| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Stein Certified Public Account | 7,910 | 2,000 | 0 | 5,910 |
| 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 | 1,072 | SL | 4 | 0 | 0 | 0 | |
| Website developments | 2013-01-01 | 7,094 | 7,094 | SL | 3 | 0 | 0 | 0 | |
| Website Update | 2016-10-25 | 5,166 | 5,166 | SL | 3 | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Bank of America 3.24% 10.21.27 | 47,824 | 55,954 |
| Coca Cola 2.45% 11.01.20 | 0 | 0 |
| Ameriprise Finl 4.0% 10.15.23 | 50,797 | 55,107 |
| Comcast Corp 3.375% 08.15.25 | 52,689 | 55,786 |
| Goldman Sachs 103,051.975 MM | 103,145 | 103,154 |
| State Street 3.30% 12.16.24 | 49,337 | 55,480 |
| Exxon Mobil Corp 3.29% 3.19.27 | 56,165 | 56,982 |
| Franklin Res 2.85% 03.30.25 | 52,038 | 54,531 |
| Trust Fin 4.00% 05.01.25 | 53,444 | 56,618 |
| Oracle Corp 2.65% 04.15.2026 | 47,632 | 54,947 |
| Bank of Nova Scotia 2.50% 1.08 | 49,781 | 50,010 |
| JPMorgan Chase 2.7% 05.18.23 | 49,026 | 52,568 |
| Microsoft Corp 2.4% 08.08.26 | 46,773 | 54,550 |
| Toronto Dominion 1.8% 07.13.21 | 49,323 | 50,416 |
| Chas Schwab 4.00% 11/01/2029 | 60,466 | 59,810 |
| Shell Intl 3.25% 05.11.25 | 52,384 | 55,422 |
| Royal Bank 2.75% 02.01.22 | 49,745 | 51,369 |
| Target Corp 3.50 07/01/2024 | 51,348 | 55,352 |
| Vanguard ST Admiral Shares | 209,725 | 213,339 |
| Wells Fargo 3.069% 01.24.23 | 49,318 | 51,427 |
| Novartis Cap 3.40% 05.06.24 | 52,360 | 54,851 |
| Metlife 4.368% 09.15.23 | 52,152 | 55,389 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Eaton Corp PLC 375 shares | 24,914 | 45,053 |
| AmazonCom 50 sh | 19,195 | 162,641 |
| Apple Inc 875 shares | 14,982 | 116,104 |
| Blackrock 25 shares | 13,616 | 18,039 |
| Discover Fin 200 shares | 0 | 0 |
| Chevron Corp 225 shares | 16,966 | 19,001 |
| Cigna Corp 115 shares | 25,357 | 23,941 |
| AT&T 600 shares | 0 | 0 |
| Comcast Corp New CL A 950 sha | 16,785 | 49,780 |
| Danaher Corp 275 shares | 12,739 | 61,089 |
| Disney Walt Co 250 shares | 12,558 | 45,295 |
| Alphabet Cl A 38 sh | 17,708 | 66,600 |
| Ameriprise Fin 275 shares | 34,879 | 53,441 |
| Fidelity Natl 400 shares | 31,405 | 56,584 |
| Gilead Sciences Inc 275 sh | 4,738 | 16,022 |
| Facebook Inc 150 shares | 23,061 | 40,974 |
| Illinois Tool Works Inc 100 | 8,703 | 20,388 |
| JP Morgan Chase 425 sh | 26,641 | 54,005 |
| Lowes Cos Inc 300 sh | 24,376 | 48,153 |
| Pfizer Inc 700 shares | 12,505 | 25,767 |
| Phillip Morris Intl Inc 275 | 25,099 | 22,767 |
| Proctor & Gamble 250 shares | 19,786 | 34,785 |
| MFS Mid Cap 4400351 shares | 96,784 | 133,727 |
| McDonalds 175 shares | 21,894 | 37,552 |
| Mondelez Intl 350 shares | 15,879 | 20,465 |
| Pvh Corp 150 shares | 0 | 0 |
| Boeing Co 40 shares | 0 | 0 |
| Allstate Corp 325 shares | 22,415 | 35,727 |
| Ishares Nasdaq Biotech 100 s | 12,795 | 15,149 |
| Pepsico 250 shares | 25,749 | 37,075 |
| Phillips 66 275 shares | 21,962 | 19,234 |
| Microsoft Corp 500 shares | 21,033 | 111,210 |
| T Rowe Price Growth 1332512 s | 71,441 | 129,227 |
| Viatris Inc 87 shares | 692 | 1,630 |
| Anheuser Busch Inbev 150 sh | 0 | 0 |
| Harbor Capital 1458557 sh | 93,653 | 152,040 |
| Select Sector Utilities- 700 s | 0 | 0 |
| Servicenow Inc 135 sh | 22,450 | 74,308 |
| United Healthcare 75 sh | 13,276 | 26,301 |
| Spdr S&P Dividend ETF 550 sh | 42,218 | 58,262 |
| Starbucks Corp 100 shares | 8,339 | 10,698 |
| Stryker Corp 125 shares | 23,702 | 30,630 |
| Thermo Fisher Scien 75 shares | 21,897 | 34,934 |
| Facebook Inc Cl A 150 sh | 0 | 0 |
| Honeywell Intl Inc 225 sh | 27,279 | 47,858 |
| Kinder Morgan Inc 900 sh | 17,507 | 12,303 |
| Lam Research Corp 175 sh | 26,625 | 82,847 |
| Mastercard Inc Cl A 200 sh | 25,763 | 71,388 |
| Merck & Co Inc New325 sh | 20,933 | 26,585 |
| Nextera Energy 645 sh | 49,853 | 49,762 |
| T Rowe Price Blue Grow 221529 | 200,000 | 367,517 |
| Raytheon Tech 275 shares | 18,788 | 19,665 |
| Union Pac Corp150 sh | 19,099 | 31,233 |
| United Technol Corp200 sh | 0 | 0 |
| Vanguard Ftse Devel ETF900 s | 0 | 0 |
| Vanguard World Mater ETF200 s | 0 | 0 |
| Vanguard Value Index 1511461 | 54,556 | 70,147 |
| Vanguard Ftse Emerg ETF990 sh | 0 | 0 |
| Wasatch Core Gr 876844 shares | 66,421 | 81,275 |
| Bank of America Corp1200 sh | 29,508 | 36,372 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Accrued income- Equities Investment | 1,569 | 1,569 | |
| Accrued income- Fixed Income | 8,914 | 8,914 | |
| Accrued income-Cash | 1 | 1 |
| 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 | 7,094 | 0 | 0 |
| Website Update | 5,166 | 5,166 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Hoogendoorn & Talbot LLP | 820 | 0 | 0 | 820 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 39,182 | 39,182 | 0 | 0 |
| Insurance-Liability | 3,457 | 0 | 0 | 3,457 |
| Board fees | 1,200 | 0 | 0 | 1,200 |
| Fees and licenses | 28 | 0 | 0 | 28 |
| Miscellaneous | 35 | 0 | 0 | 35 |
| Postage | 45 | 0 | 0 | 45 |
| Office supplies | 353 | 0 | 0 | 353 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Contracted services | 3,463 | 0 | 0 | 0 |
| Web design services | 2,622 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 5,508 | 765 | 0 | 4,743 |
| Federal excise tax | 275 | 275 | 0 | 0 |
| Foreign tax paid | 36 | 36 | 0 | 0 |