| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 13,300 | 3,325 | 3,325 | |
| CONSULTING FEES | 4,430 | 1,108 | 1,108 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2000-06-18 | 203,313 | |||||||
| BUILDING | 2000-06-18 | 3,066,860 | 1,878,454 | S/L | 40.0000 | 76,671 | |||
| ADDITIONAL COMPLETION | 2001-06-14 | 13,858 | 8,132 | S/L | 40.0000 | 347 | |||
| DOUBLE GATE | 2013-09-01 | 8,248 | 6,233 | S/L | 15.0000 | 550 | |||
| HVAC SYSTEM | 2014-02-28 | 47,500 | 24,938 | S/L | 20.0000 | 2,375 | |||
| BINDING SYSTEM | 1999-08-02 | 300 | 300 | S/L | 5.0000 | ||||
| OFFICE SHREDDER | 2006-05-17 | 460 | 460 | S/L | 5.0000 | ||||
| SERVER (BEVERLY) | 2010-08-03 | 6,892 | 6,892 | S/L | 5.0000 | ||||
| HVAC REPAIRS, CASSETTS | 2011-03-15 | 22,075 | 22,075 | S/L | 10.0000 | ||||
| EXERCISE EQUIPMENT | 2012-10-09 | 3,554 | 3,554 | S/L | 10.0000 | ||||
| WORKSTATION HP | 2013-02-27 | 2,276 | 2,276 | S/L | 5.0000 | ||||
| GIFTS SOFTWARE PROGRAM | 2014-02-26 | 5,885 | 5,885 | S/L | 5.0000 | ||||
| PHONE SYSTEM | 2015-06-18 | 11,304 | 11,304 | S/L | 5.0000 | ||||
| SMOKE DET | 2015-06-18 | 2,478 | 2,478 | S/L | 5.0000 | ||||
| CAMERA SYSTEM | 2015-06-18 | 3,488 | 3,488 | S/L | 5.0000 | ||||
| ACCESS CONTROL | 2015-06-18 | 3,294 | 3,294 | S/L | 5.0000 | ||||
| BURGLAR ALARM SYSTEM | 2015-06-18 | 3,923 | 3,923 | S/L | 5.0000 | ||||
| COMPUTER (BOB) | 2015-10-30 | 2,129 | 2,129 | S/L | 5.0000 | ||||
| LAPTOP (BOB) | 2015-10-30 | 2,534 | 2,534 | S/L | 5.0000 | ||||
| COMPUTER (BECKY) | 2015-10-30 | 8,399 | 8,399 | S/L | 5.0000 | ||||
| CANON COLOR PRINTERS | 2016-05-10 | 2,100 | 2,100 | S/L | 5.0000 | ||||
| CAMERAS, SECURITY | 2016-09-19 | 5,238 | 5,238 | S/L | 5.0000 | ||||
| CAMERAS AND MONITORS | 2018-02-13 | 2,987 | 2,987 | S/L | 5.0000 | ||||
| CAMERAS AND SENSORS | 2018-02-28 | 1,129 | 1,129 | S/L | 5.0000 | ||||
| COPIER | 2019-07-16 | 10,589 | 10,589 | S/L | 5.0000 | ||||
| HDTV/SOUND | 2019-10-22 | 2,394 | 2,394 | S/L | 5.0000 | ||||
| PAINTING PINES | 1999-09-07 | 800 | 800 | S/L | 10.0000 | ||||
| FURNISHINGS | 2000-06-17 | 259,815 | 259,815 | S/L | 10.0000 | ||||
| MUGS/COASTERS | 2000-06-17 | 671 | 671 | S/L | 5.0000 | ||||
| BOOKSHELVES (W RILEY) | 2000-10-23 | 5,003 | 5,003 | S/L | 10.0000 | ||||
| FURNISHINGS | 2002-11-08 | 6,175 | 6,175 | S/L | 10.0000 | ||||
| SIDE CHAIRS (BECKY) | 2002-12-26 | 1,400 | 1,400 | S/L | 10.0000 | ||||
| DESK CHAIR (BECKY) | 2005-06-15 | 1,176 | 1,176 | S/L | 10.0000 | ||||
| FURNISHINGS | 2005-08-24 | 5,385 | 5,385 | S/L | 10.0000 | ||||
| PAINTING BOARD ROOM | 2011-01-19 | 10,000 | 10,000 | S/L | 10.0000 | ||||
| CARPET | 2011-08-16 | 6,033 | 6,033 | S/L | 10.0000 | ||||
