| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JANET B BELL CPA | 7,580 | 2,205 | 0 | 5,375 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| FORMATION | 2015-04-25 | 10,000 | 3,167 | 180.000000000000 | 667 | 667 | 0 | 3,834 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BLACKROCK INC. 4.25% | 25,200 | 25,386 |
| GOLDMAN SACHS GROUP 5.25% | 20,332 | 20,562 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALCON INC | 25,636 | 29,823 |
| ALPHABET INC | 13,787 | 31,548 |
| AMERICOLD REALTY TRUST | 39,031 | 39,784 |
| ANSYS INC. | 24,029 | 46,930 |
| APPLE | 9,246 | 47,901 |
| AT&T INC | 51,719 | 45,930 |
| BANK OF AMERICA | 449 | 1,000 |
| CISCO SYSTEMS | 28,469 | 30,609 |
| CROWN CASTLE INTL CORP | 30,553 | 48,075 |
| DUKE ENERGY CORP | 34,419 | 39,554 |
| FACEBOOK INC | 18,532 | 44,252 |
| FREEPORT-MCMORAN | 42,979 | 98,304 |
| HONEYWELL INTL | 25,442 | 41,051 |
| INTL FLAVORS & FRAGRANCES | 28,727 | 24,054 |
| JPMORGAN CHASE | 13,051 | 27,066 |
| MASTERCARD INC | 12,083 | 47,473 |
| MICROSOFT | 11,064 | 45,819 |
| NETFLIX INC. | 7,795 | 47,044 |
| NUTRIEN LTD | 19,111 | 18,253 |
| PPL CORP | 27,291 | 26,649 |
| PROCTER & GAMBLE | 20,320 | 34,785 |
| PROLOGIS INC | 44,591 | 67,171 |
| REPUBLIC SERVICES | 39,062 | 50,558 |
| VALERO ENERGY | 69,818 | 67,318 |
| VERIZON COMMUNICATIONS | 38,040 | 42,183 |
| WALT DISNEY CO | 21,294 | 37,685 |
| WASTE MANAGEMENT | 50,251 | 59,319 |
| WHITE MOUNTAIN GROUP BERMUDA | 281,145 | 300,198 |
| PRINCIPAL SPC PRF & CP SEC | 99,883 | 107,043 |
| INVESCO CORE PLUS BOND | 24,039 | 24,102 |
| VOYA GNMA INCOME | 78,612 | 78,789 |
| VOYA STRAT INC OPPORTUNITY | 45,777 | 44,839 |
| BERKSHIRE HATHAWAY INC. | 77,480 | 131,934 |
| THERMO FISHER SCIENTIFIC | 75,297 | 260,371 |
| TIAA-CREF HIGH YIELD FD | 87,600 | 89,502 |
| ISHARES RUSSELL 2000 GROWTH | 43,158 | 90,884 |
| HARDING LOEVNER INST EMRG | 63,041 | 84,331 |
| ISHARES JPMORGAN USD EMERG MKTS | 58,678 | 65,026 |
| ISHARES CORE S&P 500 ETF | 140,045 | 192,950 |
| VANGUARD S&P 500 ETF | 289,518 | 390,776 |
| AIR PROD & CHEM INC | 2,852 | 2,732 |
| ALCOA CORP | 30,543 | 48,843 |
| AMDOCS LIMITED ORD | 10,365 | 10,852 |
| ARCELORMITTAL CL A | 23,733 | 39,296 |
| AUTOMATIC DATA PROCESSING INC. | 19,603 | 21,496 |
| BOOKING HOLDINGS INC | 41,791 | 51,227 |
| BP PLC ADR | 51,556 | 46,642 |
| CH ROBINSON WORLDWIDE INC | 10,386 | 14,174 |
| CHEMOURS CO COM | 22,176 | 20,700 |
| DOW INC | 25,669 | 56,888 |
| ECOLAB INC | 44,634 | 59,067 |
| FLIR SYSTEMS INC | 18,451 | 20,249 |
| HESS CORP | 68,513 | 73,167 |
| INTEL CORP | 30,328 | 29,045 |
| LINDE PLC | 25,917 | 30,831 |
| MARTIN MARIETTA MATERIALS | 54,006 | 71,560 |
| SUNCOR ENERGY INC | 20,314 | 19,868 |
| SUZANO SA ADR | 18,095 | 21,533 |
| TWITTER INC | 8,138 | 17,274 |
| RAYTHEON TECHNOLOGIES CORP | 9,522 | 11,370 |
| UNITEDHEALTH GP INC | 26,291 | 38,925 |
| WEYERHAEUSER CO | 44,071 | 50,597 |
| ISHARES TIPS BOND ETF | 19,535 | 20,169 |
| E V SHT DURATION GOVT INC | 74,963 | 74,910 |
| ISHARES RUSSELL 2000 ETF | 65,858 | 97,638 |
| VANGUARD GROWTH ETF | 58,179 | 72,455 |
| VANGUARD MID-CAP ETF | 245,387 | 375,494 |
| HARDING LOEVNER INTERNATIONAL EQUITY | 208,704 | 308,903 |
| ISHARES CORE MSCI EAFE ETF | 125,394 | 146,678 |
| SCHWAB INTERNATIONAL SMALL-CAP EQUITY | 54,594 | 59,826 |
| DFA INFLATION PROTECTED SECURITIES | 75,838 | 82,302 |
| LORD ABBETT SHORT DURATION INCOME FUND | 72,788 | 72,444 |
| WESTERN ASSET CORE BOND FUND | 361,415 | 373,153 |
| ISHARES MSCI EMERGING MARKETS | 25,396 | 35,177 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FORMATION | 10,000 | 3,834 | 6,166 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MCMANUS & ASSOCIATES | 22,276 | 3,045 | 0 | 19,231 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMORTIZATION | 667 | 667 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TIAA/CREF MANAGER FEE | 19,438 | 19,438 | 0 | 0 |
| MS #031538-005 | 3,957 | 3,957 | 0 | 0 |
| MS #030635-005 | 20,001 | 20,001 | 0 | 0 |
| MS #026008-005 | 25 | 25 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX - TIAA-CREF | 1,088 | 1,088 | 0 | 0 |
| FOREIGN TAX - MS #030635-005 | 649 | 649 | 0 | 0 |
| NJ CAR 100 | 56 | 0 | 0 | 56 |
| TAX ON INVESTMENT INCOME | 4,085 | 0 | 0 | 0 |