| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JANET B BELL CPA | 6,445 | 4,855 | 0 | 1,590 |
| 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 | 5,168 | 180.000000000000 | 667 | 667 | 0 | 5,835 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DUPONT DE NEMOURS INC 4.493% | 24,311 | 24,999 |
| EBAY INC 5.9% | 25,342 | 25,597 |
| GOLDMAN SACHS GROUP INC/THE 5.7% #1538 | 25,010 | 25,313 |
| GOLDMAN SACHS GROUP INC/THE 3.5% #1538 | 47,496 | 48,425 |
| HUMANA INC 3.95% | 23,659 | 24,760 |
| JPMORGAN CHASE & CO 4.25% #1538 | 23,669 | 25,014 |
| MARTIN MARIETTA MATERIALS 4.25% # 1538 | 24,513 | 25,398 |
| NASDAQ INC 3.85% #1538 | 24,022 | 24,909 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALCOA CORP | 43,912 | 75,480 |
| ALPHABET INC | 13,787 | 50,288 |
| ANSYS INC. | 46,931 | 80,559 |
| APPLE | 7,912 | 59,492 |
| BERKSHIRE HATHAWAY INC. | 77,480 | 202,940 |
| BP PLC ADR | 51,556 | 80,464 |
| CADRE HOLDING INC | 41,577 | 61,340 |
| CAMECO CORP | 61,715 | 157,875 |
| FLUOR CORP | 54,640 | 87,937 |
| FRANCO-NEVADA CORP | 32,442 | 27,592 |
| FREEPORT-MCMORAN | 56,096 | 144,227 |
| HONEYWELL INTL | 25,442 | 40,474 |
| MARSH & MCLENNAN COS INC | 24,224 | 29,557 |
| MASTERCARD INC | 10,144 | 48,196 |
| META PLATFORMS INC CL A | 13,416 | 43,183 |
| MICROSOFT | 9,727 | 68,439 |
| NETFLIX INC. | 23,348 | 74,980 |
| RTX CORP (RAYTHEON TECHNOLOGIES CORP) | 38,437 | 32,899 |
| REPUBLIC SERVICES | 33,000 | 73,715 |
| ROLLINS INC | 42,464 | 50,221 |
| SUNCOR ENERGY INC | 59,285 | 75,006 |
| THERMO ELECTRON CORP (THERMO FISHER) | 65,059 | 256,372 |
| TRANSOCEAN LTD | 79,442 | 133,979 |
| UNITEDHEALTH GP INC | 26,291 | 58,438 |
| VALERO ENERGY | 52,342 | 126,880 |
| VERISK ANALYICS INC COM | 24,045 | 33,202 |
| WASTE MANAGEMENT | 40,287 | 72,536 |
| WEYERHAEUSER CO - MS 3635 | 21,319 | 25,799 |
| DOW INC | 22,423 | 23,636 |
| UNITED RENTALS INC. | 58,328 | 66,517 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| E V SHT DURATION GOVT INC | AT COST | 25,534 | 23,312 |
| HARDING LOEVNER INST EMRG | AT COST | 63,041 | 73,603 |
| HARDING LOEVNER INTERNATIONAL EQUITY | AT COST | 208,704 | 282,056 |
| INVESCO CORE PLUS BOND | AT COST | 26,465 | 21,787 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 125,394 | 149,353 |
| ISHARES CORE S&P 500 ETF | AT COST | 136,773 | 205,859 |
| ISHARES MSCI EMERGING MARKETS | AT COST | 52,013 | 57,611 |
| ISHARES RUSSELL 2000 ETF | AT COST | 118,147 | 156,755 |
| VANGUARD GROWTH ETF | AT COST | 56,958 | 87,046 |
| VANGUARD MID-CAP ETF | AT COST | 206,960 | 361,290 |
| VANGUARD S&P 500 ETF | AT COST | 289,518 | 496,642 |
| VANGUARD SHORT-TERM BOND INDEX FUND | AT COST | 186,919 | 191,081 |
| INVESCO PREM US GOVT MNY INST - MS 1538 | AT COST | 13,268 | 13,268 |
| SPDR GOLD TR GOLD SH MS 0635 | AT COST | 48,864 | 51,042 |
| LORD ABBETT SHORT DURATION INCOME FUND | AT COST | 113,801 | 114,096 |
| VANGUARD INTERMEDIATE TERM BOND INDEX | AT COST | 332,716 | 352,448 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MCMANUS & ASSOCIATES | 48,031 | 9,275 | 0 | 38,756 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RECEIVABLE FROM TROXEL ARTICLE 5 3 TRUST | 50 | 50 | |
| FORMATION | 4,832 | 4,165 | 4,165 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMORTIZATION | 667 | 667 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MORGAN STANLEY 0635 | 12 | 12 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TIAA/CREF MANAGER FEE | 20,492 | 20,492 | 0 | 0 |
| MS #031538-005 | 3,320 | 3,320 | 0 | 0 |
| MS #030635-005 | 23,259 | 23,259 | 0 | 0 |
| MS #026008-005 | 0 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX - TIAA-CREF | 1,658 | 1,658 | 0 | 0 |
| FOREIGN TAX - MS #030635-005 | 879 | 879 | 0 | 0 |
| NJ CAR 100 | 31 | 0 | 0 | 31 |