| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 4,125 | 1,238 | 2,887 |
| 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 Improvements FY14 | 2014-01-02 | 124,751 | 24,259 | SL | 39.000000000000 | 3,199 | 0 | ||
| Building | 2014-01-02 | 750,000 | 145,835 | SL | 39.000000000000 | 19,231 | 0 | ||
| Building Improvements FY15 | 2015-01-02 | 119,623 | 20,191 | SL | 39.000000000000 | 3,067 | 0 | ||
| Land Improvements | 2015-07-24 | 124,437 | 49,776 | SL | 15.000000000000 | 8,296 | 0 | ||
| Building-65 Stone Stret | 2016-05-16 | 360,400 | 47,745 | SL | 39.000000000000 | 9,241 | 0 | ||
| Building Improvements FY16 | 2016-01-02 | 53,710 | 7,688 | SL | 39.000000000000 | 1,377 | 0 | ||
| Land 65 Stone Street | 2016-05-16 | 229,400 | L | 0 | 0 | ||||
| Shutters | 2016-11-10 | 14,527 | 9,856 | SL | 7.000000000000 | 2,075 | 0 | ||
| Drapes | 2016-08-25 | 3,255 | 2,286 | SL | 7.000000000000 | 465 | 0 | ||
| Rug | 2017-02-23 | 4,589 | 2,897 | SL | 7.000000000000 | 656 | 0 | ||
| Portraits | 2017-02-23 | 8,636 | 5,450 | SL | 7.000000000000 | 1,234 | 0 | ||
| New boilers and electrical improvements | 2016-10-06 | 39,709 | 4,920 | SL | 39.000000000000 | 1,018 | 0 | ||
| Insulation | 2017-07-10 | 9,665 | 1,013 | SL | 39.000000000000 | 248 | 0 | ||
| Land improvements | 2018-01-31 | 11,544 | 2,695 | SL | 15.000000000000 | 770 | 0 | ||
| Building Improvements FY17 | 2018-01-31 | 33,200 | 2,979 | SL | 39.000000000000 | 851 | 0 | ||
| Window inserts | 2019-01-31 | 3,050 | 1,090 | SL | 7.000000000000 | 436 | 0 | ||
| Utility vehicle | 2020-09-14 | 11,800 | 2,163 | SL | 5.000000000000 | 2,360 | 0 | ||
| Buried utility | 2021-03-18 | 12,062 | 268 | SL | 15.000000000000 | 804 | 0 | ||
| Resurface driveway | 2021-06-04 | 6,500 | 72 | SL | 15.000000000000 | 433 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 75000 units FHLB 2.25% | 74,332 | 74,332 |
| 100000 units Booking Holdings 2.75% | 99,497 | 99,497 |
| 100000 units United Parcel Ser 2.5% | 99,476 | 99,476 |
| 30000 units William Partners 4.3% | 29,960 | 29,960 |
| 50000 units Glaxo Smith Kline CA 3% | 49,959 | 49,959 |
| 100000 units Nextera Energy 3.25% | 100,112 | 100,112 |
| 75000 units Paypal Holdings 2.4% | 73,767 | 73,767 |
| 50000 units Capital One Finl 4.25% | 50,444 | 50,444 |
| 100000 units Regions Finl Cor 2.25% | 96,106 | 96,106 |
| 40000 units Wells Fargo & Co Step 25 | 39,583 | 39,583 |
| 100000 units Juniper Networks 1.2% | 90,548 | 90,548 |
| 75000 units Air Lease Corp 2.87% | 70,191 | 70,191 |
| 100000 units Apple Inc 0.7% | 92,272 | 92,272 |
| 50000 units Citigroup Inc 3.2% | 48,777 | 48,777 |
| 55000 units Marathon Petrol 5.125% | 56,719 | 56,719 |
| 70000 units Charles Schwab VAR 27 | 68,849 | 68,849 |
| 70000 units Qual Comm Inc 3.25% | 70,282 | 70,282 |
| 75000 units Bank of America Corp 3.248% | 72,684 | 72,684 |
| 50000 units Deltona FL Util 0.438% | 46,816 | 46,816 |
| 25000 units Alphabet Inc 3.375% | 25,149 | 25,149 |
| 55000 units Amazon.com 3.3% | 55,227 | 55,227 |
| 50000 units Amazon.com Inc 2.8% | 49,743 | 49,743 |
