| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VINCENT BERLANGA | 6,785 | 3,392 | 3,393 |
| 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 | 104,169 | SL | 39 | 8,711 | 8,711 | 8,711 | |
| 1711 TRINITY BLDG | 2008-01-01 | 7,750 | 2,379 | SL | 39 | 199 | 199 | 199 | |
| 1711 TRINITY BLDG | 2008-06-01 | 100,746 | 29,812 | SL | 39 | 2,583 | 2,583 | 2,583 | |
| 1711 TRINITY BLDG | 2009-10-19 | 997 | 265 | SL | 39 | 26 | 26 | 26 | |
| 1711 TRINITY BLDG | 2009-01-16 | 94 | 22 | SL | 39 | 2 | 2 | 2 | |
| 1711 TRINITY BLDG | 2009-01-30 | 206 | 55 | SL | 39 | 5 | 5 | 5 | |
| 1711 TRINITY BLDG | 2009-09-22 | 346 | 93 | SL | 39 | 9 | 9 | 9 | |
| 1711 TRINITY SIGNS | 2010-03-19 | 3,326 | 3,326 | SL | 7 | ||||
| TEAMABILITY IMPRV | 2010-03-22 | 5,883 | 1,478 | SL | 39 | 151 | 151 | 151 | |
| 5727 IH 10 LAND | 2010-09-01 | 80,719 | L | ||||||
| 5727 IH 10 BLDG | 2010-09-01 | 238,184 | 56,744 | 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 | 32,799 | M39 | 3,766 | ||||
| 410 BLDG IMPROVMT | 2011-05-15 | 13,553 | 3,016 | SL | 39 | 348 | 348 | 348 | |
| 410 LAND | 2011-04-01 | 47,350 | L | ||||||
| 410 BLDG IMPRV | 2017-05-15 | 13,982 | 957 | SL | 39 | 359 | 359 | 359 | |
| 101 HVAC | 2020-02-27 | 9,586 | M15 | ||||||
| 102 ROGERS GENERAL | 2020-03-04 | 8,380 | M15 | ||||||
| 103 EQUIPMENT ADT | 2020-04-04 | 7,448 | M5 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UNITED PARCEL SERVICE 3.125% | 251,580 | 250,204 |
| PUBLIC SERVICE 1.900% | 100,072 | 100,175 |
| TOYOTA MOTOR 2.950% | 251,433 | 251,848 |
| BRISTOL MYERS 2.550% | 250,866 | 252,093 |
| HERSHEY COMP 3.100% | 201,039 | 202,082 |
| WALMART INC 3.125% | 295,833 | 299,043 |
| APPLE INC 1.550% | 499,148 | 503,568 |
| AIR PRODUCTS 3.000% | 326,314 | 332,384 |
| PEPSICO INC 2.750% | 344,699 | 349,984 |
| UNITED PARCEL SERVICES 2.050% | 79,922 | 80,320 |
| FIFTH THIRD BK CD 1.150% | 245,000 | 245,842 |
| FEDERAL SAVINGS BK CD 2.500% | 240,000 | 242,442 |
| UNIV OF IOWA CCU CD 2.450% | 220,000 | 222,416 |
| UNITED BANKERS BANK CD 2.550% | 200,000 | 202,915 |
| CROSS RIVER BANK CD | 200,000 | 206,566 |
| BMW BK NA CD 0.300% | 200,000 | 200,796 |
| FNB KANSAS CD (C20) | 185,000 | 185,150 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M CO 91 SH | 21,476 | 19,402 |
| AIR PRODUCTS & CHEM INC 131 SH | 14,821 | 25,409 |
| ALTRIA GROUP INC 287 SH | 23,991 | 17,876 |
| AMERICAN ELECTRIC POWER COMPAN | 18,052 | 19,152 |
| AT&T INC 683 SH | 24,418 | 20,851 |
| BLACKROCK INC 36 SH | 18,414 | 25,975 |
| BRISTOL MYERS SQUIBB | 19,947 | 20,594 |
| BROADCOM INC 79 SH | 18,237 | 30,650 |
| CHEVRON CORPORATION 166 SH | 26,969 | 20,099 |
| CISCO SYSTEMS INC 481 SH | 20,848 | 21,614 |
| COCA COLA CO 448 SH | 21,023 | 26,159 |
| CROWN CASTLE INTL CORP 171 SH | 12,269 | 18,944 |
| CVS HEALTH CORPORATION 268 SH | 18,034 | 19,739 |
| DUKE ENERGY CORP 91 SH | 19,669 | 19,319 |
| ELI LILLY & CO 214 SH | 10,515 | 23,131 |
