| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX RETURN PREPARATION | 2,300 | 0 | 2,300 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 5000 AIR LEASE CORP 3.75% 01 JUN 2026 | 4,738 | 4,736 |
| 5000 AMGEN INC 2.25% 19 AUG 2023 | 4,992 | 4,926 |
| 5000 ANHEUSER-BUSCH INBEV WORLDWIDE INC 4.9% 23 JAN 2031 | 5,041 | 5,152 |
| 5000 AT&T INC 4.5% 15 MAY 2035 | 4,848 | 4,711 |
| 4000 BANK OF AMERICA CORP 6.11% 29 JAN 2037 | 3,713 | 4,254 |
| 5000 BANK OF AMERICA CORP VARIABLE 3.559% 23 APR 2027 | 5,000 | 4,773 |
| 6000 BANK OF NEW YORK MELLON CORP .75% 28 JAN 2026 | 5,894 | 5,399 |
| 5000 BERKSHIRE HATHAWAY FINANCE CORP 4.25% 15 JAN 2049 | 5,693 | 4,727 |
| 6000 BLACKROCK INC 1.9% 28 JAN 2031 | 5,827 | 4,997 |
| 5000 BP CAPITAL MARKETS AMERICA INC 3.796% 21 SEP 2025 | 5,005 | 4,983 |
| 5000 CAPITAL ONE FINANCIAL CORP 3.65% 11 MAY 2027 | 4,999 | 4,787 |
| 6000 CHARLES SCHWAB CORP .9% 11 MAR 2026 | 5,898 | 5,404 |
| 8000 CITIGROUP INC VARIABLE .776% 30 OCT 2024 | 7,955 | 7,672 |
| 5000 CITRIX SYSTEMS INC 1.25% 01/03/2026 | 5,008 | 4,886 |
| 6000 COMCAST CORP 3.75% 01 APR 2040 | 6,293 | 5,207 |
| 5000 DUPONT DE NEMOURS INC 4.205% 15 NOV 2023 | 5,047 | 5,011 |
| 18000 FANNIE MAE POOL FN 255770 5.5% 01 JUL 2035 | 278 | 291 |
| 124594 FANNIE MAE POOL FN 725424 5.5% 01 APR 2034 | 1,342 | 1,382 |
| 5002 FANNIE MAE POOL FN 725598 5.5% 01 JUL 2034 | 73 | 78 |
| 33000 FANNIE MAE POOL FN 735580 5% 01 JUN 2035 | 540 | 550 |
| 6000 FANNIE MAE POOL FN 781875 5.5% 01 JUL 2034 | 139 | 142 |
| 7000 FANNIE MAE POOL FN 831811 6% 01 SEP 2036 | 68 | 72 |
| 16000 FANNIE MAE POOL FN 872463 6% 01 JUN 2036 | 169 | 179 |
| 33000 FANNIE MAE POOL FN 888021 6% 01 DEC 2036 | 241 | 251 |
| 22669 FANNIE MAE POOL FN 888029 6% 01 DEC 2036 | 171 | 184 |
| 12000 FANNIE MAE POOL FN 890452 3% 01 JUL 2027 | 1,303 | 1,256 |
| 15000 FANNIE MAE POOL FN 938134 6% 01 JUL 2037 | 127 | 136 |
| 22000 FANNIE MAE POOL FN 959596 6% 01 NOV 2037 | 105 | 113 |
| 6000 FANNIE MAE POOL FN 963451 5% 01 JUN 2023 | 14 | 14 |
| 6000 FANNIE MAE POOL FN 985616 5.5% 01 APR 2034 | 67 | 70 |
| 6000 FANNIE MAE POOL FN AA7236 4% 01 JUN 2039 | 325 | 320 |
| 20000 FANNIE MAE POOL FN AB1600 3.5% 01 OCT 2025 | 480 | 463 |
| 61000 FANNIE MAE POOL FN AB2812 4.5% 01 APR 2041 | 2,170 | 1,991 |
| 14000 FANNIE MAE POOL FN AB9551 3% 01 JUN 2043 | 4,560 | 4,044 |
| 17000 FANNIE MAE POOL FN AD0336 5% 01 FEB 2024 | 11 | 11 |
| 7000 FANNIE MAE POOL FN AD6432 4.5% 01 JUN 2040 | 229 | 227 |
| 16000 FANNIE MAE POOL FN AD8527 4.5% 01 AUG 2040 | 1,041 | 1,002 |
| 8000 FANNIE MAE POOL FN AE0981 3.5% 01 MAR 2041 | 663 | 626 |
| 14000 FANNIE MAE POOL FN AE3066 3.5% 01 SEP 2025 | 255 | 249 |
| 15000 FANNIE MAE POOL FN AE5439 4% 01 OCT 2040 | 887 | 851 |
