| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 15,268 | 0 | 0 | 15,268 |
| Category | Amount |
|---|---|
| NONE |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVE. | 2002-06-30 | 199,158 | 199,158 | M15 | |||||
| RENOVATIONS | 2014-06-30 | 76,540 | 26,439 | SL | 27 | 2,783 | 2,783 | 2,783 | |
| IMPROVEMENTS | 2013-01-01 | 59,490 | 39,993 | SL | 15 | 3,966 | 3,966 | 3,966 | |
| BOILER | 2016-11-22 | 20,300 | 5,228 | M27 | 738 | ||||
| 2017 RENOVATIONS | 2017-01-19 | 51,526 | 12,958 | M27 | 1,873 | ||||
| LEASE COMMISSIONS | 2011-05-01 | 18,000 | 18,000 | SL | 12 | ||||
| LEASING COMMISION | 2023-03-17 | 51,615 | 3,519 | SL | 11 | 4,692 | 4,692 | ||
| BASIS ADJUSTMENT | 2023-01-01 | 198,233 | 6,908 | M27 | 7,208 | ||||
| HALLWAY RENOVATION | 2024-09-15 | 60,123 | M27 | 638 | |||||
| BUILDING | 1981-01-01 | 306,722 | 304,803 | M15 | |||||
| LAND | 1981-01-01 | 100,000 | L | ||||||
| IMPROVEMENTS | 1996-07-01 | 3,420 | 3,400 | M27 | 5 | ||||
| IMPROVEMENTS | 2013-01-01 | 39,425 | 25,603 | M15 | 2,326 | ||||
| LEASE COSTS | 2016-09-01 | 48,300 | 35,420 | SL | 10 | 4,830 | 4,830 | ||
| BASIS ADJUSTMENT | 2023-01-01 | 117,939 | 4,110 | M27 | 4,288 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M COMPANY 2.875% 10/15/2027 | 264,837 | 270,975 |
| AERCAP IRELAND CAP DESIGN 2.45 | 145,359 | 155,076 |
| AIR LEASE CORP 1.875% | 146,773 | 157,270 |
| AMERICAN HONDA FINANCE 1.0% | 147,149 | 155,864 |
| AMGEN INC. 5.15% 3/2/28 | 164,251 | 162,159 |
| ARCH CAPITAL FINANCE 4.011% | 66,027 | 67,188 |
| BANCO SANTANDER HYBRID | 175,842 | 189,056 |
| BANK OF AMERICA CORP 4.183% | 130,492 | 132,505 |
| BANK OF AMERICAN CORP 3.384% | 119,446 | 123,536 |
| BAT INTL FINANCE 4.448% | 146,585 | 150,546 |
| BAXTER INTERNATIONAL 1,915% | 147,034 | 154,573 |
| BERRY GLOBAL INC. 1.57% | 109,860 | 116,769 |
| BROADCOM INC. 5.0% 4/15/30 | 66,262 | 67,011 |
| CIGNA CORPORATION 2.4% 3/15/30 | 154,527 | 161,004 |
| CITIGROUP INC HYBRID 6/9/27 | 197,034 | 209,464 |
| COMCAST CORP 1.95% 1/15/31 | 90,098 | 92,027 |
| DELL INTERNATIONAL 5.25% | 127,261 | 127,515 |
| DOW CHEMICAL CO 4.8% 11/30/28 | 68,280 | 68,614 |
| ENBRIDGE INC. 3.7% 7/15/27 | 164,619 | 167,784 |
| ENERGY TRANSFER PARTNERS 4.2% | 66,651 | 68,082 |
| FISERV INC 3.2% 7/1/26 | 65,683 | 67,488 |
| FOX CORP 3.5% 4/8/30 | 147,449 | 150,560 |
| GENERAL MOTORS FIN 5.85% | 147,469 | 151,219 |
| HUMANA INC, 1.35% 2/3/27 | 143,010 | 150,641 |
| ING GROUP HYBRID 4/1/27 | 200,423 | 214,379 |
| INTEL CORPORATION 4.875% | 124,865 | 122,359 |
| INTEL CORPORATION 5.125% | 99,193 | 96,157 |
| IBM 3.5% 5/15/29 | 126,881 | 127,949 |
| JP MORGAN CHASE HYBRID | 84,073 | 89,268 |
| MITSUBISHI UFJ FINANCIAL HYBRI | 197,511 | 211,131 |
| MORGAN STANLEY HYBRID 4/22/27 | 263,532 | 284,495 |
| NEXTERA ENERGY CAPITAL 4.625% | 246,301 | 246,652 |
| NXP B.V. 3.875% 6/18/26 | 138,394 | 141,032 |
