| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 4,600 | 1,380 | 3,220 |
| 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 Improvements FY14 | 2014-01-02 | 124,751 | 30,657 | SL | 39.000000000000 | 3,199 | 0 | ||
| Building | 2014-01-02 | 750,000 | 184,297 | SL | 39.000000000000 | 19,231 | 0 | ||
| Building Improvements FY15 | 2015-01-02 | 119,623 | 26,325 | SL | 39.000000000000 | 3,067 | 0 | ||
| Land Improvements | 2015-07-24 | 124,437 | 66,368 | SL | 15.000000000000 | 8,296 | 0 | ||
| Building-65 Stone Stret | 2016-05-16 | 360,400 | 66,227 | SL | 39.000000000000 | 9,241 | 0 | ||
| Building Improvements FY16 | 2016-01-02 | 53,710 | 10,442 | SL | 39.000000000000 | 1,377 | 0 | ||
| Land 65 Stone Street | 2016-05-16 | 229,400 | L | 0 | 0 | ||||
| Shutters | 2016-11-10 | 14,527 | 14,006 | SL | 7.000000000000 | 521 | 0 | ||
| Drapes | 2016-08-25 | 3,255 | 3,216 | SL | 7.000000000000 | 39 | 0 | ||
| Rug | 2017-02-23 | 4,589 | 4,209 | SL | 7.000000000000 | 380 | 0 | ||
| Portraits | 2017-02-23 | 8,636 | 7,918 | SL | 7.000000000000 | 718 | 0 | ||
| New boilers and electrical improvements | 2016-10-06 | 39,709 | 6,956 | SL | 39.000000000000 | 1,018 | 0 | ||
| Insulation | 2017-07-10 | 9,665 | 1,509 | SL | 39.000000000000 | 248 | 0 | ||
| Land improvements | 2018-01-31 | 11,544 | 4,235 | SL | 15.000000000000 | 770 | 0 | ||
| Building Improvements FY17 | 2018-01-31 | 33,200 | 4,681 | SL | 39.000000000000 | 851 | 0 | ||
| Window inserts | 2019-01-31 | 3,050 | 1,962 | SL | 7.000000000000 | 436 | 0 | ||
| Utility vehicle | 2020-09-14 | 11,800 | 6,883 | SL | 5.000000000000 | 2,360 | 0 | ||
| Buried utility | 2021-03-18 | 12,062 | 1,876 | SL | 15.000000000000 | 804 | 0 | ||
| Resurface driveway | 2021-06-04 | 6,500 | 938 | SL | 15.000000000000 | 433 | 0 | ||
| Building Improvements FY23 | 2023-01-31 | 19,741 | 253 | SL | 39.000000000000 | 506 | 0 | ||
| Land Improvements (Fencing) | 2024-01-31 | 33,773 | SL | 15.000000000000 | 1,126 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 75000 units Paypal Holdings 2.4% | 74,599 | 74,599 |
| 100000 units Celanese US Hold 6.05% | 100,256 | 100,256 |
| 50000 units Capital One Finl 4.25% | 49,602 | 49,602 |
| 100000 units Regions Finl Cor 2.25% | 97,424 | 97,424 |
| 40000 units Wells Fargo & Co Step 25 | 39,716 | 39,716 |
| 100000 units Juniper Networks 1.2% | 94,671 | 94,671 |
| 75000 units Air Lease Corp 2.87% | 72,537 | 72,537 |
| 100000 units Apple Inc 0.7% | 94,369 | 94,369 |
| 50000 units Citigroup Inc 3.2% | 48,134 | 48,134 |
| 55000 units Marathon Petrol 5.125% | 55,464 | 55,464 |
| 70000 units Charles Schwab VAR 27 | 70,446 | 70,446 |
| 70000 units Qual Comm Inc 3.25% | 67,782 | 67,782 |
| 75000 units Bank of America Corp 3.248% | 71,939 | 71,939 |