| TABLES BOARD ROOM | 2011-09-13 | 3,895 | 3,895 | S/L | 10.0000 | ||||
| FRAMED PHOTOS | 2012-03-20 | 1,867 | 1,867 | S/L | 10.0000 | ||||
| DISHWASHER | 2012-05-07 | 1,163 | 1,163 | S/L | 10.0000 | ||||
| BOARD ROOM CHAIRS | 2015-03-15 | 13,045 | 12,715 | S/L | 10.0000 | 330 | |||
| REFRIGERATOR | 2016-10-20 | 2,405 | 2,041 | S/L | 10.0000 | 240 | |||
| FIRE ALARM SYSTEM | 2018-06-20 | 8,266 | 5,375 | S/L | 10.0000 | 826 | |||
| SOUND/VIDEO CONFERENCE SYS | 2020-03-04 | 15,803 | 7,110 | S/L | 10.0000 | 1,581 | |||
| SOUND/VIDEO CONFERENCE SYS | 2020-06-15 | 7,941 | 3,573 | S/L | 10.0000 | 794 | |||
| REPLACE (32) PENDENT SPRINKLER | 2021-11-15 | 13,054 | 4,891 | S/L | 20.0000 | 652 | |||
| HP WORKSTATION (BECKY) | 2021-08-31 | 1,334 | 901 | S/L | 5.0000 | 267 | |||
| SECURITY CAMERAS | 2021-12-08 | 2,433 | 1,522 | S/L | 5.0000 | 486 | |||
| SECURITY SYSTEM UPGRADES | 2023-07-03 | 4,967 | 1,490 | S/L | 5.0000 | 994 | |||
| FRONT DESK COMPUTER | 2024-05-07 | 2,127 | 427 | S/L | 5.0000 | 425 | |||
| SECURITY SYSTEM | 2018-06-20 | 8,470 | 5,505 | S/L | 10.0000 | 847 | |||
| TV CABINET/BOARD ROOM | 2019-10-22 | 6,420 | 3,531 | S/L | 10.0000 | 642 | |||
| 120 PINT DEHUMIDIFIER W INSTALL | 2025-01-08 | 4,573 | S/L | 20.0000 | 229 | ||||
| LAPTOP (CHRISTY) | 2025-07-22 | 2,686 | S/L | 5.0000 | 224 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN INTL GROUP 460,000 | 509,110 | 509,110 |
| BRUNSWICK CORP 400 | ||
| COBANK ACB 300,000 | 301,266 | 301,266 |
| ENBRIDGE INC 500,000 | 495,530 | 495,530 |
| KINROSS GOLD 375,000 | 409,661 | 409,661 |
| VOYA FINANCIAL 50,000 | ||
| BANK OF NOVA SCOTIA 230,000 | 229,144 | 229,144 |
| CHARLES SCHWAB 450,000 | 420,116 | 420,116 |
| JP MORGAN 350,000 | ||
| VOYA FINANCIAL 150,000 | ||
| BRUNSWICK CORP 2,245 | 56,799 | 56,799 |
| BRUNSWICK CORP 400 | 10,120 | 10,120 |
| BRUNSWICK CORP 800 | 20,240 | 20,240 |
| BRUNSWICK CORP 1,900 | 48,070 | 48,070 |
| BRUNSWICK CORP 2,600 | 65,780 | 65,780 |
| BANK OF NOVA SCOTIA 189,000 | 188,297 | 188,297 |
| BANK OF NOVA SCOTIA 51,000 | 50,810 | 50,810 |
| BANK OF NOVA SCOTIA 180,000 | 179,330 | 179,330 |
| BANK OF NOVA SCOTIA 200,000 | 199,256 | 199,256 |
| CHARLES SCHWAB 450,000 | 420,116 | 420,116 |
| WESTERN UNION 240,000 | 250,420 | 250,420 |
| WESTERN UNION 10,000 | 10,434 | 10,434 |
| ARCELORMITTAL SA 200,000 | 226,209 | 226,209 |
| ARCELORMITTAL SA 200,000 | 226,209 | 226,209 |
| KRAFT HEINZ 500,000 | 497,815 | 497,815 |
| CONSTELLATION BRANDS INC 500,000 | 496,530 | 496,530 |
| HASBRO 500,000 | 494,880 | 494,880 |
| OMEGA HEALTHCARE 450,000 | 400,295 | 400,295 |
| MONSANTO CO 100,000 | 97,152 | 97,152 |
| HUNTSMAN INTL 300,000 | ||
