| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Archibald Advisory | 14,750 | 7,375 | 0 | 7,375 |
| BOSS Advisors | 55 | 28 | 0 | 27 |
| Metz & Assoc | 5,750 | 4,600 | 0 | 1,150 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Steele Building | 2018-09-30 | 2,762,674 | 331,076 | SL | 2.56 % | 70,835 | 56,668 | ||
| Land Improvements- ABCO | 2018-09-30 | 189,065 | 56,746 | SL | 6.67 % | 12,611 | 10,089 | ||
| Building Improvements | 2019-11-19 | 175,010 | 14,023 | SL | 2.56 % | 4,487 | 3,590 | ||
| Mac Laptop MCM | 2018-01-17 | 1,988 | 1,791 | SL | 10.00 % | 197 | 39 | ||
| Printer | 2018-01-17 | 3,693 | 3,325 | SL | 10.00 % | 368 | 74 | ||
| Mac Computer | 2018-02-14 | 3,217 | 2,894 | SL | 10.00 % | 323 | 65 | ||
| iPad MCM | 2018-04-18 | 1,364 | 1,228 | SL | 10.00 % | 136 | 27 | ||
| Phone System | 2018-04-18 | 1,956 | 1,760 | SL | 10.00 % | 196 | 39 | ||
| Computer LR | 2018-06-20 | 1,772 | 1,593 | SL | 10.00 % | 179 | 36 | ||
| Lights | 2018-09-30 | 2,198 | 1,413 | SL | 14.28 % | 314 | 63 | ||
| Cabinetry and Millwork | 2018-09-30 | 63,465 | 40,803 | SL | 14.28 % | 9,063 | 1,813 | ||
| Kitchen Appliances | 2018-09-30 | 6,740 | 4,332 | SL | 14.28 % | 962 | 192 | ||
| Wooden Chest foyer | 2018-10-24 | 4,561 | 2,933 | SL | 14.28 % | 651 | 130 | ||
| Medical Cabinet bathroom | 2018-10-24 | 1,466 | 941 | SL | 14.28 % | 209 | 42 | ||
| Cole Steele File Cabinet | 2018-10-24 | 1,520 | 977 | SL | 14.28 % | 217 | 43 | ||
| 9 Section Black Bookcase | 2018-10-24 | 1,195 | 769 | SL | 14.28 % | 171 | 34 | ||
| Desk MCM | 2018-10-24 | 2,268 | 1,458 | SL | 14.28 % | 324 | 65 | ||
| Office Chairs LR | 2018-11-28 | 2,519 | 1,620 | SL | 14.28 % | 360 | 72 | ||
| Artwork | 2018-11-28 | 2,159 | 1,389 | SL | 14.28 % | 308 | 62 | ||
| Artwork | 2018-12-11 | 6,125 | 3,938 | SL | 14.28 % | 875 | 175 | ||
| White Desk, mirrors, planters | 2018-12-11 | 7,745 | 4,980 | SL | 14.28 % | 1,106 | 221 | ||
| 4 Drawer Desk foyer | 2018-12-19 | 2,473 | 1,589 | SL | 14.28 % | 353 | 71 | ||
| Land Improvements | 2019-03-21 | 13,207 | 3,083 | SL | 6.67 % | 881 | 705 | ||
| Building Improvements - Suite 1 | 2019-11-19 | 10,223 | 819 | SL | 2.56 % | 262 | 210 | ||
| 2021 Building Improvements | 2021-06-30 | 3,425 | 136 | SL | 2.56 % | 88 | 70 | ||
| 2021 Office Equipment | 2021-06-30 | 5,795 | 1,739 | SL | 20.00 % | 1,159 | 927 | ||
| Dell Computer | 2022-02-16 | 3,720 | 372 | SL | 20.00 % | 744 | 149 | ||
| GHA Computer | 2022-06-28 | 2,646 | 265 | SL | 20.00 % | 529 | 106 | ||
| Sound Paneling | 2022-10-04 | 13,232 | 71 | SL | 2.56 % | 339 | 271 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EXXON MOBILE | 20,835 | 258,548 |
| CHEVRON | 75,181 | 789,056 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 4,674,000 | 4,674,000 | 7,320,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Vanguard Intermediate Term ETF | AT COST | 9,268,849 | 8,198,986 |
| VANGUARD SHORT TERM INFLATION TIPS | AT COST | 2,120,384 | 2,054,944 |
| ARTISAN GLOBAL VALUE FUND | AT COST | 3,145,756 | 4,025,999 |
| CAUSEWAY EMERGING MARKETS FUND | AT COST | ||
| Baillie Gifford | AT COST | 1,750,000 | 1,723,932 |
| PIMCO Income Instl | AT COST | 1,340,848 | 1,360,379 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 104,434 | 82,055 | 22,379 | 114,226 |
| Machinery and Equipment | 23,758 | 19,302 | 4,456 | 23,187 |
| Buildings | 2,762,674 | 401,911 | 2,360,763 | 1,670,000 |
| Improvements | 409,957 | 96,444 | 313,513 | 97,107 |
| Land | 443,700 | 443,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Burch and Cracchiolo | 620 | 496 | 0 | 124 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposit | 150 | 150 | 150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 316 | 316 | ||
| Dues | 24,036 | 24,036 | ||
| Insurance | 5,178 | 1,036 | 4,142 | |
| Meals | 13,083 | 13,083 | ||
| Office Supplies | 2,763 | 2,763 | ||
| Other Expenses | 31,633 | 31,633 | ||
| Payroll Service | 1,317 | 263 | 1,053 | |
| Postage | 301 | 301 | ||
| Real Estate Expenses | 2,903 | 2,903 | ||
| Rental Expenses | 60,887 | 60,887 | ||
| Repairs | 802 | 802 | ||
| Training | 3,207 | 3,207 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Mortgage Loan Interest | 127,458 | 127,458 | |
| Partnership Income | -310,913 | -292,968 |
| Description | Amount |
|---|---|
| Partnerships Basis Adjustment | 221,836 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposits - Rental Prop | 5,948 | 5,948 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Alloy Systems | 2,500 | 0 | 0 | 2,500 |
| Arizona State University | 34,400 | 0 | 0 | 34,400 |
| Blackbaud, Inc | 245 | 0 | 0 | 245 |
| Eric Van Meter | 3,333 | 0 | 0 | 3,333 |
| Greer Method | 44,500 | 0 | 0 | 44,500 |
| MGKS | 1,800 | 0 | 0 | 1,800 |
| Norberg Inc | 11,200 | 0 | 0 | 11,200 |
| Skyhook | 160 | 0 | 0 | 160 |
| Southwest Agricultural Services | 5,400 | 5,400 | 0 | 0 |
| Ubiquity | 3,078 | 616 | 0 | 2,462 |
| Valbridge Property Advisors | 3,000 | 3,000 | 0 | 0 |
| Wellington | 218,750 | 218,750 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 29,774 | |||
| Property Tax | 21,170 | 13,547 | 7,623 | |
| UBI Tax | 6,000 |