| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 22,475 | 22,475 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING AND IMPROVEMENTS | 1994-02-10 | 3,340,101 | 2,306,783 | SL | 0 % | 82,138 | 82,138 | ||
| EQUIPMENT - ASSET #4, 5, 21, 25, 26 | 2005-08-31 | 62,030 | 62,030 | SL | 0 % | 0 | 0 | ||
| EQUIPMENT - ASSET #27 | 2007-09-21 | 17,600 | 17,600 | 200SL | 0 % | 0 | 0 | ||
| HVAC PREMIER - ASSET #28 | 2007-12-01 | 5,459 | 5,459 | 200SL | 0 % | 0 | 0 | ||
| LAND | 1994-02-10 | 800,000 | L | 0 | 0 | ||||
| EQUIPMENT - ASSET #29 | 2009-04-30 | 27,298 | 27,297 | 200SL | 0 % | 0 | 0 | ||
| EQUIPMENT - ASSET #30 | 2009-06-30 | 7,078 | 7,078 | 200SL | 0 % | 0 | 0 | ||
| EQUIPMENT - ASSET #31 | 2010-08-31 | 14,050 | 14,050 | 200SL | 0 % | 0 | 0 | ||
| 2011 LAND | 2011-11-16 | 2,028,826 | L | 0 | 0 | ||||
| HVAC 1209 ASSET #32 | 2015-07-01 | 11,722 | 11,722 | 200SL | 0 % | 0 | 0 | ||
| GARFIELD SECTION 32 DEVELOPMENT LAND | 2015-07-01 | 210,575 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2018-07-01 | 577 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2019-07-01 | 38,529 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2020-07-01 | 12,874 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2021-07-01 | 51,434 | L | 0 | 0 | ||||
| LAND DEVELOPMENT COSTS FOR ASSET #61 | 2022-07-01 | 101,908 | L | 0 | 0 | ||||
| GOLDEN FOWLER ROOF W/ ASSET #1 | 2024-05-30 | 50,442 | SL | 0 % | 0 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| AMENDED RETURN | FORM 990-PF | THE RETURN WAS AMENDED TO SHOW THE ALLOCATION OF THE TWO EXECUTIVE DIRECTORS' COMPENSATION. THERE WERE NO OTHER CHANGES TO INCOME OR EXPENSE. |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND IMPROVEMENTS | 3,340,101 | 2,388,921 | 951,180 | |
| EQUIPMENT - ASSET #4, 5, 21, 25, 26 | 62,030 | 62,030 | 0 | |
| EQUIPMENT - ASSET #27 | 17,600 | 17,600 | 0 | |
| HVAC PREMIER - ASSET #28 | 5,459 | 5,459 | 0 | |
| LAND | 800,000 | 0 | 800,000 | |
| EQUIPMENT - ASSET #29 | 27,298 | 27,297 | 1 | |
| EQUIPMENT - ASSET #30 | 7,078 | 7,078 | 0 | |
| EQUIPMENT - ASSET #31 | 14,050 | 14,050 | 0 | |
| 2011 LAND | 2,028,826 | 0 | 2,028,826 | |
| HVAC 1209 ASSET #32 | 11,722 | 11,722 | 0 | |
| GOLDEN FOWLER ROOF W/ ASSET #1 | 50,442 | 0 | 50,442 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMG PANTHEON FUND CLASS | AT COST | 171,121 | 242,610 |
| ISHARES TOTAL USD BOND | AT COST | 850,855 | 910,285 |
| VANGUARD TOTAL INTL STOCK | AT COST | 1,615,893 | 2,580,521 |
| VANGUARD TOTAL STOCK MKT | AT COST | 1,037,908 | 900,255 |
| BLACKSTONE REAL ESTATE | AT COST | 189,038 | 201,793 |
| AVANTIS EMERGING MARKETS | AT COST | 270,735 | 294,244 |
| ISHARES CORE US | AT COST | 1,089,198 | 949,523 |
| ISHARES MSCI EAF MIN VOL | AT COST | 308,762 | 288,143 |
| ISHARES MSCI INTL VALUE | AT COST | 291,781 | 322,338 |
| ISHARES MSCI USA | AT COST | 191,064 | 208,461 |
| ISHARES MSCI USA MIN VOL | AT COST | 717,148 | 872,628 |
| ISHARES MSCI USA MOMNTUM | AT COST | 561,364 | 976,056 |
| ISHARES MSCI USA QLTY | AT COST | 535,542 | 869,064 |
| ISHARES MSCI USA VALUE | AT COST | 579,710 | 729,448 |
| ISHS MSCI INTL MOMETUM | AT COST | 249,410 | 297,068 |
| ISHS MSCI INTL QUALITY | AT COST | 258,410 | 296,329 |
| SCHWAB EMERGING MARKETS | AT COST | 286,934 | 232,746 |
| SCHWAB INTERNATIONAL | AT COST | 1,366,823 | 1,302,030 |
| SCHWAB US LARGE CAP ETF | AT COST | 2,580,095 | 3,493,898 |
| SCHWAB US SMALL CAP ETF | AT COST | 383,278 | 380,245 |
| VANGUARD SHORT-TERM BOND | AT COST | 1,746,341 | 1,672,586 |
| VANGUARD TOTAL INTERNATL | AT COST | 638,814 | 549,164 |
| FIDELITY TOTAL MARKET INDEX FUND | AT COST | 624,037 | 1,220,799 |
| AMERICAN EUROPACIFIC GROWTH FUND | AT COST | 316,296 | 324,752 |
| THE GROWTH FUND OF AMERICA | AT COST | 93,281 | 200,646 |
| INTERNATIONAL GROWTH AND INCOME FUND | AT COST | 174,650 | 210,574 |
| PERMANENT PORTFOLIO | AT COST | 112,242 | 188,833 |
| FIDELITY INVESTMENT GRADE | AT COST | 150,000 | 143,320 |
| DOUBLELINE CORE FIXED INCOME | AT COST | 362,169 | 323,447 |
| VANECK ETF TRUST MRNGSTR WDE MOAT | AT COST | 315,017 | 397,605 |
| VANGUARD SMALL CAP INDEX FUND | AT COST | 92,660 | 173,242 |
| ISHARES TR CORE TOTAL | AT COST | 244,457 | 203,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,119 | 0 | 1,119 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LAND (CHARITABLE PURPOSES) | 95,848 | 95,848 | 13,000 |
| BUILDINGS (CHARITABLE PURPOSES) | 4,520 | 4,520 | 0 |
| EQUIPMENT (CHARITABLE PURPOSES) | 1,500 | 1,500 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 1,319 | 659 | 660 | |
| INSURANCE | 2,979 | 1,489 | 1,490 | |
| MISCELLANEOUS | 12,955 | 6,477 | 6,478 | |
| INSURANCE, REPAIRS,CLEANING, UTILITIES AND MISCELLANEOUS | 93,165 | 93,165 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUST & INVESTMENT FEES-IWM | 12,905 | 12,905 | 0 | |
| TRUST & INVESTMENT FEES-IPEX/SCHWAB | 21,874 | 21,874 | 0 | |
| TRUST & INVESTMENT FEES-MERCER | 53,568 | 53,568 | 0 | |
| REAL ESTATE MANAGEMENT FEES | 67,990 | 67,990 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 6,908 | 0 | 0 | |
| PAYROLL TAXES | 7,937 | 1,984 | 5,953 | |
| REAL ESTATE TAXES | 221,084 | 221,084 | 0 |