| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 109,930 | 109,930 | 0 |
| 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 | 1997-07-01 | 748,866 | L | 0 | 0 | ||||
| BUILDING | 1997-07-01 | 2,636,727 | 1,721,210 | SL | 39.000000000000 | 67,608 | 0 | ||
| AIR CONDITIONER | 2012-03-27 | 6,787 | 1,878 | SL | 39.000000000000 | 174 | 0 | ||
| FURNITURE | 2012-12-04 | 7,445 | 3,722 | 200DB | 7.000000000000 | 0 | 0 | ||
| AIR CONDITIONER | 2013-03-26 | 4,647 | 1,165 | SL | 39.000000000000 | 119 | 0 | ||
| AIR CONDITIONER | 2013-08-06 | 5,577 | 1,341 | SL | 39.000000000000 | 143 | 0 | ||
| MARBLE FLOOR | 2013-08-09 | 3,360 | 806 | SL | 39.000000000000 | 86 | 0 | ||
| PARKING LOT PAVING | 2013-10-15 | 6,590 | 1,556 | SL | 39.000000000000 | 169 | 0 | ||
| AIR CONDITIONER | 2014-03-11 | 5,502 | 1,240 | SL | 39.000000000000 | 141 | 0 | ||
| AIR CONDITIONER | 2014-05-29 | 4,940 | 1,095 | SL | 39.000000000000 | 127 | 0 | ||
| ROOF | 2015-02-12 | 51,834 | 10,466 | SL | 39.000000000000 | 1,329 | 0 | ||
| AIR CONDITIONER | 2015-06-24 | 5,100 | 988 | SL | 39.000000000000 | 131 | 0 | ||
| AIR CONDITIONER | 2015-08-11 | 5,100 | 966 | SL | 39.000000000000 | 131 | 0 | ||
| AIR CONDITIONER | 2015-08-11 | 5,400 | 1,018 | SL | 39.000000000000 | 138 | 0 | ||
| AIR CONDITIONER | 2015-09-15 | 5,200 | 970 | SL | 39.000000000000 | 133 | 0 | ||
| AIR CONDITIONER | 2015-12-03 | 5,700 | 1,028 | SL | 39.000000000000 | 146 | 0 | ||
| AIR CONDITIONER | 2017-01-23 | 3,400 | 519 | SL | 39.000000000000 | 87 | 0 | ||
| AIR CONDITIONER | 2017-07-26 | 2,700 | 377 | SL | 39.000000000000 | 69 | 0 | ||
| AIR CONDITIONER | 2017-10-18 | 3,100 | 412 | SL | 39.000000000000 | 79 | 0 | ||
| EXHAUST FANS (2) | 2018-06-13 | 5,960 | 695 | SL | 39.000000000000 | 153 | 0 | ||
| AIR CONDITIONER | 2018-07-18 | 3,100 | 352 | SL | 39.000000000000 | 79 | 0 | ||
| AIR CONDITIONER | 2018-08-22 | 3,100 | 346 | SL | 39.000000000000 | 79 | 0 | ||
| AIR CONDITIONER | 2020-06-24 | 6,200 | 404 | SL | 39.000000000000 | 159 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 200,000 BANK NEW YORK MELLON CORP | 198,400 | 197,942 |
| 100,000 SIMON PROPEERTY GROUP | 103,832 | 99,829 |
| 200,000 MORGAN STANLEY | 200,410 | 198,888 |
| 200,000 EXXON MOBIL CORP | 196,308 | 195,894 |
| 200,000 COMCAST CORP | 197,480 | 195,332 |
| 150,000 UNITEDHEALTH GROUP INC | 140,087 | 140,504 |
| 200,000 IBM CORP | 198,248 | 194,866 |
| 150,000 JP MORGAN CHASE & CO | 147,800 | 144,791 |
| 200,000 JOHN DEERE CAPITAL CORP | 188,524 | 188,068 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,150 HOME DEPOT | 334,344 | 398,533 |
| 1,830 ACCENTURE PLC | 111,749 | 642,165 |
| 1,800 MCDONALDS CORP | 239,200 | 533,718 |
| 7,760 APPLE INC. | 147,722 | 1,494,033 |
| 1,000 BERKSHIRE HATHAWAY INC DEL | 87,574 | 356,660 |
| 3,185 CHEVRON CORP | 374,677 | 475,075 |
| 1,400 HONEYWELL INTL INC | 226,102 | 293,594 |
| 2,586 JOHNSON & JOHNSON | 257,498 | 405,330 |
| 4,100 ALPHABET INC CL A | 70,738 | 572,729 |
| 4,100 ALPHABET INC CL C | 70,319 | 577,813 |
| 3,090 PEPSICO INC. | 225,441 | 524,806 |
| 3,090 PROCTER & GAMBLE CO | 207,017 | 452,809 |
| 2,000 VISA INC. | 132,222 | 520,700 |
| 3,615 JP MORGAN CHASE & CO | 196,131 | 614,912 |
| 7,200 CISCO SYS INC. | 148,060 | 363,744 |
| 4,570 NIKE INC. | 238,558 | 496,165 |
