| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VINCENT BERLANGA | 5,305 | 2,652 | 2,653 | |
| BDO | 10,680 | 5,340 | 5,340 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1711 TRINITY LAND | 2008-01-01 | 23,180 | L | ||||||
| 1711 TRINITY BLDG | 2008-01-01 | 339,730 | 86,747 | SL | 39 | 8,711 | 8,711 | 8,711 | |
| 1711 TRINITY BLDG | 2008-01-01 | 7,750 | 1,981 | SL | 39 | 199 | 199 | 199 | |
| 1711 TRINITY BLDG | 2008-06-01 | 100,746 | 24,646 | SL | 39 | 2,583 | 2,583 | 2,583 | |
| 1711 TRINITY BLDG | 2009-10-19 | 997 | 213 | SL | 39 | 26 | 26 | 26 | |
| 1711 TRINITY BLDG | 2009-01-16 | 94 | 18 | SL | 39 | 2 | 2 | 2 | |
| 1711 TRINITY BLDG | 2009-01-30 | 206 | 45 | SL | 39 | 5 | 5 | 5 | |
| 1711 TRINITY BLDG | 2009-09-22 | 346 | 75 | SL | 39 | 9 | 9 | 9 | |
| 1711 TRINITY SIGNS | 2010-03-19 | 3,326 | 3,326 | SL | 7 | ||||
| TEAMABILITY IMPRV | 2010-03-22 | 5,883 | 1,176 | SL | 39 | 151 | 151 | 151 | |
| 5727 IH 10 LAND | 2010-09-01 | 80,719 | L | ||||||
| 5727 IH 10 BLDG | 2010-09-01 | 238,184 | 44,530 | SL | 39 | 6,107 | 6,107 | 6,107 | |
| FURNITURE | 2008-04-30 | 1,084 | 1,084 | SL | 7 | ||||
| SONY CAMCORDER | 2008-10-07 | 357 | 357 | SL | 5 | ||||
| KONICA COPIER | 2009-11-03 | 6,850 | 6,850 | SL | 5 | ||||
| 410 BUILDING | 2011-04-01 | 146,866 | 25,267 | M39 | 3,766 | ||||
| 410 BLDG IMPROVMT | 2011-05-15 | 13,553 | 2,320 | SL | 39 | 348 | 348 | 348 | |
| 410 LAND | 2011-04-01 | 47,350 | L | ||||||
| 410 BLDG IMPRV | 2017-05-15 | 13,982 | 239 | SL | 39 | 359 | 359 | 359 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ILLINOIS TOOL WORKS INC 1.950% | 250,656 | 249,607 |
| MASTERCARD INC 2.000% | 250,339 | 249,286 |
| APPLE INC 2.100% | 250,778 | 249,455 |
| PFIZER INC 2.100% | 250,638 | 249,346 |
| COCA COLA CO 1.375% | 250,223 | 248,626 |
| 3M COMPANY 1.625% | 250,326 | 248,559 |
| TOYOTA MOTOR CREDIT CORP 2.00% | 251,756 | 248,655 |
| TEXAS INSTRUMENTS INC 1.650% | 250,147 | 247,982 |
| BERKSHIRE HATHAWAY 1.300% | 250,057 | 247,375 |
| HONEYWELL INTERNATIONAL 1.400% | 249,456 | 246,846 |
| UNITED TECHNOLOGIES CORP 1.50% | 250,128 | 246,972 |
| CHEVRON CORP 2.193% | 251,672 | 248,781 |
| COSTCO WHOLESALE CORP 1.700% | 50,222 | 49,458 |
| PEPSICO INC 4.500% | 234,048 | 234,176 |
| NATIONAL RURAL UTIIL (C19) 2% | 249,325 | 247,635 |
| PHILLIP MORRIS INTL INC 2.000% | 398,424 | 395,008 |
| KIMBERLY-CLARK CORP 1.850% | 148,974 | 149,170 |
| GENERAL DYNAMICS CORP 2.875% | 299,897 | 300,206 |
| CISCO SYSTEMS INC 2.450% | 149,541 | 149,204 |
| JOHN DEERE CAPITAL CORP 1.950% | 252,206 | 251,022 |
| PRAXAIR INC 2.250% | 248,884 | 246,635 |
| STARBUCKS CORP 2.200% | 248,052 | 245,881 |
