| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Archibald Advisory | 14,400 | 7,200 | 0 | 7,200 |
| 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 | 401,911 | SL | 2.56 % | 70,835 | 56,668 | ||
| Land Improvements- ABCO | 2018-09-30 | 189,065 | 69,357 | SL | 6.67 % | 12,611 | 10,089 | ||
| Building Improvements | 2019-11-19 | 175,010 | 18,510 | SL | 2.56 % | 4,487 | 3,590 | ||
| Lights | 2018-09-30 | 2,198 | 1,727 | SL | 14.29 % | 314 | 63 | ||
| Cabinetry and Millwork | 2018-09-30 | 63,465 | 49,866 | SL | 14.29 % | 9,069 | 1,814 | ||
| Kitchen Appliances | 2018-09-30 | 6,740 | 5,294 | SL | 14.29 % | 963 | 193 | ||
| Wooden Chest foyer | 2018-10-24 | 4,561 | 3,584 | SL | 14.29 % | 652 | 130 | ||
| Medical Cabinet bathroom | 2018-10-24 | 1,466 | 1,150 | SL | 14.29 % | 209 | 42 | ||
| Cole Steele File Cabinet | 2018-10-24 | 1,520 | 1,194 | SL | 14.29 % | 217 | 43 | ||
| 9 Section Black Bookcase | 2018-10-24 | 1,195 | 940 | SL | 14.29 % | 171 | 34 | ||
| Desk MCM | 2018-10-24 | 2,268 | 1,782 | SL | 14.29 % | 324 | 65 | ||
| Office Chairs LR | 2018-11-28 | 2,519 | 1,980 | SL | 14.29 % | 360 | 72 | ||
| Artwork | 2018-11-28 | 2,159 | 1,697 | SL | 14.29 % | 309 | 62 | ||
| Artwork | 2018-12-11 | 6,125 | 4,813 | SL | 14.29 % | 875 | 175 | ||
| White Desk, mirrors, planters | 2018-12-11 | 7,745 | 6,086 | SL | 14.29 % | 1,107 | 221 | ||
| 4 Drawer Desk foyer | 2018-12-19 | 2,473 | 1,942 | SL | 14.29 % | 353 | 71 | ||
| Land Improvements | 2019-03-21 | 13,207 | 3,964 | SL | 6.67 % | 881 | 705 | ||
| Building Improvements - Suite 1 | 2019-11-19 | 10,223 | 1,081 | SL | 2.56 % | 262 | 210 | ||
| 2021 Building Improvements | 2021-06-30 | 3,425 | 224 | SL | 2.56 % | 88 | 70 | ||
| 2021 Office Equipment | 2021-06-30 | 5,795 | 2,898 | SL | 20.00 % | 1,159 | 927 | ||
| Dell Computer | 2022-02-16 | 3,720 | 1,116 | SL | 20.00 % | 744 | 149 | ||
| GHA Computer | 2022-06-28 | 2,646 | 794 | SL | 20.00 % | 529 | 106 | ||
| Sound Paneling | 2022-10-04 | 13,232 | 410 | SL | 2.56 % | 339 | 271 | ||
| Security Cameras | 2024-02-12 | 2,746 | SL | 10.00 % | 275 | ||||
| Docking Stations | 2024-09-04 | 306 | SL | 10.00 % | 31 | ||||
| MAC Laptop | 2024-09-04 | 2,303 | SL | 10.00 % | 230 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EXXON MOBILE | 20,835 | 278,176 |
| CHEVRON | 75,181 | 766,204 |
| 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 | 8,182,275 | 7,086,137 |
| VANGUARD SHORT TERM INFLATION TIPS | AT COST | 2,177,070 | 2,152,235 |
| ARTISAN GLOBAL VALUE FUND | AT COST | 1,941,632 | 2,523,533 |
| CAUSEWAY EMERGING MARKETS FUND | AT COST | ||
| Ballie Gifford | AT COST | 1,750,000 | 1,773,724 |
| PIMCO Income Instl | AT COST | 1,427,856 | 1,434,075 |
| Vanguard Total Stock VTSAX | AT COST | 2,791,134 | 3,293,130 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 104,434 | 96,978 | 7,456 | 116,972 |
| Machinery and Equipment | 29,113 | 21,111 | 8,002 | 25,795 |
| Buildings | 2,762,674 | 472,746 | 2,289,928 | 1,670,000 |
| Improvements | 409,957 | 116,271 | 293,686 | 80,375 |
| Land | 443,700 | 443,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Burch and Cracchiolo | 2,921 | 2,337 | 0 | 584 |
| Burns Barton PLC | 2,749 | 2,199 | 0 | 550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Deposit | 150 | 150 | 150 |
| Description | Amount |
|---|---|
| Partnership Adjustments | 14,569 |
| Partnership Unrealized Loss | 162,245 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 546 | 546 | ||
| Dues | 26,400 | 26,400 | ||
| Insurance | 5,099 | 1,020 | 4,079 | |
| Meals | 15,090 | 15,091 | ||
| Office Supplies | 8,071 | 8,071 | ||
| Other Expenses | 22,601 | 22,601 | ||
| Payroll Service | 1,499 | 300 | 1,200 | |
| Postage | 294 | 294 | ||
| Real Estate Expenses | 2,903 | 2,903 | ||
| Rental Expenses | 61,593 | 61,593 | ||
| Repairs | 952 | 952 | ||
| Training | 7,714 | 7,714 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Misc Revenue | 103 | 103 | |
| Mortgage Loan Interest | 133,262 | 133,262 | |
| Partnership Income | 747,324 | 764,602 |
| Description | Amount |
|---|---|
| Partnership Adjustments | 9,859 |
| Partnership Unrealized Gain | 166,825 |
| 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 | 750 | 0 | 0 | 750 |
| Blackbaud, Inc | 2,818 | 0 | 0 | 2,818 |
| Cathryn Alicia Kalos | 808 | 0 | 0 | 808 |
| Christina Huber | 500 | 0 | 0 | 500 |
| Eric Van Meter | 5,175 | 0 | 0 | 5,175 |
| Greer Method | 31,278 | 0 | 0 | 31,278 |
| Inv MGMT Cambridge | 175,000 | 175,000 | 0 | 0 |
| MGKS | 1,830 | 0 | 0 | 1,830 |
| Norberg Inc | 9,600 | 0 | 0 | 9,600 |
| Ubiquity | 2,031 | 406 | 0 | 1,625 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 35,000 | |||
| Property Tax | 21,064 | 13,454 | 7,610 |