| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 42,275 | 21,138 | 0 | 12,813 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Intel Corp 3.7% 7/29/25 | 1,181,256 | 1,181,256 |
| Visa Inc 3.15% 12/14/25 | 1,561,440 | 1,561,440 |
| State Street Corp VAR | 760,912 | 760,912 |
| Comcast Corp 3.375% 2/15/25 | 981,410 | 981,410 |
| Comcast Corp 3.375% 8/15/25 | 976,660 | 976,660 |
| Chevron Corp 3.326% 11/17/25 | 735,210 | 735,210 |
| Comcast Corp 3.15% 3/1/26 | 1,165,344 | 1,165,344 |
| Unitedhealth Group Inc 2.95% 10/15/27 | 1,424,655 | 1,424,655 |
| AT&T Inc 5.625% 8/1/67 | 496,000 | 496,000 |
| Amazon.com Inc 3.8% 12/5/24 | 989,660 | 989,660 |
| Apple INC 2.75& 1/13/25 | 489,890 | 489,890 |
| Walmart Inc 3.55% 6/26/25 | 986,190 | 986,190 |
| JP Morgan Chase 3.9% 7/15/25 | 984,500 | 984,500 |
| Simon Property Group 3.5% 9/1/25 | 976,930 | 976,930 |
| EOG Resources Inc 4.15% 1/15/26 | 990,930 | 990,930 |
| Intel Corp 4.875% 2/10/26 | 1,007,760 | 1,007,760 |
| Pepsi Inc 4.55% 2/13/26 | 1,506,615 | 1,506,615 |
| Union Pacific Corp 4.75% 2/21/26 | 1,006,560 | 1,006,560 |
| PNC Financial Service Variable % 1/26/27 | 496,270 | 496,270 |
| Morgan Stanley Variable% 1/28/27 | 1,501,830 | 1,501,830 |
| IBM Corp 4.15% 7/27/27 | 741,517 | 741,517 |
| Lockheed Martin Corp 5.1% 11/15/27 | 1,549,095 | 1,549,095 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Alphabet Cl A, 15,000 Sh | 2,095,350 | 2,095,350 |
| Apple Inc, 8,500 Sh | 1,636,505 | 1,636,505 |
| Corning Inc, 24,150 Sh | 735,367 | 735,367 |
| Honeywell Intl Inc, 2,900 Sh | 608,159 | 608,159 |
| Mastercard Inc, 3,500 Sh | 1,492,785 | 1,492,785 |
| TJX Cos Inc, 10,880 Sh | 1,020,653 | 1,020,653 |
| Unitedhealth Group Inc, 3,000 Sh | 1,579,410 | 1,579,410 |
| Alexandria Real Estate,1,515 Sh | 192,057 | 192,057 |
| Price T Rowe Group, 10,050 Sh | 1,082,284 | 1,082,284 |
| Target Corp, 6,000 Sh | 854,520 | 854,520 |
| Colgate Palmolive Co, 10,050 Sh | 801,086 | 801,086 |
| CVS Health Corp, 29300 Sh | 2,313,528 | 2,313,528 |
| Kinder Morgan Inc, 100,000 Sh | 1,764,000 | 1,764,000 |
| Microsoft Corp, 4750 Sh | 1,786,190 | 1,786,190 |
| Nvidia Corp, 3,350 Sh | 1,658,987 | 1,658,987 |
| United Parcel Service Inc, 9,500 Sh | 1,493,685 | 1,493,685 |
| Kimberly Clark, 5,000 Sh | 607,550 | 607,550 |
| Schlumberger Ltd, 35,000 Sh | 1,821,400 | 1,821,400 |
| Amazon, 8,500 Sh | 1,291,490 | 1,291,490 |
| Regeneron Pharma, 1,000 Sh | 878,290 | 878,290 |
| Vertex Pharma, 5,500 Sh | 2,237,895 | 2,237,895 |
| Iron Mountain REIT, 4,000 Sh | 279,920 | 279,920 |
| Schwab Charles Corp New 20,000 Sh | 1,376,000 | 1,376,000 |
| Fortinet Inc 18,000 Sh | 1,053,540 | 1,053,540 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Ishares Russell Mid Cap ETF, 17,060 Sh | FMV | 1,326,074 | 1,326,074 |
| Ishares TR Russel 2000 6,500 Sh | FMV | 1,304,615 | 1,304,615 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 20,174 | 0 | 0 | 11,675 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deposits | 4,139 | 4,139 | 4,139 |
| Intellectual Property | 240,766 | 240,766 | 240,766 |
| Interest Receivable | 313,288 | 474,861 | 474,861 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 6,500 | 6,500 | ||
| Bank Fee | 272 | 272 | ||
| Bob Hope - Legacy Tour | 12,035 | |||
| Data Processing | 20,685 | 20,685 | ||
| DP Licenses | 5,534 | 1,384 | 4,151 | |
| Insurance | 38,092 | 19,046 | 19,046 | |
| Interest Expense | 81 | 81 | ||
| Miscellaneous | 15,514 | 15,514 | ||
| Office Supplies | 3,587 | 3,587 | ||
| Payroll Fees | 4,362 | 4,362 | ||
| Postage & Delivery | 6,798 | 6,798 | ||
| Storage | 232 | 232 | ||
| Telephone | 24 | 24 | ||
| Website Maintenance | 16,175 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous | 3 | 3 | |
| Royalties | 320,057 | 320,057 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Excise Tax | 337,616 | 226,193 |
| Payroll Tax Liability | 1,999 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consultants | 15,450 | 0 | 0 | 26,292 |
| Investment Management Fees | 183,534 | 183,534 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 100,972 |