| VISA INC (C20) 2.200% | 247,830 | 247,284 |
| UMPQUA BANK ROSEBURG CD 1.550% | 200,000 | 199,562 |
| TOWN & COUNTRY BANK CD 1.650% | 100,000 | 99,556 |
| DISCOVER BANK CD 1.650% | 245,000 | 243,772 |
| BARCLAYS BNK/DELEAWARE CD 1.65 | 55,000 | 54,713 |
| PEOPLES UNITED BANK NA CD 1.65 | 200,000 | 198,957 |
| WELLS FARGO BANK NA CD 1.400% | 250,000 | 247,221 |
| MORGAN STANLEY BANK NA CD 2.3% | 245,000 | 243,798 |
| VALLEY NATL BK WAYNE CD 2.800% | 150,000 | 150,036 |
| EAGLEBANK CD 2.600% | 200,000 | 199,486 |
| FIRST BUSINESS BANK CD 2.600% | 150,000 | 149,540 |
| UNITED BANKERS BANK CD 2.600% | 150,000 | 149,536 |
| CITIBANK NA CD 2.700% | 99,900 | 99,804 |
| GOLDMAN SACHS BANK USA CD 2.75 | 225,000 | 224,707 |
| MORGAN STANLEY PVT BNK CD 2.85 | 125,000 | 124,997 |
| MORGAN STANLEY PVT BNK CD 2.75 | 100,000 | 99,848 |
| FIRST REPUBLIC BANK CD 2.750% | 200,000 | 199,488 |
| ALLY BANK CD 3.050% | 225,000 | 225,097 |
| CITIBANK NA CD 3.050% | 125,000 | 125,054 |
| UBS BANK USA CD 3.100% | 225,000 | 225,309 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M CO 91 SH | 18,153 | 17,339 |
| ABBVIE INC 223 SH | 20,622 | 20,558 |
| AIR PRODUCTS & CHEM INC 131 SH | 21,187 | 20,967 |
| ALTRIA GROUP INC 287 SH | 17,256 | 14,175 |
| APPLE INC 85 SH | 14,768 | 13,408 |
| AT&T INC 683 SH | 23,136 | 19,493 |
| BB&T CORPORATION 408 SH | 21,675 | 17,675 |
| BLACKROCK INC 36 SH | 19,115 | 14,142 |
| BROADCOM INC 79 SH | 20,543 | 20,088 |
| CHEVRON CORPORATION 166 SH | 20,007 | 18,059 |
| CISCO SYSTEMS INC 481 SH | 20,649 | 20,842 |
| COCA COLA CO 448 SH | 19,731 | 21,213 |
| CROWN CASTLE INTL CORP 171 SH | 18,317 | 18,576 |
| CVS HEALTH CORPORATION 268 SH | 18,288 | 17,559 |
| DOMINION ENERGY INC 233 SH | 16,239 | 16,650 |
| EATON CORP PLC 235 SH | 18,765 | 16,135 |
| ELI LILLY & CO 214 SH | 17,026 | 24,764 |
| EXXON MOBIL CORPORATION 249 SH | 19,852 | 16,979 |
| GENUINE PARTS CO 181 SH | 17,091 | 17,380 |
| HASBRO INC 172 SH | 15,757 | 13,975 |
| ILLINOIS TOOL WORKS INC 151 SH | 21,031 | 19,130 |
| INTERNATIONAL PAPER CO 322 SH | 16,695 | 12,996 |
| JOHNSON & JOHNSON 129 SH | 16,542 | 16,647 |
| JPMORGAN CHASE & CO 180 SH | 20,027 | 17,572 |
| KELLOGG CO 224 SH | 15,907 | 12,770 |
| KEYCORP 972 SH | 16,833 | 14,366 |
| KRAFT HEINZ COMPANY 345 SH | 22,045 | 14,849 |
| MCDONALDS CORP 111 SH | 17,915 | 19,710 |
| MERICK & CO INC 256 SH | 14,976 | 19,561 |
| MICROSOFT CORPORATION 188 SH | 17,802 | 19,095 |
| OCCIDENTAL PETROLEUM CORP 196 | 14,665 | 12,030 |
| PAYCHEX INC COM 287 SH | 18,710 | 18,698 |
| PEPSICO INC 143 SH | 15,540 | 15,799 |
| PFIZER INC 435 SH | 15,772 | 18,988 |
| PRUDENTIAL FINANCIAL INC 170 S | 17,755 | 13,864 |
