| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2009-01-01 | 740,000 | |||||||
| BUILDING | 2012-08-01 | 1,545,072 | 212,943 | S/L | 39.0000 | 39,617 | |||
| SIGN | 2012-08-17 | 10,045 | 10,045 | 200DB | 5.0000 | ||||
| FURNITURE | 2012-08-17 | 40,323 | 37,624 | 200DB | 7.0000 | 1,799 | |||
| IMPROVEMENTS | 2012-08-17 | 349,549 | 48,175 | S/L | 39.0000 | 8,963 | |||
| EQUIIPMENT | 2012-08-17 | 1,485 | 1,485 | 200DB | 5.0000 | ||||
| FURNITURE | 2013-01-15 | 5,080 | 4,513 | 200DB | 7.0000 | 227 | |||
| ASPHALT PAVEMENT | 2013-02-28 | 32,839 | 4,002 | S/L | 39.0000 | 821 | |||
| FLOORING | 2013-03-08 | 6,473 | 5,751 | 200DB | 7.0000 | 288 | |||
| IMPROVEMENTS | 2013-05-31 | 179,786 | 21,129 | S/L | 39.0000 | 4,610 | |||
| SECURITY ALARM SYSTEM | 2013-06-28 | 17,778 | 15,795 | 200DB | 7.0000 | 793 | |||
| LANDSCAPING | 2013-10-27 | 19,069 | 13,126 | 150DB | 15.0000 | 595 | |||
| LANDSCAPING | 2014-05-21 | 3,900 | 2,550 | 150DB | 15.0000 | 135 | |||
| LANDSCAPING | 2014-08-04 | 2,340 | 1,530 | 150DB | 15.0000 | 81 | |||
| A/C COMPRESSOR | 2018-06-07 | 10,060 | 200DB | 10.0000 | 1,006 | ||||
| UTILITY TRACTOR | 2018-07-03 | 16,223 | 200DB | 5.0000 | 3,245 | ||||
| PARKING LOT | 2018-07-05 | 7,000 | 150DB | 15.0000 | 350 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 1-TXN SEP 00120 | 2018-08 | PURCHASE | 2018-06 | 130 | 26 | 104 | ||||
| 1-TXN SEP 00120 | 2018-08 | PURCHASE | 2018-06 | 130 | 25 | 105 | ||||
| 1-FB MAY 00185 | 2018-04 | PURCHASE | 2018-03 | 857 | 66 | 791 | ||||
| 1-FB MAY 00185 | 2018-04 | PURCHASE | 2018-03 | 860 | 80 | 780 | ||||
| 2-FB MAY 00185 | 2018-04 | PURCHASE | 2018-03 | 1,716 | 160 | 1,556 | ||||
| 1-CALL WMT 00090.000 | 2018-09 | PURCHASE | 2018-07 | 146 | 535 | -389 | ||||
| 1-CALL FB 00210.000 | 2018-08 | PURCHASE | 2018-07 | 959 | 15 | 944 | ||||
| 1-CALL T JAN 00039.00 | 2018-01 | PURCHASE | 2017-08 | 87 | 13 | 74 | ||||
| 1-CALL TXN 00115.000 | 2018-06 | PURCHASE | 2018-06 | 439 | 171 | 268 | ||||
| 1-CALL PAYX 00075.000 | 2018-10 | PURCHASE | 2018-09 | 131 | 33 | 98 | ||||
| 1-CALL TXN 00110.000 | 2018-06 | PURCHASE | 2018-05 | 259 | 524 | -265 | ||||
| 1-CALL FB 00200.000 | 2018-07 | PURCHASE | 2018-06 | 323 | 925 | -602 | ||||
| 1-CALL TXN 00120.000 | 2018-06 | PURCHASE | 2018-06 | 123 | 11 | 112 | ||||
| 2-CALL QCOM 00065.000 | 2018-08 | PURCHASE | 2018-06 | 292 | 68 | 224 | ||||
| 3-CALL QCOM 00065.000 | 2018-08 | PURCHASE | 2018-06 | 438 | 108 | 330 | ||||
| 1-CALL PAYX 00067.500 | 2018-03 | PURCHASE | 2018-01 | 285 | 20 | 265 | ||||
