| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,912 | 12,456 | 12,456 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 5514 PAC AVE BUILDING - INVESTMENT PORTION | 2022-08-15 | 123,119 | 3,157 | SL | 39.000000000000 | 3,157 | 3,157 | ||
| 5520 PAC AVE BUILDING | 2022-08-15 | 851,445 | SL | 39.000000000000 | 21,832 | 0 | |||
| 5514 PAC AVE BUILDING - CHARITABLE PORTION | 2022-08-15 | 221,615 | SL | 39.000000000000 | 5,682 | 0 | |||
| 5514 PAC AVE BUILDING - REMODEL | 2023-11-22 | 461,146 | SL | 5.000000000000 | 92,229 | 0 | |||
| 5514 PAC AVE BUILDING - EQUIPMENT | 2023-12-26 | 48,744 | SL | 39.000000000000 | 1,250 | 0 | |||
| 5520 PAC AVE BUILDING - EQUIPMENT | 2023-08-02 | 68,371 | SL | 5.000000000000 | 13,674 | 0 | |||
| 5520 PAC AVE BUILDING - REMODEL | 2023-12-14 | 380,457 | SL | 39.000000000000 | 9,755 | 0 | |||
| IPAD | 2024-06-17 | 2,426 | SL | 5.000000000000 | 243 | 0 | |||
| LAPTOP | 2024-05-31 | 4,300 | SL | 5.000000000000 | 502 | 0 | |||
| LAPTOP | 2024-08-08 | 2,071 | SL | 5.000000000000 | 173 | 0 | |||
| COMPUTER | 2024-11-01 | 2,646 | SL | 5.000000000000 | 88 | 0 | |||
| ICE MAKER | 2024-08-01 | 2,092 | SL | 5.000000000000 | 174 | 0 | |||
| AGROWTEK CONTROL SYSTEM | 2024-08-08 | 10,717 | SL | 5.000000000000 | 893 | 0 | |||
| LAB BEVERAGE REFRIGERATOR | 2024-11-01 | 2,465 | SL | 5.000000000000 | 82 | 0 | |||
| 5520 PAC AVE BUILDING - IMPROVEMENTS | 2024-12-13 | 636,156 | SL | 39.000000000000 | 1,359 | 0 | |||
| 5520 PAC AVE BUILDING - DISHTABLE | 2024-09-27 | 3,492 | SL | 5.000000000000 | 175 | 0 | |||
| 5514 EQUIPMENT | 2024-05-31 | 3,254 | SL | 5.000000000000 | 380 | 0 | |||
| 5514 PAC AVE BUILDING - IMPROVEMENTS | 2024-12-20 | 261,237 | SL | 39.000000000000 | 0 | 0 | |||
| TRUCK | 2022-01-01 | 54,633 | SL | 5.000000000000 | 10,927 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO INCOME FUND INSTITUTIONAL FUND (PIMIX) | 945,239 | 963,746 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALTI PIPE | 1,500,440 | 757,087 |
| GQG PARTNERS EMERG MARKETS EQ INSTL (GQGIX) | 607,815 | 751,146 |
| GQG PARTNERS GLOBAL QUALITY EQUITY INSTL (GQRIX) | 986,665 | 1,256,204 |
| FIRST TR EXCHANGE-TRADED FD | 567,731 | 735,317 |
| ISHARES CORE S&P MID-CAP ETF | 845,082 | 1,011,167 |
| ISHARES TR INTL SEL DIV ETF | 1,536,904 | 1,525,121 |
| FULLERTHALER BEHV UNCONSTRAINED EQ | 600,758 | 667,659 |
| FULLERTHALER BEHV SM CAP GROWTH INSTL | 400,000 | 443,085 |
| HOOD RIVER SMALL CAP GROWTH FUND INSTL | 726,953 | 743,581 |
| ULTIMUS MANAGER TR WESTWOOD SALIENT | 504,890 | 545,600 |
| AMPLIFY ETF TR HIGH INCOME | 665,234 | 634,145 |
| BITWISE BITCOIN ETF TR SHS BEN INT | 799,693 | 923,683 |
| MONROE COM | 447,108 | 505,731 |
| SPROTT PHYSICAL GOLD AND SILVER TR | 1,712,329 | 1,782,224 |
| VANGUARD TOTAL BOND MARKET INSTL | 2,374,047 | 2,358,948 |
| ISHARES SELECT DIVIDEND ETF | 3,530,097 | 3,746,229 |
