| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 2008-06-19 | 35,488 | 22,673 | 180.000000000000 | 2,366 | 2,366 | 25,039 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DENTAL BUILDING | 2012-12-14 | 186,720 | 24,139 | SL | 39.000000000000 | 4,788 | 4,788 | ||
| LAND | 2012-12-14 | 25,920 | L | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB ACCT - 3M COMPANY | 9,541 | 9,527 |
| SCHWAB ACCT - ABBOTT LABORATORIES | 11,259 | 14,466 |
| SCHWAB ACCT - AIR PROD & CHEMICALS | 16,969 | 20,006 |
| SCHWAB ACCT - ALPHABET | 5,197 | 5,178 |
| SCHWAB ACCT - AMAZON | 16,188 | 22,530 |
| SCHWAB ACCT - AMERICAN WATER WORKS | 3,812 | 4,539 |
| SCHWAB ACCT - APPLE | 17,621 | 18,929 |
| SCHWAB ACCT - AT&T INC | 16,150 | 11,416 |
| SCHWAB ACCT - AUTO DATA PROCESSING | 10,290 | 13,112 |
| SCHWAB ACCT - BECTON DICKINSON & CO | 18,339 | 22,532 |
| SCHWAB ACCT - BERKSHIRE HATHAWAY | 21,001 | 20,418 |
| SCHWAB ACCT - BLACKROCK INC | 19,092 | 19,641 |
| SCHWAB ACCT - CHECK PT SOFTWARE | 20,892 | 20,530 |
| SCHWAB ACCT - CHEVRON CORPORATION | 21,417 | 21,758 |
| SCHWAB ACCT - CISCO SYSTEMS | 6,743 | 8,666 |
| SCHWAB ACCT - THE COCA COLA COMPANY | 8,451 | 9,470 |
| SCHWAB ACCT - COLGATE PALMOLIVE CO | 7,373 | 5,952 |
| SCHWAB ACCT - CONOCOPHILLIPS | 12,471 | 15,588 |
| SCHWAB ACCT - COSTCO WHOLESALE | 22,745 | 28,519 |
| SCHWAB ACCT - DANAHER CORP | 16,889 | 20,624 |
| SCHWAB ACCT - EXXON MOBIL CORP | 14,617 | 12,274 |
| SCHWAB ACCT - HARRIS CORPORATION | 20,250 | 20,198 |
| SCHWAB ACCT - INTEL CORPORATION | 10,453 | 14,079 |
| SCHWAB ACCT - JOHNSON & JOHNSON | 22,841 | 23,229 |
| SCHWAB ACCT - KIMBERLY-CLARK CORP | 20,944 | 19,370 |
| SCHWAB ACCT - MICROSOFT CORP | 17,512 | 20,314 |
| SCHWAB ACCT - NEXTERA ENERGY INC | 6,510 | 8,691 |
| SCHWAB ACCT - NORFOLK SOUTHERN CO | 17,395 | 22,431 |
| SCHWAB ACCT - NOVO-NORDISK A-S | 15,454 | 18,428 |
| SCHWAB ACCT - PACCAR INC | 16,173 | 14,285 |
| SCHWAB ACCT - PHILLIPS 66 | 7,848 | 8,615 |
| SCHWAB ACCT - PROCTOR & GAMBLE | 23,271 | 27,576 |
| SCHWAB ACCT - ROYAL DUTCH SHELL | 16,204 | 17,481 |
| SCHWAB ACCT - SAP SE | 9,706 | 9,955 |
| SCHWAB ACCT - SCHLUMBERGER LTD | 14,184 | 7,216 |
| SCHWAB ACCT - SNAP ON INC | 16,549 | 14,529 |
| SCHWAB ACCT - STARBUCKS CORP | 17,181 | 19,320 |
| SCHWAB ACCT - STRYKER CORP | 13,135 | 15,675 |
| SCHWAB ACCT - TOTAL SA | 15,765 | 15,654 |
| SCHWAB ACCT - UNITED PARCEL SERVICE | 22,154 | 19,506 |
| SCHWAB ACCT - UNITED TECHNOLOGIES | 11,276 | 10,648 |
| SCHWAB ACCT - UNITEDHEALTH GRP INC | 16,668 | 24,912 |
| SCHWAB ACCT - WALGREENS BOOTS ALLI | 23,332 | 20,499 |
| SCHWAB ACCT - WALT DISNEY CO | 20,442 | 21,930 |
| SCHWAB ACCT - WASHINGTON FEDERAL | 6,608 | 5,342 |
| SCHWAB ACCT - WASTE MANAGEMENT INC | 10,838 | 13,349 |
