| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,832 | 5,950 | 13,882 |
| 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 | 1,450 | 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 | 167,191 | 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 | 1,970 | 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 | 7,067 | SL | 27.500000000000 | 937 | 937 | ||
| APPLIANCES | 2016-12-31 | 1,239 | 619 | 200DB | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2016-12-31 | 15,991 | 3,801 | SL | 27.500000000000 | 581 | 581 | ||
| IMPROVEMENTS | 2017-12-31 | 13,334 | 2,688 | SL | 27.500000000000 | 485 | 485 | ||
| GRILL | 2018-09-25 | 600 | 200DB | 5.000000000000 | 0 | 30 | |||
| IMPROVEMENTS | 2018-12-31 | 12,567 | 2,076 | SL | 27.500000000000 | 457 | 457 | ||
| COMPUTER | 2018-07-11 | 1,025 | 1,025 | SL | 5.000000000000 | 0 | 0 | ||
| ROOF | 2022-03-04 | 21,500 | 1,010 | SL | 27.500000000000 | 782 | 782 | ||
| IMPROVEMENTS | 2023-09-15 | 12,763 | SL | 27.500000000000 | 367 | 367 | |||
| IMPROVEMENTS | 2024-03-18 | 4,200 | SL | 27.500000000000 | 45 | 45 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 150,000 SHS DISNEY WALT CO NOTE CALL MAKE WHOLE 3.35000% 3/24/25 | 159,569 | 147,764 |
| 125,000 SHS FISERV INC NOTE CALL MAKE WHOLE 3.80000% 10/1/2023 | 123,585 | 125,898 |
| 125,000 SHS AMERICAN TOWER CORP NOTE CALL MAKE WHOLE 3.12500% 1/15/27 | 131,278 | 118,441 |
| 100,000 SHS WABTEC SER B NOTE 3.45000% 11/15/2026 | 101,748 | 95,567 |
| 50,000 SHS FOOD MOTOR CREDIT COMPANY NOTE 2.30000% 2/10/25 | 47,375 | 48,887 |
| 100,000 SHS MCDONALDS CORP MTN CALL MAKE WHOLE 3.70000% 1/30/26 | 103,125 | 97,705 |
| 50,000 SHS BECTON DICKINSON & CO NOTE CALL MAKE WHOLE 4.87400% 02/28/2029 | 49,723 | 49,613 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 800 SHS ECOLAB INC | 133,386 | 190,400 |
| 2,000 SHS SCHWAB CHARLES CORP COM | 109,811 | 147,380 |
| 1,275 SHS INTERCONTINENTAL EXCHANGE INC | 65,104 | 174,535 |
| 1,300 SHS ZOETIS INC | 38,610 | 225,368 |
| 1,500 SHS WABTEC COM | 119,602 | 237,075 |
| 1,700 SHS MICROSOFT CORP | 64,828 | 759,815 |
| 2,346 SHS BLACKSTONE GROUP LP COM | 100,929 | 290,435 |
| 1,895 SHS JPMORGAN CHASE & CO | 124,822 | 383,283 |
| 150 SHS TRANSDIGM GROUP INC | 100,626 | 191,642 |
| 2,000 SHS COSTAR GROUP INC | 34,426 | 148,280 |
| 1,900 SHS STARBUCKS CORP | 43,516 | 147,915 |
| 980 SHS PEPSICO INC | 44,725 | 161,631 |
| 200 SHS ELI LILLY & CO COM | 110,354 | 181,076 |
| 4,000 SHS FLYWIRE CORPORATION COM VTG | 75,323 | 65,560 |
| 550 SHS GENERAC HLDGS INC COM | 63,827 | 72,721 |
| 300 SHS GOLDMAN SACHS GROUP INC COM | 118,524 | 135,696 |
