| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,606 | 2,902 | 8,705 |
| 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 | 2004-03-05 | 5,000 | |||||||
| COMPUTER/SAFE | 2007-07-01 | 2,811 | 2,811 | 200DB | 5.0000 | ||||
| IMPROVEMENT PLAN | 2017-05-04 | 12,932 | |||||||
| ALARM SYSTEM | 2020-07-15 | 1,687 | 1,171 | 200DB | 5.0000 | 206 | |||
| FLATBED TRAILER | 2020-10-08 | 1,193 | 785 | 200DB | 5.0000 | 163 | |||
| SKIDSTEER ATTACHMENTS | 2020-04-21 | 7,200 | 5,256 | 200DB | 5.0000 | 819 | |||
| FENCE - RAIL POLE FENCING | 2020-06-26 | 10,928 | 2,630 | 150DB | 15.0000 | 829 | |||
| FENCE - POWER GATE | 2020-11-09 | 9,535 | 1,908 | 150DB | 15.0000 | 763 | |||
| ELECTRICAL IMPROVE (UNDERGROUND POWER LINE) | 2020-10-07 | 33,096 | 6,623 | 150DB | 15.0000 | 2,648 | |||
| TOOLS | 2021-11-30 | 916 | 476 | 200DB | 5.0000 | 176 | |||
| PELLET STOVE | 2021-11-30 | 1,260 | 655 | 200DB | 5.0000 | 242 | |||
| TEEPEE | 2021-05-13 | 3,095 | 1,200 | 200DB | 7.0000 | 542 | |||
| SIGNS | 2021-06-01 | 17,166 | 8,926 | 200DB | 5.0000 | 3,296 | |||
| FENCE | 2021-06-04 | 5,766 | 836 | 150DB | 15.0000 | 493 | |||
| 55 GALLON NS TOW BEHIND TRAILER SPRAYER | 2021-06-15 | 2,099 | 1,092 | 200DB | 5.0000 | 403 | |||
| ELECTRICAL IMPROVEMENTS | 2021-02-03 | 2,185 | 317 | 150DB | 15.0000 | 187 | |||
| WINDOW REPLACEMENTS | 2021-11-30 | 3,447 | 378 | 150DB | 20.0000 | 230 | |||
| PORTABLE SAWMILL - DOWNPAYMENT | 2023-03-27 | 2,766 | 200DB | 5.0000 | 553 | ||||
| PULL BEHIND MOWER - USED | 2022-06-02 | 1,159 | 232 | 200DB | 5.0000 | 371 | |||
| STORAGE SHED | 2022-11-21 | 9,145 | 46 | S/L | 25.0000 | 366 | |||
| 2023 DISCOVERY 8.5X16 ENCLOSED TRAILER | 2022-04-08 | 11,750 | 2,350 | 200DB | 5.0000 | 3,760 | |||
| 2021 LAMAR DUMP TRAILER | 2022-08-04 | 12,150 | 2,430 | 200DB | 5.0000 | 3,888 | |||
| JOHN DEERE 17G COMPACT EXCAVATOR | 2023-01-24 | 38,187 | 200DB | 5.0000 | 7,637 | ||||
| 2020 SIERRA 2500 PICK UP | 2023-03-07 | 70,443 | 200DB | 5.0000 | 12,200 | ||||
| LT-35 PORTABLE SAWMILL | 2023-03-27 | 24,895 | 200DB | 5.0000 | 4,979 | ||||
| SKID STEER SOIL ATTACHMENT | 2023-06-15 | 11,000 | 200DB | 5.0000 | 2,200 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED STOCK - MUTUAL FUNDS | 1,390,918 | 2,105,877 |
| PUBLICLY TRADED STOCK | 993,337 | 1,051,792 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALLIANZ MID CAP VALUE | AT COST | ||
| AMERICAN FUNDS FUNDAMENTAL | AT COST | ||
| AMERICAN FUNDS INCOME | AT COST | ||
| AMERICAN FUNDS INVESTMENT | AT COST | ||
| AMERICAN FUNDS WORLD | AT COST | ||
| FED HERMES BOND | AT COST | ||
| FED HERMES ST INCOME | AT COST | ||
| FIDELITY ADV NEW INSIGHT | AT COST | ||
| JP MORGAN VALUE | AT COST | ||
| MFS DIVERSIFIED INCOME | AT COST | ||
| PARNASSUS CORE EQUITY INVESTORS | AT COST | ||
| PIMCO INCOME | AT COST | ||
| PFIZER | AT COST | ||
| WALMART | AT COST | ||
| WASHINGTON MUTUAL INVS | AT COST | ||
| ISHARES MSCI EAFE ETF | AT COST | ||
| ISHARES CORE S&P 500 ETF | AT COST | ||
| SCHWABB BROAD MARKET ETF | AT COST | ||
| VANGUARD EXTENDED MARKET INDEX ETF | AT COST | ||
| VANGUARD TE BOND FUND ETF | AT COST | ||
| VANGUARD TOTAL STOCK MARKET | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY AND EQUIPMENT | 283,880 | 87,072 | 196,808 | 196,808 |
| MISCELLANEOUS | 12,932 | 12,932 | 12,932 | |
| LAND | 5,000 | 5,000 | 306,258 |
| Item No. | 1 |
|---|---|
| Lender's Name | CHASE AUTO |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 64,543 |
| Balance Due | 57,572 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE 2020 SIERRA 2500 TRUCK |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | JD FINANCIAL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 38,187 |
| Balance Due | 31,186 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | JD EXCAVATOR |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITAL CREDITS | 886 | ||
| TAX DEPOSIT | 1,857 | 908 | 908 |
| 104 W ALDEN ST | 122,785 | 214,540 | 96,944 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE EXPENSES | 3,859 | 1,737 | 2,122 | |
| INVESTMENT EXPENSES | 15,197 | 11,397 | 3,800 | |
| INSURANCE | 15,052 | 15,052 | ||
| SUPPLIES | 1,191 | 1,191 | ||
| MISCELLANEOUS | 13,967 | |||
| WEBSITE DESIGN AND PARK ADVER | 875 | 875 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAND REAL ESTATE TAXES | 1,349 | 1,349 | ||
| EXCISE TAXES | 1,568 | |||
| FOREIGN TAXES | 851 | 851 | ||
| 104 WEST ALDEN REAL ESTATE TAXES | 650 | 650 |