| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT, COMPLIANCE AND TAX SERV | 36,462 | 18,231 | 18,231 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IPOWER | 2015-07-14 | 4,504 | 4,016 | SL | 5.000000000000 | 450 | 0 | ||
| IPOWER | 2015-07-14 | 2,159 | 1,925 | SL | 5.000000000000 | 216 | 0 | ||
| VIDEO SECURITY SYSTEM | 2015-11-13 | 3,146 | 2,569 | SL | 5.000000000000 | 524 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2015-07-14 | 188,749 | 168,302 | SL | 5.000000000000 | 18,875 | 0 | ||
| MAIN DOORS | 2015-11-24 | 9,356 | 7,640 | SL | 5.000000000000 | 1,716 | 0 | ||
| SOLAR BLINDS | 2015-07-14 | 4,635 | 4,133 | SL | 5.000000000000 | 464 | 0 | ||
| KITCHEN IMPROVEMENTS | 2017-07-07 | 6,741 | 5,524 | SL | 3.000000000000 | 1,124 | 0 | ||
| BINDING MACHINE | 2003-01-01 | 250 | 241 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE | 2003-01-01 | 143,092 | 143,092 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE | 2004-01-01 | 13,158 | 13,158 | SL | 7.000000000000 | 0 | 0 | ||
| TVS | 2015-11-20 | 2,936 | 1,712 | SL | 7.000000000000 | 419 | 0 | ||
| REFRIGERATOR | 2015-06-02 | 640 | 408 | SL | 7.000000000000 | 91 | 0 | ||
| CHAIRS | 2018-01-15 | 5,790 | 1,620 | SL | 7.000000000000 | 827 | 0 | ||
| DRAPES | 2018-04-13 | 7,169 | 1,749 | SL | 7.000000000000 | 1,024 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC | 209,752 | 202,590 |
| INTEL CORP | 248,610 | 251,030 |
| ORACLE CORP | 199,428 | 202,014 |
| PROCTOR & GAMBLE CO | 299,249 | 300,369 |
| UNITED PARCEL SERVICE | 257,345 | 250,205 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIR PRODUCTS & CHEMICALS INC | 455,954 | 956,270 |
| ALPHABET INC/CA-CL C | 1,451,080 | 3,503,760 |
| AMERICAN TOWER CORP | 59,160 | 336,690 |
| APPLE INC | 327,391 | 5,838,360 |
| BERKSHIRE HATHAWAY INC DEL | 6,899,773 | 11,477,895 |
| CARRIER GLOBAL CORP | 111,687 | 226,320 |
| CERNER CORP | 315,854 | 431,640 |
| COSTCO WHOLESALE CORP | 58,527 | 376,780 |
| ECOLAB INC | 591,570 | 1,081,800 |
| EXXON MOBIL CORP | 418,084 | 329,760 |
| FASTENAL CO | 413,594 | 976,600 |
| INTEL CORP | 462,289 | 747,300 |
| JOHNSON & JOHNSON | 1,288,416 | 2,045,940 |
| MASTERCARD INC CL A | 1,254,615 | 4,640,220 |
| MC CORMICK & CO INC | 457,975 | 956,000 |
| MCDONALDS CORP | 52,915 | 214,580 |
| MEDTRONIC PLC | 518,796 | 819,980 |
| MICROSOFT CORP | 1,373,017 | 6,672,600 |
| MONDELEZ INTERNATIONAL | 139,868 | 204,645 |
| MOODYS CORP | 695,475 | 2,104,240 |
| NIKE INC | 69,864 | 735,644 |
| OTIS WORLDWIDE CORP | 167,458 | 202,650 |
| PHILIP MORRIS INTERNATIONAL | 262,168 | 496,740 |
| PROCTOR & GAMBLE CO | 588,250 | 1,043,550 |
| RAYTHEON TECHNOLOGIES | 248,399 | 286,040 |
| TARGET CORP | 137,395 | 653,161 |
| TJX COMPANIES INC NEW | 682,286 | 1,263,365 |
