| 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 | 6,330 | 0 | 0 | 6,330 |
| 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 | 28,987 | SL | 39.000000000000 | 1,450 | 1,450 | 1,450 | |
| STEELE HOUSE RENOVATIONS | 2006-06-30 | 302,784 | 143,954 | SL | 39.000000000000 | 7,764 | 7,764 | 7,764 | |
| STEELE HOUSE RENOVATIONS | 2007-06-12 | 76,618 | 34,465 | SL | 39.000000000000 | 1,965 | 1,965 | 1,965 | |
| STEELE HOUSE RENOVATIONS | 2008-06-25 | 55,082 | 23,301 | 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 | 2,403 | SL | 39.000000000000 | 465 | 465 | 465 | |
| ACCESS PANEL FOR L-ADDITION | 2019-01-01 | 9,162 | 1,410 | SL | 39.000000000000 | 235 | 235 | 235 | |
| STEELE HOUSE RENOVATIONS - L-ADDITION | 2023-10-01 | 76,433 | 2,450 | SL | 39.000000000000 | 1,960 | 1,960 | 1,960 | |
| STEELE HOUSE RENOVATIONS - L-ADDITION | 2024-11-25 | 5,275 | 11 | SL | 39.000000000000 | 135 | 135 | 135 | |
| STEELE HOUSE (CARRIER AC UNIT & AIR HANDLER) | 2025-04-14 | 11,400 | SL | 39.000000000000 | 219 | 219 | 219 | ||
| STEELE HOUSE RENOVATIONS - L-ADDITION | 2025-06-13 | 3,579 | SL | 39.000000000000 | 54 | 54 | 54 | ||
| STEELE HOUSE (CELLAR STAIRS & FLOOR JOISTS) | 2025-09-30 | 8,583 | SL | 39.000000000000 | 55 | 55 | 55 | ||
| OFFICE BLDG - 805 FAIRFAX STREET | 1999-01-01 | 43,058 | 28,153 | SL | 39.000000000000 | 1,104 | 0 | 1,104 | |
| BUILDING - TAVERN 5408 MAIN STREET | 2006-01-01 | 207,727 | 101,198 | SL | 39.000000000000 | 5,326 | 0 | 5,326 | |
| BUILDING - STONE HOUSE | 2001-01-01 | 55,045 | 33,165 | SL | 39.000000000000 | 1,411 | 0 | 1,411 | |
| REPLACE ROOF - STONE HOUSE | 2001-07-20 | 2,712 | 1,638 | SL | 39.000000000000 | 70 | 0 | 70 | |
| BUILDING - ARGENBRIGHT/COSTELLO | 2001-01-01 | 42,108 | 25,375 | SL | 39.000000000000 | 1,080 | 0 | 1,080 | |
| STONE HOUSE RENOVATIONS | 2006-03-29 | 1,000 | 485 | SL | 39.000000000000 | 26 | 0 | 26 | |
| TAVERN RENOVATIONS | 2006-07-11 | 35,278 | 16,700 | SL | 39.000000000000 | 905 | 0 | 905 | |
| TAVERN RENOVATIONS | 2008-02-11 | 1,910 | 829 | SL | 39.000000000000 | 49 | 0 | 49 | |
| STRUCTURAL IMPROVEMENTS (VINTAGE INC) TAVERN | 2011-09-29 | 10,205 | 3,481 | 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 | 100,114 | 99,838 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - 5357 MAIN STREET | 56,536 | 30,437 | 26,099 | |
| STEELE HOUSE RENOVATIONS | 302,784 | 151,718 | 151,066 | |
| STEELE HOUSE RENOVATIONS | 76,618 | 36,430 | 40,188 | |
| STEELE HOUSE RENOVATIONS | 55,082 | 24,713 | 30,369 | |
| LAND - 5357 MAIN STREET | 49,099 | 0 | 49,099 | |
| STEELE HOUSE (FLOORING PROJECT) | 18,143 | 2,868 | 15,275 | |
| ACCESS PANEL FOR L-ADDITION | 9,162 | 1,645 | 7,517 | |
| STEELE HOUSE RENOVATIONS - L-ADDITION | 76,433 | 4,410 | 72,023 | |
| STEELE HOUSE RENOVATIONS - L-ADDITION | 5,275 | 146 | 5,129 | |
| STEELE HOUSE (CARRIER AC UNIT & AIR HANDLER) | 11,400 | 219 | 11,181 | |
| STEELE HOUSE RENOVATIONS - L-ADDITION | 3,579 | 54 | 3,525 | |
| STEELE HOUSE (CELLAR STAIRS & FLOOR JOISTS) | 8,583 | 55 | 8,528 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DFA US L/C VALUE PORTFOLIO | AT COST | 49,498 | 124,970 |
