| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOTTEL & WILLIS, P.C. - PREPARATION OF FORM 990-PF | 2,000 | 0 | 0 | 2,000 |
| HOTTEL & WILLIS, P.C. - ACCOUNTING, PAYROLL, & OTHER CONSULTING SERVICES | 8,138 | 0 | 0 | 8,138 |
| 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 - 5357 MAIN STREET | 2006-01-01 | 56,536 | 27,537 | SL | 39.000000000000 | 1,450 | 1,450 | 1,450 | |
| STEELE HOUSE RENOVATIONS | 2006-06-30 | 302,784 | 136,190 | SL | 39.000000000000 | 7,764 | 7,764 | 7,764 | |
| STEELE HOUSE RENOVATIONS | 2007-06-12 | 76,618 | 32,500 | SL | 39.000000000000 | 1,965 | 1,965 | 1,965 | |
| STEELE HOUSE RENOVATIONS | 2008-06-25 | 55,082 | 21,889 | SL | 39.000000000000 | 1,412 | 1,412 | 1,412 | |
| LAND - 5357 MAIN STREET | 2001-01-01 | 49,099 | L | 0 | 0 | 0 | |||
| STEELE HOUSE (FLOORING PROJECT) | 2019-11-12 | 18,143 | 1,938 | SL | 39.000000000000 | 465 | 465 | 465 | |
| ACCESS PANEL FOR L-ADDITION | 2019-01-01 | 9,162 | 1,175 | SL | 39.000000000000 | 235 | 235 | 235 | |
| STEELE HOUSE RENOVATIONS - L-ADDITION | 2023-10-01 | 76,433 | 490 | SL | 39.000000000000 | 1,960 | 1,960 | 1,960 | |
| STEELE HOUSE RENOVATIONS - L-ADDITION | 2024-11-25 | 5,275 | SL | 39.000000000000 | 11 | 11 | 11 | ||
| OFFICE BLDG - 805 FAIRFAX STREET | 1999-01-01 | 43,058 | 27,049 | SL | 39.000000000000 | 1,104 | 0 | 1,104 | |
| BUILDING - TAVERN 5408 MAIN STREET | 2006-01-01 | 207,727 | 95,872 | SL | 39.000000000000 | 5,326 | 0 | 5,326 | |
| BUILDING - STONE HOUSE | 2001-01-01 | 55,045 | 31,754 | SL | 39.000000000000 | 1,411 | 0 | 1,411 | |
| REPLACE ROOF - STONE HOUSE | 2001-07-20 | 2,712 | 1,568 | SL | 39.000000000000 | 70 | 0 | 70 | |
| BUILDING - ARGENBRIGHT/COSTELLO | 2001-01-01 | 42,108 | 24,295 | SL | 39.000000000000 | 1,080 | 0 | 1,080 | |
| STONE HOUSE RENOVATIONS | 2006-03-29 | 1,000 | 459 | SL | 39.000000000000 | 26 | 0 | 26 | |
| TAVERN RENOVATIONS | 2006-07-11 | 35,278 | 15,795 | SL | 39.000000000000 | 905 | 0 | 905 | |
| TAVERN RENOVATIONS | 2008-02-11 | 1,910 | 780 | SL | 39.000000000000 | 49 | 0 | 49 | |
| STRUCTURAL IMPROVEMENTS (VINTAGE INC) TAVERN | 2011-09-29 | 10,205 | 3,219 | SL | 39.000000000000 | 262 | 0 | 262 | |
| STOVE (1992) | 1999-01-01 | 200 | 200 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR/WASHER/DRY | 1999-01-01 | 175 | 175 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WATER HEATER, ETC. (1994) | 1999-01-01 | 700 | 700 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ELECTRIC RANGE | 1999-01-01 | 500 | 500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| STOVE PLATE | 1999-01-01 | 993 | 993 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PITNEY BOWES EQUIPMENT | 1999-01-01 | 1,335 | 1,335 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TELEPHONE SYSTEM | 1999-03-07 | 1,800 | 1,800 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DELL COMPUTER | 1999-03-19 | 4,491 | 4,491 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE & FIXTURES | 1999-03-30 | 407 | 407 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DESK, CHAIRS, FILE CABINET | 1999-03-30 | 1,000 | 1,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE JET PRINTER | 1999-04-15 | 490 | 490 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 1999-05-03 | 946 | 946 | SL | 9.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT | 1999-05-03 | 229 | 229 | SL | 9.000000000000 | 0 | 0 | 0 | |
| CHAIRS | 1999-08-03 | 579 | 579 | SL | 9.000000000000 | 0 | 0 | 0 | |
