| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 27,914 | 8,374 | 19,540 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE AND FIXTURES | 1995-01-01 | 2,375 | 2,375 | 0 % | 0 | 0 | |||
| COMPUTER | 2006-07-09 | 1,344 | 1,344 | SL | 5.000000000000 | 0 | 0 | ||
| FURNITURE AND FIXTURES | 2006-07-10 | 7,876 | 7,876 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE WIRING | 2006-11-01 | 3,389 | 1,276 | SL | 39.000000000000 | 87 | 0 | ||
| COMPUTER | 2007-08-10 | 1,014 | 1,014 | SL | 5.000000000000 | 0 | 0 | ||
| FURNITURE AND FIXTURES | 2008-03-08 | 1,394 | 1,394 | SL | 7.000000000000 | 0 | 0 | ||
| BUILDING | 2011-11-23 | 395,503 | 138,427 | SL | 27.500000000000 | 14,382 | 14,382 | ||
| LAND | 2011-11-23 | 43,945 | L | 0 | 0 | ||||
| WASHING MACHINE | 2012-05-15 | 301 | 150 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLIANCES | 2012-12-31 | 6,109 | 3,054 | 200DB | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2012-10-01 | 5,059 | 1,602 | SL | 27.500000000000 | 184 | 184 | ||
| COMPUTER | 2012-10-05 | 1,828 | 1,828 | SL | 5.000000000000 | 0 | 0 | ||
| APPLIANCES | 2013-12-31 | 7,127 | 3,563 | 200DB | 5.000000000000 | 0 | 0 | ||
| SNOWBLOWER | 2015-01-03 | 604 | 577 | 200DB | 7.000000000000 | 27 | 27 | ||
| COMPUTER EQUIPMENT | 2015-04-14 | 1,075 | 1,075 | SL | 5.000000000000 | 0 | 0 | ||
| APPLIANCES | 2015-12-31 | 2,385 | 1,192 | 200DB | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2015-12-31 | 25,772 | 5,193 | SL | 27.500000000000 | 937 | 937 | ||
| APPLIANCES | 2016-12-31 | 1,239 | 583 | 200DB | 5.000000000000 | 36 | 124 | ||
| IMPROVEMENTS | 2016-12-31 | 15,991 | 2,639 | SL | 27.500000000000 | 581 | 581 | ||
| IMPROVEMENTS | 2017-12-31 | 13,334 | 1,718 | SL | 27.500000000000 | 485 | 485 | ||
| GRILL | 2018-09-25 | 600 | 200DB | 5.000000000000 | 0 | 120 | |||
| IMPROVEMENTS | 2018-12-31 | 12,567 | 1,162 | SL | 27.500000000000 | 457 | 457 | ||
| COMPUTER | 2018-07-11 | 1,025 | 615 | SL | 5.000000000000 | 205 | 0 | ||
| ROOF | 2022-03-04 | 21,500 | SL | 27.500000000000 | 228 | 228 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100,000 SHS MCDONALDS CORP MTN CALL MAKE WHOLE 3.70000% 1/30/26 | 103,125 | 99,820 |
| 100,000 SHS WABTEC SER B NOTE 3.45000% 11/15/2026 | 101,748 | 91,234 |
| 125,000 SHS AMERICAN TOWER CORP NOTE CALL MAKE WHOLE 3.12500% 1/15/27 | 131,278 | 116,196 |
| 150,000 SHS DISNEY WALT CO NOTE CALL MAKE WHOLE 3.35000% 3/24/25 | 159,569 | 148,805 |
| 150,000 SHS GENERAL MILLS INC NOTE MAKE WHOLE 3.65000% 2/15/24 | 151,892 | 150,608 |
| 50,000 SHS FOOD MOTOR CREDIT COMPANY NOTE 2.30000% 2/10/25 | 47,375 | 44,859 |
| 50,000 SHS TOYOTA MRT CR CORP 2.8% DUE 7/13/22 | 50,608 | 50,005 |
| 50,000 SHS UNITED STATES TREAS SER AY-2024 1.5000% 2/29/24 NTS NOTE | 49,670 | 48,858 |
| 75,000 SHS ELANCO ANIMAL HEALTH SER B NOTE 5.27200% 8/28/2023 | 82,823 | 75,450 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,000 SHS AON PLC SHS CL A COM | 197,505 | 269,680 |
| 1,000 SHS ECOLAB INC | 176,641 | 153,760 |
| 1,000 SHS INTERNATIONAL BUS MACH CORP COM | 143,332 | 141,190 |
| 1,075 SHS HOME DEPOT INC | 28,979 | 294,840 |
| 1,095 SHS JOHNSON & JOHNSON | 65,676 | 194,373 |
| 1,100 SHS NIKE INC CL B | 24,697 | 112,420 |
| 1,200 SHS VISA INC | 22,799 | 236,268 |
| 1,210 SHS SALESFORCE.COM INC | 101,284 | 199,698 |
| 1,237 SHS IRHYTHM TECHNOLOGIES INC COM | 88,073 | 133,633 |
| 1,275 SHS INTERCONTINENTAL EXCHANGE INC | 65,104 | 119,901 |
| 1,300 SHS ZOETIS INC | 38,610 | 223,457 |