| GENERAL MOTORS 250,000 | 259,125 | 259,125 |
| MICRON TECHNOLOGY 400,000 | ||
| HF SINCLAIR CORP 250,000 | 246,229 | 246,229 |
| HF SINCLAIR CORP 34,000 | 33,487 | 33,487 |
| BROADCOM INC 200,000 | ||
| VALERO ENERGY 50,000 | ||
| VALERO ENERGY 100,000 | ||
| VALERO ENERGY 100,000 | ||
| BROADCOM INC 250,000 | ||
| BROADCOM INC 100,000 | ||
| GE HEALTHCARE TECH 260,000 | ||
| HP INC 250,000 | 180,736 | 180,736 |
| HP INC 150,000 | 154,917 | 154,917 |
| CONSTELLATION ENERGY 380,000 | 187,056 | 187,056 |
| PHILLIPS 66 CO 195,000 | 201,479 | 201,479 |
| PHILLIPS 66 CO 175,000 | 180,814 | 180,814 |
| LOWE'S COS 200,000 | ||
| LOWE'S COS 175,000 | ||
| DOLLAR GENERAL 350,000 | 363,328 | 363,328 |
| CF INDUSTRIES 350,000 | 352,030 | 352,030 |
| CF INDUSTRIES 100,000 | 100,580 | 100,580 |
| AT&T INC 450,000 | 432,733 | 432,733 |
| ORACLE 450,000 | 388,528 | 388,528 |
| CVS HEALTH CORP 300,000 | 283,650 | 283,650 |
| CVS HEALTH CORP 205,000 | 193,828 | 193,828 |
| DOW CHEMICAL 200,000 | 258,457 | 258,457 |
| DOW CHEMICAL 21,000 | 27,138 | 27,138 |
| ABBVIE INC 400,000 | 362,180 | 362,180 |
| HOWMET AEROSPACE 400,000 | ||
| MARRIOTT INTERNATIONAL 150,000 | 152,391 | 152,391 |
| KEURIG DR PEPPER 350,000 | 360,087 | 360,087 |
| MARRIOTT INTERNATIONAL 325,000 | 301,681 | 301,681 |
| MOTOROLA SOLUTIONS 400,000 | 421,034 | 421,034 |
| SOUTHERN CO 220,000 | ||
| MORGAN STANLEY FXD 400,000 | 412,556 | 412,556 |
| ENERGY TRANSFER 225,000 | 231,606 | 231,606 |
| LBY INTERNATIONAL FINANCE 275,000 | 272,305 | 272,305 |
| CITADEL LP REGS 275,000 | 292,355 | 292,355 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARCH CAP GROUP LTD 22,775SH | 461,649 | 461,649 |
| ABBOTT LABORATORIES 59 SH | 7,392 | 7,392 |
| ABBVIE INC 46SH | 10,511 | 10,511 |
| ADVANCED MICRO DEVICES INC. 51SH | 10,922 | 10,922 |
| ALIBABA GRP HLDG 79 SH | 11,580 | 11,580 |
| ALNYLAM PHARMACEUTICALS INC 14SH | 5,567 | 5,567 |
| AMAZON COM INC 4,689 SH | ||
| APPLE INC 27,877 SH | ||
| ALPHABET INC 236 SH | 74,057 | 74,057 |
| AMAZON COM INC 163 SH | 37,624 | 37,624 |
| AMPHENOL CORP 76 SH | 10,271 | 10,271 |
| APPLE INC 353 SH | 95,967 | 95,967 |
| APPLOVIN CORP 18 SH | 12,129 | 12,129 |
| ELI LILLY & CO 88 SH | ||
| ARISTA NETWORKS 68 SH | ||
| BERKSHIRE HATHAWAY INC 13 SH | 6,534 | 6,534 |
| BLACKSTONE GROUP INC 47 SH | ||
| BLOCK INC 21 SH | ||
| BROADCOM INC 184 SH | 63,682 | 63,682 |
| CARVANA CO 25SH | 10,551 | 10,551 |
| CELESTA INC. 18SH | 5,321 | 5,321 |
| CIENA CORP 28SH | 6,548 | 6,548 |
| CLOUDFARE INC 52SH | 10,252 | 10,252 |
| CHIPOTLE MEXICAN GRILL 31 SH | ||
| COCA-COLA CO 103 SH | 7,201 | 7,201 |
| CONOCO PHILLIPS 17 SH | ||