| 25000 units Apple Inc 3.25% | 25,187 | 25,187 |
| 75000 units Bank of America Corp 3.248% | 72,684 | 72,684 |
| 55000 units Berkshire Hathaway 3.125% | 55,257 | 55,257 |
| 75000 units Blackrock Inc 3.5% | 75,461 | 75,461 |
| 75000 units Cisco Systems Inc 2.2% | 74,303 | 74,303 |
| 75000 units Coca-Cola 2.125% | 69,138 | 69,138 |
| 50000 units John Deere Capital Corp | 46,701 | 46,701 |
| 35000 units General Electric 3.1% | 34,903 | 34,903 |
| 75000 units Home Depot Inc 2.7% | 74,729 | 74,729 |
| 75000 units Intel Corp 2.7% | 74,818 | 74,818 |
| 30000 units Intercontinental Exhange 2.1% | 26,139 | 26,139 |
| 25000 units JP Morgan Chase 3.3% | 24,791 | 24,791 |
| 65000 units JP Morgan Chase 3.25% | 64,984 | 64,984 |
| 25000 units Microsoft Corp 3.3% | 25,361 | 25,361 |
| 30000 units Microsoft Corp 3.625% | 30,255 | 30,255 |
| 40000 units PEP 2.75% | 39,661 | 39,661 |
| 50000 units Paypal Holdings Inc 2.85% | 46,945 | 46,945 |
| 75000 units Salesforce.com Inc 3.7% | 76,391 | 76,391 |
| 75000 units Target Corp 2.5% | 73,506 | 73,506 |
| 45000 units Visa Inc 1.9% | 42,608 | 42,608 |
| 50000 units Wal-Mart Stores Inc 2.55% | 49,790 | 49,790 |
| 25000 units Wells Fargo Co 3.55% | 24,856 | 24,856 |
| 125000 units FHLB .7% | 114,297 | 114,297 |
| 60000 units FHLB 1.6% | 54,998 | 54,998 |
| 40000 units FHLB 2.05% | 38,146 | 38,146 |
| 100000 units FHLB 2.15% | 90,030 | 90,030 |
| 95000 units FHLB 1.57% | 82,841 | 82,841 |
| 120000 units FNMA .87% | 108,418 | 108,418 |
| 110000 units FNMA 1.25% | 95,446 | 95,446 |
| 165000 units Freddie Mac .5% | 152,883 | 152,883 |
| 75000 units US Treasury 2.25% | 73,945 | 73,945 |
| 21210.113 units Eaton Vance Floating Rate | 176,256 | 176,256 |
| 27390.260 units Principal Preferred Securities Instl | 253,086 | 253,086 |
| 3094.892 units Eaton Vance Floating Rate | 25,719 | 25,719 |
| 4215.398 units Principal Preferred Securities Instl | 38,950 | 38,950 |
| 9047.705 units Dodge & Cox Income Fund | 116,625 | 116,625 |
| 1512.122 units Guggenheim Total Return Bond | 37,864 | 37,864 |
| 12905.245 units Fidelity Intermediate Bond Fund | 132,924 | 132,924 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 700 units Akamai Technologies Inc | 67,354 | 67,354 |
| 1000 units Alphabet Inc | 116,320 | 116,320 |
| 900 units Amazon.com Inc | 121,455 | 121,455 |
| 410 units American Water Works | 63,730 | 63,730 |
| 675 units Ametek Inc | 83,363 | 83,363 |
| 1400 units Amphenol Corp | 107,982 | 107,982 |
| 1200 units Apple Inc | 195,012 | 195,012 |
| 2000 units Bank of America Corp | 67,620 | 67,620 |
| 375 units Berkshire Hathaway Class B | 112,725 | 112,725 |
| 2350 units Borg Warner Inc | 90,381 | 90,381 |
| 400 units Chubb Ltd | 75,456 | 75,456 |
| 365 units CME Group Inc | 72,810 | 72,810 |
| 230 units Constellation Brands | 56,651 | 56,651 |
| 300 units Danaher Corp | 87,441 | 87,441 |
| 700 units Eaton Corp PLC | 103,873 | 103,873 |
| 1000 units Exxon Mobil | 96,930 | 96,930 |
| 345 units Meta Platforms | 54,890 | 54,890 |
| 250 units Home Depot Inc | 75,235 | 75,235 |
