| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 28,445 | 28,445 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| REDEMPTION OF IRON OUT INTEREST | 2025-07 | DONATION | 2025-07 | 774,147 | 475,499 | 298,648 | ||||
| REDEMPTION OF AMERICAN HYDRO STOCK | 2025-07 | DONATION | 2025-07 | 50,157 | 21,498 | 28,659 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SHORT TERM COR | 316,150 | 321,631 |
| T. ROWE PRICE ULTRA SHORT | ||
| VANGUARD INTER-TERM | 215,677 | 218,145 |
| VANGUARD SHORT TERM | 292,515 | 295,647 |
| INVESCO CORE BOND Y | ||
| DIAMOND HILL CORE BOND I | 148,500 | 154,396 |
| VANGUARD CORE BOND ETF | 215,573 | 217,561 |
| VANGUARD VALUE ETF | 150,055 | 154,893 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB EMERGING MARKETS | ||
| AQR DIVERSIFIED ARBITRAG | 79,770 | 83,081 |
| SCHWAB FDMTL EMERG MKTS | 65,656 | 79,079 |
| SCHWAB INTERNATIONAL IND | 220,166 | 270,454 |
| SCHWAB S&P 500 INDEX | 333,880 | 496,943 |
| FMI COMMON STOCK INVESTO | ||
| GQG PARTNERS INTL QLTY D | 102,839 | 130,874 |
| SCHWAB LARGE-CAP GROWTH | 174,620 | 295,125 |
| VANGUARD WINDSOR ADMIRAL | 295,049 | 305,189 |
| DOUBLELINE MORTGAGE ETF | 73,465 | 77,114 |
| SCHWAB TOTAL STOCK MARKET | 224,680 | 293,703 |
| VANGUARD EMERG MKTS SEL | ||
| HARBOR INTERNATIONAL | 99,086 | 108,900 |
| FMI COMMON STOCK INSTITUTIONAL | 117,007 | 117,670 |
| SCHWAB FUNDAMENTAL INTL EQUITY | 98,475 | 102,952 |
| VANGUARD EMERG MKTS SEL | 70,365 | 90,205 |
| DIMENSIONAL INTERN SMALL | 63,951 | 70,821 |
| SCHWAB US LARGE CAP | 275,979 | 287,774 |
| Description | Amount |
|---|---|
| ADJUSTMENT FOR GAIN ON RETURN NOT ON BOOKS | 445,482 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 192 | 192 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 4,849 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CASH SHORTAGE-CHARLES SCHWAB | ||
| CASH INVESTMENT ACCOUNT | 5,819 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| JOEL HARTER | 8,143,578 | 4,782,596 | 2021-07 | 1931-07 | 10 YEARS | 2.07 % | NONE | NONE | INSTALLMENT SALE IRON OUT STOCK | 8,143,578 | |
| JOEL HARTER | 1,099,460 | 645,695 | 2021-07 | 1931-07 | 10 YEARS | 2.07 % | NONE | NONE | INSTLMT SALE SUMMIT OUTDOORS STO | 1,099,460 | |
| JOEL HARTER | 1,838,491 | 1,079,717 | 2021-07 | 1931-07 | 10 YEARS | 2.07 % | NONE | NONE | INSTALMT SALE PRO PRODUCTS STOCK | 1,838,491 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES | 12,365 | 12,365 | ||
| CONTRACTED SERVICES | 6,938 | 6,938 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 68,842 | |||
| STATE TAX | 15,108 |