| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSE | 68,925 | 0 | 68,925 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ACCOUNTING SOFTWARE | 2005-06-21 | 6,000 | 6,000 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER(3)-WORKROOM, HP LAPTOP | 2005-07-03 | 3,727 | 3,727 | SL | 5.000000000000 | 0 | 0 | ||
| SERVER SOFTWARE | 2013-01-01 | 540 | 540 | SL | 5.000000000000 | 0 | 0 | ||
| BUILDING | 2005-06-13 | 359,833 | 287,871 | SL | 40.000000000000 | 8,996 | 8,996 | ||
| PARKING LOT ADDITION | 2005-06-15 | 20,987 | 20,987 | SL | 20.000000000000 | 0 | 0 | ||
| SERVER | 2013-01-01 | 12,024 | 12,024 | SL | 5.000000000000 | 0 | 0 | ||
| CARPET/LINOLEUM-NORTHCUTT | 2013-01-31 | 13,083 | 13,083 | SL | 7.000000000000 | 0 | 0 | ||
| MELODIE PC | 2014-06-30 | 1,008 | 1,008 | SL | 5.000000000000 | 0 | 0 | ||
| DELL LAPTOP | 2014-12-31 | 673 | 673 | SL | 5.000000000000 | 0 | 0 | ||
| SIDEWALK, PICNIC PAD | 2015-10-08 | 4,332 | 2,167 | SL | 15.000000000000 | 289 | 289 | ||
| CABLE/ELEC/LED FIXTURE INSTALL | 2016-10-11 | 1,793 | 423 | SL | 27.500000000000 | 65 | 65 | ||
| INTAACT ACCOUNTING SOFTWARE | 2016-03-11 | 8,730 | 8,730 | SL | 3.000000000000 | 0 | 0 | ||
| PROJECTOR | 2016-07-28 | 906 | 906 | SL | 5.000000000000 | 0 | 0 | ||
| HVAC UNIT, SOUTH SIDE | 2017-06-21 | 7,162 | 1,430 | SL | 27.500000000000 | 260 | 260 | ||
| POSTAGE MACHINE | 2017-04-05 | 1,826 | 1,826 | SL | 5.000000000000 | 0 | 0 | ||
| XEROX C8045H2 COPIER | 2017-11-30 | 12,414 | 12,414 | SL | 5.000000000000 | 0 | 0 | ||
| SAMSUNG REFRIGERATOR | 2017-12-28 | 1,228 | 1,228 | SL | 5.000000000000 | 0 | 0 | ||
| LAND | 1990-01-01 | 147,457 | L | 0 | 0 | ||||
| SPRINKLER SYSTEM REPLACEMENT | 2018-12-31 | 2,520 | 672 | SL | 15.000000000000 | 168 | 168 | ||
| HVAC UNIT, 2 OF 3 | 2018-12-31 | 7,162 | 1,170 | SL | 27.500000000000 | 260 | 260 | ||
| HVAC UNIT, 3 OF 3 | 2018-12-31 | 8,018 | 1,314 | SL | 27.500000000000 | 292 | 292 | ||
| 2018 FORD EXPLORER | 2018-12-03 | 36,443 | 32,800 | SL | 5.000000000000 | 3,643 | 3,643 | ||
| 3 PCS (JOHN/JULIE/ETHEL) | 2018-03-20 | 3,974 | 3,577 | SL | 5.000000000000 | 199 | 199 | ||
| BECKY PC | 2018-12-31 | 1,030 | 927 | SL | 5.000000000000 | 103 | 103 | ||
| TAG, TAX, & TITLE | 2019-01-01 | 1,750 | 1,400 | SL | 5.000000000000 | 350 | 350 | ||
| ROOF REPLACEMENT | 2020-08-04 | 84,946 | 8,177 | SL | 27.500000000000 | 3,271 | 3,271 | ||
| OFFICE CHAIRS | 2020-03-18 | 1,169 | 935 | SL | 5.000000000000 | 234 | 234 | ||
| DELL LATITUDE LAPTOP | 2020-04-03 | 1,566 | 783 | SL | 5.000000000000 | 313 | 313 | ||
| DELL XPS15 LAPTOP AND MS SURFACE PRO | 2022-02-15 | 5,945 | 1,189 | SL | 5.000000000000 | 1,189 | 1,189 | ||