| 150 units Idexx Labs | 59,877 | 59,877 |
| 175 units Intuit Inc | 79,830 | 79,830 |
| 500 units JP Morgan Chase & Co | 57,680 | 57,680 |
| 250 units Linde PLC | 75,500 | 75,500 |
| 750 units McCormick & Co Inc | 65,513 | 65,513 |
| 675 units Medtronic PLC | 62,451 | 62,451 |
| 975 units Merck & Co Inc | 87,107 | 87,107 |
| 1050 units Microchip Technology | 72,303 | 72,303 |
| 500 units Microsoft Corp | 140,370 | 140,370 |
| 810 units Nextera Energy Inc | 68,437 | 68,437 |
| 415 units Nordson Corp | 95,861 | 95,861 |
| 300 units Nvidia Corp | 54,489 | 54,489 |
| 175 units Palo Alto Networks | 87,343 | 87,343 |
| 350 units Pepsico Inc | 61,236 | 61,236 |
| 1000 units Phillips 66 | 89,000 | 89,000 |
| 500 units Procter & Gamble | 69,455 | 69,455 |
| 625 units Qualcomm Inc | 90,663 | 90,663 |
| 825 units Raytheon Technologies | 76,898 | 76,898 |
| 300 units Sherwin Williams Co | 72,582 | 72,582 |
| 325 units Steris PLC | 73,336 | 73,336 |
| 250 units Teleflex Inc | 60,115 | 60,115 |
| 150 units Thermo Fisher Scientific | 89,762 | 89,762 |
| 1175 units TJX Companies Inc | 71,863 | 71,863 |
| 400 units Tractor Supply Comp | 76,592 | 76,592 |
| 1750 units US Bancorp | 82,600 | 82,600 |
| 375 units Visa Inc | 79,541 | 79,541 |
| 665 units Walt Disney Co | 70,557 | 70,557 |
| 357 units Abbvie Inc | 51,233 | 51,233 |
| 115 units Adobe Sys Inc | 47,164 | 47,164 |
| 900 units Alphabet Inc - Class A | 104,688 | 104,688 |
| 280 units Alphabet Inc - Class C | 32,659 | 32,659 |
| 1240 units Amazon.com Inc | 167,338 | 167,338 |
| 185 units American Tower Corporation | 50,104 | 50,104 |
| 130 units Ameriprise Financial Inc | 35,090 | 35,090 |
| 2160 units Apple Inc | 351,022 | 351,022 |
| 169 units Berkshire Hathaway - Class B | 50,801 | 50,801 |
| 30 units Booking Holdings Inc | 58,071 | 58,071 |
| 180 units Broadcom Inc | 96,386 | 96,386 |
| 372 units Caterpillar Inc | 73,749 | 73,749 |
| 307 units Chubb Ltd | 57,912 | 57,912 |
| 970 units Cisco Systems Inc. | 44,009 | 44,009 |
| 785 units Conoco Phillips | 76,483 | 76,483 |
| 185 units Costco Wholesale Corp | 100,141 | 100,141 |
| 189 units Danaher Corp | 55,088 | 55,088 |
| 998 units Dow Inc | 53,104 | 53,104 |
| 287 units Ecolab Inc | 47,404 | 47,404 |
| 980 units Exxon Mobil Corp | 94,991 | 94,991 |
| 175 units Meta Platforms | 27,843 | 27,843 |
| 3355 units Ford Motor Co | 49,285 | 49,285 |
| 415 units Fortive Corp | 26,747 | 26,747 |
| 270 units Home Depot Inc | 81,254 | 81,254 |
| 229 units Honeywell Intl Inc | 44,073 | 44,073 |
| 519 units JP Morgan Chase & Co | 59,872 | 59,872 |
| 1700 units KeyCorp | 31,110 | 31,110 |
| 195 units McDonald's Corp | 51,357 | 51,357 |
| 950 units Merck & Co Inc | 84,873 | 84,873 |
| 1120 units Microsoft Corp | 314,429 | 314,429 |
| 150 units Northrop Grumman Corp | 71,835 | 71,835 |
| 145 units Nvidia Corp | 26,336 | 26,336 |
| 251 units PNC Financial Services Group | 41,651 | 41,651 |
| 299 units Paypal Holdings Inc | 25,872 | 25,872 |
| 400 units PepiCo Inc | 69,984 | 69,984 |
| 230 units Procter & Gamble Co | 31,949 | 31,949 |
