| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JSG CPA - ACCOUNTING FEES | 4,250 | 2,125 | 0 | 2,125 |
| 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 - 50% RENTAL USE | 2013-03-01 | 701,682 | 151,494 | SL | 2.56 % | 17,991 | 17,991 | ||
| A/C | 2017-10-31 | 3,425 | 2,222 | 200DB | 10.04 % | 344 | 344 | ||
| BUILDING - 50% CHARITABLE | 2013-01-01 | 701,683 | 151,494 | SL | 2.56 % | 17,991 | |||
| ROOF - 50% RENTAL USE | 2018-02-20 | 54,592 | 4,027 | SL | 2.56 % | 1,400 | 1,400 | ||
| ROOF - 50% CHARITABLE USE | 2018-02-20 | 54,592 | 4,027 | SL | 2.56 % | 1,400 | |||
| SHUTTERS - 50% RENTAL USE | 2019-10-21 | 14,496 | 450 | SL | 2.56 % | 372 | 372 | ||
| SHUTTERS - 50% CHARITABLE | 2019-10-21 | 14,495 | 450 | SL | 2.56 % | 372 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STARBUCKS CORP NOTE | ||
| ANTHEM INC NOTE | 49,247 | 50,472 |
| VISA INC NOTE | 48,850 | 50,925 |
| TYSON FOODS INC NOTE | 50,062 | 52,335 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN ELECTRIC POWER COMPANY | 8,083 | 17,794 |
| ALPHABET INC | 6,683 | 20,255 |
| AMGEN INC | 13,339 | 16,873 |
| APPLE INC | 5,075 | 23,084 |
| CISCO SYS INC | 11,619 | 20,595 |
| CUMMINS INC | ||
| DANAHER CORP | 5,897 | 21,386 |
| DISNEY WALT CO | 9,839 | 15,489 |
| ENBRIDGE INC | ||
| EXXON MOBIL CORP | 13,935 | 12,238 |
| HOME DEPOT INC | 8,897 | 22,826 |
| INTEL CORP | 12,873 | 14,163 |
| JOHNSON & JOHNSON | 15,946 | 19,673 |
| MICROSOFT CORP | 5,365 | 23,542 |
| PEPSICO INC | 12,756 | 19,977 |
| ROYAL BANK OF CANADA | ||
| SOUTHWEST AIRLINES CO | ||
| STRYKER CORP | 9,449 | 17,382 |
| WAL-MART STORES INC | ||
| CROWN CASTLE INTL CORP | 9,819 | 20,874 |
| EATON CORP PLC COM | 9,233 | 19,874 |
| RAYTHEON CO COM | 12,914 | 14,200 |
| ADOBE SYSTEMS INCORPORATED COM | 10,847 | 17,012 |
| COHEN & STEERS REIT & PFD | 22,037 | 31,482 |
| CONSTELLATION BRANDS INC COM | 13,087 | 18,823 |
| VISA INC | 14,369 | 16,253 |
| WASTE MANAGEMENT INC | 11,414 | 16,690 |
| ZOETIS INC | ||
| AMAZON | 11,961 | 16,672 |
| DAVITA INC COM | 11,971 | 17,064 |
| JP MORGAN CHASE & CO | 9,304 | 15,835 |
| COSTCO WHOLESALE CORP COM | 11,638 | 19,870 |
| MERCK &CO. INC COM | 13,395 | 13,412 |
| MOHAWK INDUSTRIES COM | 12,484 | 11,842 |
| NUVEEN QUALITY MUNCP INCOME FD COM | 25,944 | 26,501 |
| TYSON FOODS INC | 13,031 | 15,253 |
| PROLOGIS INC. COM | 15,231 | 16,836 |
| CITIGROUP INC | 12,611 | 10,870 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK MID CAP GROWTH EQUITY INSTL | AT COST | 106,500 | 186,119 |
| FEDERATED KAUFMANN SMALL CAP FD A | AT COST | 46,000 | 68,888 |
| GOLDMAN SACHS GQG PARTNERS INTL | AT COST | 58,000 | 83,689 |
| FIDELITY CONSERVATIV INCOME BOND FD CL I | AT COST | 105,025 | 104,781 |
| BLACKROCK HIGH YIELD BOND INSTITUTIONAL | AT COST | 26,000 | 25,770 |
| VANGUARD SHT-TERM INFLATION-PROTECTED | AT COST | 25,068 | 24,672 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 6,000 | 6,000 | ||
| Machinery and Equipment | 11,171 | 10,312 | 859 | 859 |
| Buildings | 1,403,365 | 338,970 | 1,064,395 | 1,578,415 |
| Improvements | 138,175 | 12,498 | 125,677 | |
| Land | 427,635 | 427,635 | 756,585 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GILLIAM & GILLIAM - LEGAL FEES | 16,100 | 8,050 | 0 | 8,050 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOND PREMIUM AMORTIZATION | 33 | 33 | ||
| MILLER GESKO - INVESTMENT ADVISORY FEES | 9,429 | 9,429 | ||
| OFFICE EXPENSE | 109 | 109 | ||
| PAYROLL PROCESSING FEES | 849 | 425 | 424 | |
| PAYROLL TAXES | 2,998 | 1,499 | 1,498 | |
| Rental Expenses | 50,893 | 50,893 | ||
| STATE FILING FEE | 61 | 61 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 3,000 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES WITHHELD | 380 | 380 |