| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT, COMPLIANCE AND TAX SERV | 64,500 | 6,450 | 58,050 |
| 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 | 4,466 | SL | 5.000000000000 | 38 | 0 | ||
| IPOWER | 2015-07-14 | 2,159 | 2,141 | SL | 5.000000000000 | 18 | 0 | ||
| VIDEO SECURITY SYSTEM | 2015-11-13 | 3,146 | 3,093 | SL | 5.000000000000 | 53 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2015-07-14 | 188,749 | 187,177 | SL | 5.000000000000 | 1,572 | 0 | ||
| MAIN DOORS | 2015-11-24 | 9,356 | 9,356 | SL | 5.000000000000 | 0 | 0 | ||
| SOLAR BLINDS | 2015-07-14 | 4,635 | 4,597 | SL | 5.000000000000 | 38 | 0 | ||
| KITCHEN IMPROVEMENTS | 2017-07-07 | 6,741 | 6,648 | SL | 3.000000000000 | 93 | 0 | ||
| BINDING MACHINE | 2003-01-01 | 250 | 241 | SL | 7.000000000000 | 9 | 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 | 2,131 | SL | 7.000000000000 | 419 | 0 | ||
| REFRIGERATOR | 2015-06-02 | 640 | 499 | SL | 7.000000000000 | 91 | 0 | ||
| CHAIRS | 2018-01-15 | 5,790 | 2,447 | SL | 7.000000000000 | 827 | 0 | ||
| DRAPES | 2018-04-13 | 7,169 | 2,773 | SL | 7.000000000000 | 1,027 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIR PRODUCTS & CHEMICALS INC | 260,545 | 608,520 |
| ALPHABET INC/CA-CL C | 1,451,080 | 5,787,180 |
| AMERICAN TOWER CORP | 59,160 | 438,750 |
| APPLE INC | 309,363 | 7,280,370 |
| BERKSHIRE HATHAWAY INC DEL | 6,899,774 | 14,871,846 |
| CARRIER GLOBAL CORP | 111,687 | 325,440 |
| COSTCO WHOLESALE CORP | 58,527 | 567,700 |
| ECOLAB INC | 295,785 | 586,475 |
| EXXON MOBIL CORP | 318,830 | 367,140 |
| FASTENAL CO | 227,477 | 704,660 |
| INTEL CORP | 277,373 | 463,500 |
| JOHNSON & JOHNSON | 1,288,416 | 2,223,910 |
| MASTERCARD INC CL A | 1,230,488 | 4,581,330 |
| MCDONALDS CORP | 52,915 | 268,070 |
| MEDTRONIC PLC | 444,780 | 620,700 |
| MICROSOFT CORP | 1,167,064 | 8,576,160 |
| MONDELEZ INTERNATIONAL | 139,868 | 232,085 |
| MOODYS CORP | 599,547 | 2,441,125 |
| NIKE INC | 69,864 | 866,684 |
| OTIS WORLDWIDE CORP | 167,458 | 261,210 |
| PHILIP MORRIS INTERNATIONAL | 176,483 | 285,000 |
| PROCTOR & GAMBLE CO | 156,867 | 327,160 |
| RAYTHEON TECHNOLOGIES | 248,399 | 344,240 |
| TARGET CORP | 137,395 | 856,328 |
| TJX COMPANIES INC NEW | 368,803 | 759,200 |
| UNION PACIFIC CORP | 443,472 | 1,385,615 |
| WALMART INC | 154,880 | 434,070 |
| WATERS CORP | 101,368 | 279,450 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GQG PART EMERG MKTS | AT COST | 4,850,000 | 5,594,628 |
| VANGUARD LARGE CAP | AT COST | 1,205,247 | 1,989,180 |
| VANGUARD DEVELOPED MARKETS | AT COST | 6,215,871 | 7,463,906 |
| VANGUARD INSTL INDEX FUND | AT COST | 8,950,000 | 13,456,245 |
| VANGUARD MID CAP INDEX FUND | AT COST | 7,300,000 | 11,261,713 |
| VANGUARD SMALL CAP INDEX FUND | AT COST | 6,000,000 | 8,895,524 |
| HIRTLE CALLAGHAN PE VII | AT COST | 191,520 | 937,401 |
| HIRTLE CALLAGHAN PE VIII | AT COST | 708,219 | 1,060,285 |
| VANGUARD TOTAL BOND MARKET | AT COST | 3,311,616 | 3,271,350 |
| VANGUARD HIGH YIELD CORP | AT COST | 2,682,921 | 2,701,979 |
| VANGUARD FUNDS GNMA | AT COST | 4,347,648 | 4,347,207 |
| VANGUARD SHORT-TERM CORPORATE | AT COST | 5,939,841 | 5,941,187 |
| VANGUARD INTM TERM | AT COST | 3,500,000 | 3,333,726 |
| FRANKLIN FTSE JAPAN | AT COST | 921,148 | 881,400 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IPOWER | 4,504 | 4,504 | 0 | |
| IPOWER | 2,159 | 2,159 | 0 | |
| VIDEO SECURITY SYSTEM | 3,146 | 3,146 | 0 | |
| LEASEHOLD IMPROVEMENTS | 188,749 | 188,749 | 0 | |
| MAIN DOORS | 9,356 | 9,356 | 0 | |
| SOLAR BLINDS | 4,635 | 4,635 | 0 | |
| KITCHEN IMPROVEMENTS | 6,741 | 6,741 | 0 | |
| BINDING MACHINE | 250 | 250 | 0 | |
| OFFICE FURNITURE | 143,092 | 143,092 | 0 | |
| OFFICE FURNITURE | 13,158 | 13,158 | 0 | |
| TVS | 2,936 | 2,550 | 386 | |
| REFRIGERATOR | 640 | 590 | 50 | |
| CHAIRS | 5,790 | 3,274 | 2,516 | |
| DRAPES | 7,169 | 3,800 | 3,369 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 20,049 | 2,005 | 18,044 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 171,953 | 171,953 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER MAINTENANCE | 2,650 | 265 | 2,385 | |
| DUES & SUBSCRIPTIONS | 333 | 33 | 300 | |
| INSURANCE | 8,500 | 850 | 7,650 | |
| LEASED EQUIPMENT | 2,135 | 214 | 1,921 | |
| OFFICE EXPENSES | 9,886 | 989 | 8,897 | |
| PARKING | 2,283 | 228 | 2,055 | |
| POSTAGE | 384 | 38 | 346 | |
| TELEPHONE | 1,680 | 168 | 1,512 | |
| UTILITIES | 664 | 66 | 598 | |
| WEBSITE | 1,172 | 0 | 1,172 | |
| HOSPITALIZATION | 39,114 | 3,911 | 35,203 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PFIC INVESTMENTS | 391,180 | 151,091 | 391,180 |
| LEGAL SETTLEMENTS | 91 | 91 | 91 |
| OTHER INCOME | 1,948 | 0 | 1,948 |
| Description | Amount |
|---|---|
| BEGINNING PREPAID EXCISE TAX | 189,989 |
| NON-DIVIDEND DISTRIBUTION | 1,430 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FISCAL AGENTS FEES | 97,724 | 0 | 97,724 | |
| MANAGED ACCOUNT FEES | 237,000 | 237,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 87,307 | 0 | 0 | |
| PAYROLL TAXES | 21,927 | 2,192 | 19,735 | |
| FOREIGN TAXES | 32,194 | 32,194 | 0 |