| DFA US LARGE COMPANY INST INDEX | AT COST | 263,199 | 1,256,452 |
| ISHARES RUSSEL MIDCAP VALUE ETF | AT COST | 23,314 | 54,163 |
| ISHARES RUSSEL MIDCAP ETF | AT COST | 60,662 | 200,242 |
| ISHARES S&P SMALL CAP | AT COST | 31,410 | 49,274 |
| VANGUARD SMALL CAP ETF | AT COST | 31,439 | 52,880 |
| INVESCO BULLETSHARES 2028 CORP BD FD ETF | AT COST | 276,252 | 289,842 |
| INVESCO BULLETSHARES 2029 CORP BD FD ETF | AT COST | 279,078 | 289,776 |
| INVESCO EX BULLETSHARES 2030 CORP BD | AT COST | 283,172 | 289,670 |
| ETF INVESCO DIVIDEND ACHIEVERS | AT COST | 90,410 | 121,397 |
| ETF EMERGING CORE EQUITY MARKET | AT COST | 38,183 | 56,020 |
| INTERNATIONAL CORE EQUITY MARKET ETF | AT COST | 399,128 | 559,302 |
| IVSECO EX BULLETSHARES 2033 CORP BD ETF | AT COST | 290,511 | 289,710 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE BLDG - 805 FAIRFAX STREET | 43,058 | 29,257 | 13,801 | |
| BUILDING - TAVERN 5408 MAIN STREET | 207,727 | 106,524 | 101,203 | |
| BUILDING - STONE HOUSE | 55,045 | 34,576 | 20,469 | |
| REPLACE ROOF - STONE HOUSE | 2,712 | 1,708 | 1,004 | |
| BUILDING - ARGENBRIGHT/COSTELLO | 42,108 | 26,455 | 15,653 | |
| STONE HOUSE RENOVATIONS | 1,000 | 511 | 489 | |
| TAVERN RENOVATIONS | 35,278 | 17,605 | 17,673 | |
| TAVERN RENOVATIONS | 1,910 | 878 | 1,032 | |
| STRUCTURAL IMPROVEMENTS (VINTAGE INC) TAVERN | 10,205 | 3,743 | 6,462 | |
| 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 | 100 | 0 | 0 | 100 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 394 | 0 | 0 | 394 |
| INVESTMENT FEES | 21,647 | 21,647 | 0 | 0 |
| DUES & MEMBERSHIPS | 1,118 | 0 | 0 | 1,118 |
| INSURANCE | 9,721 | 0 | 0 | 9,721 |
| REPAIRS & MAINTENANCE | 6,104 | 0 | 0 | 6,104 |
| SECURITY | 1,866 | 0 | 0 | 1,866 |
| FUEL OIL / GAS | 5,033 | 0 | 0 | 5,033 |
| OFFICE SUPPLIES & EXPENSE | 739 | 0 | 0 | 739 |
| ADVERTISING | 1,940 | 0 | 0 | 1,940 |
| UTILITIES | 4,074 | 0 | 0 | 4,074 |
| LAWN MAINTENANCE & SNOW REMOVAL | 3,028 | 0 | 0 | 3,028 |
| POSTAGE | 2,149 | 0 | 0 | 2,149 |
| TELEPHONE | 4,992 | 0 | 0 | 4,992 |
| VOLUNTEERS/ACCOMODATIONS | 58 | 0 | 0 | 58 |
| STONEHOUSE RESTORATION | 8,573 | 0 | 0 | 8,573 |
| BOOKS/REFERENCE MEDIA | 90 | 0 | 0 | 90 |
| ACQUISITIONS/CONSERVATION TREATMENTS | 5,631 | 0 | 0 | 5,631 |
| COMPUTER SOFTWARE/REPAIRS | 486 | 0 | 0 | 486 |
| MISCELLANEOUS | 1,060 | 0 | 0 | 1,060 |
| INTERNET ACCESS | 952 | 0 | 0 | 952 |
| EQUIPMENT & FURNISHINGS | 3,805 | 0 | 0 | 3,805 |
| HONORARIUMS/GIFTS | 376 | 0 | 0 | 376 |
| EXHIBIT FABRICATION | 43 | 0 | 0 | 43 |
| REPAIRS & MAINTENANCE | 2,845 | 2,845 | 2,845 | 0 |
| UTILITIES | 1,640 | 1,640 | 1,640 | 0 |
| REPAIRS & MAINTENANCE | 7,373 | 7,373 | 7,373 | 0 |
| FUEL OIL/GAS | 5,220 | 5,220 | 5,220 | 0 |
| LESS: UTILITY REIMBURSEMENTS | -2,273 | -2,273 | -2,273 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSIONS & FEES | 226 | 226 | |
| MISCELLANEOUS | 540 | 540 | |
| MEMBERSHIP DUES AND ASSESSMENTS | 1,509 | 1,509 |
| 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 |
|---|---|---|---|---|
| TAXES & LICENSES | 70 | 0 | 0 | 70 |
| PAYROLL TAXES | 9,475 | 0 | 0 | 9,475 |
| FEDERAL TAXES | 416 | 0 | 0 | 0 |