| PUBLIC SERV ENTERPRISE GRP INC | 16,219 | 16,708 |
| STARBUCKS CORP 320 SH | 16,225 | 20,608 |
| TEXAS INSTRUMENTS 213 SH | 20,445 | 20,129 |
| UNITED PARCEL SERVICE 154 SH | 17,377 | 15,020 |
| VALERO ENERGY NEW 208 SH | 15,980 | 15,594 |
| VERIZON COMMUNICATIONS 406 SH | 20,224 | 22,825 |
| ENBRIDGE INC 473 SH | 15,260 | 14,701 |
| NESTLE SA-SPONS ADR 205 SH | 16,327 | 16,595 |
| SUN LIFE FINANCIAL INC 404 SH | 16,787 | 13,409 |
| UNILEVER PLC-SPONS ADR 292 SH | 16,025 | 15,257 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1711 TRINITY LAND | 23,180 | 23,180 | ||
| 1711 TRINITY BLDG | 339,730 | 95,458 | 244,272 | |
| 1711 TRINITY BLDG | 7,750 | 2,180 | 5,570 | |
| 1711 TRINITY BLDG | 100,746 | 27,229 | 73,517 | |
| 1711 TRINITY BLDG | 997 | 239 | 758 | |
| 1711 TRINITY BLDG | 94 | 20 | 74 | |
| 1711 TRINITY BLDG | 206 | 50 | 156 | |
| 1711 TRINITY BLDG | 346 | 84 | 262 | |
| 1711 TRINITY SIGNS | 3,326 | 3,326 | ||
| TEAMABILITY IMPRV | 5,883 | 1,327 | 4,556 | |
| 5727 IH 10 LAND | 80,719 | 80,719 | ||
| 5727 IH 10 BLDG | 238,184 | 50,637 | 187,547 | |
| 410 BUILDING | 146,866 | 29,033 | 117,833 | |
| 410 BLDG IMPROVMT | 13,553 | 2,668 | 10,885 | |
| 410 LAND | 47,350 | 47,350 | ||
| 410 BLDG IMPRV | 13,982 | 598 | 13,384 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - DOWN SYND | AT COST | 60,000 | 60,000 |
| N/R - BEREAVEMENT CENTER | AT COST | 685,000 | 685,000 |
| RECEIVABLE - MORGAN'S CAMP | AT COST | 6,688 | 6,688 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 1,084 | 1,084 | ||
| SONY CAMCORDER | 357 | 357 | ||
| KONICA COPIER | 6,850 | 6,850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RAD INVESTMENTS INC | 89,134 | 44,567 | 44,567 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PUBLIC SERVICE ANNOUNCEMENTS | 331,804 | 331,804 | ||
| OFFICE/SUPPLIES | 4,391 | 4,391 | ||
| REPAIRS/MAINTENANCE EXPENSES | 15,824 | 15,824 | ||
| ASSISTANCE TO INDIVIDUALS | 7,275 | 7,275 | ||
| EVENT EXPENSE | 28,648 | 28,648 | ||
| BANK CHARGES | 522 | 522 | ||
| EQUIPMENT RENTAL | 5,775 | 5,775 | ||
| INSURANCE EXPENSE | 1,379 | 1,379 | ||
| WEBSITE DEVELOPMENT EXPENSE | 33,150 | 33,150 | ||
| MANAGEMENT EXPENSE | 65,526 | 65,526 | ||
| WILDLIFE MGMT EXPENSE | 3,600 | 3,600 | ||
| UTILITIES | 4,054 | 4,054 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 1,500 | 1,500 |
| CASH DEFICIT | 0 | 8,935 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FIDUCIARY FEES - BROADWAY BANK | 14,033 | 14,033 | ||
| OTHER PROFESSIONAL FEES | 54,515 | 54,515 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 37,748 | 37,748 | ||
| EXCISE TAX | 10,095 | |||
| FOREIGN TAX EXPENSE | 612 | 612 |