| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 23,440 | 11,720 | 11,720 |
| 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 | 2017-09-07 | 1,665,000 | L | 0 | 0 | ||||
| BUILDING | 2017-09-07 | 1,935,000 | 208,797 | SL | 39.000000000000 | 49,615 | 49,615 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC NOTE DTD 05/3/13 | 500,357 | 495,015 |
| BERKSHIRE HATHAWAY INC NOTE | 500,090 | 497,685 |
| CSX CORP SR NT DTD 07/21/14 | 502,928 | 488,150 |
| WALT DISNEY CO MTN DTD | 495,762 | 500,000 |
| INTEL CORP SR NT DTD 12/11/12 | 50,019 | 49,973 |
| MERCK & CO INC SR NT DTD | 503,861 | 481,390 |
| PFIZER INC NOTE DTD 5/15/14 | 504,736 | 491,790 |
| AMGEN INC SR GLBL NT | 494,053 | 490,735 |
| EXXON MOBIL CORP SR GLBL NT DTD | 247,360 | 239,033 |
| PEPSICO INC DTD 2/24/16 | 497,657 | 479,655 |
| CINTAS CORPORATION NO 2 DTD | 506,847 | 483,290 |
| GILEAD SCIENCES INC SR NT | 502,903 | 491,685 |
| BANK OF AMERICA CORP DTD 10/21/16 | 514,044 | 459,730 |
| JOHNSON & JOHNSON DTD 8/25/20 | 504,244 | 408,240 |
| BLACKROCK INC SR NT DTD 01/27/20 | 521,478 | 429,115 |
| COMCAST CORP DTD 08/07/2017 | 537,606 | 464,050 |
| THE GOLDMAN SACH GROUP INC DTD 05/22/15 | 501,309 | 485,250 |
| HOME DEPOT INC DTD 03/30/20 | 530,469 | 440,855 |
| MORGAN STANLEY FR DTD 07/25/16 | 533,550 | 468,575 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CISCO SYSTEMS INC | 462,856 | 496,951 |
| MICROSOFT CORP | 132,369 | 529,416 |
| PAYCHEX INC | 220,598 | 434,105 |
| PEPSICO INC | 393,609 | 649,285 |
| PFIZER INC | 451,804 | 680,515 |
| UNITED PARCEL SERVICE | 171,828 | 317,798 |
| MEDTRONIC PLC SHS | 391,246 | 349,752 |
| HOME DEPOT INC | 333,174 | 558,883 |
| JPMPORGAN CHASE & CO COM | 422,862 | 493,994 |
| MCDONALDS CORP | 384,847 | 606,958 |
| MERCK & CO | 399,594 | 707,521 |
| NEXTERA ENERGY INC | 255,069 | 408,254 |
| PROLOGIS INC | 254,094 | 468,215 |
| VERIZON COMMUNICATIONS | 422,611 | 342,050 |
| WASTE MANAGEMENT INC | 320,174 | 641,529 |
| JOHNSON & JOHNSON | 425,542 | 560,700 |
| MID AMERICA APARTMENT COMM | 252,143 | 329,760 |
| US BANCORP | 367,998 | 310,922 |
| UNION PACIFIC CORP | 324,430 | 391,374 |
| CHEVERON CORP | 351,052 | 641,585 |
| GENERAL DYNAMICS CORP | 275,910 | 504,780 |
| NASDAQ INC COM | 292,892 | 462,105 |
| PROCTER & GAMBLE CO | 333,398 | 413,919 |
| REALTY INCOME CORP | 283,843 | 331,118 |
| SMUCKER J M CO | 336,050 | 431,228 |
| TEXAS INSTRUMENTS INC | 398,138 | 536,869 |
| 3 M CO | 527,290 | 359,644 |
| XCEL ENERGY INC | 310,242 | 340,567 |
| ACCENTURE PLC | 231,427 | 383,686 |
| AFLAC INC | 295,810 | 467,545 |
| ABBVIE INC COM | 285,280 | 426,321 |
| AIR PRODUCTS & CHEMICALS | 336,756 | 372,192 |
| BANK OF NEW YORK MELLON CORP | 455,915 | 460,607 |
| BEST BUY CO INC | 295,154 | 218,027 |
| BLACKROCK INC. | 335,533 | 322,200 |
| COCA-COLA CO | 340,098 | 413,465 |
| CONOCOPHILLIPS | 312,025 | 679,305 |
| DUKE ENERGY CORP | 334,304 | 354,752 |
| UNITEDHEALTH GROUP INC | 358,469 | 547,760 |
| AMGEN INC | 301,654 | 341,675 |
| DIGITAL REALTY TRUST INC | 302,542 | 231,443 |
| TARGET CORP | 346,017 | 247,097 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 1,665,000 | 0 | 1,665,000 | |
| BUILDING | 1,935,000 | 258,412 | 1,676,588 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 10,171 | 5,085 | 5,086 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES | 3,181 | 3,181 | 0 | |
| INSURANCE | 1,765 | 1,765 | 0 | |
| WEBSITE DESIGN | 1,076 | 1,076 | 0 | |
| MISCELLANEOUS | 8,690 | 8,690 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAX | 26,523 | 26,523 | 0 | |
| REAL ESTATE TAX | 2,130 | 2,130 | 0 |