| UBS ACCT - ABBVIE INC | 106,946 | 184,380 |
| UBS ACCT - ALPHABET INC | 184,302 | 208,992 |
| UBS ACCT - AMAZON.COM INC | 216,491 | 300,394 |
| UBS ACCT - APPLE INC | 142,489 | 236,610 |
| UBS ACCT - ASTRAZENECA PLC SPON ADR | 96,036 | 113,940 |
| UBS ACCT - BANK OF AMERICA | 608,015 | 862,400 |
| UBS ACCT - BOEING COMPANY | 181,008 | 322,500 |
| UBS ACCT - BP PLC | 95,226 | 75,840 |
| UBS ACCT - CENTURYLINK INC | 244,298 | 181,800 |
| UBS ACCT - CITIGROUP INC | 163,335 | 156,180 |
| UBS ACCT - GOLUB CAPITAL | 126,314 | 115,430 |
| UBS ACCT - HP INC | 59,943 | 81,840 |
| UBS ACCT - ILLUMINA INC | 146,006 | 149,965 |
| UBS ACCT - IOVANCE THERAPEUTICS | 100,313 | 88,500 |
| UBS ACCT - JP MORGAN CHASE | 65,991 | 195,240 |
| UBS ACCT - NORDSTROM INC | 42,708 | 46,610 |
| UBS ACCT - PFIZER INC | 120,029 | 174,600 |
| UBS ACCT - ROYAL DUTCH SHELL | 88,808 | 89,910 |
| UBS ACCT - SQUARE INC CLASS A | 66,174 | 56,090 |
| UBS ACCT - TABLEAU SOFTWARE | 103,983 | 120,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB ACCT - ISHARES MSCI GERMANY | AT COST | 14,417 | 12,675 |
| SCHWAB ACCT - ISHARES NASDAQ BIOTECHNOLOGY ETF | AT COST | 38,847 | 37,608 |
| SCHWAB ACCT - INVESCO S&P SMALLCAP | AT COST | 29,251 | 27,608 |
| SCHWAB ACCT - INVESCO S&P INVESO | AT COST | 24,501 | 21,810 |
| SCHWAB ACCT - SCHWAB EMERGING MARKETS EQUITY ETF | AT COST | 52,227 | 47,060 |
| SCHWAB ACCT - SCHWAB INTL INDEX FUND | AT COST | 50,000 | 45,117 |
| SCHWAB ACCT - SCHWAB SMALL CAP INDEX FUND | AT COST | 30,000 | 25,025 |
| SCHWAB ACCT - SCHWAB US MID CAP INDEX FUND | AT COST | 25,000 | 22,817 |
| SCHWAB ACCT - SCHWAB TOTAL STOCK MARKET | AT COST | 10,000 | 8,763 |
| SCHWAB ACCT - SPDR FUND MATERIALS SELECT SECTR ETF | AT COST | 15,821 | 15,156 |
| SCHWAB ACCT - SPDR S&P 400 MID CAP | AT COST | 13,823 | 13,755 |
| SCHWAB ACCT - VANGUARD TOTAL INTERNATIONAL BOND ETF | AT COST | 10,813 | 10,850 |
| UBS ACCT - ISHARES BIOTECHNOLOGY | AT COST | 173,544 | 144,645 |
| VANGUARD ACCT - VANGUARD GROWTH INDEX ADMIRAL | AT COST | 50,000 | 43,208 |
| VANGUARD ACCT - VANGUARD INFORMATION TECHNOLOGY INDEX | AT COST | 100,000 | 87,379 |
| VANGUARD ACCT - VANGUARD TAX MANAGED SMALL CAP | AT COST | 55,728 | 44,579 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 35,488 | 25,039 | 10,449 | |
| DENTAL BUILDING | 186,720 | 28,927 | 157,793 | |
| LAND | 25,920 | 0 | 25,920 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 12,127 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 55 | 55 | 0 | |
| INVESTMENT FEES | 15,463 | 15,463 | 0 | |
| BANK FEES | 307 | 306 | 0 | |
| AMORTIZATION | 2,366 | 2,366 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE ASSISTANT | 500 | 500 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX PAYMENTS | 6,095 | 0 | 0 |