| CAMERA | 2000-04-04 | 775 | 775 | SL | 9.000000000000 | 0 | 0 | 0 | |
| PHONE FOR MUSEUM | 2000-07-26 | 172 | 172 | SL | 9.000000000000 | 0 | 0 | 0 | |
| TRACK LIGHTS FOR OFFICE | 2000-10-05 | 83 | 83 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DISPLAY CASES | 2000-12-28 | 2,020 | 2,020 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DELL INSPIRON 8000 NOTEBOOK COMPUTER | 2000-12-30 | 3,871 | 3,871 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FILES, SHREDDER, ETC. | 2000-12-29 | 1,633 | 1,633 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 2000-07-07 | 903 | 903 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CHAIRS AND TABLES (TAVERN) | 2001-09-07 | 503 | 503 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COPIER | 2002-12-02 | 3,939 | 3,939 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER SOFTWARE & HARDWARE | 2003-05-13 | 3,522 | 3,522 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER SOFTWARE | 2003-06-12 | 1,001 | 1,001 | SL | 3.000000000000 | 0 | 0 | 0 | |
| LAND - TAVERN | 2001-01-01 | 69,300 | L | 0 | 0 | 0 | |||
| LAND - STONE HOUSE | 2001-01-01 | 15,880 | L | 0 | 0 | 0 | |||
| LAND - 805 FAIRFAX STREET | 1999-01-01 | 209,430 | L | 0 | 0 | 0 | |||
| LAND - ARGENBRIGHT/COSTELLO | 2001-01-01 | 46,680 | L | 0 | 0 | 0 | |||
| LAND - ORRICK CHAPEL | 2001-01-01 | 35,000 | L | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BERKSHIRE HATHAWAY INC 3.125 DUE 3/15/26 | 100,336 | 98,466 |
| VISA INC 3.150 DUE 12/14/25 | 100,105 | 98,842 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - 5357 MAIN STREET | 56,536 | 28,987 | 27,549 | |
| STEELE HOUSE RENOVATIONS | 302,784 | 143,954 | 158,830 | |
| STEELE HOUSE RENOVATIONS | 76,618 | 34,465 | 42,153 | |
| STEELE HOUSE RENOVATIONS | 55,082 | 23,301 | 31,781 | |
| LAND - 5357 MAIN STREET | 49,099 | 0 | 49,099 | |
| STEELE HOUSE (FLOORING PROJECT) | 18,143 | 2,403 | 15,740 | |
| ACCESS PANEL FOR L-ADDITION | 9,162 | 1,410 | 7,752 | |
| STEELE HOUSE RENOVATIONS - L-ADDITION | 76,433 | 2,450 | 73,983 | |
| STEELE HOUSE RENOVATIONS - L-ADDITION | 5,275 | 11 | 5,264 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DFA US L/C VALUE PORTFOLIO | AT COST | 65,045 | 142,349 |
| DFA US LARGE COMPANY INST INDEX | AT COST | 266,663 | 1,093,454 |
| ISHARES RUSSEL MIDCAP VALUE ETF | AT COST | 32,785 | 69,844 |
| ISHARES RUSSEL MIDCAP ETF | AT COST | 60,662 | 183,872 |
| ISHARES S&P SMALL CAP | AT COST | 31,410 | 47,240 |
| VANGUARD SMALL CAP ETF | AT COST | 31,439 | 49,257 |
| INVESCO BULLETSHARES 2027 CORP BD FD ETF | AT COST | 244,553 | 239,604 |
| INVESCO BULLETSHARES 2028 CORP BD FD ETF | AT COST | 230,014 | 238,037 |
| INVESCO BULLETSHARES 2029 CORP BD FD ETF | AT COST | 233,650 | 237,962 |
| INVESCO EX BULLETSHARES 2030 CORP BD | AT COST | 238,706 | 237,283 |
| ETF INVESCO DIVIDEND ACHIEVERS | AT COST | 124,011 | 148,265 |
| ETF EMERGING CORE EQUITY MARKET | AT COST | 38,183 | 43,636 |
| INTERNATIONAL CORE EQUITY MARKET ETF | AT COST | 399,128 | 428,539 |
| ISHARES SHORT TREASURY BOND ETF | AT COST | 135,571 | 135,435 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE BLDG - 805 FAIRFAX STREET | 43,058 | 28,153 | 14,905 | |
| BUILDING - TAVERN 5408 MAIN STREET | 207,727 | 101,198 | 106,529 | |
| BUILDING - STONE HOUSE | 55,045 | 33,165 | 21,880 | |
| REPLACE ROOF - STONE HOUSE | 2,712 | 1,638 | 1,074 | |
| BUILDING - ARGENBRIGHT/COSTELLO | 42,108 | 25,375 | 16,733 | |
| STONE HOUSE RENOVATIONS | 1,000 | 485 | 515 | |