| 125000 units Mosaic Co 5.375% | 127,161 | 127,161 |
| 75000 units Midamerican Fun 6.927% | 80,903 | 80,903 |
| 100000 units Royal Bank of CA 6.4% | 102,768 | 102,768 |
| 100000 units RTX Corp 6% | 106,440 | 106,440 |
| 100000 units AEP Texas 4.7% | 97,092 | 97,092 |
| 100000 units Waste Connections 5% | 100,528 | 100,528 |
| 50000 units Deltona FL Util 0.438% | 49,625 | 49,625 |
| 55000 units Amazon.com 3.3% | 53,441 | 53,441 |
| 50000 units Amazon.com Inc 2.8% | 49,918 | 49,918 |
| 65000 units Aon Plc 3.875% | 64,120 | 64,120 |
| 25000 units Apple Inc 3.25% | 24,505 | 24,505 |
| 75000 units Bank of America Corp 3.248% | 71,998 | 71,998 |
| 55000 units Berkshire Hathaway 3.125% | 53,882 | 53,882 |
| 65000 units Broadcom Inc 4.75% | 65,224 | 65,224 |
| 45000 units Charles Schwab 6.196% | 47,188 | 47,188 |
| 75000 units Coca-Cola 2.125% | 67,435 | 67,435 |
| 35000 units John Deere Cap Corp Med. Term Nts-Book 5.15% | 35,006 | 35,006 |
| 50000 units John Deere Capital Corp | 46,613 | 46,613 |
| 40000 units Fifth Third Bancorp 6.361% | 41,403 | 41,403 |
| 35000 units Golddman Sachs Group 3.8% | 33,356 | 33,356 |
| 50000 units Intel Corp 5.125% | 51,194 | 51,194 |
| 30000 units Intercontinental Exhange 2.1% | 26,058 | 26,058 |
| 25000 units JP Morgan Chase 3.3% | 24,426 | 24,426 |
| 65000 units Meta Platforms Inc 3.5% | 63,325 | 63,325 |
| 25000 units Microsoft Corp 3.3% | 24,413 | 24,413 |
| 65000 units Morgan Stanley 3.875 | 63,989 | 63,989 |
| 40000 units PEP 2.75% | 39,321 | 39,321 |
| 45000 units PNC Financial Services 6.03% | 47,395 | 47,395 |
| 50000 units Paypal Holdings Inc 2.85% | 45,916 | 45,916 |
| 75000 units Salesforce.com Inc 3.7% | 73,259 | 73,259 |
| 75000 units Target Corp 2.5% | 72,558 | 72,558 |
| 40000 units UnitedHealth 5.25% | 41,041 | 41,041 |
| 45000 units Visa Inc 1.9% | 42,122 | 42,122 |
| 45000 units Wells Fargo Co 3.55% | 44,275 | 44,275 |
| 20000 units Williams Companies 5.3% | 20,381 | 20,381 |
| 125000 units FHLB .7% | 115,578 | 115,578 |
| 60000 units FHLB 1.6% | 54,694 | 54,694 |
| 40000 units FHLB 2.05% | 37,770 | 37,770 |
| 100000 units FHLB 2.15% | 86,821 | 86,821 |
| 30000 units FHLB 5.5% | 30,015 | 30,015 |
| 75000 units FHLB 6.0% | 75,149 | 75,149 |
| 95000 units FHLB 1.57% | 81,298 | 81,298 |
| 120000 units FNMA .87% | 108,405 | 108,405 |
| 110000 units FNMA 1.25% | 94,126 | 94,126 |
| 100000 units Freddie Mac .5% | 94,917 | 94,917 |
| 50000 units US Treasury 4..625% | 50,151 | 50,151 |
| 75000 units US Treasury 2.25% | 74,354 | 74,354 |
| 4698.537 units FUAMX | 45,905 | 45,905 |
| 15300.885 units Dodge & Cox Income Fund | 194,168 | 194,168 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 150 units Accenture PLC F | 49,593 | 49,593 |
