| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Stein Certified Public Account | 6,950 | 2,000 | 0 | 4,950 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Computer | 2014-01-27 | 1,073 | 1,068 | SL | 4 | 4 | 0 | 0 | |
| Website developments | 2013-01-01 | 7,094 | 7,094 | SL | 3 | 0 | 0 | 0 | |
| Website Update | 2016-10-25 | 5,166 | 1,937 | SL | 3 | 2,364 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Ameriprise Finl 4.0% 10.15.23 | 51,285 | 51,431 |
| BB&T Corp 2.45% 01.15.20 | 75,022 | 74,476 |
| Toronto Dominion Bank 1.40% 04 | 0 | 0 |
| State Street Corp 3.30% 12.16. | 49,041 | 49,525 |
| Walmart Stores, Inc. 1.95% 12. | 0 | 0 |
| Apple Inc 2.10% 05.06.2019 | 75,112 | 74,836 |
| BB&T Corp 2.45% 01.15.2020 | 0 | 0 |
| Bank of NY 2.20% 05.15.2019 | 0 | 0 |
| State Street Co 1.350 5.15.18 | 0 | 0 |
| Oracle Corp 2.375% 01.15.2019 | 75,174 | 74,982 |
| Bank of Nova Scotia 2.50% 1.08 | 49,077 | 49,372 |
| Pepsico 2.25% 01.07.2019 | 50,110 | 49,994 |
| JPMorgan Chase 2.7% 05.18.23 | 48,305 | 48,027 |
| Microsoft Corp 2.4% 08.08.26 | 45,842 | 46,618 |
| US Bancorp 1.95% 11.15.2018 | 0 | 0 |
| Toronto Dominion 1.8% 07.13.21 | 48,032 | 48,385 |
| Qualcomm Inc 1.4% 5/18/2018 | 0 | 0 |
| Chas Schwab 4.45% 7/22/2020 | 78,178 | 76,652 |
| Vanguard ST Admiral Sh 29330.8 | 0 | 0 |
| Anhauser Busch 2.15% 2/1/2019 | 0 | 0 |
| Blackrock Inc 5.0% 12/10/2019 | 51,476 | 50,896 |
| Coca Cola 2.45% 11/01/2020 | 50,346 | 49,682 |
| Dover Corp 4.30% 3/1/2021 | 78,445 | 76,543 |
| Goldman Sachs MM | 187,995 | 187,986 |
| Target Corp 3.50 07/01/2024 | 51,968 | 50,334 |
| U.S. Treas 1.750 5/15/2022 | 49,980 | 48,841 |
| U.S. Treas 1.750 6/30/2022 | 49,830 | 48,801 |
| Vanguard ST Admiral Shares | 52,725 | 51,685 |
| Wells Fargo 3.069% 01.24.23 | 48,815 | 48,696 |
| Bank of NY Mellon 2.20% 04.15. | 50,031 | 49,884 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Eaton Corp PLC 225 shares | 13,387 | 15,448 |
| Allergan PLC 75 shares | 15,980 | 10,024 |
| AmazonCom 60 sh | 23,037 | 90,118 |
| Apple Inc 225 shares | 15,502 | 35,491 |
| Boeing Co 165 shares | 0 | 0 |
| Analog Devices Inc 225 shares | 19,451 | 19,312 |
| CVS Caremark Corp 300 shares | 17,659 | 19,656 |
| Celgene Corp 200 shares | 0 | 0 |
| Chevron Corp 300 shares | 25,926 | 32,637 |
| Cisco Systems 600 shares | 14,386 | 25,998 |
| Comcast Corp New CL A 900 sha | 14,734 | 30,645 |
| Vanguard Value Index 873312 | 27,632 | 33,334 |
| Danaher Corp 350 shares | 18,432 | 36,092 |
| Disney Walt Co 275 shares | 15,470 | 30,154 |
| Alphabet Cl A 32 sh | 10,891 | 33,439 |
| Abbott Labs Com 200 shares | 11,707 | 14,466 |
| Gilead Sciences Inc 225 sh | 1,483 | 14,074 |
| American Funds Growth 1622254 | 0 | 0 |
| Select Sector Spdr Tr Utilitie | 16,312 | 15,876 |
| Illinois Tool Works Inc 100 | 5,266 | 12,669 |
| Vanguard Sml Cap Index-116392 | 72,188 | 73,595 |
| JP Morgan Chase 500 sh | 31,624 | 48,810 |
| Lowes Cos Inc 325 sh | 25,892 | 30,017 |
| Pfizer Inc 800 shares | 16,836 | 34,920 |
| Phillip Morris Intl Inc 275 | 25,099 | 18,359 |
| Proctor & Gamble 325 shares | 26,372 | 29,874 |
