| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 129,765 | 129,765 | 0 |
| 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 | 1997-07-01 | 748,866 | L | 0 | 0 | ||||
| BUILDING | 1997-07-01 | 2,636,727 | 1,518,386 | SL | 39.000000000000 | 67,608 | 0 | ||
| AIR CONDITIONER | 2012-03-27 | 6,787 | 1,356 | SL | 39.000000000000 | 174 | 0 | ||
| FURNITURE | 2012-12-04 | 7,445 | 3,722 | 200DB | 7.000000000000 | 0 | 0 | ||
| AIR CONDITIONER | 2013-03-26 | 4,647 | 808 | SL | 39.000000000000 | 119 | 0 | ||
| AIR CONDITIONER | 2013-08-06 | 5,577 | 912 | SL | 39.000000000000 | 143 | 0 | ||
| MARBLE FLOOR | 2013-08-09 | 3,360 | 548 | SL | 39.000000000000 | 86 | 0 | ||
| PARKING LOT PAVING | 2013-10-15 | 6,590 | 1,049 | SL | 39.000000000000 | 169 | 0 | ||
| AIR CONDITIONER | 2014-03-11 | 5,502 | 817 | SL | 39.000000000000 | 141 | 0 | ||
| AIR CONDITIONER | 2014-05-29 | 4,940 | 714 | SL | 39.000000000000 | 127 | 0 | ||
| ROOF | 2015-02-12 | 51,834 | 6,479 | SL | 39.000000000000 | 1,329 | 0 | ||
| AIR CONDITIONER | 2015-06-24 | 5,100 | 595 | SL | 39.000000000000 | 131 | 0 | ||
| AIR CONDITIONER | 2015-08-11 | 5,100 | 573 | SL | 39.000000000000 | 131 | 0 | ||
| AIR CONDITIONER | 2015-08-11 | 5,400 | 604 | SL | 39.000000000000 | 138 | 0 | ||
| AIR CONDITIONER | 2015-09-15 | 5,200 | 571 | SL | 39.000000000000 | 133 | 0 | ||
| AIR CONDITIONER | 2015-12-03 | 5,700 | 590 | SL | 39.000000000000 | 146 | 0 | ||
| AIR CONDITIONER | 2017-01-23 | 3,400 | 258 | SL | 39.000000000000 | 87 | 0 | ||
| AIR CONDITIONER | 2017-07-26 | 2,700 | 170 | SL | 39.000000000000 | 69 | 0 | ||
| AIR CONDITIONER | 2017-10-18 | 3,100 | 175 | SL | 39.000000000000 | 79 | 0 | ||
| EXHAUST FANS (2) | 2018-06-13 | 5,960 | 236 | SL | 39.000000000000 | 153 | 0 | ||
| AIR CONDITIONER | 2018-07-18 | 3,100 | 115 | SL | 39.000000000000 | 79 | 0 | ||
| AIR CONDITIONER | 2018-08-22 | 3,100 | 109 | SL | 39.000000000000 | 79 | 0 | ||
| AIR CONDITIONER | 2020-06-24 | 6,200 | SL | 39.000000000000 | 86 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100,000 PHILIP MORRIS INTL INC. | 99,321 | 103,637 |
| 100,000 BP CAP MKTS AMER INC | 99,447 | 101,128 |
| 100,000 WELLS FARGO & CO | 99,458 | 103,512 |
| 100,000 BANK NEW YORK MELLON CORP | 100,030 | 103,057 |
| 100,000 SIMON PPTY GROUP LP | 103,832 | 108,316 |
| 100,000 BANK MONTREAL | 101,132 | 100,806 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 7,710 INTEL CORP | 194,735 | 384,112 |
| 1,930 3M CO | 178,039 | 337,345 |
| 1,930 ACCENTURE PLC | 117,855 | 504,135 |
| 1,930 MCDONALDS CORP | 169,283 | 414,139 |
| 1,930 RAYTHEON TECHNOLOGIES CORP | 84,320 | 138,014 |
| 1,730 APPLE INC. | 132,977 | 918,215 |
| 1,730 BERKSHIRE HATHAWAY INC DEL | 151,503 | 401,135 |
| 2,410 CHEVRON CORP | 278,995 | 203,524 |
| 2,410 DISNEY WALT CO. | 236,159 | 436,644 |
| 2,410 JOHNSON & JOHNSON | 248,946 | 379,286 |
| 190 ALPHABET INC CL A | 65,562 | 333,002 |
| 190 ALPHABET INC CL C | 65,173 | 332,857 |
| 2,890 PEPSICO INC. | 210,226 | 428,587 |
| 2,890 PROCTER & GAMBLE CO | 192,794 | 402,115 |
| 3,370 VISA INC. | 222,793 | 737,120 |
| 3,860 STARBUCKS CORP | 138,794 | 412,943 |
| 3,180 JP MORGAN CHASE & CO | 172,574 | 404,083 |
| 4,820 MERCK & CO. INC. | 206,272 | 394,276 |
| 4,820 VERIZON COMMUNICATIONS INC. | 217,643 | 283,175 |