| 757 units Raytheon Technologies Corp | 70,560 | 70,560 |
| 230 units Salesforce.com Inc | 42,325 | 42,325 |
| 465 units Starbucks Corp | 39,423 | 39,423 |
| 485 units TE Connectivity LTD | 64,859 | 64,859 |
| 83 units Tesla Motors Inc | 73,990 | 73,990 |
| 148 units Thermo Fisher Scientific Inc | 88,565 | 88,565 |
| 325 units Union Pacific Corp | 73,873 | 73,873 |
| 212 units UnitedHealth Group Inc. | 114,976 | 114,976 |
| 410 units Visa Inc | 86,965 | 86,965 |
| 404 units Walmart Inc | 53,348 | 53,348 |
| 418 units Walt Disney Co | 44,350 | 44,350 |
| 405 units Eaton Corp PLC | 60,098 | 60,098 |
| 629 units Medtronic PLC | 58,195 | 58,195 |
| 52 units Abbvie Inc | 7,463 | 7,463 |
| 17 units Adobe Sys Inc | 6,972 | 6,972 |
| 180 units Alphabet Inc - Class C | 20,995 | 20,995 |
| 180 units Amazon.com Inc | 24,291 | 24,291 |
| 20 units American Tower Corporation | 5,417 | 5,417 |
| 22 units Ameriprise Financial Inc | 5,938 | 5,938 |
| 340 units Apple Inc | 55,253 | 55,253 |
| 24 units Berkshire Hathaway - Class B | 7,214 | 7,214 |
| 4 units Booking Holdings Inc | 7,743 | 7,743 |
| 21 units Broadcom Inc | 11,245 | 11,245 |
| 54 units Caterpillar Inc | 10,705 | 10,705 |
| 44 units Chubb LTD | 8,300 | 8,300 |
| 155 units Cisco Systems Inc | 7,032 | 7,032 |
| 115 units Conoco Phillips | 11,204 | 11,204 |
| 25 units Costco Wholesale Corp | 13,533 | 13,533 |
| 27 units Danaher Cor[ | 7,870 | 7,870 |
| 143 units Dow Inc | 7,609 | 7,609 |
| 41 units Ecolab Inc | 6,772 | 6,772 |
| 145 units Exxon Mobil Corp | 14,055 | 14,055 |
| 30 units Meta Platforms | 4,773 | 4,773 |
| 460 units Ford Motor Co | 6,757 | 6,757 |
| 60 units Fortive Corp | 3,867 | 3,867 |
| 40 units Home Depot Inc | 12,038 | 12,038 |
| 33 units Honeywell Intl Inc | 6,351 | 6,351 |
| 74 units JP Morgan Chase & Co | 8,537 | 8,537 |
| 243 units KeyCorp | 4,447 | 4,447 |
| 30 units McDonald's Corp | 7,901 | 7,901 |
| 145 units Merck & Co | 12,954 | 12,954 |
| 150 units Microsoft Corp | 42,111 | 42,111 |
| 20 units Northrop Grumman Corp | 9,578 | 9,578 |
| 21 units Nvidia Corp | 3,814 | 3,814 |
| 36 units PNC Financial Services Group | 5,974 | 5,974 |
| 44 units Paypal Holdings Inc | 3,807 | 3,807 |
| 60 units PepsiCo Inc | 10,498 | 10,498 |
| 35 units Procter & Gamble Co | 4,862 | 4,862 |
| 107 units Raytheon Technologies Corp | 9,973 | 9,973 |
| 35 units Salesforce.com Inc | 6,441 | 6,441 |
| 68 units Starbucks Corp | 5,765 | 5,765 |
| 70 units TE Connectivity LTD | 9,361 | 9,361 |
| 12 units Tesla Motors | 10,697 | 10,697 |
| 21 units Thermo Fisher Scientific Inc | 12,567 | 12,567 |
| 45 units Union Pacific Corp | 10,229 | 10,229 |
| 30 units United Health Group Inc | 16,270 | 16,270 |
| 60 units Visa Inc | 12,727 | 12,727 |
| 58 units Walmart Inc | 7,659 | 7,659 |
| 52 units Walt Disney Co | 5,517 | 5,517 |
| 60 units Eaton Corp PLC | 8,903 | 8,903 |
| 90 units Medtronic PLC | 8,327 | 8,327 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 9360 units IQ Hedge Multi-Strategy | FMV | 273,593 | 273,593 |
| 19210 units iShares S&P GSCI | FMV | 440,485 | 440,485 |
