| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,750 | 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 | 46,200 | SL | 39.000000000000 | 6,126 | 6,126 | ||
| ROOF | 2020-09-14 | 21,015 | 1,774 | 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 | 52,326 | 186,592 | 186,592 |
| ROOF | 21,015 | 2,313 | 18,702 | 18,702 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AIR PRODUCTS & CHEMICALS | FMV | 51,337 | 51,337 |
| ANALOG DEVICES INCORPORATED | FMV | 43,554 | 43,554 |
| APPLE INC | FMV | 110,185 | 110,185 |
| BERKSHIRE HATHAWAY INC DEL CL B NEW | FMV | 234,799 | 234,799 |
| BEST BUY | FMV | 30,802 | 30,802 |
| BROADCOM INC | FMV | 108,965 | 108,965 |
| CHUBB LIMITED | FMV | 55,813 | 55,813 |
| CME GROUP INC | FMV | 51,091 | 51,091 |
| COMCAST CORPORATION | FMV | 29,536 | 29,536 |
| DARDEN RESTAURANTS INC | FMV | 48,166 | 48,166 |
| DOUBLELINE | FMV | 140,722 | 140,722 |
| EATON CORP | FMV | 105,535 | 105,535 |
| FIDELITY NATIONAL INFORMATION SVCS | FMV | 39,254 | 39,254 |
| HOME DEPOT INC | FMV | 64,572 | 64,572 |
| JOHNSON & JOHNSON | FMV | 51,340 | 51,340 |
| JOHNSON CONTROLS INTERNATIONAL PLC | FMV | 41,675 | 41,675 |
| JP MORGAN CHASE & COMPANY | FMV | 86,535 | 86,535 |
| MARATHON PETE CORP | FMV | 44,082 | 44,082 |
| MEDTRONIC PLC SHS | FMV | 39,061 | 39,061 |
| MERCK & CO | FMV | 74,013 | 74,013 |
| MICROSOFT CORP | FMV | 95,681 | 95,681 |
| MOTOROLA SOLUTIONS INC | FMV | 99,842 | 99,842 |
| NEXTERA ENERGY INCORPORATED | FMV | 23,443 | 23,443 |
| OREILLY AUTOMOTIVE INC | FMV | 78,263 | 78,263 |
| PIMCO INCOME | FMV | 102,762 | 102,762 |
| PIMCO LOW DURATION INCOME FUND CLASS | FMV | 72,173 | 72,173 |
| PUBLIC SVC ENERPRISE GRP INCORPORATED | FMV | 26,699 | 26,699 |
| REALITY INCOME CORPORATION REIT | FMV | 45,612 | 45,612 |
| TRANE TECHNOLOGIES | FMV | 57,249 | 57,249 |
| UNION PACIFIC CORP | FMV | 29,189 | 29,189 |
| UNITED HEALTH GROUP | FMV | 45,022 | 45,022 |
| US TREASURY BILLS OID | FMV | 49,753 | 49,753 |
| VANGUARD SMALL-CAP ETF | FMV | 58,148 | 58,148 |
| VERIZON | FMV | 34,351 | 34,351 |
| WALMART INC | FMV | 73,184 | 73,184 |
| 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 | 74 | 0 | 0 | |
| ADVERTISING | 7,998 | 0 | 0 | |
| POSTAGE | 197 | 0 | 0 | |
| INSURANCE | 2,080 | 0 | 0 | |
| OFFICE EXPENSE | 110 | 0 | 0 | |
| GIFTS | 224 | 0 | 0 | |
| BONUSES | 650 | 0 | 0 | |
| MISCELLANEOUS | 1,316 | 0 | 0 | |
| OTHER PROGRAM FUNDING | 8,500 | 0 | 0 | |
| RENT, PARKING, UTILITIES | -106 | 0 | 0 | |
| DONATIONS | 5,000 | 0 | 0 | |
| MAINTENANCE | 180 | 180 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME- THE ENGERGY GROUP | 67 | 67 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES | 218,083 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 22,680 | 0 | 0 | |
| CONTRACT SERVICES | 8,740 | 0 | 0 | |
| WEBSITE | 23 | 0 | 0 | |
| LEGAL FEES | 279 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UNRELATED BUSINESS TAX EXPENSE | 3,776 | 0 | 0 |