| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,450 | 9,450 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| 3562 BAYSIDE WALK - SFR (50% INTEREST) - BUILDING | 2003-01-01 | 151,514 | 102,264 | SL | 27.500000000000 | 5,510 | 5,510 | ||
| 3562 BAYSIDE WALK - SFR (50% INTEREST) - LAND | 2003-01-01 | 33,250 | L | 27.500000000000 | 0 | 0 | |||
| 3562 BAYSIDE WALK - SFR (25% INTEREST) - BUILDING | 2004-01-01 | 75,757 | 54,778 | SL | 27.500000000000 | 2,755 | 2,755 | ||
| 3562 BAYSIDE WALK - SFR (25% INTEREST) - LAND | 2004-01-01 | 16,625 | L | 27.500000000000 | 0 | 0 | |||
| 3562 BAYSIDE WALK - SFR (15% INTEREST) - BUILDING | 2005-01-01 | 45,454 | 31,403 | SL | 27.500000000000 | 1,653 | 1,653 | ||
| 3562 BAYSIDE WALK - SFR (15% INTEREST) - LAND | 2005-01-01 | 9,975 | L | 27.500000000000 | 0 | 0 | |||
| 3562 BAYSIDE WALK - DIFFERENCE OF DONATED VALUE AND TAX BASIS | 2005-01-01 | 297,425 | NC | 27.500000000000 | 0 | 0 | |||
| 3562 BAYSIDE WALK - SFR (10% INTEREST) - BUILDING | 2020-07-22 | 48,633 | 48,633 | SL | 27.500000000000 | 0 | 0 | ||
| 3562 BAYSIDE WALK - SFR (10% INTEREST) - ROOF | 2020-07-22 | 19,673 | 10,371 | SL | 27.500000000000 | 715 | 715 | ||
| 3562 BAYSIDE WALK - SFR (10% INTEREST) - LAND | 2020-07-22 | 6,650 | L | 27.500000000000 | 0 | 0 | |||
| 7171 RONSON - COMM (50% INTEREST, DOG 10/27/10) - BUILDING | 2010-10-27 | 158,797 | 57,687 | SL | 39.000000000000 | 4,072 | 4,072 | ||
| 7171 RONSON - COMM (50% INTEREST, DOG 10/27/10) - LAND | 2010-10-27 | 74,485 | L | 39.000000000000 | 0 | 0 | |||
| 7171 RONSON - COMM (20% INT., DOG 12/12/16) - BUILDING | 2016-12-12 | 66,402 | 13,695 | SL | 39.000000000000 | 1,703 | 1,703 | ||
| 7171 RONSON - COMM (20% INT., DOG 12/12/16) - LAND | 2016-12-12 | 29,794 | L | 39.000000000000 | 0 | 0 | |||
| 7171 RONSON - DIFFERENCE OF DONATED VALUE AND TAX BASIS | 2016-12-12 | 905,522 | NC | 39.000000000000 | 0 | 0 | |||
| 7171 RONSON - COMM (30% INT) - LAND | 2021-01-01 | 44,691 | L | 0 | 0 | ||||
| 7171 RONSON - COMM (30% INT) - BUILDING | 2021-01-01 | 54,735 | 37,469 | SL | 39.000000000000 | 1,403 | 1,403 | ||
| 7171 RONSON - COMM (30% INT) - REMODEL COSTS | 2021-01-01 | 2,654 | 2,654 | 150DB | 15.000000000000 | 0 | 0 | ||
| 7171 RONSON - COMM (30% INT) - SOLAR PANELS | 2021-01-01 | 4,324 | 4,289 | 200DB | 7.000000000000 | 10 | 35 | ||
| 7171 RONSON - COMM (30% INT) - BUILDING | 2021-01-01 | 37,889 | 37,889 | SL | 39.000000000000 | 0 | 0 | ||
| 7171 RONSON - DIFFERENCE OF DONATED VALUE AND TAX BASIS | 2021-01-01 | 472,122 | NC | 39.000000000000 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AAPL - APPLEINC | 156,129 | 225,916 |