| EMERSON ELECTRIC COMP 76 SH | 23,966 | 28,531 |
| GENUINE PARTS CO 181 SH | 19,760 | 21,191 |
| HASBRO INC 172 SH | 21,886 | 23,666 |
| HOME DEPOT INC | 14,022 | 18,859 |
| INTERNATIONAL PAPER CO 322 SH | 23,837 | 25,208 |
| JOHNSON & JOHNSON 129 SH | 15,547 | 19,200 |
| JPMORGAN CHASE & CO 180 SH | 24,683 | 28,591 |
| KELLOGG CO 224 SH | 17,077 | 16,304 |
| LOCKHEED MARTIN CORP 389 SH | 18,311 | 20,944 |
| MCDONALDS CORP 111 SH | 15,940 | 21,243 |
| MERICK & CO INC 256 SH | 13,460 | 18,569 |
| MICROSOFT CORPORATION 188 SH | 9,953 | 24,244 |
| PAYCHEX INC COM 287 SH | 19,387 | 27,395 |
| PEPSICO INC 143 SH | 14,325 | 19,724 |
| PFIZER INC 435 SH | 17,683 | 19,399 |
| PHILLIPS 66 | 22,964 | 26,927 |
| PUBLIC SERV ENTERPRISE GRP INC | 17,736 | 20,697 |
| QUALCOMM INC | 20,905 | 37,323 |
| SEMPA ENERGY | 18,440 | 19,494 |
| STARBUCKS CORP 320 SH | 12,138 | 24,712 |
| TEXAS INSTRUMENTS 213 SH | 16,798 | 28,723 |
| UNITED PARCEL SERVICE 154 SH | 18,039 | 27,618 |
| US BANCORP DEL COM NEW | 16,261 | 21,292 |
| VERIZON COMMUNICATIONS 406 SH | 19,471 | 23,030 |
| BCE INC | 19,578 | 17,634 |
| EATON CORP PLC | 19,327 | 30,155 |
| ENBRIDGE INC | 18,156 | 17,978 |
| NESTLE SA-SPONS ADR | 12,195 | 18,400 |
| SUN LIFE FINANCIAL INC | 19,513 | 21,074 |
| UNILEVER PLC-SPONS ADR | 16,770 | 18,410 |
| 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 | 112,880 | 226,850 | |
| 1711 TRINITY BLDG | 7,750 | 2,578 | 5,172 | |
| 1711 TRINITY BLDG | 100,746 | 32,395 | 68,351 | |
| 1711 TRINITY BLDG | 997 | 291 | 706 | |
| 1711 TRINITY BLDG | 94 | 24 | 70 | |
| 1711 TRINITY BLDG | 206 | 60 | 146 | |
| 1711 TRINITY BLDG | 346 | 102 | 244 | |
| 1711 TRINITY SIGNS | 3,326 | 3,326 | ||
| TEAMABILITY IMPRV | 5,883 | 1,629 | 4,254 | |
| 5727 IH 10 LAND | 80,719 | 80,719 | ||
| 5727 IH 10 BLDG | 238,184 | 62,851 | 175,333 | |
| 410 BUILDING | 146,866 | 36,565 | 110,301 | |
| 410 BLDG IMPROVMT | 13,553 | 3,364 | 10,189 | |
| 410 LAND | 47,350 | 47,350 | ||
| 410 BLDG IMPRV | 13,982 | 1,316 | 12,666 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - DOWN SYND | AT COST | 235,000 | 235,000 |
| NR-JPR INTERNATIONAL-TPC LAN | AT COST | 16,499,400 | 16,499,400 |
| 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 | 70,861 | 35,431 | 35,430 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PUBLIC SERVICE ANNOUNCEMENTS | 295,492 | 295,492 | ||
| OFFICE/SUPPLIES | 2,982 | 2,982 | ||
| REPAIRS/MAINTENANCE EXPENSES | 18,290 | 18,290 | ||
| EVENT EXPENSE | 7,908 | 7,908 | ||
| INSURANCE EXPENSE | 1,594 | 1,594 | ||
| MANAGEMENT EXPENSE | 127,583 | 127,583 | ||
| UTILITIES | 1,918 | 1,918 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 1,500 | 1,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FIDUCIARY FEES - BROADWAY BANK | 17,907 | 17,907 | ||
| OTHER PROFESSIONAL FEES | 21,493 | 21,493 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 39,652 | 31,721 | 7,931 | |
| FOREIGN TAX EXPENSE | 1,111 | 1,111 |