| 1050 units Alphabet Inc | 180,117 | 180,117 |
| 1075 units Amazon.com Inc | 201,003 | 201,003 |
| 300 units American Water Works | 42,708 | 42,708 |
| 225 units Ametek Inc | 39,033 | 39,033 |
| 1360 units Amphenol Corp | 87,394 | 87,394 |
| 175 units Ansys Inc | 54,885 | 54,885 |
| 70 units AON PLC | 22,996 | 22,996 |
| 1200 units Apple Inc | 266,496 | 266,496 |
| 80 units ASML Holding N V F | 74,936 | 74,936 |
| 2000 units Bank of America Corp | 80,620 | 80,620 |
| 300 units Berkshire Hathaway Class B | 131,550 | 131,550 |
| 215 units Chubb Ltd | 59,267 | 59,267 |
| 600 units Colgate-Palmolive | 59,514 | 59,514 |
| 550 units ConocoPhillips | 61,160 | 61,160 |
| 120 units Costco Wholesale CO | 98,640 | 98,640 |
| 220 units Danaher Corp | 60,958 | 60,958 |
| 100 units Deere & Co | 37,198 | 37,198 |
| 350 units Eaton Corp PLC | 106,676 | 106,676 |
| 75 units Eli Lilly | 60,320 | 60,320 |
| 575 units Exxon Mobil | 68,189 | 68,189 |
| 150 units Henry Jack & Assoc | 25,722 | 25,722 |
| 188 units Hershey Co | 37,126 | 37,126 |
| 200 units Meta Platforms | 94,966 | 94,966 |
| 175 units Home Depot Inc | 64,428 | 64,428 |
| 100 units Idexx Labs | 47,612 | 47,612 |
| 125 units Intuit Inc | 80,919 | 80,919 |
| 350 units JP Morgan Chase & Co | 74,480 | 74,480 |
| 250 units Linde PLC | 113,375 | 113,375 |
| 900 units Marvell Technology Inc | 60,282 | 60,282 |
| 485 units Medtronic PLC | 38,955 | 38,955 |
| 420 units Merck & Co Inc | 47,515 | 47,515 |
| 35 units Mettler Toledo | 53,236 | 53,236 |
| 650 units Microchip Technology | 57,707 | 57,707 |
| 600 units Microsoft Corp | 251,010 | 251,010 |
| 810 units Nextera Energy Inc | 61,876 | 61,876 |
| 100 units Northrop Grumman Co | 48,432 | 48,432 |
| 2250 units Nvidia Corp | 263,295 | 263,295 |
| 300 units Palo Alto Networks | 97,419 | 97,419 |
| 300 units Phillips 66 | 43,644 | 43,644 |
| 500 units Procter & Gamble | 65,108 | 65,108 |
| 300 units Qualcomm Inc | 54,285 | 54,285 |
| 100 units Rockwell Automation | 34,831 | 34,831 |
| 475 units RTX Corp | 55,808 | 55,808 |
| 200 units Stryker Corp | 65,490 | 65,490 |
| 250 units T Rowe Price Group | 28,553 | 28,553 |
| 450 units Take Two Interactive | 67,739 | 67,739 |
| 50 units Thermo Fisher Scientific | 30,667 | 30,667 |
| 600 units TJX Companies Inc | 67,812 | 67,812 |
| 125 units Tractor Supply Comp | 32,915 | 32,915 |
| 225 units Union Pacific Corp | 67,851 | 67,851 |
| 150 units United Health GRP Inc | 86,424 | 86,424 |
| 375 units Visa Inc | 99,626 | 99,626 |
| 500 units Walt Disney Co | 46,845 | 46,845 |
| 350 units Waste Connections Inc F | 62,220 | 62,220 |
| 300 units Zoetis Inc | 54,012 | 54,012 |
| 327 units Abbvie Inc | 60,600 | 60,600 |
| 115 units Adobe Sys Inc | 63,440 | 63,440 |