| ABBV - ABBVIEINC | 44,716 | 46,383 |
| ACN - ACCENTUREPLCIRELAND F | 45,020 | 37,025 |
| ADBE - ADOBEINC | 48,987 | 38,849 |
| ADP - AUTOMATICDATAPROCESSIN | 44,941 | 39,613 |
| ALL - ALLSTATECORP | 71,644 | 86,382 |
| AMD - ADVANCEDMICRODEVIC | 22,525 | 45,830 |
| AMZN - AMAZON.COMINC | 142,841 | 184,194 |
| AVGO - BROADCOMINC | 56,739 | 156,437 |
| BLK - BLACKROCKINCNEW | 66,080 | 83,487 |
| BR - BROADRIDGEFINLSOLUTION | 44,834 | 41,286 |
| CL - COLGATEPALMOLIVECO | 45,049 | 45,674 |
| COST - COSTCOWHSLCORPNEW | 50,955 | 51,740 |
| CRM - SALESFORCEINC | 40,333 | 41,326 |
| CSCO - CISCOSYSINC | 59,374 | 92,513 |
| GOOGL - ALPHABETINC | 117,671 | 245,705 |
| HCA - HCAHEALTHCAREINC | 28,543 | 42,017 |
| HON - HONEYWELLINTLINC | 79,485 | 81,157 |
| INTU - INTUIT | 44,022 | 44,382 |
| JNJ - JOHNSON&JOHNSON | 101,575 | 136,380 |
| JPM - JPMORGANCHASE&CO | 95,865 | 161,110 |
| KEYS - KEYSIGHTTECHNOLOGIESIN | 36,992 | 52,423 |
| LLY - ELILILLYANDCO | 32,060 | 45,137 |
| MA - MASTERCARDINC | 65,960 | 65,651 |
| MCD - MCDONALDSCORP | 76,546 | 85,882 |
| META - METAPLATFORMSINC | 86,204 | 107,595 |
| MSFT - MICROSOFTCORP | 173,943 | 206,022 |
| NFLX - NETFLIXINC | 43,081 | 42,567 |
| NKE - NIKEINC | 93,504 | 79,446 |
| NVDA - NVIDIACORP | 104,638 | 182,957 |
| ORLY - OREILLYAUTOMOTIVEINC | 29,544 | 37,943 |
| PANW - PALOALTONETWORKSINC | 55,161 | 56,734 |
| PEP - PEPSICOINC | 94,707 | 87,691 |
| ROK - ROCKWELLAUTOMATIONINC | 35,653 | 50,968 |
| SCHW - CHARLESSCHWABCORP | 43,144 | 45,459 |
| SO - SOUTHERNCO | 36,098 | 40,810 |
| SPGI - S&PGLOBALINC | 71,657 | 83,614 |
| STZ - CONSTELLATIONBRANDSINC | 48,405 | 40,146 |
| SYK - STRYKERCORP | 104,056 | 102,981 |
| TJX - TJXCOSINCNEW | 35,883 | 48,848 |
| UNP - UNIONPACCORP | 89,276 | 88,364 |
| V - VISAINC | 56,789 | 68,739 |
| VLO - VALEROENERGYCORPNEW | 32,010 | 40,372 |
| WM - WASTEMGMTINCDEL | 86,689 | 87,445 |
| XEL - XCELENERGYINC | 58,820 | 61,156 |
| XOM - EXXONMOBILCORP | 122,706 | 137,188 |
| ZTS - ZOETISINC | 100,278 | 76,121 |
| BIV - VANGUARDINTERMEDIATE | 979,547 | 1,009,013 |
| IGSB - ISHARESTRIS1-5YRIN | 710,985 | 725,196 |
| VBK - VANGUARDSMALLCAP | 215,740 | 261,023 |
| VIGI - VANGUARDINTLDIVIDEND | 876,097 | 952,635 |
| VOE - VANGUARDMIDCAPVALUE | 468,759 | 529,095 |
| VOO - VANGUARDS&P500ETF | 405,787 | 489,789 |
| VOT - VANGUARDMIDCAPGROWTH | 390,851 | 506,038 |
| VWO - VANGUARDFTSEEMERGING | 443,850 | 546,900 |
| XLB - STATESTRETMATRLSLCT | 42,185 | 45,894 |
| XLK - STATESTRETTECSELECT | 135,534 | 189,465 |
| XLP - STESRTCNSRSTPLSSLCT | 42,244 | 43,889 |
