| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 2,038 | 102 | 0 | 1,936 |
| Tax compliance | 6,000 | 3,000 | 0 | 3,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 500,000 Altria Group Inc 2.85 08/09/2022 | 479,990 | 479,990 |
| 500,000 American Express 2.65 12/02/2022 | 483,700 | 483,700 |
| 500,000 Anheuser-Busch 3.3 02/01/2023 | 486,175 | 486,175 |
| 500,000 AT&T Inc 3 06/30/2022 | 487,625 | 487,625 |
| 500,000 Bank Of America 3.5 04/19/2026 | 481,170 | 481,170 |
| 500,000 Enterprise Prod 3.95 02/15/2027 | 497,795 | 497,795 |
| 500,000 Gilead Sciences 3.25 09/01/2022 | 498,825 | 498,825 |
| 500,000 Goldman Sachs 2.625 04/25/2021 | 486,980 | 486,980 |
| 100,000 Goldman Sachs 3.75 05/22/2025 | 95,677 | 95,677 |
| 500,000 Home Depot Inc 2.625 06/01/2022 | 494,755 | 494,755 |
| 500,000 JPMorgan Chase 3.25 09/23/2022 | 496,030 | 496,030 |
| 450,000 McDonald's Corp 3.5 03/01/2027 | 437,045 | 437,045 |
| 500,000 Morgan Stanley 3.625 01/20/2027 | 475,200 | 475,200 |
| 500,000 Pepsico Inc 2.375 10/06/2026 | 459,025 | 459,025 |
| 500,000 Philip Morris Intl 2.75 02/25/20 | 462,165 | 462,165 |
| 500,000 Verizon Comm 4.125 03/16/2027 | 500,384 | 500,384 |
| 500,000 Wells Fargo 3.069 01/24/2023 | 486,960 | 486,960 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 30,400 Abbott Laboratories | 2,198,832 | 2,198,832 |
| 56,140 Abbvie Inc | 5,175,547 | 5,175,547 |
| 13,000 Air Products & Chemicals Inc | 2,080,650 | 2,080,650 |
| 5,350 Alphabet Inc Cl C | 5,540,514 | 5,540,514 |
| 31,400 Altria Group Inc | 1,550,846 | 1,550,846 |
| 970 Amazon.com Inc | 1,456,911 | 1,456,911 |
| 43,100 American Express Co | 4,108,292 | 4,108,292 |
| 19,810 Anheuser-Busch Inbev | 1,303,696 | 1,303,696 |
| 31,300 Apple Inc | 4,937,262 | 4,937,262 |
| 5,000 ASML Holding | 778,100 | 778,100 |
| 10,415 Automatic Data Processing | 1,365,615 | 1,365,615 |
| 5,700 Blackrock Inc | 2,239,074 | 2,239,074 |
| 6,650 Canadian Pacific Railway Ltd | 1,181,173 | 1,181,173 |
| 25,300 Chevron Corp | 2,752,387 | 2,752,387 |
| 24,100 Chubb Ltd | 3,113,238 | 3,113,238 |
| 118,870 Comcast Corp Cl A | 4,047,524 | 4,047,524 |
| 46,700 Conocophillips | 2,911,745 | 2,911,745 |
| 5,900 Constellation Brands Inc Cl A | 948,838 | 948,838 |
| 30,100 Estee Lauder Companies Cl A | 3,916,010 | 3,916,010 |
| 33,260 Exxon Mobil Corp | 2,267,999 | 2,267,999 |
| 34,700 Facebook Inc Cl A | 4,548,823 | 4,548,823 |
| 2,550 Home Depot Inc | 438,141 | 438,141 |
| 36,900 Infineon Technologies | 732,502 | 732,502 |
| 24,600 Intercontinental Exchange | 1,853,118 | 1,853,118 |
| 2,800 Intuitive Surgical Inc | 1,340,976 | 1,340,976 |
| 40,300 JPMorgan Chase & Co | 3,934,086 | 3,934,086 |
| 41,701 Kinder Morgan Inc | 641,361 | 641,361 |
| 11,400 Linde Plc | 1,778,856 | 1,778,856 |
| 7,500 McDonald's Corp | 1,331,775 | 1,331,775 |
| 67,010 Microsoft Corp | 6,806,206 | 6,806,206 |
| 34,307 Mondelez International Inc Cl A | 1,373,309 | 1,373,309 |
| 64,250 Nestle Sa Spons Adr | 5,201,038 | 5,201,038 |
| 23,180 Nike Inc Cl B | 1,718,565 | 1,718,565 |
| 47,600 Novo-Nordisk A/S | 2,192,932 | 2,192,932 |
| 16,400 Pepsico Inc | 1,811,872 | 1,811,872 |
| 63,800 Philip Morris International | 4,259,288 | 4,259,288 |
| 5,000 Phillips 66 | 430,750 | 430,750 |
| 59,500 Roche Holdings Ltd | 1,836,349 | 1,836,349 |
| 9,400 S&P Global Inc | 1,597,436 | 1,597,436 |
| 27,400 State Street Corp | 1,728,118 | 1,728,118 |
| 57,150 Texas Instruments Inc | 5,400,675 | 5,400,675 |
| 65,080 The Coca-Cola Co | 3,081,538 | 3,081,538 |
| 1,800 The Sherwin-Williams Co | 708,228 | 708,228 |
| 13,500 The Walt Disney Co | 1,480,275 | 1,480,275 |
| 31,000 Total SA Spon Adr | 1,617,580 | 1,617,580 |
| 16,500 Twenty-First Century Fox Cl A | 793,980 | 793,980 |
| 3,400 Twenty-First Century Fox Cl B | 162,452 | 162,452 |
| 24,900 Union Pacific Corp | 3,441,927 | 3,441,927 |
| 18,450 United Technologies Corp | 1,964,556 | 1,964,556 |
| 13,970 Unitedhealth Group Inc | 3,480,206 | 3,480,206 |
| 689,638 Vanguard Mid-Cap Index Fund | 26,054,534 | 26,054,534 |
| 361,726 Vanguard Total Int Stock Index F | 36,700,718 | 36,700,718 |
| 14,450 Verisk Analytics Inc | 1,575,628 | 1,575,628 |
| 42,310 Visa Inc Cl A | 5,582,381 | 5,582,381 |
| 12,720 Walmart Inc | 1,184,868 | 1,184,868 |
| 21,400 Wells Fargo & Co | 986,112 | 986,112 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 6,576 | 0 | 0 | 6,576 |
| Description | Amount |
|---|---|
| Unrealized decline in value of investments | 23,525,474 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges and custody fees | 14,389 | 14,389 | ||
| Dues and subscriptions | 850 | 850 | ||
| Insurance | 3,031 | 152 | 2,879 | |
| Office expense | 6,603 | 330 | 6,273 | |
| Payroll processing fees | 4,689 | 234 | 4,455 | |
| Software expense | 6,500 | 13,000 | ||
| Technology expenses | 395 | 20 | 375 | |
| Telephone | 3,515 | 176 | 3,339 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Executive coaching | 900 | 0 | 0 | 900 |
| Investment management and counsel | 366,246 | 366,246 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 73,962 | |||
| Foreign tax | 175,592 | 175,592 |