| 900 units Alphabet Inc - Class A | 154,386 | 154,386 |
| 280 units Alphabet Inc - Class C | 48,482 | 48,482 |
| 1210 units Amazon.com Inc | 226,246 | 226,246 |
| 185 units American Tower Corporation | 40,774 | 40,774 |
| 92 units Ameriprise Financial Inc | 39,566 | 39,566 |
| 1514 units Apple Inc | 336,229 | 336,229 |
| 190 units Berkshire Hathaway - Class B | 83,315 | 83,315 |
| 30 units Booking Holdings Inc | 111,450 | 111,450 |
| 990 units Broadcom Inc | 159,073 | 159,073 |
| 259 units Caterpillar Inc | 89,666 | 89,666 |
| 224 units Chubb Ltd | 61,748 | 61,748 |
| 970 units Cisco Systems Inc. | 46,996 | 46,996 |
| 349 units Conoco Phillips | 38,809 | 38,809 |
| 112 units Costco Wholesale Corp | 92,064 | 92,064 |
| 189 units Danaher Corp | 52,368 | 52,368 |
| 998 units Dow Inc | 54,361 | 54,361 |
| 229 units Ecolab Inc | 52,828 | 52,828 |
| 879 units Exxon Mobil Corp | 104,241 | 104,241 |
| 175 units Meta Platforms | 83,095 | 83,095 |
| 2523 units Ford Motor Co | 27,299 | 27,299 |
| 415 units Fortive Corp | 29,818 | 29,818 |
| 203 units Home Depot Inc | 74,736 | 74,736 |
| 229 units Honeywell Intl Inc | 52,416 | 52,416 |
| 519 units JP Morgan Chase & Co | 110,443 | 110,443 |
| 195 units McDonald's Corp | 51,753 | 51,753 |
| 518 units Merck & Co Inc | 58,601 | 58,601 |
| 937 units Microsoft Corp | 391,994 | 391,994 |
| 110 units Northrop Grumman Corp | 53,275 | 53,275 |
| 238 units Nvidia Corp | 203,615 | 203,615 |
| 251 units PNC Financial Services Group | 45,456 | 45,456 |
| 738 units Paypal Holdings Inc | 48,546 | 48,546 |
| 319 units PepsiCo Inc | 55,082 | 55,082 |
| 230 units Procter & Gamble Co | 36,975 | 36,975 |
| 712 units RTX Corporation | 83,653 | 83,653 |
| 297 units Salesforce.com Inc | 68,064 | 68,064 |
| 408 units TE Connectivity LTD | 62,967 | 62,967 |
| 249 units Tesla Motors Inc | 57,785 | 57,785 |
| 131 units Thermo Fisher Scientific Inc | 80,348 | 80,348 |
| 325 units Union Pacific Corp | 80,187 | 80,187 |
| 145 units UnitedHealth Group Inc. | 83,543 | 83,543 |
| 345 units Visa Inc | 91,656 | 91,656 |
| 1005 units Walmart Inc | 68,983 | 68,983 |
| 418 units Walt Disney Co | 39,162 | 39,162 |
| 219 units Zoetls Inc | 39,429 | 39,429 |
| 235 units Eaton Corp PLC | 71,626 | 71,626 |
| 48 units Abbvie Inc | 8,895 | 8,895 |
| 17 units Adobe Sys Inc | 9,378 | 9,378 |
| 180 units Alphabet Inc - Class C | 31,167 | 31,167 |
| 165 units Amazon.com Inc | 30,852 | 30,852 |
| 20 units American Tower Corporation | 4,408 | 4,408 |
| 13 units Ameriprise Financial Inc | 5,591 | 5,591 |
| 220 units Apple Inc | 48,858 | 48,858 |
| 27 units Berkshire Hathaway - Class B | 11,840 | 11,840 |
| 3 units Booking Holdings Inc | 11,145 | 11,145 |
| 140 units Broadcom Inc | 22,495 | 22,495 |
