| 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 |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIRST MID-ILL BK &TR N A MATT | 100,000 | 100,039 |
| GUARANTY BK &TR BELZONI MISS - | 25,000 | 25,038 |
| MAINSTREET BK FAIRFAX VA CD - | 100,000 | 100,409 |
| MEDALLION BK UTAH CD - 3.550% | 100,000 | 99,790 |
| MEDALLION BK UTAH CD - 3.550% | 50,000 | 49,720 |
| STATE BK TEX DALLAS - 4.200% - | 50,000 | 50,430 |
| STATE BK TEX DALLAS - 4.250% - | 25,000 | 25,103 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE MSCI EAFE ETF | 91,098 | 124,742 |
| ISHARES CORE MSCI EMERGING MAR | 41,075 | 56,529 |
| VANGUARD LG-CAP ETF | 135,206 | 400,319 |
| VANGUARD MID-CAP INDEX FD ADMI | 48,951 | 117,905 |
| VANGUARD SF REIT ETF | 67,007 | 70,088 |
| VANGUARD SM-CAP ETF | 26,355 | 59,623 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 4,999 | 4,999 | ||
| Postage/Delivery Service | 98 | 98 | ||
| State or Local Filing Fees | 25 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2025 | 2,300 | |||
| 990-PF Excise Tax for 2024 | 464 |