| 6,750 CISCO SYS INC. | 129,684 | 302,062 |
| 4,820 NIKE INC. | 251,608 | 681,885 |
| 960 BLACKROCK INC. | 185,198 | 692,678 |
| 4,820 ABBVIE INC. | 318,285 | 516,463 |
| 1,930 AMGEN INC. | 161,481 | 443,746 |
| 960 LOCKHEED MARTIN CORP | 297,941 | 340,781 |
| 2,410 UNITED PARCEL SVC INC. | 193,716 | 405,844 |
| 2,310 AUTOMATIC DATA PROCESSING INC. | 116,762 | 407,022 |
| 2,056 DOW INC. | 65,434 | 114,108 |
| 190 AMAZON COM INC. | 263,941 | 618,817 |
| 7,710 KINDER MORGAN INC. DEL | 134,288 | 105,396 |
| 2,890 MICROSOFT CORP | 87,394 | 642,794 |
| 4,849 AT&T INC. | 157,787 | 139,457 |
| 6,000 ISHARES RUSSELL 2000 ETF | 929,984 | 1,176,360 |
| 2,850 SPDR S&P MIDCAP 400 ETF TR | 735,716 | 1,196,772 |
| 2,056 DUPONT DE NEMOURS INC | 96,023 | 146,202 |
| 2,056 CORTEVA INC | 33,507 | 79,608 |
| 7,230 MORGAN STANLEY | 291,947 | 495,472 |
| 2,410 ZOETIS INC | 203,905 | 398,855 |
| 960 CVS HEALTH CORP | 50,904 | 65,568 |
| 820 ADOBE INC | 209,111 | 410,098 |
| 340 PALO ALTO NETWORKS INC | 71,226 | 120,833 |
| 1,200 SALESFORCE COM INC | 172,524 | 267,036 |
| 7,750 ISHARES CORE MSCI | 496,620 | 535,448 |
| 1,200 CONSTELLATION BRANDS | 192,144 | 262,860 |
| 2,890 VALERO ENERGY CORP | 240,985 | 163,487 |
| 1,500 CHEWY INC | 80,280 | 134,835 |
| 700 WALMART INC | 96,775 | 100,905 |
| 250 INTUITIVE SURGICAL INC | 139,875 | 204,525 |
| 2,500 FORTIVE CORP | 162,221 | 177,050 |
| 800 ILLINOIS TOOL WORKS INC | 156,705 | 163,104 |
| 1,000 VONTIER CORP | 28,093 | 33,400 |
| 750 PAYPAL HOLDINGS INC | 142,511 | 175,650 |
| 1,200 DIGITAL REALTY TR INC | 168,184 | 167,412 |
| 3,200 NEXTERA ENERGY INC | 191,656 | 246,880 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 748,866 | 0 | 748,866 | |
| BUILDING | 2,636,727 | 1,585,994 | 1,050,733 | |
| AIR CONDITIONER | 6,787 | 1,530 | 5,257 | |
| FURNITURE | 7,445 | 7,445 | 0 | |
| AIR CONDITIONER | 4,647 | 927 | 3,720 | |
| AIR CONDITIONER | 5,577 | 1,055 | 4,522 | |
| MARBLE FLOOR | 3,360 | 634 | 2,726 | |
| PARKING LOT PAVING | 6,590 | 1,218 | 5,372 | |
| AIR CONDITIONER | 5,502 | 958 | 4,544 | |
| AIR CONDITIONER | 4,940 | 841 | 4,099 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 533 | 533 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 3,785 | 3,785 | 3,785 |
| DIVIDEND RECEIVABLE | 4,129 | 4,264 | 4,264 |
| EXPENSES TO BE REIMBURSED | 0 | -1,822 | -1,822 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL REPORT | 61 | 61 | 0 | |
| ASSOCIATION FEES | 9,683 | 9,683 | 0 | |
| BANK CHARGES | 53 | 53 | 0 | |
| ELEVATOR MAINTENANCE | 4,912 | 4,912 | 0 | |
| EXTERMINATING | 2,892 | 2,892 | 0 | |
| INSPECTION FEE | 325 | 325 | 0 | |
| INSURANCE | 35,978 | 35,978 | 0 | |
| LANDSCAPING | 12,373 | 12,373 | 0 | |
| MANAGEMENT EXPENSE | 41,900 | 41,900 | 0 | |
| OFFICE EXPENSE | 93 | 93 | 0 | |
| REPAIRS | 96,604 | 96,604 | 0 | |
| SECURITY | 3,276 | 3,276 | 0 | |
| SUPPLIES | 182 | 182 | 0 | |
| TELEPHONE | 5,536 | 5,536 | 0 | |
| UTILITIES | 47,765 | 47,765 | 0 | |
| C.A.M. REIMBURSEMENT | 0 | -38,980 | 38,980 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY & CUSTODIAN FEES | 103,415 | 103,415 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 4,772 | 4,772 | 0 | |
| FOREIGN TAX PAID | 961 | 961 | 0 | |
| EXCISE TAX | 9,701 | 0 | 0 |