| 31 units Caterpillar Inc | 10,732 | 10,732 |
| 32 units Chubb LTD | 8,821 | 8,821 |
| 155 units Cisco Systems Inc | 7,510 | 7,510 |
| 50 units Conoco Phillips | 5,560 | 5,560 |
| 13 units Costco Wholesale Corp | 10,686 | 10,686 |
| 20 units Danaher Corp | 5,542 | 5,542 |
| 143 units Dow Inc | 7,789 | 7,789 |
| 41 units Ecolab Inc | 9,458 | 9,458 |
| 112 units Exxon Mobil Corp | 13,282 | 13,282 |
| 315 units Ford Motor Co | 3,408 | 3,408 |
| 60 units Fortive Corp | 4,311 | 4,311 |
| 29 units Home Depot Inc | 10,677 | 10,677 |
| 37 units Honeywell Intl Inc | 7,576 | 7,576 |
| 57 units JP Morgan Chase & Co | 12,130 | 12,130 |
| 30 units McDonald's Corp | 7,962 | 7,962 |
| 75 units Merck & Co | 8,485 | 8,485 |
| 16 units Meta Platforms Cl A | 7,597 | 7,597 |
| 107 units Microsoft Corp | 44,763 | 44,763 |
| 16 units Northrop Grumman Corp | 7,749 | 7,749 |
| 240 units Nvidia Corp | 28,085 | 28,085 |
| 36 units PNC Financial Services Group | 6,520 | 6,520 |
| 102 units Paypal Holdings Inc | 6,710 | 6,710 |
| 46 units PepsiCo Inc | 7,943 | 7,943 |
| 35 units Procter & Gamble Co | 5,627 | 5,627 |
| 83 units RTX Corporation | 9,752 | 9,752 |
| 38 units Salesforce.com Inc | 9,834 | 9,834 |
| 59 units TE Connectivity LTD | 9,105 | 9,105 |
| 29 units Tesla Motors | 6,730 | 6,730 |
| 13 units Thermo Fisher Scientific Inc | 7,973 | 7,973 |
| 34 units Union Pacific Corp | 8,389 | 8,389 |
| 25 units United Health Group Inc | 14,404 | 14,404 |
| 38 units Visa Inc | 10,095 | 10,095 |
| 117 units Walmart Inc | 8,031 | 8,031 |
| 52 units Walt Disney Co | 4,872 | 4,872 |
| 32 units Zoetls Inc | 5,761 | 5,761 |
| 34 units Eaton Corp PLC | 10,363 | 10,363 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 32421.108 units FUAMX | FMV | 316,754 | 316,754 |
| 9348.397 units FUMBX | FMV | 95,634 | 95,634 |
| 6545 units IQ Hedge Multi-Strategy | FMV | 205,382 | 205,382 |
| 9150 units iShares S&P GSCI | FMV | 196,817 | 196,817 |
| 9871.22 units BIMIX | FMV | 102,463 | 102,463 |
| 1339.588 units FUMBX | FMV | 13,704 | 13,704 |
| 14600 units LLDYX | FMV | 56,502 | 56,502 |
| 2223.541 units PSYPX | FMV | 22,413 | 22,413 |
| 5750 units Vanguard FTSE Developed | FMV | 292,732 | 292,732 |
| 2355 units Vanguard Real Estate | FMV | 212,916 | 212,916 |
| 5999.812 units Goldman Sachs Emerging | FMV | 140,456 | 140,456 |
| 6764.374 units Goldman Sachs GQG Partners | FMV | 157,136 | 157,136 |
| 3301.238 units Invesco Developing Mkts | FMV | 133,964 | 133,964 |
| 10823.649 units T. Rowe Price Overseas S | FMV | 145,145 | 145,145 |
| 6506.948 units American Europacific Growth | FMV | 377,403 | 377,403 |
| 4703.483 units Invesco Oppenheimer Developing Markets | FMV | 187,528 | 187,528 |