| CONFERENCE ROOM VIDEO CONFERENCE EQUIP | 2022-07-28 | 4,887 | 407 | SL | 5.000000000000 | 977 | 977 | ||
| LAPTOP | 2023-06-28 | 3,159 | SL | 5.000000000000 | 316 | 316 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| DETAIL TO SUPPORT LINE 10B | PART II LINE 10B | SECURITY DESCRIPTON, TOTAL MARKET VALUERAYONIER INC REIT 601.38 KOPERNIK GLBL A/C-INST #8201 2,265,660.79 KOPERNIK GLBL A/C-INST #8201 388,992.91 KOPERNIK GLBL A/C-INST #8201 145,459.34 CHAMPLAIN M/C-INST #1355 3,568,708.30 CHAMPLAIN M/C-INST #1355 620,020.52 CHAMPLAIN M/C-INST #1355 222,179.51 JENSEN QUALITY GRWTH-Y #6299 7,789,361.92 JENSEN QUALITY GRWTH-Y #6299 1,218,311.24 JENSEN QUALITY GRWTH-Y #6299 438,294.42 VANGUARD EQ INC-ADM #0565 7,580,815.69 VANGUARD EQ INC-ADM #0565 1,251,217.45 VANGUARD EQ INC-ADM #0565 536,266.05 VANGUARD INSTL INDX-INST #0094 8,410,193.52 VANGUARD INSTL INDX-INST #0094 1,304,197.33 VANGUARD INSTL INDX-INST #0094 462,787.17 DFA GLBL R/E SECURITIES-I #5416 2,713,425.00 DFA GLBL R/E SECURITIES-I #5416 246,549.39 DFA GLBL R/E SECURITIES-I #5416 163,662.62 DODGE & COX INTL STOCK-I #1048 5,658,181.06 DODGE & COX INTL STOCK-I #1048 925,196.76 DODGE & COX INTL STOCK-I #1048 396,505.04 MFS INTL EQ-R6 #0403 5,762,652.59 MFS INTL EQ-R6 #0403 926,430.45 MFS INTL EQ-R6 #0403 376,039.75 VANGUARD TOTAL INTL STK-INST #1869 5,452,085.57 VANGUARD TOTAL INTL STK-INST #1869 1,024,666.25 VANGUARD TOTAL INTL STK-INST #1869 351,314.22 BLACKROCK MULTI-ASSET INC-K #1981 2,406,538.44 BLACKROCK MULTI-ASSET INC-K #1981 417,664.83 BLACKROCK MULTI-ASSET INC-K #1981 152,558.75 VANGUARD TOT BD MKT INDX-INST #0222 4,472,508.19 VANGUARD TOT BD MKT INDX-INST #0222 798,576.31 VANGUARD TOT BD MKT INDX-INST #0222 326,598.62 VANGUARD ULTRA S/T BD-ADM #0592 1,825,454.53 VANGUARD ULTRA S/T BD-ADM #0592 253,535.33 VANGUARD ULTRA S/T BD-ADM #0592 202,828.30 VANGUARD INFL PROT SECS-ADM #5119 2,499,690.41 VANGUARD INFL PROT SECS-ADM #5119 421,381.50 VANGUARD INFL PROT SECS-ADM #5119 148,213.43 VANGUARD L/T TREAS INDX-ADM #1944 1,993,230.35 VANGUARD L/T TREAS INDX-ADM #1944 392,876.62 VANGUARD L/T TREAS INDX-ADM #1944 170,012.96 CLFFW-CRP LN-I 1,575,000.00 CLFFW-CRP LN-I 280,000.00 CLFFW-CRP LN-I 100,000.00 TOTAL MUTUAL FUNDS 78,636,444.81 ALAMOS GOLD INC. 27,909.84 COMPASS MINERALS INTERNATION 47,095.20 ELEMENT SOLUTIONS INC 36,445.50 LOUISIANA-PACIFIC CORP 26,065.44 MP MATERIALS CORP 23,720.75 SENSIENT TECHNOLOGIES CORP 39,336.00 SILGAN HOLDINGS INC 49,232.00 AAR CORP 34,819.20 AZZ INC 65,932.15 APOGEE ENTERPRISES INC 53,249.77 ARCBEST CORP 42,313.92 ASTEC INDUSTRIES INC 29,425.20 COLUMBUS MCKINNON CORP/NY 21,617.08 ENERSYS 52,398.24 ENERPAC TOOL GROUP