| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Legal Fees | 10,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 250M Viacom 6.88 2036-04-30 | 361,607 | 361,607 |
| 150M Wells Fargo 3.00 2021-01-22 | 150,195 | 150,195 |
| 150M EOG Res 4.10 2021-02-01 | 150,384 | 150,384 |
| 150M CVS Health Corp 3.35 2021-03-09 | 150,822 | 150,822 |
| 250M Gilead Sciences 4.50 2021-04-01 | 250,000 | 250,000 |
| 150M General Mills 3.20 2021-04-16 | 151,150 | 151,150 |
| 250M General Dynamics 3.00 2021-05-11 | 252,407 | 252,407 |
| 250M United Health Group 3.15 2021-06-15 | 253,138 | 253,138 |
| 150M Zoetis Inc 3.25 2021-08-20 | 152,766 | 152,766 |
| 150M Duke Energy Corp 3.55 2021-09-15 | 152,136 | 152,136 |
| 150M Abbvie 3.38 2021-11-14 | 154,032 | 154,032 |
| 150M Home Depot Inc 3.25 2022-03-01 | 155,142 | 155,142 |
| 150M Amgen 3.63 2022-05-15 | 155,412 | 155,412 |
| 150M US Bancorp 2.95 2022-07-15 | 155,874 | 155,874 |
| 150M Celgene Corp 3.25 2022-08-15 | 155,601 | 155,601 |
| 10M ATT Pfd 5.35 | 276,200 | 276,200 |
| 10M Bank Amer Corp Pfd Ser HH 5.88 | 275,500 | 275,500 |
| 4M First Rep Bk San Francisco 5.50 | 110,720 | 110,720 |
| 10M Metlife Pfd Ser E 5.63 | 282,700 | 282,700 |
| 10M Wells Fargo Co New Ser X 5.50 | 262,400 | 262,400 |
| 150M Toyota 3.18 2021-07-20 | 152,366 | 152,366 |
| 25,925 Ishares Core US Aggregate Bd EF | 2,623,818 | 2,623,818 |
| 150M Laboratory Corp Amer Hldgs 3.20 2022-02-01 | 154,464 | 154,464 |
| 150M Wells Fargo Co New 3.45 2023-02-13 | 158,963 | 158,963 |
| 150M CVS Caremark Corp. 3.38 2024-08-12 | 163,593 | 163,593 |
| 150M American Tower Corp New 2.95 2025-01-15 | 162,534 | 162,534 |
| 10M Nextera Energy Cap Hldgs Inc 5.65 | 284,100 | 284,100 |
| 6M Duke Energy Corp New Ser A 5.75 | 171,060 | 171,060 |
| 10M JP Morgan Chase Co Ser EE 6.00 | 284,800 | 284,800 |
| 10M Renaissancere Hldgs Pfd 5.75 | 284,200 | 284,200 |
| 2,800 Vanguard Short Term Corporate Bond | 333,000 | 333,000 |
| Vanguard Short Term Govt | 492,800 | 492,800 |
| 200M Roper Tech 3.65 2023-09-15 | 217,008 | 217,008 |
| Valero Energy Variable 2023-09-15 | 200,510 | 200,510 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 400 shares of Alphabet Inc Cl A | 701,056 | 701,056 |
| 7682 shares of Altria Group | 314,962 | 314,962 |
| 387 shares of Amazon.com | 1,260,432 | 1,260,432 |
| 15351 shares of Apple | 2,036,924 | 2,036,924 |
| 4334 shares of Berkshire Hathaway B | 1,004,924 | 1,004,924 |
| 844 shares of Blackrock | 608,980 | 608,980 |
| 6349 shares of Chevron | 536,173 | 536,173 |
| 3021 shares of Cinn Financial Corp Ohio | 263,945 | 263,945 |
| 8758 shares of Cisco Systems | 391,920 | 391,920 |
| 4033 shares of Coca Cola | 221,170 | 221,170 |
| 1400 shares of Danaher Corp | 310,996 | 310,996 |
| 2832 shares of Diageco Plc New SPSD | 449,750 | 449,750 |
| 5156 shares of Dominion Energy Inc | 387,731 | 387,731 |
| 1630 shares of Ecolab | 352,667 | 352,667 |
| 4960 shares of Eog Res Inc | 247,355 | 247,355 |
| 1960 shares of Facebook Cl A | 535,394 | 535,394 |
| 3240 shares of Fortive Corp | 229,457 | 229,457 |
| 7452 shares of Intel | 371,259 | 371,259 |
| 3560 shares of Lowes Companies Inc | 571,415 | 571,415 |
| 10765 shares of Merck | 880,577 | 880,577 |
| 3752 shares of Microsoft Corp | 834,520 | 834,520 |
| 2241 shares of Norfolk Southern Corp | 532,484 | 532,484 |
| 3897 shares of Paychex | 363,122 | 363,122 |
| 10406 shares of Pfizer | 383,045 | 383,045 |
| 1550 shares of Salesforce Com | 344,922 | 344,922 |
| 1830 shares of Steris Plc United Kingdom | 346,858 | 346,858 |