| 2-CALL PAYX 00067.500 | 2018-03 | PURCHASE | 2018-01 | 580 | 38 | 542 | ||||
| 1-CALL WMT 00105.000 | 2018-02 | PURCHASE | 2018-01 | 153 | 27 | 126 | ||||
| 2-CALL MU 00060.000 | 2018-08 | PURCHASE | 2018-07 | 386 | 30 | 356 | ||||
| 1-CALL LLY 00082.500 | 2018-05 | PURCHASE | 2018-02 | 146 | 12 | 134 | ||||
| 2-CALL LLY 00082.500 | 2018-05 | PURCHASE | 2018-02 | 292 | 26 | 266 | ||||
| 1-CALL TXN 00120.000 | 2018-04 | PURCHASE | 2018-01 | 390 | 5 | 385 | ||||
| 2-CALL TXN 00120.000 | 2018-04 | PURCHASE | 2018-01 | 470 | 10 | 460 | ||||
| 1-CALL TXN 00115.000 | 2018-04 | PURCHASE | 2018-01 | 245 | 10 | 235 | ||||
| 1-CALL FB 00190.000 | 2018-09 | PURCHASE | 2018-07 | 481 | 23 | 458 | ||||
| 1-CALL QCOM APR 00070.00 | 2018-03 | PURCHASE | 2017-12 | 200 | 61 | 139 | ||||
| 2-CALL QCOM APR 00070.00 | 2018-03 | PURCHASE | 2017-12 | 400 | 118 | 282 | ||||
| 1-CALL QCOM APR 00070.00 | 2018-03 | PURCHASE | 2017-12 | 200 | 59 | 141 | ||||
| 1-CALL WMT 00097.500 | 2018-12 | PURCHASE | 2018-08 | 150 | 13 | 137 | ||||
| 1-CALL WMT 00097.500 | 2018-12 | PURCHASE | 2018-08 | 150 | 13 | 137 | ||||
| 1-CALL AAPL 00185.000 | 2018-08 | PURCHASE | 2018-07 | 1,291 | 2,775 | -1,484 | ||||
| 1-CALL LLY 00085.000 | 2018-04 | PURCHASE | 2018-01 | 160 | 10 | 150 | ||||
| 1-CALL KHC 00082.500 | 2018-04 | PURCHASE | 2018-01 | 170 | 5 | 165 | ||||
| 1-CALL KHC 00082.500 | 2018-04 | PURCHASE | 2018-01 | 169 | 5 | 164 | ||||
| 1-CALL FB MAR 00180.00 | 2018-03 | PURCHASE | 2017-12 | 697 | 433 | 264 | ||||
| 1-CALL FB MAR 00180.00 | 2018-03 | PURCHASE | 2017-12 | 695 | 436 | 259 | ||||
| 1-CALL FB MAR 00180.00 | 2018-03 | PURCHASE | 2017-12 | 696 | 434 | 262 | ||||
| 1-CALL FB MAR 00180.00 | 2018-03 | PURCHASE | 2017-12 | 694 | 434 | 260 | ||||
| 1-CALL FB 00195.000 | 2018-10 | PURCHASE | 2018-08 | 725 | 69 | 656 | ||||
| 1-CALL GSK 00042.000 | 2018-11 | PURCHASE | 2018-08 | 82 | 3 | 79 | ||||
| 2-CALL GSK 00042.000 | 2018-11 | PURCHASE | 2018-08 | 166 | 10 | 156 | ||||
| 3-CALL GSK 00042.000 | 2018-11 | PURCHASE | 2018-08 | 249 | 9 | 240 | ||||
| 1-CALL PAYX 00070.000 | 2018-05 | PURCHASE | 2018-03 | 121 | 10 | 111 | ||||
| 2-CALL PAYX 00070.000 | 2018-05 | PURCHASE | 2018-03 | 240 | 20 | 220 | ||||
| 1-CALL FB 00205.000 | 2018-10 | PURCHASE | 2018-08 | 455 | 39 | 416 | ||||
| 1-CALL LLY 00087.500 | 2018-02 | PURCHASE | 2018-01 | 133 | 6 | 127 | ||||
| 1-CALL LLY 00087.500 | 2018-02 | PURCHASE | 2018-01 | 133 | 6 | 127 | ||||
| 1-CALL LLY 00087.500 | 2018-02 | PURCHASE | 2018-01 | 135 | 6 | 129 | ||||