| UNION PACIFIC CORP | 483,787 | 1,249,320 |
| WALMART INC | 154,880 | 432,450 |
| WATERS CORP | 236,525 | 432,985 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GQG PART EMERG MKTS | AT COST | 4,100,000 | 5,245,424 |
| VANGUARD LARGE CAP | AT COST | 1,205,247 | 1,581,660 |
| VANGUARD DEVELOPED MARKETS | AT COST | 5,315,871 | 6,094,992 |
| VANGUARD INSTL INDEX FUND | AT COST | 8,950,000 | 10,991,748 |
| VANGUARD MID CAP INDEX FUND | AT COST | 7,300,000 | 9,152,869 |
| VANGUARD SMALL CAP INDEX FUND | AT COST | 6,000,000 | 7,652,646 |
| HIRTLE CALLAGHAN PE VII | AT COST | 208,632 | 847,129 |
| HIRTLE CALLAGHAN PE VIII | AT COST | 731,418 | 917,393 |
| VANGUARD TOTAL BOND MARKET | AT COST | 2,683,828 | 2,760,347 |
| VANGUARD HIGH YIELD CORP | AT COST | 2,307,921 | 2,338,702 |
| VANGUARD FUNDS GNMA | AT COST | 4,000,000 | 4,074,735 |
| VANGUARD SHORT-TERM CORPORATE | AT COST | 4,789,841 | 4,914,260 |
| VANGUARD INTM TERM | AT COST | 1,500,000 | 1,467,757 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IPOWER | 4,504 | 4,466 | 38 | |
| IPOWER | 2,159 | 2,141 | 18 | |
| VIDEO SECURITY SYSTEM | 3,146 | 3,093 | 53 | |
| LEASEHOLD IMPROVEMENTS | 188,749 | 187,177 | 1,572 | |
| MAIN DOORS | 9,356 | 9,356 | 0 | |
| SOLAR BLINDS | 4,635 | 4,597 | 38 | |
| KITCHEN IMPROVEMENTS | 6,741 | 6,648 | 93 | |
| BINDING MACHINE | 250 | 241 | 9 | |
| OFFICE FURNITURE | 143,092 | 143,092 | 0 | |
| OFFICE FURNITURE | 13,158 | 13,158 | 0 | |
| TVS | 2,936 | 2,131 | 805 | |
| REFRIGERATOR | 640 | 499 | 141 | |
| CHAIRS | 5,790 | 2,447 | 3,343 | |
| DRAPES | 7,169 | 2,773 | 4,396 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 104,472 | 0 | 104,472 |
| Description | Amount |
|---|---|
| CHANGES IN ACCRUED INCOME RECEIVABLES | 182,187 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER MAINTENANCE | 494 | 0 | 494 | |
| DUES & SUBSCRIPTIONS | 3,587 | 0 | 3,587 | |
| INSURANCE | 9,226 | 922 | 8,304 | |
| LEASED EQUIPMENT | 2,880 | 288 | 2,592 | |
| OFFICE EXPENSES | 9,465 | 946 | 8,519 | |
| PARKING | 65 | 6 | 59 | |
| POSTAGE | 575 | 57 | 518 | |
| TELEPHONE | 3,051 | 305 | 2,746 | |
| UTILITIES | 811 | 81 | 730 | |
| WEBSITE | 1,778 | 177 | 1,601 | |
| HOSPITALIZATION | 73,494 | 7,349 | 66,145 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PFIC INVESTMENTS | 300,300 | 133,271 | 300,300 |
| LEGAL SETTLEMENTS | 784 | 784 | 784 |
| Description | Amount |
|---|---|
| NON-DIVIDEND DISTRIBUTION | 2,352 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FISCAL AGENTS FEES | 72,683 | 72,683 | 0 | |
| MANAGED ACCOUNT FEES | 258,651 | 258,651 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 49,837 | 0 | 0 | |
| PAYROLL TAXES | 18,701 | 1,870 | 16,831 | |
| FOREIGN TAXES | 0 | 18,367 | 0 |