| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land from Claude Simpson Estate per Sch B detail. | 1,675,226 | 0 | 1,675,226 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Vanguard Brokerage Account 59346248 | 32,357,883 | 51,208,592 | |
| Bradley Co. Financial Stock | 0 | 0 | |
| First Citizens Stock | 962,199 | 1,465,473 | |
| South Mouse Creek Mitigation LLC | 1,884,456 | 1,884,456 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Work on Mountain Road | 150 | 150 | ||
| IPG Office Expenses | 553 | 553 | ||
| Rent on Red Classic Trailer | 23,040 | 23,040 | ||
| Electricity for Tool Shed | 246 | 246 | ||
| Bank Charges | 51 | 51 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| South Mouse Creek Mitigation K-1 | 603,736 | 603,736 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stern Mountain LLC | No relationship-Arms Length Transaction | 800,000 | 800,000 | 2025-11 | 2028-12 | Interest Only- 3 years | 5.750000 % | Assets of Borrower | Purchase Money Note- Land Sale | Assets of Borrower | 800,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Gregory Gallagher Tax Preparation | 6,575 | 6,575 | ||
| Wilson & Assoc Legal Fees | 330 | 330 | ||
| Ensminger Forestry Engineering Fees | 325 | 325 | ||
| Hunter Smith Davis Legal Fees | 636 | 636 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Taxes Paid | 192 | 192 | ||
| Property Taxes | 6,303 | 6,303 | ||
| Pro-rated Prop Taxes on 2025 Sales | 1,013 | 1,013 |