| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 8,865 | 7,978 | 887 |
| 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 33RD & PACIFIC AVE | 1978-12-01 | 225,000 | 225,000 | SL | 30.000000000000 | 0 | 0 | ||
| LAND 33RD & PACIFIC AVE | 1978-12-01 | 224,232 | L | 0 | 0 | ||||
| LAND 32ND & PACIFIC AVE | 1978-12-01 | 82,000 | L | 0 | 0 | ||||
| NEW ROOF | 1995-10-30 | 30,732 | 17,829 | SL | 39.000000000000 | 788 | 788 | ||
| APPRAISAL FEE | 2011-10-17 | 6,000 | 0 % | 0 | 0 | ||||
| OTHER FEES | 2013-05-31 | 39,790 | 0 % | 0 | 0 | ||||
| OTHER FEES | 2013-05-31 | 1,950 | 0 % | 0 | 0 | ||||
| LEASEHOLD IMPROVEMENTS 2014 | 2016-06-01 | 136,914 | 18,256 | SL | 15.000000000000 | 9,128 | 9,128 | ||
| ELECTRICAL UPDATE 2014 | 2016-06-01 | 100,000 | 13,334 | SL | 15.000000000000 | 6,667 | 6,667 | ||
| SIGN 2014 | 2016-06-01 | 3,384 | 452 | SL | 15.000000000000 | 226 | 226 | ||
| LEASEHOLD IMPROVEMENTS 2015 | 2016-06-01 | 333,089 | 44,412 | SL | 15.000000000000 | 22,206 | 22,206 | ||
| ELEVATOR 2015 | 2016-06-01 | 23,520 | 3,136 | SL | 15.000000000000 | 1,568 | 1,568 | ||
| LEASEHOLD IMPROVEMENTS 2016 | 2016-06-01 | 463,408 | 61,788 | SL | 15.000000000000 | 30,894 | 30,894 | ||
| APPRAISAL FEE | 2017-01-24 | 5,000 | 0 % | 0 | 0 | ||||
| NEW FENCING | 2017-09-28 | 5,830 | 259 | SL | 15.000000000000 | 389 | 389 | ||
| LEASEHOLD IMPROVEMENTS 2017/2018 | 2017-11-05 | 176,219 | 2,636 | SL | 39.000000000000 | 4,518 | 4,518 | ||
| HVAC | 2018-01-02 | 21,210 | 227 | SL | 39.000000000000 | 544 | 544 | ||
| BATHROOM REMODEL | 2018-05-29 | 32,075 | SL | 39.000000000000 | 822 | 822 | |||
| LEASEHOLD IMPROVEMENTS 2018/2019 | 2019-05-29 | 9,496 | SL | 15.000000000000 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 0 | 102,564 |
| AMERICAN EXPRESS | 0 | 76,943 |
| CDK GLOBAL | 0 | 103,898 |
| DXC TECHNOLOGY | 0 | 26,143 |
| EXXON MOBIL | 0 | 138,480 |
| KRAFT FOODS | 97,986 | 189,269 |
| MONDELEZ | 0 | 1,094,053 |
| PERSPECTA | 0 | 5,880 |
| ROYAL DUTCH | 0 | 29,524 |
| VERSUM MATERIALS | 1,415 | 53,918 |
| ABBOTT LABORATORIES | 984 | 117,740 |
| AIR PRODUCTS & CHEMICALS | 2,586 | 101,867 |
| AUTOMATIC DATA PROCESSING | 3,468 | 864,676 |
| VERIZON | 29,792 | 56,102 |
| AT&T | 20,582 | 66,584 |
| COCA COLA, INC | 6,741 | 37,681 |
| EMERSON ELECTRIC COMPANY | 3,213 | 83,400 |
| GENERAL ELECTRIC CO | 9,471 | 57,750 |
| HEWLETT PACKARD | 5,230 | 95,634 |
| MARSH & MCLENNAN | 12,998 | 478,800 |
| MCDONALD'S CORP | 12,738 | 764,189 |
| ALTRIA GROUP INC | 87,853 | 25,048 |
| EDISON INTERNATIONAL | 13,292 | 94,374 |
| UNITED TECHNOLOGIES | 9,293 | 300,762 |
| PHILIP MORRIS INTERNATIONAL | 79,346 | 897,362 |
| JOHNSON & JOHNSON | 3,505 | 724,256 |
| AMERIPRISE FINANCIAL | 369 | 36,000 |
| GENERAL MILLS | 0 | 11,344 |
| 3M CO COM | 27,437 | 182,007 |
| WABTEC CORP | 2,264 | 2,081 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING 33RD & PACIFIC AVE | 225,000 | 225,000 | 0 | |
| LAND 33RD & PACIFIC AVE | 224,232 | 0 | 224,232 | |
| LAND 32ND & PACIFIC AVE | 82,000 | 0 | 82,000 | |
| NEW ROOF | 30,732 | 18,617 | 12,115 | |
| APPRAISAL FEE | 6,000 | 0 | 6,000 | |
| OTHER FEES | 39,790 | 0 | 39,790 | |
| OTHER FEES | 1,950 | 0 | 1,950 | |
| LEASEHOLD IMPROVEMENTS 2014 | 136,914 | 27,384 | 109,530 | |
| ELECTRICAL UPDATE 2014 | 100,000 | 20,001 | 79,999 | |
| SIGN 2014 | 3,384 | 678 | 2,706 | |
| LEASEHOLD IMPROVEMENTS 2015 | 333,089 | 66,618 | 266,471 | |
| ELEVATOR 2015 | 23,520 | 4,704 | 18,816 | |
| LEASEHOLD IMPROVEMENTS 2016 | 463,408 | 92,682 | 370,726 | |
| APPRAISAL FEE | 5,000 | 0 | 5,000 | |
| NEW FENCING | 5,830 | 648 | 5,182 | |
| LEASEHOLD IMPROVEMENTS 2017/2018 | 176,219 | 7,154 | 169,065 | |
| HVAC | 21,210 | 771 | 20,439 | |
| BATHROOM REMODEL | 32,075 | 822 | 31,253 | |
| LEASEHOLD IMPROVEMENTS 2018/2019 | 9,496 | 0 | 9,496 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,111 | 1,000 | 111 |
| Description | Amount |
|---|---|
| ADJUSTMENTS TO BASIS OF INVESTMENTS | 77,280 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS | 27 | 24 | 3 | |
| PENALTIES | 3,917 | 3,591 | 326 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE ON LEASEHOLD IMPROVEMENTS | 46,880 | 0 |
| PAYROLL WITHHOLDINGS | 0 | 19,811 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,389 | 6,650 | 739 |