| 1-CALL PAYX 00072.500 | 2018-09 | PURCHASE | 2018-07 | 95 | 181 | -86 | ||||
| 1-CALL HES 00070.000 | 2018-10 | PURCHASE | 2018-08 | 132 | 11 | 121 | ||||
| 1-CALL GSK 00042.000 | 2018-08 | PURCHASE | 2018-06 | 45 | 2 | 43 | ||||
| 2-CALL GSK 00042.000 | 2018-08 | PURCHASE | 2018-06 | 90 | 6 | 84 | ||||
| 3-CALL GSK 00042.000 | 2018-08 | PURCHASE | 2018-06 | 135 | 9 | 126 | ||||
| 3-CALL FB 00190.000 | 2018-10 | PURCHASE | 2018-09 | 900 | 282 | 618 | ||||
| 2-CALL FB 00190.000 | 2018-09 | PURCHASE | 2018-08 | 1,240 | 298 | 942 | ||||
| 1-CALL WMT 00095.000 | 2018-12 | PURCHASE | 2018-09 | 472 | 300 | 172 | ||||
| 4-CALL FB 00165.000 | 2018-11 | PURCHASE | 2018-10 | 1,640 | 152 | 1,488 | ||||
| 2-CALL T MAR 00041.00 | 2018-02 | PURCHASE | 2017-12 | 126 | 4 | 122 | ||||
| 1-CALL BMY 00055.000 | 2018-07 | PURCHASE | 2018-04 | 115 | 177 | -62 | ||||
| 1-CALL DWDP 00075.000 | 2018-06 | PURCHASE | 2018-03 | 110 | 4 | 106 | ||||
| 1-CALL DWDP 00075.000 | 2018-06 | PURCHASE | 2018-03 | 109 | 3 | 106 | ||||
| 1-CALL XOM 00090.000 | 2018-11 | PURCHASE | 2018-09 | 140 | 12 | 128 | ||||
| 1-CALL QCOM 00067.500 | 2018-06 | PURCHASE | 2018-03 | 201 | 8 | 193 | ||||
| 2-CALL QCOM 00067.500 | 2018-06 | PURCHASE | 2018-03 | 398 | 16 | 382 | ||||
| 1-CALL AAPL 00175.000 | 2018-07 | PURCHASE | 2018-04 | 405 | 1,560 | -1,155 | ||||
| 4-CALL AZN 00037.500 | 2018-06 | PURCHASE | 2018-05 | 368 | 40 | 328 | ||||
| 1-CALL COP 00062.000 | 2018-02 | PURCHASE | 2018-01 | 90 | 5 | 85 | ||||
| 1-CALL COP 00062.000 | 2018-02 | PURCHASE | 2018-01 | 90 | 2 | 88 | ||||
| 1-CALL FB 00185.000 | 2018-07 | PURCHASE | 2018-06 | 1,602 | 295 | 1,307 | ||||
| 1-CALL FB 00190.000 | 2018-08 | PURCHASE | 2018-06 | 855 | 3 | 852 | ||||
| 1-CALL FB 00190.000 | 2018-08 | PURCHASE | 2018-06 | 855 | 3 | 852 | ||||
| 1-CALL AAPL 00175.000 | 2018-04 | PURCHASE | 2018-01 | 747 | 293 | 454 | ||||
| 1-CALL PAYX JAN 00065.00 | 2018-01 | PURCHASE | 2017-10 | 130 | 430 | -300 | ||||
| 2-CALL PAYX JAN 00065.00 | 2018-01 | PURCHASE | 2017-10 | 260 | 870 | -610 | ||||
| 1-CALL KHC JAN 00082.50 | 2018-01 | PURCHASE | 2017-11 | 95 | 5 | 90 | ||||
| 1-CALL KHC JAN 00082.50 | 2018-01 | PURCHASE | 2017-11 | 95 | 4 | 91 | ||||
| 1-CALL DWDP 00075.000 | 2018-03 | PURCHASE | 2018-02 | 65 | 5 | 60 | ||||
| 1-CALL DWDP 00075.000 | 2018-03 | PURCHASE | 2018-02 | 65 | 4 | 61 | ||||
| 1-CALL AAPL 00180.000 | 2018-04 | PURCHASE | 2018-04 | 499 | 154 | 345 | ||||
| 1-CALL AAPL JAN 00170.00 | 2018-01 | PURCHASE | 2017-11 | 620 | 406 | 214 | ||||