CORP 23,877.12 KBR INC 45,934.89 MERCURY SYSTEMS INC 66,813.39 QUANEX BUILDING PRODUCTS 47,322.36 REGAL REXNORD CORPORATION 72,085.74 SPX TECHNOLOGIES INC 110,100.90 SUMMIT MATERIALS INC 50,882.58 DIGITALBRIDGE GROUP INC 26,643.26 GENTHERM INC 20,996.36 GILDAN ACTIVEWEAR INC 31,407.00 GOODYEAR TIRE & RUBBER CO 29,241.44 STEVEN MADDEN LTD 23,898.00 MODINE MANUFACTURING CO 81,251.70 PVH CORP 52,267.36 PAPA JOHN'S INTL INC 28,586.25 POLARIS INC 19,901.70 REV GROUP INC 68,446.39 SP PLUS CORP 84,460.00 VF CORP 53,410.80 COTY INC CL A 66,310.38 HAIN CELESTIAL GROUP INC 33,200.40 TREEHOUSE FOODS INC 8,911.75 DRIL-QUIP INC 25,480.65 HELMERICH & PAYNE 30,750.78 MATADOR RESOURCES CO 36,049.24 MURPHY OIL CORP 46,883.34 CHORD ENERGY CORP 36,736.83 RANGE RESOURCES CORP 39,937.28 CADENCE BANK 48,586.78 COLUMBIA BANKING SYSTEM INC 36,231.44 COMMUNITY BANK SYSTEM INC 34,392.60 COUSINS PROPERTIES INC REIT 19,212.15 EMPIRE STATE REALTY TRUST INC REIT 17,490.45 EQUITY COMMONWEALTH REIT 129,177.60 GLACIER BANCORP INC 44,171.08 GREEN DOT CORP 8,246.70 HANCOCK WHITNEY CORPORATION 38,531.87 LAKELAND FINANCIAL CORP 12,706.20 NATIONAL BANK HOLDINGS CORP 51,991.62 PACIFIC PREMIER BANCORP INC 30,536.39 PHYSICIANS REIT 22,067.98 SEACOAST BANKING CORP OF FLORIDA 52,195.64 SOUTHSTATE CORPORATION 47,629.80 STAG INDUSTRIAL REIT 36,904.40 TERRENO REALTY CORP REIT 30,206.94 TEXAS CAPITAL BANCSHARES INC 37,485.40 UNITED COMMUNITY BANKS INC 29,347.78 WESBANCO INC 26,946.83 ALKERMES PLC 28,544.46 ADAPTHEALTH CORP 26,032.59 ANGIODYNAMICS INC 6,938.40 BIOCRYST PHARMACEUTICALS INC 17,790.30 GALAPAGOS NV 52,113.30 GERON CORP 15,721.61 ICU MEDICAL INC 66,925.54 PEDIATRIX MEDICAL GROUP, INC. 21,948.00 NEOGENOMICS INC 31,534.82 ORTHOFIX MEDICAL INC 1,577.16 PREMIER INC 18,983.64 SURMODICS INC 21,083.00 BELDEN CDT INC 59,868.75 CIENA CORP 20,839.63 CONDUENT INC 13,807.95 ONESPAN INC 12,220.80 PLEXUS CORP 35,466.64 PROGRESS SOFTWARE CORP 24,109.20 ALLETE INC 39,142.40 AVISTA CORP 18,155.92 NEW JERSEY RESOURCES CORP 31,250.58 OGE ENERGY CORP 35,663.53 PNM RESOURCES INC 40,185.60 DUE TO BROKERS (943.46)TOTAL SBH 3,204,368.19 COHEN & STEERS LP - COHEN & STEERS 3,749,047.00 CHEVRON STOCK 476,715.00 SUMMARY OF SECURITIES: FUND TOTAL PER FUND MUTAL FUNDS 78,636,444.81 SBH SMALL CAP 3,204,368.19 COHEN & STEERS 3,749,047.00 CHEVRON STOCK 476,715.00 TOTAL 86,066,575.00 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 86,066,575 | 86,066,575 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN LIMITED PARTNERSHIP | AT COST | 6,002,420 | 6,002,420 |
| MINERAL RIGHTS | AT COST | 1,235 | 1,235 |
| PRIVATE EQUITY | AT COST | 1,362,572 | 1,362,572 |
