| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANTS' FEES | 6,750 | 6,750 |
| 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 - SMITH ST | 2001-03-27 | 18,400 | 8,866 | S/L | 39.0000 | 472 | 472 | ||
| LAND - SMITH ST | 2001-03-27 | 61,600 | |||||||
| LAND - ARMSTRONG RANCH | 2004-04-12 | 194,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADOBE INC | ||
| AERCAP HOLDINGS | ||
| AMAZON COM INC | ||
| AMDOCS LIMITED | ||
| AMER EXPRESS COMPANY | ||
| AMN ELEC POWER | ||
| ALPHABET INC CL A | ||
| ANTHEM INC | ||
| APPLE INC | ||
| AT&T INC | ||
| BROADCOM LTD | ||
| CATERPILAR INC | ||
| CITIGROUP INC COM NEW | ||
| COMCAST CORP NEW CL A | ||
| CVS HEALTH CORP | ||
| DISCOVERY INC | ||
| DISNEY (WALT) CO | ||
| EXELON CORP | ||
| FACEBOOK INC CL A | ||
| FIFTH THIRD BANCORP | ||
| GENERAL DYNAMICS CORP | ||
| HOME DEPOT | ||
| INTEL CORP | ||
| IBM | ||
| JP MORGAN CHASE | ||
| KINDER MORGAN INC | ||
| MARVEL TECHNOLOGY GROUP | ||
| MEDTRONIC PLC | ||
| MICROSOFT CORP | ||
| NORTHROP GRUMMAN CORP | ||
| OCCIDENTAL | ||
| PAYPAL HOLDINGS | ||
| PRUDENTIAL FINANCIAL INC | ||
| ROYAL DUTCH SHELL | ||
| SALESFORCE COM INC | ||
| TARGET CORP | ||
| THERMO FISHER SCIENTIFIC INC | ||
| UNITED TECHNOLOGIES CORP | ||
| VALERO ENERGY | ||
| VISA INC | ||
| VODAFONE | ||
| ZIMMER BIOMET HOLDINGS | ||
| MERRILL ACCT 751-02482 - SEE ATTCHD | 1,041,217 | 1,381,082 |
| MERRILL ACCT 751-02481 - SEE ATTCHD | 3,489 | 15,720 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - WILSON STREET | 2,672,576 | 79,775 | 2,592,801 | 2,592,801 |
| LAND - WILSON STREET | ||||
| LAND - WILSON STREET | ||||
| 2007 BOLEROS BUILDING BCFT DONATION | ||||
| LAND - NASSAU (RAYONIER) RANCH | ||||
| LAND - NASSAU (RAYONIER) RANCH | ||||
| IRRIGATION | ||||
| MOWERS | ||||
| NURSERY JAWS | ||||
| IRRIGATION PUMP HOUSE | ||||
| USED TREE SPADE | ||||
| RUSSELL SAMPSON LAND-27 ACRES | ||||
| TIMBER-PLANTED PINES - NASSAU (RAYON |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALGER SMALL CAP FOCUS FD CL Z | FMV | ||
| COHEN & STEERS LOW DUR PFFD & INC FD | FMV | ||
| DELAWARE SMID CAP GROWTH | FMV | ||
| GUGGENHEIM TOTAL RETURN BOND FD INST | FMV | ||
| INVESCO AMERICAN FRANCHISE FUND | FMV | ||
| INVESCO CHINA TECH ETF | FMV | ||
| NEUBERGER BERMAN EMERG MARKETS EQUIT | FMV | ||
| NEUBERGER BERMAN STRAT INCOME | FMV | ||
| THORNBURG INTL GROWTH FD CL I | FMV | ||
| PACER TRENDPILOT US LARGE CAP ETF | FMV | ||
| MERRILL ACCT 751-02482 - SEE ATTCHD | FMV | 1,206,711 | 1,575,527 |
| MERRILL ACCT 751-02481 - SEE ATTCHD | FMV | 18,449 | 32,545 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2007 TANGIBLE ASSETS BCFT DONATION | 18,400 | 9,338 | 9,062 | |
