| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,425 | 4,356 | 13,069 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| RGJF 216 W HENRY STREET | 2020-01-01 | 61,611 | 6,627 | SL | 27.500000000000 | 2,240 | 2,240 | ||
| LAND | 2020-01-01 | 84,510 | L | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M CO | 81,990 | 81,990 |
| ALTRIA GROUP | 50,425 | 50,425 |
| AMERICAN ELECTRIC POWER | 81,220 | 81,220 |
| APPLE CREEK BANK | 438,760 | 438,760 |
| APPLE INC | 365,807 | 365,807 |
| BAXTER INTERNATIONAL | 38,660 | 38,660 |
| CANADIAN PAC FKA KANSAS CITY | 217,415 | 217,415 |
| CARRIER GLOBAL CORP | 86,175 | 86,175 |
| CATERPILLAR | 354,814 | 354,814 |
| CHEVRON CORP | 149,160 | 149,160 |
| CIGNA CORP (FKA EXPRESS SCRIPTS) | 58,991 | 58,991 |
| CISCO SYSTEMS | 101,040 | 101,040 |
| COCA COLA | 88,395 | 88,395 |
| CORTEVA INC | 47,920 | 47,920 |
| DEERE & CO | 339,890 | 339,890 |
| DOW INC | 41,130 | 41,130 |
| DUKE ENERGY CORP | 32,314 | 32,314 |
| DUPONT DE NEMOURS INC | 57,698 | 57,698 |
| EATON CORP | 337,148 | 337,148 |
| ENBRIDGE (FKA SPECTRA ENERGY) | 23,413 | 23,413 |
| EXXON MOBIL CORP | 99,980 | 99,980 |
| FIRST ENERGY CORP | 91,650 | 91,650 |
| GILEAD SCIENCES | 81,010 | 81,010 |
| HOME DEPOT | 173,275 | 173,275 |
| HONEYWELL INTERNATIONAL | 209,710 | 209,710 |
| IBM | 179,905 | 179,905 |
| ILLINOIS TOOL WORKS | 196,455 | 196,455 |
| INTEL CORP | 150,750 | 150,750 |
| JOHNSON & JOHNSON | 188,088 | 188,088 |
| JOHNSON CTLS (FKA TYCO INTL) | 57,640 | 57,640 |
| MEDTRONIC PLC | 78,755 | 78,755 |
| MERCK & CO | 163,530 | 163,530 |
| MICROSOFT | 357,227 | 357,227 |
| NUCOR CORP | 243,656 | 243,656 |
| ONEOK INC | 224,704 | 224,704 |
| OSHKOSH | 108,410 | 108,410 |
| OTIS WORLDWIDE CORP | 67,103 | 67,103 |
| PARKER HANNIFIN | 322,490 | 322,490 |
| PHILIP MORRIS | 127,008 | 127,008 |
| PPG INDUSTRIES | 246,758 | 246,758 |
| PROCTER & GAMBLE | 146,540 | 146,540 |
| RTX XORP | 117,796 | 117,796 |
| ROGERS COMMUNICATIONS | 46,810 | 46,810 |
| TEXTRON INC | 160,840 | 160,840 |
| WAYNE SAVINGS BANCSHARES | 60,000 | 60,000 |
| WILLIAMS COMPANIES | 69,660 | 69,660 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RGJF 216 W HENRY STREET | 61,611 | 8,867 | 52,744 | |
| LAND | 84,510 | 0 | 84,510 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ST. PAUL HOTEL GROUP LLC INVESTMENT | 90,881 | 89,135 | 89,135 |
| TRB HOSPITALITY | 51,999 | 14,678 | 14,678 |
| DEPOSIT - RGJF | 426 | 426 | 426 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 745 | 745 | 0 | |
| REPAIRS AND MAINT | 2,121 | 2,121 | 0 | |
| BANK CHARGES | 85 | 0 | 85 | |
| OFFICE EXPENSE | 636 | 0 | 636 | |
| MISCELLANEOUS | 451 | 451 | 0 | |
| INVESTMENT FEES | 13 | 13 | 0 | |
| NET PORTFOLIO LOSS FROM K-1 INVESTMENTS | 27,675 | 27,675 | 0 | |
| SOFTWARE EXPENSE | 1,361 | 340 | 1,021 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MAGELLAN ORDINARY GAIN | 93,091 | 93,091 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO FAIR VALUE BASIS OF ACCOUNTING | 4,078,611 |
| CURRENT YEAR UNREALIZED GAIN ON PORTFOLIO AND OTHER PARTNERSHIP BASIS ADJUST | 480,048 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 3,000 | 0 | 0 | |
| FOREIGN TAXES PAID | 649 | 649 | 0 | |
| REAL ESTATE TAXES | 1,361 | 1,361 | 0 |