| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,625 | 24,625 | 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 | 2,388,921 | SL | 0 % | 82,623 | 82,623 | ||
| 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 | ||
| GOLDEN FOWLER ROOF W/ ASSET #1 | 2024-05-30 | 50,442 | SL | 0 % | 0 | 0 | |||
| LAND | 2025-01-01 | 456,750 | L | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND IMPROVEMENTS | 3,340,101 | 2,471,544 | 868,557 | |
| 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 | |
| LAND | 456,750 | 0 | 456,750 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMG PANTHEON FUND CLASS | AT COST | 173,327 | 258,593 |
| ISHARES CORE UNIVERSAL | AT COST | 1,077,326 | 966,657 |
| VANGUARD TOTAL INTL STOCK | AT COST | 887,878 | 1,203,189 |
| VANGUARD TOTAL STOCK MKT | AT COST | 1,636,179 | 2,998,322 |
| BLACKSTONE REAL ESTATE | AT COST | 198,805 | 213,074 |
| AVANTIS EMERGING MARKETS | AT COST | 270,735 | 385,485 |
| ISHARES CORE US | AT COST | 997,088 | 898,820 |
| ISHARES MSCI EAF MIN VOL | AT COST | 308,762 | 351,469 |
| ISHARES MSCI INTL VALUE | AT COST | 291,781 | 452,415 |
| ISHARES MSCI USA | AT COST | 191,064 | 217,863 |
| ISHARES MSCI USA MIN VOL | AT COST | 717,148 | 925,405 |
| ISHARES MSCI USA MOMNTUM | AT COST | 535,542 | 1,051,302 |
| ISHARES MSCI USA QLTY | AT COST | 454,642 | 881,674 |
| ISHARES MSCI USA VALUE | AT COST | 579,710 | 944,394 |
| ISHS MSCI INTL MOMETUM | AT COST | 249,410 | 381,026 |
| ISHS MSCI INTL QUALITY | AT COST | 258,410 | 362,827 |
| SCHWAB EMERGING MARKETS | AT COST | 286,934 | 286,235 |
| SCHWAB INTERNATIONAL | AT COST | 1,303,884 | 1,616,017 |
| SCHWAB US LARGE CAP ETF | AT COST | 2,111,592 | 3,324,192 |
| SCHWAB US SMALL CAP ETF | AT COST | 383,278 | 418,770 |
| VANGUARD SHORT-TERM BOND | AT COST | 1,746,341 | 1,705,921 |
| VANGUARD TOTAL INTERNATL | AT COST | 638,814 | 540,991 |
| FIDELITY TOTAL MARKET INDEX FUND | AT COST | 554,056 | 1,293,378 |
| AMERICAN EUROPACIFIC GROWTH FUND | AT COST | 316,298 | 366,298 |
| THE GROWTH FUND OF AMERICA | AT COST | 93,281 | 216,839 |
| INTERNATIONAL GROWTH AND INCOME FUND | AT COST | 174,650 | 262,233 |
| PERMANENT PORTFOLIO | AT COST | 112,242 | 235,319 |
| FIDELITY INVESTMENT GRADE | AT COST | 150,000 | 147,976 |
| DOUBLELINE CORE FIXED INCOME | AT COST | 486,091 | 455,006 |
| PIMCO LOW DURATION INCOME | AT COST | 123,107 | 123,255 |
| FIDELITY GOVERNMENT CASH RESERVES | AT COST | 111,628 | 111,628 |
| VANECK ETF TRUST MRNGSTR WDE MOAT | AT COST | 315,017 | 444,065 |
| VANGUARD SMALL CAP INDEX FUND | AT COST | 92,660 | 185,982 |
| ISHARES TR CORE TOTAL | AT COST | 244,457 | 209,430 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 956 | 0 | 956 |
| 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 | 445 | 223 | 222 | |
| INSURANCE | 2,979 | 1,489 | 1,490 | |
| MISCELLANEOUS | 17,480 | 8,740 | 8,740 | |
| INSURANCE, REPAIRS,CLEANING, UTILITIES AND MISCELLANEOUS | 108,168 | 108,168 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUST & INVESTMENT FEES-IWM | 14,405 | 14,405 | 0 | |
| TRUST & INVESTMENT FEES-IPEX/SCHWAB | 24,391 | 24,391 | 0 | |
| TRUST & INVESTMENT FEES-MERCER | 57,864 | 57,864 | 0 | |
| REAL ESTATE MANAGEMENT FEES | 68,721 | 68,721 | 0 | |
| PROFESSIONAL SERVICES | 4,500 | 4,500 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 11,675 | 0 | 0 | |
| PAYROLL TAXES | 4,714 | 1,179 | 3,535 | |
| REAL ESTATE TAXES | 141,391 | 141,391 | 0 |