| TANGIBLE ASSETS - 2005 BOLEROS DONAT | ||||
| 2006 TANGIBLE ASSETS BCFT DONATION | ||||
| BUILDING - SMITH ST | ||||
| TANGIBLE ASSET | ||||
| 2007 TANGIBLE ASSETS BCFT DONATION | ||||
| 2007 LAND IMPROVEMENTS BCFT DONATION | ||||
| 2006 TANGIBLE ASSETS BCFT DONATION | ||||
| TANGIBLE ASSETS - 2005 BOLEROS DONAT | ||||
| BOLEROS BUILDING BFCT DONATION | ||||
| LAND IMPROVEMENTS - BOLEROS DONATION | ||||
| 2006 BOLEROS BUILDING BCFT DONATION | ||||
| 2008 LAND IMPROVEMENTS BCFT DONATION | ||||
| TANGIBLE ASSET | ||||
| BOLEROS BUILDING | ||||
| LAND IMPROVEMENT | ||||
| LAND - SMITH ST | 255,600 | 255,600 | 264,662 | |
| LAND - ARMSTRONG RANCH | ||||
| BOLEROS LAND | ||||
| BOLEROS LAND BFCT DONATION | ||||
| 2006 LAND BCFT DONATION | ||||
| 2007 LAND BCFT DONATION | ||||
| BOLEROS LAND APPRECIATION |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| POTTED LANDSCAPE TREES FOR | |||
| CHARITABLE PURPOSES | 806,010 | 806,010 | 806,010 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAND & COMMERCIAL BUILDINGS | ||||
| REAL ESTATE TAX | 3,956 | 3,956 | ||
| MAINTENANCE | 1,889 | 1,889 | ||
| INSURANCE | 1,823 | 1,823 | ||
| INVESTMENT DEPRECIATION | 1,769 | 1,769 | ||
| EXPENSES | ||||
| BANKING AND INVESTMENT FEES | 25,690 | 25,690 | ||
| INSURANCE | 100 | 24 | 76 | |
| REPAIRS AND MAINTENANCE - SMI | ||||
| REPAIRS AND MAINTENANCE - ATL | ||||
| REPAIRS AND MAINTENANCE - BRA | ||||
| REPAIRS AND MAINTENANCE - NOR | 18,279 | 18,279 | ||
| REPAIRS AND MAINTENANCE - RUS | 650 | 650 | ||
| UTILITIES - ATLANTIC BLVD | -1,190 | -1,190 | ||
| UTILITIES | ||||
| LABOR AND MAINTENANCE FOR | ||||
| POTTED LANDSCAPE TREES EXPENS | ||||
| OFFICE SUPPLIES | 33 | 33 | ||
| OFFICE EXPENSE | 950 | 950 | ||
| ADMINISTRATIVE FEES | ||||
| INVESTMENT DEPRECIATION | 1,614 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON NOTE RECEIVABLE | 35,666 | 35,666 | |
| MISCELLAENEOUS INCOME | 2,000 | 2,000 | |
| MORTGAGE INTEREST | 44,094 | 44,094 | |
| RENTAL INCOME - SMITH ST | 9,280 | 9,280 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 5,261 | 3,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - ADMINISTRATI | 10,115 | 10,115 | ||
| PROFESSIONAL FEES - APPRAISAL | 1,508 | 1,508 | ||
| PROFESSIONAL FEES - GRANT EVALUA |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 23,268 | 19,787 | 3,481 | |
| MISC TAXES AND LICENSES | 68 | 68 | ||
| TAX ON INVESTMENT INCOME | 9,367 | 9,367 | ||
| FORIEGN TAXES ON INVESTMENTS | 237 | 237 | ||
| REAL ESTATE TAX - BEAVER ST | 6 |