| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,040 | 2,280 | 0 | 760 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| WAREHOUSE | 2024-12-31 | 3,127,774 | SL | 39.000000000000 | 3,347 | 3,347 | 3,347 | ||
| FOP BUILDING | 2016-01-01 | 29,188 | 7,846 | SL | 22.000000000000 | 1,327 | 1,327 | 1,327 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| TRANSFERS FROM CONTROLLED ENTITIES | FORM 990-PF, PART VI-A, LINE 11 | NAME OF CONTROLLED ENTITY 1: LOVE BOTTLING COMPANY; EIN 73-0965850ADDRESS:PO BOX 625MUSKOGEE, OK 74402-0625DESCRIPTION OF TRANSFER:COPRORATE DIVIDENDSAMOUNT OF TRANSFER:400,000NAME OF CONTROLLED ENTITY 2: BIG KIDD LLC; EIN 26-3818894ADDRESS:PO BOX 625MUSKOGEE, OK 74402-0625DESCRIPTION OF TRANSFER:DISTRIBUTION OF LLC INCOMEAMOUNT OF TRANSFER:438,888 |
| SCHEDULE OF CONTROLLED ENTITIES | FORM 990-PF, PART VI-A, LINE 11 | NAME OF CONTROLLED ENTITY:LOVE BOTTLING COMPANY; EIN 73-0965850ADDRESS:PO BOX 625MUSKOGEE, OK 74402-0625EXCESS BUSINESS HOLDING [ ] YES [X] NONAME OF CONTROLLED ENTITY:BIG KIDD LLC; EIN 26-3818894ADDRESS:PO BOX 625MUSKOGEE, OK 74402-0625EXCESS BUSINESS HOLDING [ ] YES [X] NO |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LOVE BOTTLING COMPANY | 44,232,000 | 44,232,000 |
| BIG KIDD, LLC | 7,912,000 | 7,912,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERICAN CENTY ETF TR | FMV | 12,223 | 12,223 |
| ISHARES CORE US AGGREGATE BOND ETF | FMV | 261,067 | 261,067 |
| ISHARES RUSSELL MIDCAP FUND | FMV | 65,529 | 65,529 |
| ISHARES RUSSELL MIDCAP VALUE FUND | FMV | 87,533 | 87,533 |
| ISHARES RUSSELL 2000 FUND | FMV | 43,410 | 43,410 |
| VANGUARD FTSE DEVELOPED MARKETS ETF | FMV | 52,719 | 52,719 |
| VANGUARD FTSE EMERGING MARKETS EXCHANGE TRADED FUND | FMV | 10,830 | 10,830 |
| VANGUARD INDEX TR VANGUARD GROWTH ETF | FMV | 151,085 | 151,085 |
| VANGUARD INDEX TR VANGUARD VALUE ETF | FMV | 174,766 | 174,766 |
| VANGUARD INDEX TRUST LARGE CAP ETF | FMV | 67,012 | 67,012 |
| AMERICAN CAPITAL WORLD BOND CL F3 | FMV | 21,044 | 21,044 |
| BRIDGE BUILDER CORE PLUS BOND | FMV | 299,895 | 299,895 |
| BRIDGE BUILDER INTL EQUITY | FMV | 59,232 | 59,232 |
| BRIDGE BUILDER LARGE GROWTH | FMV | 249,870 | 249,870 |
| BRIDGE BUILDER LARGE VALUE | FMV | 223,915 | 223,915 |
| DFA INTERNATIONAL SMALL COMPANY CL I | FMV | 21,780 | 21,780 |
| GRANDEUR PEAK INTERNATIONAL STALWARTS CL I | FMV | 10,605 | 10,605 |
| INVESCO DISCOVERY MID CAP GROWTH CL R6 | FMV | 21,028 | 21,028 |
| JPMORGAN UNDISCOVERED MANAGERS BEHAVIORAL VALUE CL R6 | FMV | 32,114 | 32,114 |
| MFS CORE EQUITY CL R6 | FMV | 18,805 | 18,805 |
| MFS INCOME FD CL R6 | FMV | 43,859 | 43,859 |
| MFS MID CAP GROWTH CL R6 | FMV | 20,796 | 20,796 |
| PGIM JENNISON EMERGING MARKETS EQUITY OPPORTUNITIES CL R6 | FMV | 10,345 | 10,345 |
| PGIM JENNISON MID-CAP GROWTH CIR6 | FMV | 22,646 | 22,646 |
| PGIM JENNISON SMALL COMPANY CL R6 | FMV | 31,299 | 31,299 |
| T ROWE PRICE HIGH YIELD CII | FMV | 64,560 | 64,560 |
| TEW EMERGING MARKETS INCOME PLAN CL P | FMV | 21,417 | 21,417 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,040 | 780 | 0 | 260 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 1,515 | 1,136 | 0 | 379 |
| TECHNOLOGY | 167 | 125 | 0 | 42 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 2,999 | 2,999 | 2,999 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 34,629 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO MANAGEMENT FEES | 18,520 | 18,520 | 0 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| LOVE BOTTLING COMPANY |
PO BOX 625 MUSKOGEE,OK744020625 |
73-0965850 | COPRORATE DIVIDENDS | 0 |
| BIG KIDD LLC |
PO BOX 625 MUSKOGEE,OK740220625 |
26-3818894 | DISTRIBUTION OF LLC INCOME | 0 |
| Total | 838,888 | |||