| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND BOOKKEEPING FEES | 12,980 | 12,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ARCHITECT/BUILDING | 2013-06-19 | 1,083,690 | 587,012 | S/L | 39.0000 | 27,787 | |||
| BUILDING | 2003-06-19 | 360,000 | 195,002 | S/L | 39.0000 | 9,230 | |||
| RESTORATION | 2003-06-19 | 28,779 | 15,589 | S/L | 39.0000 | 738 | |||
| COMPUTER 1 | 2003-06-19 | 4,174 | 4,174 | S/L | 5.0000 | ||||
| COMPUTER 2 | 2013-11-01 | 2,235 | 2,235 | S/L | 5.0000 | ||||
| FURNITURE & FIXTURES | 2003-06-19 | 67,426 | 67,426 | S/L | 7.0000 | ||||
| SECURITY SYSTEM | 2003-06-19 | 34,221 | 34,221 | S/L | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2003-06-19 | 171,369 | 171,369 | S/L | 10.0000 | ||||
| LAND | 2003-06-19 | 40,000 | |||||||
| RESTORATION | 2005-02-01 | 47,200 | 23,599 | S/L | 39.0000 | 1,210 | |||
| BUILDING IMPROVEMENTS | 2005-07-01 | 2,650 | 2,650 | S/L | 10.0000 | ||||
| BUILDING IMPROVEMENTS | 2006-02-01 | 19,300 | 19,300 | S/L | 10.0000 | ||||
| HVAC | 2006-02-01 | 57,145 | 57,145 | S/L | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2007-04-27 | 174,280 | 174,280 | S/L | 10.0000 | ||||
| BUILDING IMPROVEMENTS | 2008-06-18 | 2,900 | 2,900 | S/L | 10.0000 | ||||
| FRIEDA'S ANTIQUE & COLLECTIBLES | 2007-12-06 | 1,600 | 1,600 | S/L | 7.0000 | ||||
| FURNITURE & FIXTURES | 2008-02-11 | 2,460 | 2,460 | S/L | 7.0000 | ||||
| MONUMENT | 2013-10-26 | 2,000 | 1,333 | S/L | 15.0000 | 134 | |||
| MONUMENT | 2014-01-01 | 1,970 | 1,313 | S/L | 15.0000 | 132 | |||
| BUILDING IMPROVEMENTS | 2015-01-30 | 18,100 | 4,409 | S/L | 39.0000 | 464 | |||
| BUILDING IMPROVEMENTS | 2007-09-04 | 2,300 | 2,300 | S/L | 10.0000 | ||||
| BUILDING IMPROVEMENTS | 2008-05-01 | 2,550 | 2,550 | S/L | 10.0000 | ||||
| BUILDING IMPROVEMENTS | 2014-11-05 | 1,735 | 1,692 | S/L | 10.0000 | 43 | |||
| HEATER | 2014-11-05 | 1,600 | 1,551 | S/L | 10.0000 | 49 | |||
| BUILDING IMPROVEMENTS | 2015-08-01 | 17,300 | 3,992 | S/L | 39.0000 | 444 | |||
| MONUMENT | 2016-09-15 | 950 | 418 | S/L | 18.0000 | 53 | |||
| HVAC | 2017-05-23 | 4,500 | 2,150 | S/L | 15.0000 | 300 | |||
| BUILDING IMPROVEMENTS | 2019-10-05 | 4,350 | 985 | S/L | 39.0000 | 111 | |||
| WINDOWS & SHUTTTERS | 2023-05-31 | 253,610 | 7,587 | S/L | 39.0000 | 6,503 | |||
| RAILINGS | 2023-07-06 | 37,000 | 1,028 | S/L | 39.0000 | 949 | |||
| COMPUTER & EQUIPMENT | 2023-07-15 | 509 | 110 | S/L | 5.0000 | 102 | |||
| NEW FENCE | 2024-04-06 | 4,000 | 133 | S/L | 10.0000 | 400 | |||
| HVAC CONDENSOR UNIT | 2020-09-02 | 4,500 | 3,375 | S/L | 5.0000 | 900 | |||
| BUILDING IMPROVEMENTS | 2024-09-01 | 108,190 | S/L | 39.0000 | 2,543 | ||||
| WOOD FLOOR (ANNEX) | 2025-07-15 | 6,615 | S/L | 7.0000 | 79 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STATE BANK OF INDIA NY CD - 3.25% | ||
| BERKSHIRE HATHAWAY INC 3.125% | 34,806 | 34,806 |
| FEDERAL HOME LOAN BANKS 3.25% | ||
| FEDERAL HOME LOAN BANKS 3.45% | ||
| FEDERAL HOME LOAN BANKS 3.4% | ||
| CREDIT SUISSE AG 4.5% | ||
| JOHNSON & JOHNSON NOTE .55% | 19,933 | 19,933 |
| BANK OF MONTREAL | 49,205 | 49,205 |