| 590 BLACKROCK INC. | 113,820 | 478,962 |
| 4,000 ABBVIE INC. | 264,137 | 619,880 |
| 1,135 CONSTELLATION BRANDS INC | 181,736 | 274,386 |
| 910 LOCKHEED MARTIN CORP | 282,313 | 412,448 |
| 2,435 UNITED PARCEL SVC INC. | 191,839 | 382,855 |
| 2,490 AUTOMATIC DATA PROCESSING INC. | 125,861 | 580,095 |
| 2,000 AMAZON COM INC. | 138,916 | 303,880 |
| 11,310 KINDER MORGAN INC. DEL | 169,311 | 199,508 |
| 3,390 MICROSOFT CORP | 103,187 | 1,274,776 |
| 3,600 SPDR S&P MIDCAP 400 ETF TR | 947,513 | 1,826,568 |
| 1,951 DUPONT DE NEMOURS INC | 91,119 | 150,090 |
| 6,855 MORGAN STANLEY | 276,805 | 639,229 |
| 2,285 ZOETIS INC | 193,329 | 450,990 |
| 775 ADOBE INC | 197,635 | 462,365 |
| 1,800 PALO ALTO NETWORKS INC | 199,825 | 530,784 |
| 1,135 SALESFORCE COM INC | 163,179 | 298,664 |
| 1,000 INTUITIVE SURGICAL INC | 211,658 | 337,360 |
| 755 ILLINOIS TOOL WORKS INC | 147,890 | 197,765 |
| 6,500 NEXTERA ENERGY INC | 419,401 | 394,810 |
| 2,000 CROWN CASTLE REIT | 231,300 | 230,380 |
| 1,980 PROLOGIS INC | 228,541 | 263,934 |
| 5,000 BOSTON SCIENTIFIC | 219,141 | 289,050 |
| 2,740 VALERO ENRGY CORP | 228,477 | 356,200 |
| 2,500 CVS HEALTH CORP | 187,337 | 197,400 |
| 500 ELI LILLY & CO | 21,974 | 291,460 |
| 3,000 NEWMONT CORP | 116,100 | 124,170 |
| 1,830 RTX CORP | 79,951 | 153,976 |
| 500 UNITEDHEALTH GROUP | 240,208 | 263,235 |
| 12,000 VERIZON COMM | 460,318 | 452,400 |
| 2,121 CORTEVA INC | 34,685 | 101,638 |
| 970 ISHARES TR RUSSELL 2000 | 102,915 | 194,689 |
| 1,000 WASTE MANAGEMENT INC | 154,605 | 179,100 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 748,866 | 0 | 748,866 | |
| BUILDING | 2,636,727 | 1,788,818 | 847,909 | |
| AIR CONDITIONER | 6,787 | 2,052 | 4,735 | |
| FURNITURE | 7,445 | 7,445 | 0 | |
| AIR CONDITIONER | 4,647 | 1,284 | 3,363 | |
| AIR CONDITIONER | 5,577 | 1,484 | 4,093 | |
| MARBLE FLOOR | 3,360 | 892 | 2,468 | |
| PARKING LOT PAVING | 6,590 | 1,725 | 4,865 | |
| AIR CONDITIONER | 5,502 | 1,381 | 4,121 | |
| AIR CONDITIONER | 4,940 | 1,222 | 3,718 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 3,785 | 3,785 | 3,785 |
| DIVIDEND RECEIVABLE | 4,997 | 6,807 | 6,807 |
| EXPENSES TO BE REIMBURSED | 0 | 5,744 | 5,744 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL REPORT | 61 | 61 | 0 | |
| ASSOCIATION FEES | 11,994 | 11,994 | 0 | |
| CLEANING & MAINTENANCE | 15,206 | 15,206 | 0 | |
| COMPUTER & OFFICE EXPENSE | 677 | 677 | 0 | |
| ELEVATOR MAINTENANCE | 7,057 | 7,057 | 0 | |
| EXTERMINATING | 2,981 | 2,981 | 0 | |
| INSPECTION FEE | 200 | 200 | 0 | |
| INSURANCE | 19,847 | 19,847 | 0 | |
| JANITIRIAL | 33,950 | 33,950 | 0 | |
| LANDSCAPING | 22,571 | 22,571 | 0 | |
| MANAGEMENT EXPENSE | 78,000 | 78,000 | 0 | |
| REPAIRS | 11,967 | 11,967 | 0 | |
| SECURITY | 4,508 | 4,508 | 0 | |
| TELEPHONE | 4,044 | 4,044 | 0 | |
| UTILITIES | 55,722 | 55,722 | 0 | |
| APPRAISAL FEE | 4,600 | 4,600 | 0 | |
| BANK CHARGE | 49 | 49 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLASS ACTION SETTLEMENT | 771 | 771 | 771 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY & CUSTODIAN FEES | 116,428 | 116,482 | 0 |
| Name | Address |
|---|---|
|
LAURA BAXTER CRUT 3-1-73 FBO ELIZABETH MICHELL |
132 ROYAL PALM WAY PALM BEACH,FL33480 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 5,988 | 0 | 0 | |
| REAL ESTATE TAXES | 5,351 | 5,351 | 0 |