| 1500 shares of Verisk Analytics Inc CL A | 311,385 | 311,385 |
| 16709 shares of Verizon Communications | 981,654 | 981,654 |
| 2775 shares of Visa Inc Cl A | 606,976 | 606,976 |
| 5060 shares of Abbvie Inc. | 542,179 | 542,179 |
| 1030 shares of Adobie Systems Inc. | 515,123 | 515,123 |
| 1800 shares of American Tower Corp | 404,028 | 404,028 |
| 750 shares of Costco Whls Corp | 282,585 | 282,585 |
| 2757 shares of Crown Castle REIT | 438,887 | 438,887 |
| 200 shares of Equinix Inc New | 142,836 | 142,836 |
| 1400 shares of Estee Lauder Companies | 372,666 | 372,666 |
| 5670 shares of Mondelez Intl Inc | 331,525 | 331,525 |
| 855 shares of OReilly Automotive | 386,947 | 386,947 |
| 3486 shares of Philip Morris Intl | 288,606 | 288,606 |
| 2656 shares of Target Corp | 468,864 | 468,864 |
| 1490 shares of United Health Group Inc | 522,513 | 522,513 |
| 5400 shares of Nextera Energy | 416,610 | 416,610 |
| 3800 shares of Qualcomm Inc. | 578,892 | 578,892 |
| 4340 shares of Starbucks Corp | 464,293 | 464,293 |
| 1740 shares of Broadbridge Finl Solutions Inc | 266,568 | 266,568 |
| 2000 shares of Renaissancre Holdings | 331,640 | 331,640 |
| 7649 shares of Fastenal Company | 373,501 | 373,501 |
| 6395 shares of Franklin Resources Inc | 159,811 | 159,811 |
| 3742 shares of Johnson and Johnson | 588,916 | 588,916 |
| 2920 shares of Nestle SA Sponsored ADR | 343,976 | 343,976 |
| 3955 shares of Texas Instruments | 649,134 | 649,134 |
| 3067 shares of United Parcel Service CL B | 516,483 | 516,483 |
| 2500 shares of Fidelity Natl Info Svcs | 353,650 | 353,650 |
| 2400 shares of First Rep Bk San Fran | 352,632 | 352,632 |
| 1980 shares of Iqvia Holdings Inc | 354,756 | 354,756 |
| 3440 shares of JP Morgan Chase | 437,121 | 437,121 |
| 4390 shares of Lamb Weston Hldgs Inc | 345,669 | 345,669 |
| 2000 shares of Paypal Holdings Inc | 468,400 | 468,400 |
| 1600 shares of Pepsico | 237,280 | 237,280 |
| 1500 shares of Watsco Inc | 339,825 | 339,825 |
| 1559 shares of Air Prod Chemical Inc. | 425,950 | 425,950 |
| 7651 shares of Comcast Corp Special Cl A | 400,912 | 400,912 |
| 2500 shares of Fiserv Inc | 284,650 | 284,650 |
| 750 shares of MSCI Inc Cl A | 334,898 | 334,898 |
| 5353 shares of Nintendo Ltd ADR | 431,023 | 431,023 |
| 2800 shares of Otis Worldwide | 189,140 | 189,140 |
| 1200 shares of Public Storage Inc | 277,116 | 277,116 |
| 800 shares of Stryker Corp | 196,032 | 196,032 |
| 1500 shares of Waste Connections Inc | 153,855 | 153,855 |
| 2900 shares of Xylem Inc | 295,191 | 295,191 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Bio Ventures Investors IV | FMV | 506,246 | 506,246 |
| Harmony Partners Fund I | FMV | 856,466 | 856,466 |
| Harmony Partners Fund II | FMV | 584,113 | 584,113 |
| Harmony Partners Fund III | FMV | 824,625 | 824,625 |
| Description | Amount |
|---|---|
| Increase in Deferred Taxes | 46,798 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office and Misc | 1,109 | |||
| Other Expense from K-1 | 820 | 252 |
| Description | Amount |
|---|---|
| Revaluation of Securities to Market Value | 3,366,770 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Federal Excise Taxes | 141,088 | 187,886 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 265,137 | 265,137 | ||
| Grantmaking Services | 25,780 | 25,780 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA Filing Fee and Excise | 250 | |||
| Payroll Taxes | 3,442 | |||
| Foreign Taxes Paid | 3,420 | 3,420 | ||
| Federal Excise Tax | 30,000 |