| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,100 | 0 | 4,100 |
| 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 | 2018-10-01 | 7,500 | L | 0 | 0 | ||||
| OFFICE BUILDING | 2018-10-01 | 68,547 | 9,229 | SL | 39.000000000000 | 1,758 | 0 | ||
| RENOVATIONS | 2019-11-30 | 94,291 | 9,873 | SL | 39.000000000000 | 2,418 | 0 | ||
| PARKING LOT | 2020-11-09 | 20,742 | L | 0 | 0 | ||||
| RENOVATIONS | 2020-03-30 | 8,846 | 851 | SL | 39.000000000000 | 227 | 0 | ||
| LANDSCAPING | 2021-03-15 | 9,867 | 1,864 | SL | 15.000000000000 | 658 | 0 | ||
| FENCE | 2023-02-22 | 9,400 | 522 | SL | 15.000000000000 | 627 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 225 ABBOTT LABS | 7,106 | 25,450 |
| 150 ABBVIE | 5,137 | 26,655 |
| 100 ACCENTURE | 6,089 | 35,179 |
| 800 ALPHABET | 13,540 | 151,440 |
| 800 ALPHABET CL C | 13,459 | 152,352 |
| 360 AMAZON | 44,354 | 78,980 |
| 1400 APPLE | 33,573 | 350,588 |
| 200 AUTO DATA PROCESSING | 10,220 | 58,546 |
| 800 BIO-TECHNE | 13,363 | 57,624 |
| 100 BLACKROCK | 18,084 | 102,511 |
| 1015 BLACKSTONE INC | 60,032 | 175,006 |
| 175 CARRIER GLOBAL | 2,633 | 11,945 |
| 240 CATERPILLAR | 34,693 | 87,062 |
| 295 CHEVRON | 33,631 | 42,728 |
| 810 CISCO | 21,462 | 47,952 |
| 650 COMCAST | 12,117 | 24,394 |
| 800 CORNING | 19,732 | 38,016 |
| 242 CORTEVA | 26,609 | 36,568 |
| 70 CUMMINS | 10,722 | 24,402 |
| 160 DANAHER | 9,890 | 36,728 |
| 544 ENBRIDGE | 16,644 | 23,082 |
| 200 EXXON MOBIL | 14,845 | 21,514 |
| 150 HOME DEPOT | 8,509 | 58,348 |
| 215 HONEYWELL | 30,160 | 48,566 |
| 100 INTUIT | 3,511 | 37,082 |
| 250 JOHNSON & JOHNSON | 16,946 | 36,155 |
| 725 JPMORGAN CHASE | 53,531 | 173,790 |
| 75 LINDE | 12,259 | 31,400 |
| 100 MASTERCARD | 8,975 | 52,657 |
| 125 MCDONALDS | 11,001 | 36,236 |
| 150 MCKESSON | 12,929 | 85,487 |
| 535 MICROSOFT | 72,032 | 225,503 |
| 500 MONDELEZ | 12,933 | 29,865 |
| 585 ORACLE | 22,962 | 97,484 |
| 155 PROCTOR & GAMBLE | 12,121 | 25,986 |
| 175 RTX | 7,773 | 20,251 |
| 475 SHELL | 28,693 | 29,759 |
| 330 SEMPRA ENERGY | 16,746 | 28,948 |
| 305 SOUTHERN CO | 16,671 | 25,108 |
| 500 COCA COLA | 19,787 | 31,130 |
| 250 UNION PACIFIC | 15,519 | 57,010 |
| 200 VALERO ENERGY | 15,606 | 24,518 |
| 600 VISA | 19,236 | 189,624 |
| 175 WATERS CORP | 13,390 | 64,922 |
| 2990 PIMCO ENHANCED SHORT MATURITY | 303,743 | 300,017 |
| 450 VANGUARD CONSUMER DISCRETIONARY ETF | 79,246 | 131,383 |
| 9510 VANGUARD FTSE DEV MKTS ETF | 429,856 | 454,768 |
| 610 VANGUARD FTSE EMERGING MKTS ETF | 27,426 | 26,864 |
| 1167 VANGUARD MEGA CAP GROWTH | 166,125 | 400,759 |
| 1485 VANGUARD MID CAP ETF | 207,354 | 392,233 |
| 2600 VANGUARD SHORT TERM COR BD ETF | 209,158 | 202,826 |
| 1300 VANGUARD SMALL CAP ETF | 209,837 | 312,364 |
| 23399 VANGUARD INTERM TERM INV GR ADM | 232,155 | 200,297 |
| 19761 VANGUARD SHORT TERM BD INDEX ADM | 208,630 | 200,185 |
| 59993 VANGUARD SHORT TERM INV GR ADM | 641,775 | 618,533 |