| XLY - STATESTRTCONSDSRYSLT | 33,778 | 43,465 |
| DFFVX - DFAUSTARGETEDVALUEI | 228,515 | 265,150 |
| DFIVX - DFAINTERNATIONALVALUE | 779,293 | 995,900 |
| GIOIX - GUGGENHEIMMACROOPPORTU | 143,927 | 147,074 |
| VCOBX - VANGUARDCOREBONDADMIR | 999,805 | 1,010,761 |
| AMT - AMERICANTOWERCORPNEW | 85,061 | 76,900 |
| WELL - WELLTOWERINC | 34,169 | 48,444 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SNVXX - SCHWAB GOVERNMENT MONEY (SNVXX) | AT COST | 538,217 | 538,217 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3562 BAYSIDE WALK - SFR (50% INTEREST) - BUILDING | 151,514 | 107,774 | 43,740 | |
| 3562 BAYSIDE WALK - SFR (50% INTEREST) - LAND | 33,250 | 0 | 33,250 | |
| 3562 BAYSIDE WALK - SFR (25% INTEREST) - BUILDING | 75,757 | 57,533 | 18,224 | |
| 3562 BAYSIDE WALK - SFR (25% INTEREST) - LAND | 16,625 | 0 | 16,625 | |
| 3562 BAYSIDE WALK - SFR (15% INTEREST) - BUILDING | 45,454 | 33,056 | 12,398 | |
| 3562 BAYSIDE WALK - SFR (15% INTEREST) - LAND | 9,975 | 0 | 9,975 | |
| 3562 BAYSIDE WALK - DIFFERENCE OF DONATED VALUE AND TAX BASIS | 297,425 | 0 | 297,425 | |
| 3562 BAYSIDE WALK - SFR (10% INTEREST) - BUILDING | 48,633 | 48,633 | 0 | |
| 3562 BAYSIDE WALK - SFR (10% INTEREST) - ROOF | 19,673 | 11,086 | 8,587 | |
| 3562 BAYSIDE WALK - SFR (10% INTEREST) - LAND | 6,650 | 0 | 6,650 | |
| 7171 RONSON - COMM (50% INTEREST, DOG 10/27/10) - BUILDING | 158,797 | 61,759 | 97,038 | |
| 7171 RONSON - COMM (50% INTEREST, DOG 10/27/10) - LAND | 74,485 | 0 | 74,485 | |
| 7171 RONSON - COMM (20% INT., DOG 12/12/16) - BUILDING | 66,402 | 15,398 | 51,004 | |
| 7171 RONSON - COMM (20% INT., DOG 12/12/16) - LAND | 29,794 | 0 | 29,794 | |
| 7171 RONSON - DIFFERENCE OF DONATED VALUE AND TAX BASIS | 905,522 | 0 | 905,522 | |
| 7171 RONSON - COMM (30% INT) - LAND | 44,691 | 0 | 44,691 | |
| 7171 RONSON - COMM (30% INT) - BUILDING | 54,735 | 38,872 | 15,863 | |
| 7171 RONSON - COMM (30% INT) - REMODEL COSTS | 2,654 | 2,654 | 0 | |
| 7171 RONSON - COMM (30% INT) - SOLAR PANELS | 4,324 | 4,299 | 25 | |
| 7171 RONSON - COMM (30% INT) - BUILDING | 37,889 | 37,889 | 0 | |
| 7171 RONSON - DIFFERENCE OF DONATED VALUE AND TAX BASIS | 472,122 | 0 | 472,122 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL EXPENSES - BAYSIDE | 11,071 | 11,071 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 124 | 124 | 0 | |
| ADVISORY FEES | 64,828 | 64,828 | 0 | |
| BUSINESS EXPENSES | 255 | 255 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 32,877 | 0 | 0 | |
| PROPERTY TAXES - BAYSIDE | 7,309 | 7,309 | 0 | |
| PROPERTY TAXES - RONSON | 8,710 | 8,710 | 0 |