| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 10M Bank Amer Corp Pfd Ser HH 5.88 | 247,300 | 247,300 |
| 150M CVS Caremark Corp. 3.38 2024-08-12 | 147,912 | 147,912 |
| 150M American Tower Corp New 2.95 2025-01-15 | 146,367 | 146,367 |
| 10M Nextera Energy Cap Hldgs Inc 5.65 2079-03-01 | 242,700 | 242,700 |
| 10M JP Morgan Chase Co Ser EE 6.00 | 253,100 | 253,100 |
| 10M Renaissancere Hldgs Pfd 5.75 | 238,900 | 238,900 |
| 200M Thermo Fisher Scientific 1.22 2024-10-18 | 193,618 | 193,618 |
| 150M Eqyuinix Inc 2.63 2024-11-18 | 146,093 | 146,093 |
| 13100 Ishares 7-10 Year Treas Bond | 1,262,709 | 1,262,709 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 6000 shares of Alphabet Inc Cl A | 838,140 | 838,140 |
| 7455 shares of Altria Group | 300,735 | 300,735 |
| 7740 shares of Amazon.com | 1,176,016 | 1,176,016 |
| 10733 shares of Apple | 2,066,424 | 2,066,424 |
| 2573 shares of Berkshire Hathaway B | 917,686 | 917,686 |
| 813 shares of Blackrock | 659,993 | 659,993 |
| 3054 shares of Chevron | 455,535 | 455,535 |
| 2905 shares of Cinn Financial Corp Ohio | 300,551 | 300,551 |
| 8394 shares of Cisco Systems | 424,065 | 424,065 |
| 1200 shares of Danaher Corp | 277,608 | 277,608 |
| 2737 shares of Diageco Plc New SPSD | 398,671 | 398,671 |
| 6901 shares of Dominion Energy Inc | 324,347 | 324,347 |
| 1630 shares of Ecolab | 323,311 | 323,311 |
| 3100 shares of Eog Res Inc | 374,945 | 374,945 |
| 2684 shares of Lowes Companies Inc | 597,324 | 597,324 |
| 8604 shares of Merck | 938,008 | 938,008 |
| 5084 shares of Microsoft Corp | 1,911,787 | 1,911,787 |
| 2655 shares of Norfolk Southern Corp | 627,589 | 627,589 |
| 3747 shares of Paychex | 446,305 | 446,305 |
| 1750 shares of Salesforce Com | 460,495 | 460,495 |
| 1830 shares of Steris Plc United Kingdom | 402,326 | 402,326 |
| 1500 shares of Verisk Analytics Inc CL A | 358,290 | 358,290 |
| 7262 shares of Verizon Communications | 273,778 | 273,778 |
| 2200 shares of Visa Inc Cl A | 572,770 | 572,770 |
| 2000 shares of Abbvie Inc. | 309,940 | 309,940 |
| 800 shares of Adobie Systems Inc. | 477,280 | 477,280 |
| 1600 shares of American Tower Corp | 345,408 | 345,408 |
| 800 shares of Costco Whls Corp | 528,064 | 528,064 |
| 3374 shares of Crown Castle REIT | 388,651 | 388,651 |
| 400 shares of Equinix Inc New | 322,156 | 322,156 |
| 750 shares of Estee Lauder Companies | 109,688 | 109,688 |
| 5670 shares of Mondelez Intl Inc | 410,678 | 410,678 |
| 300 shares of OReilly Automotive | 285,024 | 285,024 |
| 6339 shares of Philip Morris Intl | 596,373 | 596,373 |
| 800 shares of United Health Group Inc | 421,176 | 421,176 |
| 3200 shares of Nextera Energy | 194,368 | 194,368 |
| 3800 shares of Qualcomm Inc. | 549,594 | 549,594 |
| 7945 shares of Starbucks Corp | 762,799 | 762,799 |
| 700 shares of Renaissancre Holdings | 137,200 | 137,200 |
| 7369 shares of Fastenal Company | 477,290 | 477,290 |
| 3616 shares of Johnson and Johnson | 566,772 | 566,772 |
| 2823 shares of Nestle SA Sponsored ADR | 326,423 | 326,423 |
| 3809 shares of Texas Instruments | 649,282 | 649,282 |
| 2963 shares of United Parcel Service CL B | 465,872 | 465,872 |
| 1500 shares of IQMA Hldgs Inc | 347,070 | 347,070 |
| 2600 shares of JP Morgan Chase | 442,260 | 442,260 |
| 500 shares of Watsco Inc | 214,235 | 214,235 |
| 1964 shares of Air Prod Chemical Inc. | 527,339 | 527,339 |
| 7321 shares of Comcast Corp Special Cl A | 321,026 | 321,026 |
| 2500 shares of Fiserv Inc | 332,100 | 332,100 |
| 500 shares of MSCI Inc Cl A | 282,825 | 282,825 |
| 26765 shares of Nintendo Ltd ADR | 347,677 | 347,677 |
| 700 shares of Public Storage Inc | 213,500 | 213,500 |
| 800 shares of Stryker Corp | 239,568 | 239,568 |
| 2000 shares of Waste Connections Inc | 298,540 | 298,540 |
| 2500 shares of Xylem Inc | 285,900 | 285,900 |
| 3025 shares of Progressive Corp Ohio | 481,822 | 481,822 |
| 400 shares of Broadcom Inc | 446,500 | 446,500 |
| 7281 shares of Fidelity Natl Info Svcs | 437,370 | 437,370 |
| 5000 shares of Fortive Corp | 368,150 | 368,150 |
| 1200 shares of Palo Alto Networks Inc | 353,856 | 353,856 |
| 800 shares of SP Global Inc | 352,416 | 352,416 |
| 500 shares of Synopsys Inc | 257,455 | 257,455 |
| 5800 shares of Rollins Inc | 253,286 | 253,286 |
| 983 shares of Northrop Grumman Corp | 460,182 | 460,182 |
| 8208 shares of Schwab Charles Corp | 564,710 | 564,710 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Bio Ventures Investors IV | FMV | 607,634 | 607,634 |
| Harmony Partners Fund II | FMV | 286,836 | 286,836 |
| Harmony Partners Fund III | FMV | 854,069 | 854,069 |
| Harmony Partners Fund V | FMV | 536,407 | 536,407 |
| Description | Amount |
|---|---|
| Increase in Deferred Taxes | 44,912 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office and Misc | 18,279 | |||
| Other Expense from K-1 | 5,998 | 375 |
| Description | Amount |
|---|---|
| Revaluation of Securities to Market Value | 3,231,058 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Federal Excise Taxes | 136,124 | 181,036 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 318,376 | 318,376 | ||
| Accounting Fees | 24,000 | |||
| Artists for Humanity | 7,000 |
| 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 | 4,389 | 4,389 |