| 800 SHS GUIDEWIRE SOFTWARE INC COM | 71,148 | 110,312 |
| 1,000 SHS MONTROSE ENVIRONMENTAL GROUP I COM | 29,340 | 44,560 |
| 2,800 SHS NEOGEN CORP COM | 46,976 | 43,764 |
| 2,800 SHS DEXCOM INC | 51,880 | 317,464 |
| 3,075 SHS APPLE INC | 17,657 | 647,657 |
| 320 SHS LINDE PLC COM | 82,839 | 140,419 |
| 4,000 SHS ALPHABET INC | 44,189 | 728,600 |
| 400 SHS CHEVRON CORP | 37,558 | 62,568 |
| 400 SHS IDEXX LABORATORIES CORP | 16,992 | 194,880 |
| 4,000 SHS UBER TECHNOLOGIES INC COM | 126,077 | 290,720 |
| 600 SHS AMETEK INCOM | 28,639 | 100,026 |
| 900 SHS HOME DEPOT INC | 22,826 | 309,816 |
| 2,375 SHS TOAST INC CL A | 51,564 | 61,204 |
| 610 SHS SALESFORCE.COM INC | 32,066 | 156,831 |
| 425 SHS COSTCO WHOLESALE CORP-NEW | 37,014 | 361,246 |
| 700 SHS STRYKER CORP | 34,891 | 238,175 |
| 750 SHS DESCARTES SYS GROUP INC | 53,176 | 72,630 |
| 2,400 SHS AMAZON.COM INC | 22,870 | 463,800 |
| 610 SHS PROCTER & GAMBLE CO | 28,236 | 100,601 |
| 900 SHS VISA INC | 17,099 | 236,223 |
| 8,000 SHS EVOLENT HEALTH INC CL A | 101,529 | 152,960 |
| 825 SHS AMERICAN EXPRESS CO | 62,525 | 191,029 |
| 400 SHS DAHAHER CORP | 25,042 | 99,940 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 395,503 | 181,573 | 213,930 | |
| LAND | 43,945 | 0 | 43,945 | |
| WASHING MACHINE | 301 | 301 | 0 | |
| APPLIANCES | 6,109 | 6,109 | 0 | |
| IMPROVEMENTS | 5,059 | 2,154 | 2,905 | |
| APPLIANCES | 7,127 | 7,127 | 0 | |
| SNOWBLOWER | 604 | 604 | 0 | |
| APPLIANCES | 2,385 | 2,385 | 0 | |
| IMPROVEMENTS | 25,772 | 8,004 | 17,768 | |
| APPLIANCES | 1,239 | 1,239 | 0 | |
| IMPROVEMENTS | 15,991 | 4,382 | 11,609 | |
| IMPROVEMENTS | 13,334 | 3,173 | 10,161 | |
| GRILL | 600 | 600 | 0 | |
| IMPROVEMENTS | 12,567 | 2,533 | 10,034 | |
| ROOF | 21,500 | 1,792 | 19,708 | |
| IMPROVEMENTS | 12,763 | 367 | 12,396 | |
| IMPROVEMENTS | 4,200 | 45 | 4,155 |
| 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 | 1,537 | 1,852 | |
| 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 | 1,659 | 0 | 1,659 | |
| PARKING FEES | 1,850 | 0 | 1,850 | |
| OFFICE EXPENSES | 4,155 | 0 | 4,431 | |
| ILLINOIS FEES | 278 | 0 | 0 | |
| CLEANING & MAINTENANCE | 10,398 | 0 | 0 | |
| COMMISSIONS | 2,750 | 0 | 0 | |
| INSURANCE | 2,799 | 0 | 0 | |
| REPAIRS | 9,227 | 0 | 0 | |
| UTILITIES | 12,601 | 0 | 0 | |
| MATERIALS | 500 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 72 | 72 | 72 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 71,698 | 71,698 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 23,322 | 6,996 | 16,326 | |
| BANK FEES | 394 | 118 | 276 | |
| PROPERTY TAX | 15,334 | 0 | 0 |