| 5907.894 units Clearbridge Intl Growth Fund | FMV | 393,879 | 393,879 |
| 16145.241 units Touchstone Sands Cap Emg Mrkts Growth Fd | FMV | 190,084 | 190,084 |
| 3672.813 units T Rowe Price Mid-Cap Growth | FMV | 392,550 | 392,550 |
| 11779.696 units MFS Mid Cap Value Fund | FMV | 409,698 | 409,698 |
| 3637.943 units Cohen & Steers Instl Realty | FMV | 177,895 | 177,895 |
| 4890.321units Vanguard Small Cao Index | FMV | 546,200 | 546,200 |
| 959.895 units American Europacific Growth | FMV | 55,674 | 55,674 |
| 684.348 units Invesco Oppenheimer Developing Markets | FMV | 27,285 | 27,285 |
| 882.153 units Clearbridge Intl Growth Fund | FMV | 58,813 | 58,813 |
| 1899.703 units Touchstone Sands Cap Emg Mrkts Growth Fd | FMV | 27,660 | 27,660 |
| 528.696 units T Rowe Price Mid-Cap Growth | FMV | 56,507 | 56,507 |
| 1695.808 units MFS Mid Cap Value Fund | FMV | 58,980 | 58,980 |
| 523.646 units Cohen & Steers Instl Realty | FMV | 25,606 | 25,606 |
| 711.075 units Vanguard Small Cap Index | FMV | 79,420 | 79,420 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building Improvements FY14 | 124,751 | 33,856 | 90,895 | |
| Building | 750,000 | 203,528 | 546,472 | |
| Building Improvements FY15 | 119,623 | 29,392 | 90,231 | |
| Land Improvements | 124,437 | 74,664 | 49,773 | |
| Building-65 Stone Stret | 360,400 | 75,468 | 284,932 | |
| Building Improvements FY16 | 53,710 | 11,819 | 41,891 | |
| Land 65 Stone Street | 229,400 | 0 | 229,400 | |
| Shutters | 14,527 | 14,527 | 0 | |
| Drapes | 3,255 | 3,255 | 0 | |
| Rug | 4,589 | 4,589 | 0 | |
| Portraits | 8,636 | 8,636 | 0 | |
| New boilers and electrical improvements | 39,709 | 7,974 | 31,735 | |
| Insulation | 9,665 | 1,757 | 7,908 | |
| Land improvements | 11,544 | 5,005 | 6,539 | |
| Building Improvements FY17 | 33,200 | 5,532 | 27,668 | |
| Window inserts | 3,050 | 2,398 | 652 | |
| Utility vehicle | 11,800 | 9,243 | 2,557 | |
| Buried utility | 12,062 | 2,680 | 9,382 | |
| Resurface driveway | 6,500 | 1,371 | 5,129 | |
| Building Improvements FY23 | 19,741 | 759 | 18,982 | |
| Land Improvements (Fencing) | 33,773 | 1,126 | 32,647 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 360 | 0 | 360 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Expenses | 1,661 | 0 | 1,661 | |
| Insurance | 3,270 | 0 | 3,270 | |
| Miscellaneous | 763 | 0 | 763 | |
| Payroll Service | 2,187 | 219 | 1,968 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous | 783 | 783 |
| Description | Amount |
|---|---|
| Net Unrealized Gains/(Losses) on Investments | 1,487,338 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 84,170 | 84,170 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 11,707 | 0 | 0 | |
| Foreign Taxes | 333 | 333 | 0 | |
| Payroll Tax | 3,625 | 362 | 3,263 |