| 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 | 20,193 | SL | 39.000000000000 | 460 | 460 | ||
| 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 | 45,640 | SL | 15.000000000000 | 5,324 | 5,324 | ||
| ELECTRICAL UPDATE 2014 | 2016-06-01 | 100,000 | 33,335 | SL | 15.000000000000 | 3,889 | 3,889 | ||
| SIGN 2014 | 2016-06-01 | 3,384 | 1,130 | SL | 15.000000000000 | 132 | 132 | ||
| LEASEHOLD IMPROVEMENTS 2015 | 2016-06-01 | 333,089 | 111,030 | SL | 15.000000000000 | 12,953 | 12,953 | ||
| ELEVATOR 2015 | 2016-06-01 | 23,520 | 7,840 | SL | 15.000000000000 | 915 | 915 | ||
| LEASEHOLD IMPROVEMENTS 2016 | 2016-06-01 | 463,408 | 154,470 | SL | 15.000000000000 | 18,021 | 18,021 | ||
| APPRAISAL FEE | 2017-01-24 | 5,000 | 0 % | 0 | 0 | ||||
| NEW FENCING | 2017-09-28 | 5,830 | 1,426 | SL | 15.000000000000 | 227 | 227 | ||
| LEASEHOLD IMPROVEMENTS 2017/2018 | 2017-11-05 | 176,219 | 16,190 | SL | 39.000000000000 | 2,636 | 2,636 | ||
| HVAC | 2018-01-02 | 21,210 | 1,859 | SL | 39.000000000000 | 317 | 317 | ||
| BATHROOM REMODEL | 2018-05-29 | 32,075 | 2,466 | SL | 39.000000000000 | 480 | 480 | ||
| LEASEHOLD IMPROVEMENTS 2018/2019 | 2019-05-29 | 9,496 | 1,266 | SL | 15.000000000000 | 369 | 369 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M CO COM | 6,322,946 | 177,630 |
| ABBOTT LABORATORIES | 703 | 140,740 |
| AUTOMATIC DATA PROCESSING | 1,316 | 246,580 |
| EMERSON ELECTRIC COMPANY | 514 | 185,940 |
| ENTERPRISE PRODS PARTNERS LP | 60,464 | 109,800 |
| JOHNSON & JOHNSON | 2,136 | 342,140 |
| MCDONALD'S CORP | 692 | 134,035 |
| PHILIP MORRIS INTERNATIONAL | 27,775 | 285,000 |
| VERIZON | 29,792 | 103,920 |
| ABBVIE INC COM | 0 | 203,100 |
| AIR PRODUCTS & CHEMICALS INC | 0 | 304,260 |
| ALIBABA GROUP HOLDING LTD | 0 | 59,395 |
| ALPHABET INC | 0 | 289,704 |
| AMAZON | 0 | 266,747 |
| AMERICAN TOWER CORP | 0 | 146,250 |
| APPLE INC | 0 | 266,355 |
| ARES CAPITAL CORP | 0 | 105,950 |
| AVALONBAY COMMUNITIES | 0 | 151,554 |
| BERKSHIRE HATHAWAY INC | 0 | 299,000 |
| BOSTON PROPERTIES INC | 0 | 115,180 |
| COCA-COLA CO | 0 | 118,420 |
| CONSTELLATION BRANDS INC | 0 | 125,485 |
| CROWN CASTLE INTL CORP | 0 | 208,740 |
| DUKE ENERGY CORP | 0 | 157,350 |
| EQUITY RESIDENTIAL | 0 | 90,500 |
| GOLDMAN SACHS GROUP INC | 0 | 191,275 |
| JP MORGAN CHASE & CO | 0 | 158,350 |
| MCCORMICK & COMPANY INC | 0 | 115,932 |
| MEDTRONIC PLC | 0 | 93,105 |
| META PLATFORMS INC | 0 | 201,810 |
| MONDELEZ INTL | 0 | 198,930 |
| NORTHROP GRUMMAN | 0 | 193,535 |
| PUBLIC STORAGE | 0 | 187,280 |
| VISA INC | 0 | 108,355 |
| 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 | 20,653 | 10,079 | |
| 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 | 50,964 | 85,950 | |
| ELECTRICAL UPDATE 2014 | 100,000 | 37,224 | 62,776 | |
| SIGN 2014 | 3,384 | 1,262 | 2,122 | |
| LEASEHOLD IMPROVEMENTS 2015 | 333,089 | 123,983 | 209,106 | |
| ELEVATOR 2015 | 23,520 | 8,755 | 14,765 | |
| LEASEHOLD IMPROVEMENTS 2016 | 463,408 | 172,491 | 290,917 | |
| APPRAISAL FEE | 5,000 | 0 | 5,000 | |
| NEW FENCING | 5,830 | 1,653 | 4,177 | |
| LEASEHOLD IMPROVEMENTS 2017/2018 | 176,219 | 18,826 | 157,393 | |
| HVAC | 21,210 | 2,176 | 19,034 | |
| BATHROOM REMODEL | 32,075 | 2,946 | 29,129 | |
| LEASEHOLD IMPROVEMENTS 2018/2019 | 9,496 | 1,635 | 7,861 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALTRIA GROUP | AT COST | 0 | 284,340 |
| EXCHANGE TRADED FUNDS | AT COST | 0 | 1,357,103 |
| MUTUAL FUNDS | AT COST | 0 | 2,788,121 |
| BLACKSTONE REAL ESTATE INCOME TRUST | AT COST | 0 | 616,213 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 14,650 | 13,185 | 1,465 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 29,084 | 29,084 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL WITHHOLDINGS | 12,241 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,216 | 5,594 | 622 | |
| FEDERAL INCOME TAXES | 7,040 | 6,336 | 704 |