| 500 units SPDR Fund Consumer | FMV | 81,415 | 81,415 |
| 5972 units Vanguard FTSE All World | FMV | 308,454 | 308,454 |
| 3360 units Vanguard Real Estate | FMV | 332,506 | 332,506 |
| 13602.448 units Goldman Sachs Emerging | FMV | 296,533 | 296,533 |
| 5379.973 units American Europacific Growth | FMV | 271,635 | 271,635 |
| 3395.258 units Invesco Oppenheimer Developing Markets | FMV | 121,958 | 121,958 |
| 5145.607 units Clearbridge Intl Growth Fund | FMV | 286,765 | 286,765 |
| 12406.067 units Touchstone Sands Cap Emg Mrkts Growth Fd | FMV | 169,219 | 169,219 |
| 3835.330 units T Rowe Price Mid-Cap Growth | FMV | 367,923 | 367,923 |
| 12726.590 units MFS Mid Cap Value Fund | FMV | 381,161 | 381,161 |
| 6268.967 units Delaware Small Cap Value Instl | FMV | 460,894 | 460,894 |
| 5881.589 units Cohen & Steers Instl Realty | FMV | 301,843 | 301,843 |
| 769.967 units American Europacific Growth | FMV | 38,876 | 38,876 |
| 496.253 units Invesco Oppenheimer Developing Markets | FMV | 17,825 | 17,825 |
| 750.879 units Clearbridge Intl Growth Fund | FMV | 41,846 | 41,846 |
| 1775.296 units Touchstone Sands Cap Emg Mrkts Growth Fd | FMV | 24,215 | 24,215 |
| 551.059 units T Rowe Price Mid-Cap Growth | FMV | 52,863 | 52,863 |
| 1827.383 units MFS Mid Cap Value Fund | FMV | 54,730 | 54,730 |
| 916.245 units Delaware Small Cap Value Instl | FMV | 67,362 | 67,362 |
| 841.499 units Cohen & Steers Instl Realty | FMV | 43,186 | 43,186 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building Improvements FY14 | 124,751 | 27,458 | 97,293 | |
| Building | 750,000 | 165,066 | 584,934 | |
| Building Improvements FY15 | 119,623 | 23,258 | 96,365 | |
| Land Improvements | 124,437 | 58,072 | 66,365 | |
| Building-65 Stone Stret | 360,400 | 56,986 | 303,414 | |
| Building Improvements FY16 | 53,710 | 9,065 | 44,645 | |
| Land 65 Stone Street | 229,400 | 0 | 229,400 | |
| Shutters | 14,527 | 11,931 | 2,596 | |
| Drapes | 3,255 | 2,751 | 504 | |
| Rug | 4,589 | 3,553 | 1,036 | |
| Portraits | 8,636 | 6,684 | 1,952 | |
| New boilers and electrical improvements | 39,709 | 5,938 | 33,771 | |
| Insulation | 9,665 | 1,261 | 8,404 | |
| Land improvements | 11,544 | 3,465 | 8,079 | |
| Building Improvements FY17 | 33,200 | 3,830 | 29,370 | |
| Window inserts | 3,050 | 1,526 | 1,524 | |
| Utility vehicle | 11,800 | 4,523 | 7,277 | |
| Buried utility | 12,062 | 1,072 | 10,990 | |
| Resurface driveway | 6,500 | 505 | 5,995 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 1,453 | 0 | 1,453 |
| Description | Amount |
|---|---|
| Unrealized Losses | 2,057,124 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Expenses | 8,401 | 0 | 8,401 | |
| Insurance | 2,615 | 0 | 2,615 | |
| Miscellaneous | 823 | 0 | 823 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous income | 1,840 | 1,840 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 83,376 | 83,376 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 21,881 | 0 | 0 | |
| Foreign Taxes | 804 | 804 | 0 | |
| Payroll Tax | 4,070 | 204 | 3,866 |