| THE TORONTO DOMINION 9.65% | 49,740 | 49,740 |
| BOFA FIN LLC VAR | 49,870 | 49,870 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BERKSHIRE HATHAWAY | 1,427,670 | 1,427,670 |
| IBM CORP | 257,957 | 257,957 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| POWERSHARES QQQ (INVESCO) | FMV | 979,457 | 979,457 |
| SPDR TR S&P 500 ETF TR | FMV | 403,077 | 403,077 |
| VANGUARD MEGA GROWTH | FMV | ||
| AVANTIS EMERGIN MARKETS | FMV | 83,350 | 83,350 |
| AVANTIS INT'L | FMV | 29,992 | 29,992 |
| AVANTIS INT'L SML | FMV | 101,625 | 101,625 |
| AVANTIS US SMALL CAP | FMV | 36,872 | 36,872 |
| DIMENSIONAL | FMV | 81,213 | 81,213 |
| FIRST TRUST TCW | FMV | ||
| ISHARES BITCOIN ETF | FMV | 56,239 | 56,239 |
| ISHARES SHORT DURATION BOND ETF | FMV | 39,623 | 39,623 |
| JP MORGAN EQUITY PREMIUM | FMV | 195,534 | 195,534 |
| JP MORGAN INCOME | FMV | 100,808 | 100,808 |
| JP MORGAN ULTRA SHORT | FMV | 39,449 | 39,449 |
| PIMCO ENHANCED SHORT | FMV | 39,439 | 39,439 |
| PIMCO MULTISECTOR | FMV | 288,457 | 288,457 |
| PIMCO INVEST GRADE CORP | FMV | ||
| PIMCO 0-5 YR HIGH YLD | FMV | ||
| ISHARES DOW JONES | FMV | 365,476 | 365,476 |
| SPDR PORTFOLIO HIGH ETF | FMV | 425,107 | 425,107 |
| SPDR PORTFOLIO S&P | FMV | 9,590 | 9,590 |
| VANGUARD HEALTHCARE ETF | FMV | 22,458 | 22,458 |
| VANGUARD INTERMEDIATE | FMV | 228,610 | 228,610 |
| VANGUARD MID CAP ETF | FMV | 112,680 | 112,680 |
| VANGUARD REAL ESTATE | FMV | 51,077 | 51,077 |
| VANGUARD SMALL CAP ETF | FMV | 122,466 | 122,466 |
| VANGUARD ULTRA SHORT BND | FMV | 39,515 | 39,515 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING & EQUIPMENT | 2,524,799 | 1,445,948 | 1,078,851 | 2,524,799 |
| LAND | 40,000 | 40,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COPNSTRUCTION IN PROGRESS | 83,474 |
| Description | Amount |
|---|---|
| BOOK/TAX DEPRECIATION DIFFERENCE | 202 |
| UNREALIZED LOSS ON INVESTMENTS | 493,954 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING & PROMOTION | 7,032 | 7,032 | ||
| ARTIST & PERFORMER FEES | 3,675 | 3,675 | ||
| GARDENING , LANDSCAPING & HOR | 21,206 | 21,206 | ||
| INSURANCE | 18,220 | 18,220 | ||
| OFFICE EXPENSES | 13,972 | 13,972 | ||
| OTHER EXPENSES | 5,132 | 5,132 | ||
| PAYROLL SERVICE | 6,245 | 6,245 | ||
| PROGRAM EXPENSES | 12,188 | 12,188 | ||
| REPAIRS & MAINTENANCE | 22,735 | 22,735 | ||
| SECURITY & FIRE ALARM | 2,808 | 2,808 | ||
| TELEPHONE | 4,929 | 4,929 | ||
| UTILITIES | 18,394 | 18,394 | ||
| FILING FEE | 550 | 550 | ||
| SPECIAL EVENTS | 1,824 | 1,824 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP DUES | 1,123 | 1,123 | |
| DOOR DONATIONS | 501 | 501 | |
| HONEY SALES & GIFT SHOP | 1,587 | 1,587 | |
| OTHER | 1,503 | 1,503 | |
| PUBLIC PROGRAMS | 2,874 | 2,874 | |
| RAFFLES | 400 | 400 | |
| SCHOOL PROGRAMS | 10,720 | 10,720 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BEE KEEPER | 1,872 | 1,872 | ||
| INVESTMENT MANAGEMENT FEES | 35,102 | 35,102 | ||
| PROFESSIONAL FEES | 125 | 125 | ||
| TOUR GUIDES | 11,290 | 11,290 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 17,357 | 17,357 |