| PNC FINANCIAL SERVICES 12/2/28 | 129,928 | 130,825 |
| PNC FINACIAL SERVICES HYBRID | 66,274 | 66,906 |
| REALTY INCOME CORP. 4.125% | 136,888 | 138,663 |
| S&P GLOBAL INC 4.25% 5/1/29 | 194,664 | 192,668 |
| SABINE PASS LIQUEFRACTION 5% | 146,735 | 147,301 |
| SANTANDER UK GROUP HYBRID | 197,370 | 214,178 |
| SIMON PROPERTY GROUP 3.3% | 164,210 | 168,808 |
| TELEDYNE TECHNOLOGIES 2.25% | 69,225 | 150,271 |
| THE BANK OF NOVA SCOTIA 4.5% | 260,267 | 263,641 |
| T-MOBILE USA, INC. 3.375 | 147,431 | 72,739 |
| TOTAL SYSTEM SERVICES 4.8% | 87,768 | 88,787 |
| THERMO FISHER SCIENTIFIC | 68,910 | 71,946 |
| TOYOTA MOTOR CREDIT CORP 1.125 | 71,480 | 75,234 |
| TRANSCANADA PIPELINES LTD 4.25 | 82,855 | 82,974 |
| US BANCORP HYBRID | 262,202 | 267,335 |
| VIRGINIA ELEC & POWER 3.5% | 146,615 | 148,157 |
| WALT DISNEY CO 3.15% | 66,148 | 67,323 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 14,660 ALPHABET INC | 200,180 | 2,775,138 |
| 13,560 AMAZON.COM, INC. | 505,434 | 2,974,928 |
| 8,290 ANALOG DEVICES | 1,301,438 | 1,761,293 |
| 8,660 APPLE, INC. | 125,538 | 2,168,637 |
| 28,080 ARISTA NETWORKS | 1,006,801 | 3,103,682 |
| 2,635 COSTCO WHOLESALE | 860,267 | 2,414,371 |
| 2,800 ELI LILY & CO. | 487,992 | 2,161,600 |
| 5,160 META PLATFORMS, INC. | 543,346 | 3,021,232 |
| 2,320 HUBSPOT INC. | 682,573 | 1,616,506 |
| 21,070 IRON MOUNTAIN | 1,155,449 | 2,214,668 |
| 77,000 MATCH GROUP | 67,057 | 2,518,670 |
| 13,940 MERCK, INC. | 1,352,179 | 1,386,751 |
| 5,480 MICROSOFT CORP. | 339,326 | 2,309,820 |
| 20,400 SHRS NIVDIA CORPORATION | 929,831 | 2,739,516 |
| 1,860 PARKER-HANNIFIN | 1,033,087 | 1,183,016 |
| 7,760 PIONEER NATURAL RESOURCE | 0 | 0 |
| 250 SHRS REGENCY AFFILIATES | 0 | 1,138 |
| 1,600 REGENERON PHAMACEUTICAL | 0 | 0 |
| 7,035 SALESFORCE.COM | 908,554 | 2,352,012 |
| 7,430 TE CONNECTIVITY | 1,037,275 | 1,062,267 |
| 4,700 VERTEX PHARMACEUTICALS | 1,192,575 | 1,892,690 |
| 6,420 VISA, INC. | 788,182 | 2,028,977 |
| 463 GLOBAL LONG SHORT PRT CORP | 0 | 669 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 28,796 | 0 | 0 | 28,796 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSITS | 240 | 240 | |
| TENANT SECURITY DEPOSIT | 79,050 | 79,300 | |
| DEFERRED INCOME | 14,261 | 0 | |
| ESCROW | 0 | 110,000 |
| Description | Amount |
|---|---|
| FMV ADJUSTED FOR DONATED STOCK | 2,433,903 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKER FEES | 416,112 | 416,112 | ||
| FILING FEES | 218 | |||
| MISCELLANEOUS EXPENSES | 8,403 | |||
| Rent and Royalty Expense | 548,628 | 548,628 | 548,628 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUNDS |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 79,050 | 79,300 |
| DEPOSIT | 0 | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 18,000 | 0 | 0 | 18,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 222,213 | |||
| FOREIGN WITHHOLDING TAXES | 1,207 | 1,207 |