| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,000 | 1,000 | 1,000 | 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 | 1994-10-14 | 166,230 | 128,749 | SL | 39 | 4,262 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| THE CHARLES SCHWAB CO | 0 | 0 |
| STARBUCKS CORP | 0 | 0 |
| Vanguard VEU | 221,645 | 220,680 |
| WALMART | 30,909 | 33,423 |
| BALL | 27,241 | 26,962 |
| PEPSICO INC. | 0 | 0 |
| ISHARES IWF | 47,749 | 47,330 |
| VANGUARD VOO | 227,558 | 250,852 |
| LAB CO OF AMER HLDG | 0 | 0 |
| US BONDS 91282CAJO | 0 | 0 |
| US BONDS 91282CCZ2 | 46,997 | 49,020 |
| HERCULES BOND427096AJ1 | 48,157 | 49,299 |
| BOEING 097023CM5 | 47,861 | 49,283 |
| BLUE OWL CREDIT 69120VBB6 | 55,082 | 52,892 |
| OAKTREE SPECIALTY 67401PAD0 | 52,583 | 51,562 |
| MAIN STREET CAPITAL 56035LAH7 | 52,423 | 52,242 |
| EPR PROPERTIES 26884UAG4 | 43,773 | 46,400 |
| BOND 68389XCJ2 | 52,368 | 52,247 |
| BOND 04010LBG7 | 52,644 | 51,354 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD EXT MKT | 188,739 | 248,853 |
| APPLE INC | 0 | 0 |
| CORNING INC | 9,794 | 8,756 |
| CHURCH & DWIGHT | 41,053 | 111,772 |
| MICROSOFT INC | 82,179 | 375,773 |
| ORACLE CORPORATION | 10,889 | 68,219 |
| BECTON DIXON ET | 71,810 | 79,375 |
| MASTERCARD | 0 | 0 |
| EQUIFAX | 3,264 | 36,887 |
| COSTCO | 101,443 | 172,468 |
| 155,206 | 400,327 | |
| TARGET | 0 | 0 |
| AMAZON | 72,021 | 188,349 |
| BANK OF AMERICA | 27,650 | 55,000 |
| ADOBE | 13,541 | 29,049 |
| VANGUARD INDEX VTI | 265,921 | 268,216 |
| VISA | 24,785 | 54,360 |
| JP MORGAN | 9,529 | 32,222 |
| ISHARES IYH-ET | 27,822 | 32,550 |
| CINTAS | 0 | 0 |
| BERKSHIRE B | 211,459 | 226,193 |
| ULTA BEAUTY | 0 | 0 |
| GOLDMAN SACHS | 20,769 | 131,850 |
| COLGATE PALMOLIVE | 0 | 0 |
| MCCORMICK & CO | 0 | 0 |
| SYNPOSYS | 0 | 0 |
| ZOETIS INC | 0 | 0 |
| PALO ALTO NETWORKS | 0 | 0 |
| WASTE MGMT | 0 | 0 |
| BALL CORP | 0 | 0 |
| QUANTA SERVICES INC | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 50,000 | 0 | 50,000 | 0 |
| Building | 166,230 | 0 | 166,230 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL TAX | 0 | 9,500 | 9,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SOFTWARE FEES | 3,533 | 3,533 | 3,533 | 0 |
| BANK FEES | 248 | 248 | 248 | 0 |
| PROPERTY INSURANCE | 3,260 | 3,260 | 3,260 | 0 |
| LICENSES & PERMITS | 157 | 157 | 157 | 0 |
| MANAGEMENT FEES | 6,240 | 6,240 | 6,240 | 0 |
| REAL ESTATE TAXES | 7,300 | 7,300 | 7,300 | 0 |
| REPAIRS | 585 | 585 | 585 | 0 |
| OFFICE EXPENSES | 13 | 13 | 13 | 0 |
| Description | Amount |
|---|---|
| Rounding | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NEW WAVE TOYS SECURITY DEPOSIT | 9,997 | 12,165 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE TAXES | 200 | 200 | 200 | 0 |
| FEDERAL EXCISE | 11,977 | 11,977 | 11,977 | 0 |