| 1-CALL WMT JAN 00100.00 | 2018-01 | PURCHASE | 2017-11 | 123 | 92 | 31 | ||||
| 1-CALL PAYX 00077.500 | 2018-11 | PURCHASE | 2018-10 | 79 | 9 | 70 | ||||
| 1-CALL LLY JAN 00085.00 | 2018-01 | PURCHASE | 2017-11 | 166 | 123 | 43 | ||||
| 1-CALL LLY JAN 00085.00 | 2018-01 | PURCHASE | 2017-11 | 163 | 123 | 40 | ||||
| 1-CALL LLY JAN 00085.00 | 2018-01 | PURCHASE | 2017-11 | 166 | 125 | 41 | ||||
| 1-CALL QCOM APR 00067.50 | 2018-04 | PURCHASE | 2017-11 | 300 | 7 | 293 | ||||
| 1-CALL AZN JAN 00035.00 | 2018-01 | PURCHASE | 2017-11 | 51 | 20 | 31 | ||||
| 1-CALL AZN JAN 00035.00 | 2018-01 | PURCHASE | 2017-11 | 50 | 21 | 29 | ||||
| 1-CALL AZN JAN 00035.00 | 2018-01 | PURCHASE | 2017-11 | 49 | 21 | 28 | ||||
| 1-CALL FB 00180.000 | 2018-06 | PURCHASE | 2018-04 | 357 | 874 | -517 | ||||
| 1-CALL FB 00180.000 | 2018-06 | PURCHASE | 2018-04 | 357 | 874 | -517 | ||||
| 1-CALL FB 00180.000 | 2018-06 | PURCHASE | 2018-04 | 357 | 1,596 | -1,239 | ||||
| 100-APPLE INC | 2017-11 | PURCHASE | 2018-08 | 20,994 | 16,979 | 4,015 | ||||
| 100-BRISTOL-MYERS SQUIBB CO | 2018-04 | PURCHASE | 2018-07 | 5,667 | 5,211 | 456 | ||||
| 100-BRISTOL-MYERS SQUIBB CO | 2018-04 | PURCHASE | 2018-09 | 5,933 | 5,211 | 722 | ||||
| 100-EMERSON ELEC CO | 2017-11 | PURCHASE | 2018-01 | 7,355 | 6,022 | 1,333 | ||||
| 100-HESS CORP | 2018-01 | PURCHASE | 2018-10 | 6,584 | 5,395 | 1,189 | ||||
| 100-ELI LILLY & CO | 2018-01 | PURCHASE | 2018-08 | 10,295 | 8,231 | 2,064 | ||||
| 300-NIKE INC CL B | 2017-09 | PURCHASE | 2018-04 | 19,114 | 15,996 | 3,118 | ||||
| 200-PAYCHEX INC | 2017-10 | PURCHASE | 2018-05 | 12,996 | 12,725 | 271 | ||||
| 200-PHILLIPS 66 SHS | 2017-08 | PURCHASE | 2018-01 | 18,380 | 16,728 | 1,652 | ||||
| 400-TEXAS INSTRUMENTS | 2017-10 | PURCHASE | 2018-01 | 40,479 | 37,719 | 2,760 | ||||
| 100-TEXAS INSTRUMENTS | 2018-01 | PURCHASE | 2018-06 | 10,769 | 10,769 | |||||
| 50-TEXAS INSTRUMENTS | 2018-01 | PURCHASE | 2018-06 | 5,384 | 5,384 | |||||
| 150-TEXAS INSTRUMENTS | 2018-01 | PURCHASE | 2018-06 | 16,153 | 17,011 | -858 | ||||
| 1-CALL HES 00067.500 | 2018-07 | PURCHASE | 2018-05 | 240 | 240 | |||||
| 4-CALL T 00037.000 | 2018-06 | PURCHASE | 2018-04 | 312 | 312 | |||||
| 2-CALL XOM 00085.000 | 2018-07 | PURCHASE | 2018-05 | 250 | 250 | |||||
| 1-CALL HES 00055.000 | 2018-03 | PURCHASE | 2018-01 | 240 | 240 | |||||
| 2-CALL QCOM 00067.500 | 2018-10 | PURCHASE | 2018-08 | 230 | 230 | |||||
| 3-CALL QCOM 00067.500 | 2018-10 | PURCHASE | 2018-08 | 339 | 339 | |||||
