MOTOROLA SOLUTIONS INC | FMV | 90,796 | 90,796 |
| PIMCO INCOME | FMV | 97,486 | 97,486 |
| PIMCO LOW DURATION INCOME FUND CLASS | FMV | 67,474 | 67,474 |
| UNION PACIFIC CORP | FMV | 31,439 | 31,439 |
| VERIZON | FMV | 32,384 | 32,384 |
| WALMART INC | FMV | 53,916 | 53,916 |
| BEST BUY | FMV | 28,103 | 28,103 |
| DARDEN RESTAURANTS INC | FMV | 42,389 | 42,389 |
| DEVON ENERGY CORPORATION NEW | FMV | 45,481 | 45,481 |
| NEWMONT CORPORATION | FMV | 16,722 | 16,722 |
| OREILLY AUTOMOTIVE INC | FMV | 62,705 | 62,705 |
| TRANE TECHNOLOGIES | FMV | 37,805 | 37,805 |
| VANGUARD SMALL-CAP ETF | FMV | 51,626 | 51,626 |
| BROADCOM INC | FMV | 59,161 | 59,161 |
| JOHNSON & JOHNSON | FMV | 55,643 | 55,643 |
| JOHNSON CONTROLS INTERNATIONAL PLC | FMV | 30,434 | 30,434 |
| MEDTRONIC PLC SHS | FMV | 40,284 | 40,284 |
| US TREASURY BILLS OID | FMV | 49,680 | 49,680 |
| Item No. | 1 |
|---|---|
| Lender's Name | EIDL -SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 40,900 |
| Balance Due | 40,900 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 2.750000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & FEES | 63 | 0 | 0 | |
| ADVERTISING | 9,692 | 0 | 0 | |
| POSTAGE | 451 | 0 | 0 | |
| SUPPLIES | 16 | 0 | 0 | |
| INSURANCE | 2,080 | 0 | 0 | |
| OFFICE EXPENSE | 1,543 | 0 | 0 | |
| GIFTS | 746 | 0 | 0 | |
| BONUSES | 2,155 | 0 | 0 | |
| MISCELLANEOUS | 285 | 0 | 0 | |
| MAINTENANCE | 280 | 280 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS REVENUE | 16 | 16 | |
| ROYALTY INCOME- THE ENGERGY GROUP | 140 | 140 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES | 163,476 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO GARWIN FAMILY LLC | -250 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 19,115 | 0 | 0 | |
| CONTRACT SERVICES | 10,632 | 0 | 0 | |
| WEBSITE | 23 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UNRELATED BUSINESS TAX EXPENSE | 1,760 | 0 | 0 |