| BROOKFIELD INFRASTRUCTURE INCO | 500,000 | 509,785 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 5514 PAC AVE BUILDING - INVESTMENT PORTION | 123,119 | 6,314 | 116,805 | 116,805 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HAPPY MONEY | AT COST | 4,400,000 | 3,075,013 |
| NBB FUNDING LLC | AT COST | 980,657 | 925,000 |
| HYBRID EQUITY FUND LP | AT COST | 1,253,049 | 1,366,453 |
| STEEPED INC | AT COST | 1,370,000 | 1,370,000 |
| PARK PLACE MOTORS | AT COST | 500,000 | 500,000 |
| VEROWAY GROUP CANADA LTD | AT COST | 500,000 | 500,000 |
| MULTI-STRATEGY | AT COST | 785,256 | 772,154 |
| APOLLO DEBT SOLUTIONS | AT COST | 550,000 | 554,259 |
| FORTRESS NET LEASE REIT CLASS F-1 | AT COST | 550,000 | 573,595 |
| USA LITHIUM | AT COST | 183,219 | 200,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TRUCK | 54,633 | 10,927 | 43,706 | 43,706 |
| 5520 PAC AVE BUILDING | 851,445 | 21,832 | 829,613 | 829,613 |
| 5514 PAC AVE BUILDING - CHARITABLE PORTION | 221,615 | 5,682 | 215,933 | 215,933 |
| 5514 PAC AVE BUILDING - REMODEL | 461,146 | 92,229 | 368,917 | 368,917 |
| 5514 PAC AVE BUILDING - EQUIPMENT | 48,744 | 1,250 | 47,494 | 47,494 |
| 5520 PAC AVE BUILDING - EQUIPMENT | 68,371 | 13,674 | 54,697 | 54,697 |
| 5520 PAC AVE BUILDING - REMODEL | 380,457 | 9,755 | 370,702 | 370,702 |
| IPAD | 2,426 | 243 | 2,183 | 2,183 |
| LAPTOP | 4,300 | 502 | 3,798 | 3,798 |
| LAPTOP | 2,071 | 173 | 1,898 | 1,898 |
| COMPUTER | 2,646 | 88 | 2,558 | 2,558 |
| ICE MAKER | 2,092 | 174 | 1,918 | 1,918 |
| AGROWTEK CONTROL SYSTEM | 10,717 | 893 | 9,824 | 9,824 |
| LAB BEVERAGE REFRIGERATOR | 2,465 | 82 | 2,383 | 2,383 |
| 5520 PAC AVE BUILDING - IMPROVEMENTS | 636,156 | 1,359 | 634,797 | 634,797 |
| 5520 PAC AVE BUILDING - DISHTABLE | 3,492 | 175 | 3,317 | 3,317 |
| 5514 EQUIPMENT | 3,254 | 380 | 2,874 | 2,874 |
| 5514 PAC AVE BUILDING - IMPROVEMENTS | 261,237 | 0 | 261,237 | 261,237 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 10,420 | 5,210 | 5,210 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 15,994 | 0 | 15,994 | |
| INSURANCE | 14,346 | 0 | 14,346 | |
| MEALS & EVENTS | 16,034 | 0 | 16,034 | |
| PROGRAM EXPENSES | 116,361 | 0 | 116,361 | |
| BUILDING EXPENSES | 20,032 | 0 | 20,032 | |
| PASSTHROUGH EXPENSES | 49,735 | 49,650 | 0 | |
| OTHER BUSINESS EXPENSES | 247 | 0 | 247 | |
| UTILITIES -RENTAL | 19,578 | 19,578 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INCOME NET INCOME | 0 | 160,841 | 0 |
| NET OPERATING INCOME FROM PASSTHROUGH INVESTMENTS | 54,048 | 54,048 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 9,564 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 134,522 | 134,522 | 0 | |
| INVESTMENT CONSULTING | 140,218 | 140,218 | 0 | |
| OTHER PROFESSIONAL FEES | 246,261 | 0 | 246,261 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,221 | 1,221 | 0 | |
| PAYROLL TAXES | 43,368 | 8,112 | 15,066 | |
| FEDERAL TAXES | 32,000 | 0 | 0 | |
| EXCISE TAXES | 399 | 0 | 0 | |
| PROPERTY TAXES - RENTAL | 5,894 | 5,894 | 0 |