| 2-CALL DWDP 00075.000 | 2018-12 | PURCHASE | 2018-08 | 330 | 330 | |||||
| 1-CALL DWDP 00075.000 | 2018-08 | PURCHASE | 2018-06 | 79 | 79 | |||||
| 1-CALL DWDP 00075.000 | 2018-08 | PURCHASE | 2018-06 | 79 | 79 | |||||
| 1-CALL T 00040.000 | 2018-03 | PURCHASE | 2018-01 | 48 | 48 | |||||
| 1-CALL AZN 00037.500 | 2018-04 | PURCHASE | 2018-01 | 47 | 47 | |||||
| 2-CALL AZN 00037.500 | 2018-04 | PURCHASE | 2018-01 | 96 | 96 | |||||
| 1-CALL AZN 00037.500 | 2018-04 | PURCHASE | 2018-01 | 45 | 45 | |||||
| 300-CONOCOPHILLIPS | 2016-06 | PURCHASE | 2018-01 | 16,113 | 13,601 | 2,512 | ||||
| 200-CONOCOPHILLIPS | 2016-08 | PURCHASE | 2018-04 | 11,773 | 8,284 | 3,489 | ||||
| 100-FACEBOOK INC | 2017-09 | PURCHASE | 2018-11 | 13,302 | 17,092 | -3,790 | ||||
| 50-ELI LILLY & CO | 2016-11 | PURCHASE | 2018-07 | 4,224 | 3,311 | 913 | ||||
| 250-ELI LILLY & CO | 2016-12 | PURCHASE | 2018-07 | 21,123 | 21,099 | 24 | ||||
| 100-NIKE INC CL B | 2016-06 | PURCHASE | 2018-04 | 6,371 | 5,501 | 870 | ||||
| 200-PHILLIPS 66 SHS | 2016-08 | PURCHASE | 2018-01 | 18,379 | 15,790 | 2,589 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE | ||
| ASTRAZENECA PLC SPND ADR | 11,508 | 15,192 |
| AT&T, INC. | 24,091 | 17,124 |
| DOWDUPONT INC COM | 18,026 | 13,370 |
| CONOCOPHILLIPS | ||
| ELI LILLY & CO | ||
| EMERSON ELEC CO | ||
| EXXON MOBIL CORP | 24,526 | 20,457 |
| FACEBOOK INC | 68,524 | 52,436 |
| GLAZOSMITHKLINE PLC ADR | 41,997 | 38,210 |
| KRAFT (THE) HEINZ CO SHS | 15,834 | 8,608 |
| MICRON TECHNOLOGY INC | 15,622 | 9,519 |
| NIKE INC CL B | ||
| PAYCHEX INC | 6,362 | 6,515 |
| PAYPAL HOLDINGS INC SHS | 13,478 | 12,614 |
| PHILLIPS 66 SHARES | ||
| PROCTER & GAMBLE CO | 17,986 | 18,384 |
| QUALCOMM INC | 31,783 | 28,455 |
| TEXAS INSTRUMENTS | 39,341 | 33,075 |
| WAL-MART STORES INC | 22,417 | 27,945 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING & IMPROVEMENTS | 2,247,021 | 441,197 | 1,805,824 | 4,649,944 |
| LAND | 740,000 | 740,000 | 566,280 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 911 | |||
| CLEANING & MAINTENANCE | 2,175 | |||
| INSURANCE EXPENSE | 12,003 | |||
| INVESTMENT ADVISORY FEES | 155 | 155 | ||
| LANDSCAPING EXPENSE | 7,491 | |||
| OFFICE EXPENSE & SUPPLIES | 494 | |||
| REPAIRS & MAINTENANCE | 6,638 | |||
| SECURITY ALARM SYSTEM | 544 | |||
| SUPPLIES | 1,406 | |||
| UTILITIES | 25,309 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT - MERRILL LYNCH | 103,732 | 106,395 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 12,235 |