| 1,895 SHS JPMORGAN CHASE & CO | 124,822 | 213,396 |
| 150 SHS TRANSDIGM GROUP INC | 100,626 | 80,501 |
| 2,000 SHS COSTAR GROUP INC | 34,426 | 120,820 |
| 2,000 SHS STARBUCKS CORP | 45,828 | 152,780 |
| 2,000 SHS WABTEC COM | 159,532 | 164,160 |
| 2,100 SHS MICROSOFT CORP | 85,968 | 539,343 |
| 2,125 SHS SPROUT SOCIAL INC COM CL A | 60,520 | 123,399 |
| 2,400 SHS AMAZON.COM INC | 22,870 | 254,904 |
| 2,400 SHS DEXCOM INC | 5,922 | 178,872 |
| 2,546 SHS BLACKSTONE GROUP LP COM | 110,309 | 232,272 |
| 215 SHS GENERAC HLDGS INC COM | 47,831 | 45,275 |
| 250 SHS ALPHABET INC | 58,575 | 544,815 |
| 320 SHS LINDE PLC COM | 82,839 | 92,010 |
| 350 SHS INSULET CORP | 92,543 | 76,279 |
| 360 SHS ACCENTURE PLC CL A | 55,438 | 99,954 |
| 4,000 SHS APPLE INC | 35,759 | 546,880 |
| 4,500 SHS UBER TECHNOLOGIES INC COM | 157,847 | 92,070 |
| 4,500 SHS XOMETRY INC | 186,351 | 152,685 |
| 400 SHS CHEVRON CORP | 37,558 | 57,912 |
| 400 SHS IDEXX LABORATORIES CORP | 16,992 | 140,292 |
| 410 SHS TWILIO INC CL | 58,354 | 34,362 |
| 600 SHS AMETEK INCOM | 28,639 | 65,934 |
| 600 SHS WORKDAY INC COM | 111,565 | 83,748 |
| 610 SHS PROCTER & GAMBLE CO | 28,236 | 87,712 |
| 700 SHS CARMAX INC | 39,816 | 63,336 |
| 700 SHS STRYKER CORP | 34,891 | 139,251 |
| 760 SHS DISNEY WALT CO | 85,892 | 71,744 |
| 790 SHS ABBOTT LABS | 50,762 | 85,834 |
| 800 SHS GLOBAL PAYMENTS INC | 109,669 | 88,512 |
| 825 SHS AMERICAN EXPRESS CO | 62,525 | 114,362 |
| 840 SHS COSTCO WHOLESALE CORP-NEW | 80,896 | 402,595 |
| 9,500 SHS EVOLENT HEALTH INC CL A | 132,691 | 291,745 |
| 950 SHS DAHAHER CORP | 69,953 | 240,844 |
| 980 SHS PEPSICO INC | 44,725 | 163,327 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 395,503 | 152,809 | 242,694 | |
| LAND | 43,945 | 0 | 43,945 | |
| WASHING MACHINE | 301 | 301 | 0 | |
| APPLIANCES | 6,109 | 6,109 | 0 | |
| IMPROVEMENTS | 5,059 | 1,786 | 3,273 | |
| APPLIANCES | 7,127 | 7,127 | 0 | |
| SNOWBLOWER | 604 | 604 | 0 | |
| APPLIANCES | 2,385 | 2,385 | 0 | |
| IMPROVEMENTS | 25,772 | 6,130 | 19,642 | |
| APPLIANCES | 1,239 | 1,239 | 0 | |
| IMPROVEMENTS | 15,991 | 3,220 | 12,771 | |
| IMPROVEMENTS | 13,334 | 2,203 | 11,131 | |
| GRILL | 600 | 600 | 0 | |
| IMPROVEMENTS | 12,567 | 1,619 | 10,948 | |
| ROOF | 21,500 | 228 | 21,272 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE AND FIXTURES | 2,375 | 2,375 | 0 | |
| COMPUTER | 1,344 | 1,344 | 0 | |
| FURNITURE AND FIXTURES | 7,876 | 7,876 | 0 | |
| OFFICE WIRING | 3,389 | 1,363 | 2,026 | |
| COMPUTER | 1,014 | 1,014 | 0 | |
| FURNITURE AND FIXTURES | 1,394 | 1,394 | 0 | |
| COMPUTER | 1,828 | 1,828 | 0 | |
| COMPUTER EQUIPMENT | 1,075 | 1,075 | 0 | |
| COMPUTER | 1,025 | 820 | 205 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 3,745 | 3,745 | 3,745 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE EXPENSE | 1,600 | 0 | 1,600 | |
| PARKING FEES | 1,650 | 0 | 1,650 | |
| OFFICE EXPENSES | 1,157 | 0 | 1,072 | |
| PENALTIES | 177 | 0 | 0 | |
| CLEANING & MAINTENANCE | 5,946 | 0 | 0 | |
| COMMISSIONS | 500 | 0 | 0 | |
| INSURANCE | 2,674 | 0 | 0 | |
| REPAIRS | 1,400 | 0 | 0 | |
| UTILITIES | 14,656 | 0 | 0 | |
| MATERIALS | 700 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 123 | 123 | 123 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 87,610 | 87,610 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 22,588 | 6,776 | 15,812 | |
| FEDERAL TAXES | 15,000 | 0 | 0 | |
| BANK FEES | 161 | 54 | 113 | |
| PROPERTY TAX | 11,811 | 0 | 0 |