| CROWDSTRIKE HLDGS INC. 15SH | 7,031 | 7,031 |
| MICROSOFT 1,479 SH | ||
| D R HORTON INC 36 SH | 5,185 | 5,185 |
| DEERE & CO 12SH | 5,587 | 5,587 |
| DOORDASH 24SH | 5,436 | 5,436 |
| EATON CORP 12 SH | ||
| EDWARDS LIFESCIENCE CORP 15 SH | ||
| ELI LILLY 25 SH | 26,867 | 26,867 |
| GE AEROSPACE NEW 55SH | 16,942 | 16,942 |
| GE VERNOVA LLC 27SH | 17,646 | 17,646 |
| GILEAD SCIENCES INC.71SH | 8,715 | 8,715 |
| GOLDMAN SACHS GROUP 28SH | 24,612 | 24,612 |
| NVIDIA CORP 31,354 SH | ||
| GRANGER W W INC 8 SH | ||
| HIMS & HERS HEALTH INC 100SH | 3,247 | 3,247 |
| HOME DEPOT 8 SH | ||
| HUBSPOT INC 5 SH | ||
| IBM CORP 30 SH | ||
| INTERNATIONAL BUSINESS MACHINES COPR | 18,365 | 18,365 |
| INTUIT INC 14 SH | 9,274 | 9,274 |
| INSMED INC 111 SH | 19,318 | 19,318 |
| ARCH CAP GROUP 22,775 SH | ||
| INTUITIVE SURGICAL 24 SH | ||
| JOHNSON & JOHNSON 62 SH | 12,831 | 12,831 |
| KKR & CO 60 SH | ||
| LAM RESH CORP 30 SH | ||
| MASTERCARD INC CL A 64 SH | 36,536 | 36,536 |
| MCDONALDS CORP 20 SH | 6,113 | 6,113 |
| MCKESSON 14 SH | 11,484 | 11,484 |
| MERCADOLIBRE INC 11 SH | 22,157 | 22,157 |
| META PLATFORMS 50 SH | 33,005 | 33,005 |
| MICROSOFT CORP 256 SH | 123,807 | 123,807 |
| ALPHABET INC VOTING 582 SH | ||
| NATERA INC 62 SH | 14,204 | 14,204 |
| NETFLIX COM INC 100 SH | 9,376 | 9,376 |
| NVIDIA CORP 899 SH | 167,664 | 167,664 |
| ORACLE CORPORATION 73 SH | 14,228 | 14,228 |
| PALO ALTO NETWORKS 18 SH | 3,316 | 3,316 |
| PALANTIR TECHNOLOGIES 114 SH | 20,264 | 20,264 |
| META 3,386 SH | ||
| PAYPAL HOLDINGS 59 SH | ||
| PHILIP MORRIS INTER INC 82 SH | 13,153 | 13,153 |
| QUANTA SVCS INC 15 SH | 6,331 | 6,331 |
| REGENERON PHARMACEUTICALS 6 SH | ||
| ROBINHOOD MARKETS INC 121 SH | 13,685 | 13,685 |
| ROBLOX CORP 85 SH | 6,888 | 6,888 |
| RTX CORP 46 SH | 8,436 | 8,436 |
| CHARLES SCHWAB CORP 81 SH | 8,093 | 8,093 |
| SEA LTD UNSPON 56 SH | 7,144 | 7,144 |
| SALESFORCE INC 20 SH | ||
| SERVICENOW IN 40 SH | 6,128 | 6,128 |
| SHOPIFY INC 102 SH | 16,419 | 16,419 |
| SNOWFLAKE INC 14H | 3,071 | 3,071 |
| SPOTIFY TECHNOLOGY 17 SH | ||
| SOFI TECHNOLOGIES INC 341 SH | 8,927 | 8,927 |
| VANGUARD INDEX FD 570.413 | 360,410 | 360,410 |
| VANGUARD INDEX FD 2,064.822 | 1,304,637 | 1,304,637 |
| VANGUARD INDEX FD 5,530.103 | 3,494,140 | 3,494,140 |
| VANGUARD INDEX FD 3,038.169 | 1,919,637 | 1,919,637 |
| VANGUARD INDEX FD 10,123.326 | 6,396,322 | 6,396,322 |
| VANGUARD INDEX FD 9,304.975 | 5,879,255 | 5,879,255 |
| VANGUARD INDEX FD 7,247.335 | 4,579,156 | 4,579,156 |
| VANGUARD INDEX FD 8,188.282 | 5,173,684 | 5,173,684 |
| VANGUARD INDEX FD 6,029.908 | 3,809,937 | 3,809,937 |
| VANGUARD INDEX FD 4,691.8470 | 2,964,492 | 2,964,492 |