| Microchip Tech 525 sh | 0 | 0 |
| McDonalds 200 shares | 23,859 | 35,514 |
| Alphabet Inc CL C 32 sh | 0 | 0 |
| US Bancorp Del New 450 shares | 14,672 | 20,565 |
| Vanguard Mid Cap Index 411498 | 75,781 | 75,514 |
| Boeing Co 300 shares | 8,529 | 32,250 |
| Allstate Corp 325 shares | 22,415 | 26,855 |
| Cognizant Tech Solutions 250 s | 0 | 0 |
| Ishares Nasdaq Biotechnology | 15,873 | 14,464 |
| Pepsico 300 shares | 31,213 | 33,144 |
| Phillips 66 325 shares | 26,986 | 27,999 |
| Microsoft Corp 600 shares | 25,916 | 60,942 |
| T Rowe Price Growth 2000461 s | 111,936 | 114,327 |
| Anheuser Busch Inbev 100 sh | 0 | 0 |
| Am Fds Europacific 652503 sh | 0 | 0 |
| Harbor Capital 1458245 sh | 93,079 | 90,295 |
| Servicenow Inc 175 sh | 25,902 | 31,159 |
| United Healthcare 150 sh | 17,055 | 37,368 |
| Spdr S&P Dividend ETF 600 sh | 46,928 | 53,712 |
| Schlumberger LTD 200 sh | 0 | 0 |
| Fog Resources Inc 100 sh | 0 | 0 |
| Facebook Inc Cl A 150 sh | 23,061 | 19,663 |
| Honeywell Intl Inc 225 sh | 27,279 | 29,727 |
| Johnson & Johnson Co 100 sh | 13,522 | 12,905 |
| Kinder Morgan Inc 700 sh | 18,241 | 13,842 |
| Lam Research Corp 175 sh | 26,625 | 23,830 |
| Mastercard Inc Cl A 225 sh | 30,205 | 42,446 |
| Merck & Co Inc New450 sh | 28,773 | 34,384 |
| Newell Brands Inc400 sh | 0 | 0 |
| T Rowe Price Blue Grow 206476 | 185,000 | 198,465 |
| Spdr S&P Regional B ETF300 sh | 0 | 0 |
| Schwab Chas Corp 500 sh | 21,258 | 20,765 |
| Union Pac Corp125 sh | 14,246 | 17,279 |
| United Technol Corp200 sh | 23,814 | 21,296 |
| Vanguard Ftse Devel ETF750 s | 30,237 | 27,825 |
| Vanguard World Mater ETF200 s | 27,635 | 22,166 |
| Vanguard Telecom ETF200 sh | 0 | 0 |
| Vanguard Ftse Emerg ETF990 sh | 42,902 | 37,719 |
| Vantiv Inc Cl A350 sh | 0 | 0 |
| Bank of America Corp1300 sh | 32,753 | 32,032 |
| Worldpay Inc CLA A 400 sh | 27,496 | 30,572 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Accrued income- Equities Investment | 1,724 | 1,724 | |
| Accrued income- Fixed Income | 9,796 | 9,796 | |
| Accrued income-Cash | 158 | 158 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and equipment | 1,073 | 1,073 | 0 | 0 |
| Website development | 7,094 | 6,593 | 501 | 0 |
| Website Update | 5,166 | 4,801 | 365 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Hoogendoorn & Talbot LLP | 195 | 0 | 0 | 195 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 37,054 | 37,054 | 0 | 0 |
| Insurance-Liability | 344 | 0 | 0 | 344 |
| Bank charges | 30 | 0 | 0 | 30 |
| Fees and licenses | 25 | 0 | 0 | 25 |
| Gifts | 200 | 0 | 0 | 200 |
| Office supplies | 360 | 0 | 0 | 360 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous income expense | -239 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll tax withholding | 0 | 3,015 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Contracted services | 3,935 | 0 | 0 | 3,935 |
| Board stipends | 1,000 | 0 | 0 | 1,000 |
| Web design services | 941 | 0 | 0 | 941 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 5,508 | 765 | 0 | 4,743 |
| Federal excise tax | 2,800 | 2,800 | 0 | 0 |