| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,119 | 212 | 0 | 1,907 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US BANCORP 3.442% 250,000 | 261,285 | 262,122 |
| BERKSHIRE HATHAWAY 1.6% 250,000 | 256,368 | 253,008 |
| PROCTOR & GAMBLE #250000 3.5% | 256,388 | 259,140 |
| ORACLE CORP #250000 3.75% | 257,500 | 255,284 |
| WAL MART STORES #250,000 4.55% 5/13 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CARMAX INC #2000 | 95,149 | 100,700 |
| ACCENTURE PLC CL A #1250 | 96,752 | 96,838 |
| ABBVIE INC #3500 | 10,131 | 169,575 |
| MONDELEZ INTL INC #2768 | 4,570 | 92,811 |
| YUM BRANDS INC #1400 | 96,515 | 108,752 |
| UNION PACIFIC CORP #750 | 80,953 | 121,530 |
| STERICYCLE INC #1000 | 83,917 | 117,480 |
| E M C CORP MASS #3000 | 75,489 | 71,550 |
| CITRIX SYSTEMS INC #900 | ||
| INTUIT #1500 | ||
| AFFILIATED MANAGERS GRP #750 | 75,669 | 150,188 |
| VERIZON COMMUNICATIONS #3000 | 80,824 | 148,860 |
| TRAVELERS COMPANIES #2500 | 134,158 | 226,850 |
| ORACLE CORP #2500 | 69,499 | 88,225 |
| ECOLAB #1500 | 73,220 | 160,755 |
| WELLS FARGO & CO NEW #2750 | 73,598 | 121,055 |
| PHILLIP MORRIS INTL INC #3250 | 11,974 | 278,005 |
| PG&E CORP #1500 | ||
| MONSANTO CO NEW DEL #1250 | 101,876 | 141,663 |
| MCDONALDS CORP #1250 | 74,705 | 121,713 |
| DISNEY WALT CO #3000 | 64,980 | 211,620 |
| APPLE INC #450 | 66,900 | 250,232 |
| AIR PROD & CHEMICALS # 1500 | 77,611 | 163,245 |
| PROCTER & GAMBLE CO #3500 | 48,879 | 294,770 |
| KRAFT FOODS INC #922 | 2,469 | 48,977 |
| AUTOMATIC DATA PROCESSING INC. #1750 | 67,640 | 140,035 |
| AT&T INC COM #4000 | 29,676 | 140,840 |
| PFIZER INC #6001 | 107,989 | 190,412 |
| DOMINION RES INC #2000 | 61,000 | 129,820 |
| ALTRIA GROUP INC #4000 | 6,415 | 147,920 |
| BP P. L. C. #2000 | 61,357 | 94,020 |
| SCHLUMBERGER LTD #3000 | 38,029 | 265,260 |
| ROYAL DUTCH PETROLEUM CO #4000 | 94,015 | 266,800 |
| VODAFONE GROUP PLC-SP #6000 | 32,772 | 176,178 |
| J P MORGAN CHASE & CO #5180 | 49,273 | 296,400 |
| FRANKLIN RES INC #3750 | 8,673 | 207,713 |
| BERKSHIRE HATHAWAY INC #3100 | 69,360 | 361,243 |
| EXXON MOBIL CORP #4750 | 43,249 | 444,030 |
| WAL MART STORES INC #3000 | 36,188 | 243,030 |
| KIMBERLY CLARK CORP #1000 | 23,915 | 109,160 |
| JOHNSON & JOHNSON #4000 | 52,375 | 378,640 |
| COCA COLA CO #6500 | 17,450 | 261,235 |
| BRISTOL MYERS SQUIBB CO #4000 | 41,854 | 205,520 |
| ABBOTT LABS #4000 | 10,677 | 152,760 |
| UNITED TECHNOLOGIES #3500 | 19,895 | 388,010 |
| MICROSOFT CORP #9500 | 25,598 | 362,235 |
| INTERNATIONAL BUSINESS MACHS #1350 | 33,826 | 242,568 |
| GENERAL ELECTRIC CO #12500 | 45,026 | 333,250 |
| DANAHER CORP #5000 | 24,197 | 374,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD CORP BOND ETF #5000 | AT COST | 397,908 | 400,950 |
| POWERSHARES ETF #12500 | AT COST | 314,026 | 310,250 |
| JP MORGAN EXCH TRD AMJ #3500 | AT COST | 116,088 | 159,495 |
| ISHARES TR MSCI EAFE FD #6000 | AT COST | 280,026 | 397,440 |
| VANGUARD SHORT TERM #47209.636 | AT COST | 500,000 | 507,976 |
| VANGUARD INTERM TERM #55182.125 | AT COST | 500,000 | 544,096 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 12,956 | 12,956 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXCISE TAXES | 39,341 | 30,650 | 30,650 |
| DEPOSITS | 89 | 89 | 89 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 2,878 | 288 | 2,590 | |
| TELEPHONE | 5,798 | 580 | 5,218 | |
| SUPPLIES | 2,647 | 265 | 2,382 | |
| RENT | 39,039 | 3,904 | 35,135 | |
| MISCELLANEOUS | 1,082 | 108 | 974 | |
| MAINTENANCE | 1,104 | 110 | 994 | |
| LICENSES & FEES | 35 | 4 | 31 | |
| INSURANCE | 1,198 | 120 | 1,078 | |
| ENTERTAINMENT | 3,082 | 308 | 2,774 | |
| DUES | 110 | 11 | 99 | |
| AUTO EXPENSE | 2,535 | 254 | 2,281 | |
| ANSWERING SERVICE | 1,560 | 156 | 1,404 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MISC | 2,683 | |
| PAYROLL LIABILITIES | 2,763 | 560 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CUSTODIAL FEES | 62,645 | 50,116 | 0 | 12,529 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 12,958 | 1,296 | 11,662 | |
| EXCISE TAXES | 8,691 | 869 | 7,822 |