| 37273 VANGUARD TOTAL BD MKT INDEX ADM | 405,282 | 353,351 |
| 5204 COLUMBIA DIVIDEND INCOME | 117,237 | 175,197 |
| 1116 JANUS HENDERSON ENTERPRISE | 150,000 | 159,126 |
| 5713 MFS INTL INTRINSIC VALUE | 255,783 | 204,552 |
| 1449 PRIMECAP ODYSSEY AGGRESSIVE GROWTH | 51,493 | 63,856 |
| 212 ASTRAZENECA | 10,181 | 13,890 |
| 1194 ISHARES GLOBAL ENERGY ETF IV | 30,506 | 45,587 |
| 350 VANGUARD HIGH DIVIDEND YIELD ETF IV | 35,353 | 44,657 |
| 250 VANGUARD MATERIALS ETF | 47,321 | 46,960 |
| 15033 DODGE & COX INCOME | 200,000 | 186,109 |
| 5237 ALLSPRING SPECIAL MID CAP VALUE | 193,110 | 249,963 |
| 380 AFLAC | 22,319 | 39,307 |
| 2500 BLACKSTONE SECD LENDING | 68,123 | 80,775 |
| 750 BROADCOM | 32,140 | 173,880 |
| 125 KLA CORP | 42,926 | 78,765 |
| 100 LOWES COS INC | 19,405 | 24,680 |
| 200 MERCK | 18,673 | 19,896 |
| 150 PARKER HANNIFIN | 44,672 | 95,405 |
| 2500 ISHR IBND DEC 2025 | 61,825 | 62,625 |
| 4000 SCHWAB FUNDAMENTAL INL LARGE | 120,065 | 132,840 |
| 3050 COLUMBIA EM CORE EX CHINA | 96,954 | 90,280 |
| 2700 ISHARES IBONDS DEC 2027 | 63,774 | 64,692 |
| 1230 ISHARES TR IS 1/5 YR INV GR CR BD ETF | 62,389 | 63,591 |
| 1200 ISHARES 3-7 YR TREASURY BD ETF | 141,192 | 138,660 |
| 2700 ISHARES IBOND DEC 2026 TRM CORP | 63,918 | 64,989 |
| 60 DEERE & CO | 24,195 | 25,422 |
| 23 GRAINGER | 25,617 | 24,243 |
| 735 ABRDN BLMBRG ALL CM SG | 14,911 | 14,516 |
| 76 GOLDMAN SACHS ACCESS | 7,598 | 7,594 |
| 544 INVESCO S&P 500 TOP 50 | 27,773 | 27,178 |
| 1200 ISHARES IBONDS DEC 2028 | 29,559 | 29,880 |
| 349 ISHARES 1 TO 3 MONTH | 34,976 | 35,012 |
| 950 PACER US CASH COWS 100 | 49,784 | 53,656 |
| 215 VANGUARD INFORMATION ETF | 115,827 | 133,687 |
| 68 VANGUARD MEGA CAP ETF | 14,897 | 14,461 |
| 275 VANGUARD UTILITIES ETF | 41,827 | 44,941 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE PARTNERSHIP | AT COST | 1,716,177 | 1,712,178 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 7,500 | 0 | 7,500 | |
| OFFICE BUILDING | 68,547 | 10,987 | 57,560 | |
| RENOVATIONS | 94,291 | 12,291 | 82,000 | |
| PARKING LOT | 20,742 | 0 | 20,742 | |
| RENOVATIONS | 8,846 | 1,078 | 7,768 | |
| LANDSCAPING | 9,867 | 2,522 | 7,345 | |
| FENCE | 9,400 | 1,149 | 8,251 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,240 | 166 | 1,074 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE | 65 |
| RETURN OF CAPITAL ADJUSTMENT | 1,562 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 28 | 0 | 28 | |
| REPAIRS & MAINTENANCE | 920 | 0 | 920 | |
| ADR FEES | 6 | 6 | 0 | |
| INSURANCE | 2,273 | 0 | 2,273 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLEM-N-SCOUT LLC | 71,884 | 71,884 | 71,884 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE CAPITAL GAINS - AMORTIZATION | 10,550 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 80,737 | 80,737 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,719 | 2,719 | 0 | |
| AD VALOREM | 762 | 182 | 580 | |
| 2024 EXCISE TAX ESTIMATES | 3,441 | 0 | 0 |