| TAVERN RENOVATIONS | 35,278 | 16,700 | 18,578 | |
| TAVERN RENOVATIONS | 1,910 | 829 | 1,081 | |
| STRUCTURAL IMPROVEMENTS (VINTAGE INC) TAVERN | 10,205 | 3,481 | 6,724 | |
| STOVE (1992) | 200 | 200 | 0 | |
| REFRIGERATOR/WASHER/DRY | 175 | 175 | 0 | |
| WATER HEATER, ETC. (1994) | 700 | 700 | 0 | |
| ELECTRIC RANGE | 500 | 500 | 0 | |
| STOVE PLATE | 993 | 993 | 0 | |
| PITNEY BOWES EQUIPMENT | 1,335 | 1,335 | 0 | |
| TELEPHONE SYSTEM | 1,800 | 1,800 | 0 | |
| DELL COMPUTER | 4,491 | 4,491 | 0 | |
| OFFICE FURNITURE & FIXTURES | 407 | 407 | 0 | |
| DESK, CHAIRS, FILE CABINET | 1,000 | 1,000 | 0 | |
| OFFICE JET PRINTER | 490 | 490 | 0 | |
| OFFICE EQUIPMENT | 946 | 946 | 0 | |
| OFFICE EQUIPMENT | 229 | 229 | 0 | |
| CHAIRS | 579 | 579 | 0 | |
| CAMERA | 775 | 775 | 0 | |
| PHONE FOR MUSEUM | 172 | 172 | 0 | |
| TRACK LIGHTS FOR OFFICE | 83 | 83 | 0 | |
| DISPLAY CASES | 2,020 | 2,020 | 0 | |
| DELL INSPIRON 8000 NOTEBOOK COMPUTER | 3,871 | 3,871 | 0 | |
| FILES, SHREDDER, ETC. | 1,633 | 1,633 | 0 | |
| SECURITY SYSTEM | 903 | 903 | 0 | |
| CHAIRS AND TABLES (TAVERN) | 503 | 503 | 0 | |
| COPIER | 3,939 | 3,939 | 0 | |
| COMPUTER SOFTWARE & HARDWARE | 3,522 | 3,522 | 0 | |
| COMPUTER SOFTWARE | 1,001 | 1,001 | 0 | |
| LAND - TAVERN | 69,300 | 0 | 69,300 | |
| LAND - STONE HOUSE | 15,880 | 0 | 15,880 | |
| LAND - 805 FAIRFAX STREET | 209,430 | 0 | 209,430 | |
| LAND - ARGENBRIGHT/COSTELLO | 46,680 | 0 | 46,680 | |
| LAND - ORRICK CHAPEL | 35,000 | 0 | 35,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OWEN & TRUBAN, PLC - LEGAL SERVICES | 2,959 | 0 | 0 | 2,959 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 496 | 0 | 0 | 496 |
| INVESTMENT FEES | 20,918 | 20,918 | 0 | 0 |
| DUES & MEMBERSHIPS | 1,089 | 0 | 0 | 1,089 |
| INSURANCE | 9,363 | 0 | 0 | 9,363 |
| REPAIRS & MAINTENANCE | 32,103 | 0 | 0 | 32,103 |
| SECURITY | 1,550 | 0 | 0 | 1,550 |
| FUEL OIL / GAS | 5,176 | 0 | 0 | 5,176 |
| OFFICE SUPPLIES & EXPENSE | 587 | 0 | 0 | 587 |
| ADVERTISING | 1,540 | 0 | 0 | 1,540 |
| UTILITIES | 3,243 | 0 | 0 | 3,243 |
| LAWN MAINTENANCE & SNOW REMOVAL | 2,200 | 0 | 0 | 2,200 |
| POSTAGE | 2,907 | 0 | 0 | 2,907 |
| TELEPHONE | 4,017 | 0 | 0 | 4,017 |
| VOLUNTEERS/ACCOMODATIONS | 65 | 0 | 0 | 65 |
| STONEHOUSE RESTORATION | 6,355 | 0 | 0 | 6,355 |
| BOOKS/REFERENCE MEDIA | 51 | 0 | 0 | 51 |
| ACQUISITIONS/CONSERVATION TREATMENTS | 4,920 | 0 | 0 | 4,920 |
| COMPUTER SOFTWARE/REPAIRS | 1,207 | 0 | 0 | 1,207 |
| MISCELLANEOUS | 286 | 0 | 0 | 174 |
| INTERNET ACCESS | 1,029 | 0 | 0 | 1,029 |
| EQUIPMENT & FURNISHINGS | 926 | 0 | 0 | 926 |
| HONORARIUMS/GIFTS | 363 | 0 | 0 | 363 |
| EXHIBIT FABRICATION | 6 | 0 | 0 | 6 |
| REPAIRS & MAINTENANCE | 153 | 153 | 153 | 0 |
| UTILITIES | 1,249 | 1,249 | 1,249 | 0 |
| REPAIRS & MAINTENANCE | 1,138 | 1,138 | 1,138 | 0 |
| FUEL OIL/GAS | 5,352 | 5,352 | 5,352 | 0 |
| LESS: UTILITY REIMBURSEMENTS | -1,921 | -1,921 | -1,921 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSIONS & FEES | 194 | 194 | |
| MISCELLANEOUS | 633 | 633 | |
| MEMBERSHIP DUES AND ASSESSMENTS | 1,021 | 1,021 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT = ORRICK CHAPEL | 700 | 700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STROMBERG CONSERVATION, LLC - CONSULTING SERVICES | 750 | 0 | 0 | 750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 80 | 0 | 0 | 80 |
| PAYROLL TAXES | 9,155 | 0 | 0 | 9,155 |
| FEDERAL TAXES | 3,542 | 0 | 0 | 0 |