| VANGUARD INDEX FD 10,039.388 | 6,377,406 | 6,377,406 |
| VANGUARD INDEX FD 2,715.140 | 1,715,534 | 1,715,534 |
| VANGUARD INDEX FD 9,115.089 | 5,759,278 | 5,759,278 |
| VANGUARD INDEX FD 12,688.310 | 8,016,982 | 8,016,982 |
| VANGUARD INDEX FD 14,038.741 | 8,870,238 | 8,870,238 |
| VANGUARD INDEX FD 373.491 | 235,987 | 235,987 |
| VANGUARD INDEX FD 415.878 | 262,768 | 262,768 |
| VANGUARD INDEX FD 189.498 | 119,732 | 119,732 |
| VANGUARD INDEX FD 188.388 | 119,031 | 119,031 |
| VANGUARD INDEX FD 189.538 | 119,758 | 119,758 |
| VANGUARD INDEX FD 178.737 | 112,933 | 112,933 |
| VANGUARD INDEX FD 181.320 | 114,565 | 114,565 |
| VANGUARD INDEX FD 5,211.319 | 3,292,720 | 3,292,720 |
| VANGUARD INDEX FD 1,194.151 | 754,512 | 754,512 |
| VANGUARD INDEX FD 487.535 | 308,044 | 308,044 |
| VANGUARD INDEX FD 675.055 | 426,527 | 426,527 |
| VANGUARD INDEX FD 494.016 | 312,140 | 312,140 |
| VANGUARD INDEX FD 15,825.217 | 9,999,005 | 9,999,005 |
| WALMART INC 4,785 | ||
| STARBUCKS CORP 37 SH | ||
| SYNOPYSY CORP 6 SH | ||
| TAIWAN SEMICONDUCTOR 41 SH | 12,459 | 12,459 |
| TESLA INC 111 SH | 49,919 | 49,919 |
| THERMO FISHER SCIENTIFIC 8 SH | ||
| TRADE DESK INC 24 SH | ||
| TRANE TECHNOLOGIES PLC 13 SH | 5,060 | 5,060 |
| TRANSDIGM GROUP INC 6 SH | ||
| UBER TECHNOLOGIES 41 SH | 3,349 | 3,349 |
| UNION PACIFIC CORP 9 SH | ||
| VERTIV HOLDINGS 26 SH | ||
| VISA INC. 22 SH | 5,260 | 5,260 |
| VISTRA CORP 22 SH | 3,548 | 3,548 |
| WALMART INC 185 SH | 20,610 | 20,610 |
| WESTERN DIGITAL CORP 39 SH | 6,719 | 6,719 |
| 3M CO 93 SH | 14,890 | 14,890 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | AT COST | 147,668 | 147,669 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING & ADDITIONS | 3,154,093 | 2,003,472 | 1,150,621 | 3,073,254 |
| FURNISHINGS | 341,989 | 335,435 | 6,554 | 9,438 |
| OFFICE EQUIPMENT | 140,719 | 123,222 | 17,497 | 17,308 |
| BUILDING & LAND HELD IN SMLLC | 1,112,529 | 1,112,529 | 1,112,529 | |
| LAND | 203,313 | 203,313 | 200,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| EXCISE TAX OVERPAYMENT | 89,680 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE EXPENSE | 31,471 | 12,588 | 12,588 | |
| OFFICE EXPENSES | 27,141 | 24,427 | ||
| DUES & SUBSCRIPTIONS | 6,229 | 6,229 | ||
| POSTAGE EXPENSE | 153 | 138 | ||
| TELEPHONE | 7,497 | 750 | 5,623 | |
| PROGRAM EXPENSES | 15,696 | 15,696 | ||
| BANK FEES | 655 | 164 | 164 | |
| INVESTMENT FEES | 7,998 | 7,998 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 2,168,429 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAXES | 340,696 | 371,230 |
| EXCISE TAX PAYBLE | 95,568 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 171,038 |