| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,841 | 4,357 | 484 |
| 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 | 21,441 | SL | 39.000000000000 | 788 | 788 | ||
| 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 | 60,092 | SL | 15.000000000000 | 9,128 | 9,128 | ||
| ELECTRICAL UPDATE 2014 | 2016-06-01 | 100,000 | 43,891 | SL | 15.000000000000 | 6,667 | 6,667 | ||
| SIGN 2014 | 2016-06-01 | 3,384 | 1,488 | SL | 15.000000000000 | 226 | 226 | ||
| LEASEHOLD IMPROVEMENTS 2015 | 2016-06-01 | 333,089 | 146,189 | SL | 15.000000000000 | 22,206 | 22,206 | ||
| ELEVATOR 2015 | 2016-06-01 | 23,520 | 10,323 | SL | 15.000000000000 | 1,568 | 1,568 | ||
| LEASEHOLD IMPROVEMENTS 2016 | 2016-06-01 | 463,408 | 203,385 | SL | 15.000000000000 | 30,894 | 30,894 | ||
| APPRAISAL FEE | 2017-01-24 | 5,000 | 0 % | 0 | 0 | ||||
| NEW FENCING | 2017-09-28 | 5,830 | 2,042 | SL | 15.000000000000 | 389 | 389 | ||
| LEASEHOLD IMPROVEMENTS 2017/2018 | 2017-11-05 | 176,219 | 23,344 | SL | 39.000000000000 | 4,518 | 4,518 | ||
| HVAC | 2018-01-02 | 21,210 | 2,720 | SL | 39.000000000000 | 544 | 544 | ||
| BATHROOM REMODEL | 2018-05-29 | 32,075 | 3,768 | SL | 39.000000000000 | 822 | 822 | ||
| LEASEHOLD IMPROVEMENTS 2018/2019 | 2019-05-29 | 9,496 | 2,268 | SL | 15.000000000000 | 633 | 633 | ||
| 3200 PACIFIC AVENUE RENOVATIONS | 2022-07-01 | 375,558 | 4,815 | SL | 39.000000000000 | 9,630 | 9,630 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES | 49,900 | 110,070 |
| AUTOMATIC DATA PROCESSING | 70,870 | 232,970 |
| JOHNSON & JOHNSON | 217,020 | 313,480 |
| MCDONALD'S CORP | 65,380 | 148,255 |
| PHILIP MORRIS INTERNATIONAL | 138,680 | 188,160 |
| VERIZON | 45,964 | 75,400 |
| ABBVIE INC | 106,125 | 232,455 |
| AIR PROD & CHEMICALS | 125,680 | 273,800 |
| ALPHABET INC. | 142,732 | 279,380 |
| ALTRIA GROUP INC | 170,950 | 201,700 |
| AMAZON.OM INC | 229,709 | 243,104 |
| APPLE INC | 153,130 | 288,795 |
| ARES CAPITAL CORP | 69,494 | 100,150 |
| BERKSHIRE HATHAWAY | 189,930 | 356,660 |
| CONSTELLATION BRAND | 92,374 | 120,875 |
| DUKE ENERGY CORP | 110,414 | 145,560 |
| GOLDMAN SACHS GROUP | 141,879 | 192,885 |
| JPMORGAN CHASE & CO | 98,830 | 170,100 |
| MEDTRONIC PLC | 85,287 | 74,142 |
| META PLATFORMS INC | 207,505 | 283,168 |
| NORTHROP GRUMMAN CO | 186,661 | 234,070 |
| THE COCA-COLA CO | 84,480 | 117,860 |
| VISA INC | 97,476 | 130,175 |
| MUTUAL FUNDS | 2,152,028 | 2,087,436 |
| EXCHANGE TRADED FUNDS | 1,638,722 | 1,717,126 |
| 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 | 22,229 | 8,503 | |
| 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 | 69,220 | 67,694 | |
| ELECTRICAL UPDATE 2014 | 100,000 | 50,558 | 49,442 | |
| SIGN 2014 | 3,384 | 1,714 | 1,670 | |
| LEASEHOLD IMPROVEMENTS 2015 | 333,089 | 168,395 | 164,694 | |
| ELEVATOR 2015 | 23,520 | 11,891 | 11,629 | |
| LEASEHOLD IMPROVEMENTS 2016 | 463,408 | 234,279 | 229,129 | |
| APPRAISAL FEE | 5,000 | 0 | 5,000 | |
| NEW FENCING | 5,830 | 2,431 | 3,399 | |
| LEASEHOLD IMPROVEMENTS 2017/2018 | 176,219 | 27,862 | 148,357 | |
| HVAC | 21,210 | 3,264 | 17,946 | |
| BATHROOM REMODEL | 32,075 | 4,590 | 27,485 | |
| LEASEHOLD IMPROVEMENTS 2018/2019 | 9,496 | 2,901 | 6,595 | |
| 3200 PACIFIC AVENUE RENOVATIONS | 375,558 | 14,445 | 361,113 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERN TOWER CORP | AT COST | 0 | 107,940 |
| AVALON BAY INC | AT COST | 0 | 112,332 |
| BLACKSTONE REAL ESTATE INCOME TRUST | AT COST | 0 | 485,578 |
| BOSTON PROPERTIES | AT COST | 0 | 70,170 |
| BSIP ACCESS FUND LP | AT COST | 0 | 519,402 |
| CROWN CASTLE INC | AT COST | 0 | 115,190 |
| PUBLIC STORAGE | AT COST | 0 | 152,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,956 | 2,660 | 296 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 60,357 | 54,321 | 6,036 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 15,050 | 13,545 | 1,505 | |
| FEDERAL INCOME TAXES | 10,000 | 9,000 | 1,000 |