| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,572 | 7,072 | 16,500 |
| 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 | 1,363 | 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 | 152,809 | 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 | 1,786 | 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 | 604 | 200DB | 7.000000000000 | 0 | 0 | ||
| 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 | 6,130 | SL | 27.500000000000 | 937 | 937 | ||
| APPLIANCES | 2016-12-31 | 1,239 | 619 | 200DB | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2016-12-31 | 15,991 | 3,220 | SL | 27.500000000000 | 581 | 581 | ||
| IMPROVEMENTS | 2017-12-31 | 13,334 | 2,203 | SL | 27.500000000000 | 485 | 485 | ||
| GRILL | 2018-09-25 | 600 | 200DB | 5.000000000000 | 0 | 120 | |||
| IMPROVEMENTS | 2018-12-31 | 12,567 | 1,619 | SL | 27.500000000000 | 457 | 457 | ||
| COMPUTER | 2018-07-11 | 1,025 | 820 | SL | 5.000000000000 | 205 | 0 | ||
| ROOF | 2022-03-04 | 21,500 | 228 | SL | 27.500000000000 | 782 | 782 |
| 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 | 96,661 |
| 100,000 SHS WABTEC SER B NOTE 3.45000% 11/15/2026 | 101,748 | 93,509 |
| 125,000 SHS AMERICAN TOWER CORP NOTE CALL MAKE WHOLE 3.12500% 1/15/27 | 131,278 | 115,135 |
| 125,000 SHS FISERV INC NOTE CALL MAKE WHOLE 3.80000% 10/1/2023 | 124,309 | 124,375 |
| 150,000 SHS DISNEY WALT CO NOTE CALL MAKE WHOLE 3.35000% 3/24/25 | 159,569 | 145,340 |
| 150,000 SHS GENERAL MILLS INC NOTE MAKE WHOLE 3.65000% 2/15/24 | 151,892 | 147,953 |
| 50,000 SHS FOOD MOTOR CREDIT COMPANY NOTE 2.30000% 2/10/25 | 47,375 | 46,740 |
| 50,000 SHS UNITED STATES TREAS SER AY-2024 1.5000% 2/29/24 NTS NOTE | 49,670 | 48,715 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,000 SHS ECOLAB INC | 176,641 | 186,690 |
| 1,095 SHS JOHNSON & JOHNSON | 65,676 | 181,244 |
| 1,100 SHS NIKE INC CL B | 24,697 | 121,407 |
| 1,237 SHS IRHYTHM TECHNOLOGIES INC COM | 88,073 | 129,044 |
| 1,275 SHS INTERCONTINENTAL EXCHANGE INC | 65,104 | 144,177 |
| 1,300 SHS ZOETIS INC | 38,610 | 223,873 |
| 1,500 SHS WABTEC COM | 119,602 | 164,505 |
| 1,800 SHS MICROSOFT CORP | 70,113 | 612,972 |
| 1,895 SHS JPMORGAN CHASE & CO | 124,822 | 275,609 |
| 150 SHS TRANSDIGM GROUP INC | 100,626 | 134,126 |
| 2,000 SHS COSTAR GROUP INC | 34,426 | 178,000 |
| 2,000 SHS STARBUCKS CORP | 45,828 | 198,120 |
| 2,320 SHS SPROUT SOCIAL INC COM CL A | 73,176 | 107,091 |
| 2,346 SHS BLACKSTONE GROUP LP COM | 100,929 | 218,108 |
| 2,400 SHS AMAZON.COM INC | 22,870 | 312,864 |
| 2,400 SHS DEXCOM INC | 5,922 | 308,424 |
| 3,500 SHS APPLE INC | 25,974 | 678,895 |
| 320 SHS LINDE PLC COM | 82,839 | 121,946 |
| 350 SHS INSULET CORP | 92,543 | 100,919 |
| 360 SHS ACCENTURE PLC CL A | 55,438 | 111,089 |
| 4,000 SHS ALPHABET INC | 44,189 | 478,800 |
| 400 SHS CHEVRON CORP | 37,558 | 62,940 |
| 400 SHS IDEXX LABORATORIES CORP | 16,992 | 200,892 |
| 5,700 SHS UBER TECHNOLOGIES INC COM | 191,047 | 246,069 |
| 600 SHS AMETEK INCOM | 28,639 | 97,128 |
| 600 SHS WORKDAY INC COM | 111,565 | 135,534 |
| 610 SHS PROCTER & GAMBLE CO | 28,236 | 92,561 |
| 610 SHS SALESFORCE.COM INC | 32,066 | 128,869 |
| 700 SHS COSTCO WHOLESALE CORP-NEW | 66,092 | 376,866 |
| 700 SHS STRYKER CORP | 34,891 | 213,563 |
| 800 SHS AON PLC SHS CL A COM | 157,765 | 276,160 |
| 800 SHS DAHAHER CORP | 58,379 | 192,000 |
| 825 SHS AMERICAN EXPRESS CO | 62,525 | 143,715 |
| 9,000 SHS EVOLENT HEALTH INC CL A | 122,071 | 272,700 |
| 900 SHS VISA INC | 17,099 | 213,732 |
| 975 SHS HOME DEPOT INC | 24,729 | 302,874 |
| 980 SHS PEPSICO INC | 44,725 | 181,516 |
| 750 SHS DESCARTES SYS GROUP INC | 53,176 | 60,083 |
| 1,100 SHS EDWARDS LIFESCIENCES CORP | 93,941 | 103,763 |
| 1,500 SHS PORTILLOS INC COM | 34,800 | 33,795 |
| 1,500 SHS VIKING THERAPEUTICS INC COM | 35,285 | 24,315 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 395,503 | 167,191 | 228,312 | |
| LAND | 43,945 | 0 | 43,945 | |
| WASHING MACHINE | 301 | 301 | 0 | |
| APPLIANCES | 6,109 | 6,109 | 0 | |
| IMPROVEMENTS | 5,059 | 1,970 | 3,089 | |
| APPLIANCES | 7,127 | 7,127 | 0 | |
| SNOWBLOWER | 604 | 604 | 0 | |
| APPLIANCES | 2,385 | 2,385 | 0 | |
| IMPROVEMENTS | 25,772 | 7,067 | 18,705 | |
| APPLIANCES | 1,239 | 1,239 | 0 | |
| IMPROVEMENTS | 15,991 | 3,801 | 12,190 | |
| IMPROVEMENTS | 13,334 | 2,688 | 10,646 | |
| GRILL | 600 | 600 | 0 | |
| IMPROVEMENTS | 12,567 | 2,076 | 10,491 | |
| ROOF | 21,500 | 1,010 | 20,490 |
| 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 | 1,450 | 1,939 | |
| 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 | 1,025 | 0 |
| 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 | 1,528 | 0 | 1,528 | |
| PARKING FEES | 2,450 | 0 | 2,450 | |
| OFFICE EXPENSES | 1,287 | 0 | 1,287 | |
| CLEANING & MAINTENANCE | 7,957 | 0 | 0 | |
| COMMISSIONS | 1,300 | 0 | 0 | |
| INSURANCE | 2,788 | 0 | 0 | |
| REPAIRS | 18,518 | 0 | 0 | |
| UTILITIES | 18,196 | 0 | 0 | |
| MATERIALS | 200 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 196 | 196 | 196 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 67,818 | 67,818 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 30,560 | 9,168 | 21,392 | |
| FEDERAL TAXES | 3,939 | 0 | 0 | |
| BANK FEES | 105 | 32 | 73 | |
| FOREIGN TAXES | 261 | 261 | 0 | |
| PROPERTY TAX | 19,284 | 0 | 0 |