| REAL ESTATE | AT COST | 16 | 16 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ACCOUNTING SOFTWARE | 6,000 | 6,000 | 0 | |
| COMPUTER(3)-WORKROOM, HP LAPTOP | 3,727 | 3,727 | 0 | |
| SERVER SOFTWARE | 540 | 540 | 0 | |
| BUILDING | 359,833 | 296,867 | 62,966 | |
| PARKING LOT ADDITION | 20,987 | 20,987 | 0 | |
| SERVER | 12,024 | 12,024 | 0 | |
| CARPET/LINOLEUM-NORTHCUTT | 13,083 | 13,083 | 0 | |
| MELODIE PC | 1,008 | 1,008 | 0 | |
| DELL LAPTOP | 673 | 673 | 0 | |
| SIDEWALK, PICNIC PAD | 4,332 | 2,456 | 1,876 | |
| CABLE/ELEC/LED FIXTURE INSTALL | 1,793 | 488 | 1,305 | |
| INTAACT ACCOUNTING SOFTWARE | 8,730 | 8,730 | 0 | |
| PROJECTOR | 906 | 906 | 0 | |
| HVAC UNIT, SOUTH SIDE | 7,162 | 1,690 | 5,472 | |
| POSTAGE MACHINE | 1,826 | 1,826 | 0 | |
| XEROX C8045H2 COPIER | 12,414 | 12,414 | 0 | |
| SAMSUNG REFRIGERATOR | 1,228 | 1,228 | 0 | |
| LAND | 147,457 | 0 | 147,457 | |
| SPRINKLER SYSTEM REPLACEMENT | 2,520 | 840 | 1,680 | |
| HVAC UNIT, 2 OF 3 | 7,162 | 1,430 | 5,732 | |
| HVAC UNIT, 3 OF 3 | 8,018 | 1,606 | 6,412 | |
| 2018 FORD EXPLORER | 36,443 | 36,443 | 0 | |
| 3 PCS (JOHN/JULIE/ETHEL) | 3,974 | 3,776 | 198 | |
| BECKY PC | 1,030 | 1,030 | 0 | |
| TAG, TAX, & TITLE | 1,750 | 1,750 | 0 | |
| ROOF REPLACEMENT | 84,946 | 11,448 | 73,498 | |
| OFFICE CHAIRS | 1,169 | 1,169 | 0 | |
| DELL LATITUDE LAPTOP | 1,566 | 1,096 | 470 | |
| DELL XPS15 LAPTOP AND MS SURFACE PRO | 5,945 | 2,378 | 3,567 | |
| CONFERENCE ROOM VIDEO CONFERENCE EQUIP | 4,887 | 1,384 | 3,503 | |
| LAPTOP | 3,159 | 316 | 2,843 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND PROFESSIONAL EXPENSE | 14,169 | 0 | 14,169 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ENTAILED BEQUESTS | 15 | 15 | 15 |
| INSURANCE POLICIES | 4 | 4 | 4 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSE | 5,768 | 0 | 5,768 | |
| BANK CHARGES | 1,835 | 0 | 1,835 | |
| COMPUTER EXPENSE | 30,045 | 0 | 30,045 | |
| INSURANCE | 17,190 | 0 | 17,190 | |
| MANAGEMENT FEE | 386,332 | 386,332 | 0 | |
| OFFICE SUPPLIES | 9,428 | 0 | 9,428 | |
| POSTAGE | 5,051 | 0 | 5,051 | |
| PROPERTY MAINTENANCE | 14,661 | 0 | 14,661 | |
| REPAIRS AND EQUIPMENT | 610 | 0 | 610 | |
| TELEPHONE | 4,426 | 0 | 4,426 | |
| TRAINING AND MEMBERSHIPS | 1,708 | 0 | 1,708 | |
| UTILITIES | 14,178 | 0 | 14,178 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 940,265 | 940,265 | 940,265 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN/LOSS | 5,186,149 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 150 | 150 | 0 | |
| MINERAL TAXES | 1,507 | 1,507 | 0 | |
| REAL ESTATE TAXES | 2,042 | 2,042 | 0 | |
| PAYROLL TAXES | 25,506 | 0 | 25,506 | |
| EXCISE TAX | 25,000 | 0 | 0 |