| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 37,505 | 18,753 | 0 | 18,753 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Intel Corp 3.3% 10/1/21 | 613,320 | 613,320 |
| Unitedhealth Group 3.375% 11/15/21 | 509,235 | 509,235 |
| Intel Corp 2.7% 12/15/22 | 890,205 | 890,205 |
| Wells Fargo & Co 3.5% 3/8/22 | 881,246 | 881,246 |
| Int'l Business Machines 1.875% 8/1/22 | 873,554 | 873,554 |
| JP Morgan Chase 3.875% 2/1/24 | 1,100,440 | 1,100,440 |
| Visa Inc, 2.8% 12/14/22 | 1,046,420 | 1,046,420 |
| Charles Schwab, 2.65% 1/25/23 | 523,780 | 523,780 |
| US Bank National, 3.4% 7/24/23 | 1,073,790 | 1,073,790 |
| Apple Inc, 3.0% 2/9/24 | 1,075,760 | 1,075,760 |
| Home Depot 2.625% 6/1/22 | 824,976 | 824,976 |
| Praxair Inc 2.20% 8/15/22 | 820,112 | 820,112 |
| Int'l Business Machines 3.0% 5/15/24 | 541,640 | 541,640 |
| Coca Cola Co, 1.75% 9/6/24 | 837,976 | 837,976 |
| Bank New York Mellon 2.10% 10/24/24 | 849,632 | 849,632 |
| Exxon Mobil 2.992% 3/19/25 | 547,250 | 547,250 |
| Oracle Corp 2.50% 4/1/25 | 537,380 | 537,380 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Alphabet Cl C, 200 Sh | 350,376 | 350,376 |
| Alphabet Cl A, 1,050 Sh | 1,840,272 | 1,840,272 |
| Apple Inc, 14,000 Sh | 1,857,660 | 1,857,660 |
| Corning Inc, 24,150 Sh | 869,400 | 869,400 |
| Disney Walt Co, 3,000 Sh | 543,540 | 543,540 |
| Honeywell Intl Inc, 5,700 Sh | 1,212,390 | 1,212,390 |
| Lilly Eli & Co, 3,000 Sh | 506,520 | 506,520 |
| Mastercard Inc, 3,500 Sh | 1,249,290 | 1,249,290 |
| TJX Cos Inc, 20,080 Sh | 1,371,263 | 1,371,263 |
| Unitedhealth Group Inc, 4,000 Sh | 1,402,720 | 1,402,720 |
| Medtronic, 8,040 Sh | 941,806 | 941,806 |
| Alexandria Real Estate, 4,015 Sh | 715,553 | 715,553 |
| Amazon Inc, 425 Sh | 1,384,195 | 1,384,195 |
| Price T Rowe Group, 10,050 Sh | 1,521,470 | 1,521,470 |
| Target Corp, 11,050 Sh | 1,950,657 | 1,950,657 |
| Colgate Palmolive Co, 10,050 Sh | 859,376 | 859,376 |
| CVS Health Corp, 10,000 Sh | 683,000 | 683,000 |
| Illumina Inc, 2,500 Sh | 925,000 | 925,000 |
| Kinder Morgan Inc, 20,000 Sh | 273,400 | 273,400 |
| Microsoft Corp, 6,000 Sh | 1,334,520 | 1,334,520 |
| Nvidia Corp, 4,500 Sh | 2,349,900 | 2,349,900 |
| United Parcel Service Inc, 9,500 Sh | 1,599,800 | 1,599,800 |
| Xilinx Inc, 8,025 Sh | 1,137,704 | 1,137,704 |
| Bristol Myers Squibb, 10,000 Sh | 620,300 | 620,300 |
| 3M Co, 7,000 Sh | 1,223,530 | 1,223,530 |
| Akamai Technologies, 6,000 Sh | 629,940 | 629,940 |
| SPDR S&P Biotech, 7,000 Sh | 985,460 | 985,460 |
| Cisco Sys, 20,000 Sh | 895,000 | 895,000 |
| Electronic Arts, 5,000 Sh | 718,000 | 718,000 |
| Kimberly Clark, 5,000 Sh | 674,150 | 674,150 |
| Schlumberger Ltd, 50,000 Sh | 1,091,500 | 1,091,500 |
| Starbucks Corp, 7,000 Sh | 748,860 | 748,860 |
| EOG Res, 15,000 Sh | 748,050 | 748,050 |
| Fastenal, 12,000 Sh | 585,960 | 585,960 |
| Goodyear Tire & Rubr, 40,000 Sh | 436,400 | 436,400 |
| Ishares MSCI Emrg Mkts, 15,000 Sh | 775,050 | 775,050 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Vanguard FTSE Emerging Mkts, 8,000 Sh | FMV | 400,880 | 400,880 |
| Ishares Russell 2000 ETF, 7,040 Sh | FMV | 1,380,262 | 1,380,262 |
| Ishares Russell Mid Cap ETF, 22,060 Sh | FMV | 1,512,213 | 1,512,213 |
| Vanguard FTSE Developed Mkts, 50 Sh | FMV | 2,360 | 2,360 |
| Southern Co, 30,000 Sh | FMV | 807,600 | 807,600 |
| AT&T Inc, 20,000 Sh | FMV | 562,800 | 562,800 |
| Goldman Sachs Grp, 175 Sh | FMV | 4,783 | 4,783 |
| Metlife Inc, 20,000 Sh | FMV | 565,400 | 565,400 |
| Northern Tr Corp, 25,000 Sh | FMV | 694,500 | 694,500 |
| State Street Corp, 30,400 Sh | FMV | 861,232 | 861,232 |
| Wells Fargo, 30,000 Sh | FMV | 792,600 | 792,600 |
| Morgan Stanley, 75 Sh | FMV | 2,163 | 2,163 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 35,052 | 0 | 0 | 55,981 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued Royalties | 172,336 | 172,336 | |
| Deposits | 4,139 | 4,139 | 4,139 |
| Intellectual Property | 240,766 | 240,766 | 240,766 |
| Interest Receivable | 495,552 | 458,901 | 458,901 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fee | 22 | 22 | ||
| Bob Hope - Exhibit | 87,689 | 87,689 | ||
| Data Processing | 37 | 37 | ||
| DP Licenses | 10,826 | 2,707 | 19,120 | |
| Dues & Subscriptions | 1,020 | 7,294 | ||
| Filing Fees | 160 | 160 | ||
| Insurance | 26,371 | 13,186 | 13,186 | |
| Miscellaneous | 546 | |||
| Office Supplies | 8,549 | 10,929 | ||
| Photo Scanning | 124 | 124 | ||
| Postage & Delivery | 1,967 | 3,839 | ||
| Telephone | 325 | 549 | ||
| Veteran Chapel Restoration Project | 25,229 | 25,229 | ||
| Warehouse Rental | 100,000 | 100,000 | ||
| Web Hosting | 8,916 | 16,823 | ||
| Website Maintenance | 13,906 | 3,477 | 10,430 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Interest Note Receivable | 511,619 | 511,619 | |
| License Fees | 421,981 | 421,981 | |
| Litigation Settlement | 120 | ||
| Royalties | 2,056 | 2,056 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Excise Tax | 111,539 | 262,577 |
| Excise Tax Liability | 9,084 | |
| Payroll Tax Liability | 1,512 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consultants | 127,900 | 0 | 0 | 134,056 |
| Investment Management Fees | 128,896 | 128,896 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax Provision | 149,244 |