| 8000 FANNIE MAE POOL FN AH5575 4% 01 FEB 2041 | 544 | 537 |
| 13000 FANNIE MAE POOL FN AH6827 4% 01 MAR 2026 | 285 | 282 |
| 11000 FANNIE MAE POOL FN AJ7715 3% 01 DEC 2026 | 791 | 764 |
| 5000 FANNIE MAE POOL FN AL0393 4.5% 01 JUN 2041 | 422 | 420 |
| 9000 FANNIE MAE POOL FN AL9554 3% 01 DEC 2031 | 2,619 | 2,534 |
| 4000 FANNIE MAE POOL FN AL9994 2.5% 01 APR 2032 | 1,379 | 1,320 |
| 5000 FANNIE MAE POOL FN AQ0546 3.5% 01 NOV 2042 | 716 | 697 |
| 5000 FANNIE MAE POOL FN AS6191 3.5% 01 NOV 2045 | 1,066 | 1,012 |
| 11000 FANNIE MAE POOL FN AS9585 4% 01 MAY 2047 | 3,427 | 3,349 |
| 5000 FANNIE MAE POOL FN AT2062 2.5% 01 APR 2028 | 702 | 679 |
| 5000 FANNIE MAE POOL FN AT2720 3% 01 MAY 2043 | 1,324 | 1,240 |
| 5000 FANNIE MAE POOL FN AU3735 3% 01 AUG 2043 | 1,231 | 1,169 |
| 5000 FANNIE MAE POOL FN BH4095 4% 01 OCT 2047 | 975 | 940 |
| 10000 FANNIE MAE POOL FN BH9288 4% 01 FEB 2048 | 4,125 | 4,006 |
| 11000 FANNIE MAE POOL FN CA0853 3.5% 01 DEC 2047 | 4,183 | 4,071 |
| 12000 FANNIE MAE POOL FN CA4108 3% 01 SEP 2049 | 7,155 | 6,262 |
| 10000 FANNIE MAE POOL FN CB3292 2.5% 01 APR 2052 | 9,167 | 8,776 |
| 10000 FANNIE MAE POOL FN FM1000 3% 01 APR 2047 | 3,355 | 3,129 |
| 9000 FANNIE MAE POOL FN FM1148 3.5% 01 DEC 2048 | 1,739 | 1,626 |
| 11000 FANNIE MAE POOL FN FM1456 2.5% 01 SEP 2028 | 4,184 | 4,021 |
| 11000 FANNIE MAE POOL FN FM6733 2.5% 01 FEB 2035 | 7,783 | 7,090 |
| 10000 FANNIE MAE POOL FN FS2009 3% 01 MAY 2052 | 9,315 | 9,153 |
| 5000 FANNIE MAE POOL FN MA1062 3% 01 MAY 2027 | 364 | 353 |
| 12000 FEDERAL HOME LOAN MORTGAGE CORP 6.25% 15 JUL 2032 | 15,609 | 14,738 |
| 6000 FIDELITY NATIONAL INFORMATION SERVICES INC 1.65% 01 MAR 2028 | 5,782 | 5,125 |
| 6000 FREDDIE MAC GOLD POOL FG A95147 4% 01 NOV 2040 | 421 | 409 |
| 15000 FREDDIE MAC GOLD POOL FG G05408 5% 01 DEC 2036 | 315 | 319 |
| 7000 FREDDIE MAC GOLD POOL FG G05937 4.5% 01 AUG 2040 | 246 | 245 |
| 10000 FREDDIE MAC GOLD POOL FG G08681 3.5% 01 DEC 2045 | 1,590 | 1,508 |
| 25000 FREDDIE MAC GOLD POOL FG G14606 2.5% 01 NOV 2027 | 3,006 | 2,814 |
| 10000 FREDDIE MAC GOLD POOL FG G18536 2.5% 01 JAN 2030 | 1,684 | 1,590 |
| 5000 FREDDIE MAC GOLD POOL FG G18557 3% 01 JUN 2030 | 990 | 955 |
| 5000 FREDDIE MAC GOLD POOL FG G60080 3.5% 01 JUN 2045 | 1,316 | 1,259 |
| 8000 FREDDIE MAC GOLD POOL FG G60582 3.5% 01 MAY 2046 | 2,239 | 2,119 |
| 12000 FREDDIE MAC GOLD POOL FG J17508 3% 01 DEC 2026 | 680 | 662 |
| 3000 FREDDIE MAC GOLD POOL FG V82781 3% 01 DEC 2046 | 1,066 | 1,006 |
| 10000 FREDDIE MAC POOL FR RA6388 2.5% 01 DEC 2051 | 9,464 | 8,551 |
| 8000 FREDDIE MAC POOL FR SB0361 3% 01 JUL 2035 | 4,179 | 3,824 |
| 10000 FREDDIE MAC POOL FR SD0612 2.5% 01 NOV 2050 | 8,877 | 7,688 |
| 6000 FREDDIE MAC POOL FR ZM6968 4% 01 JUN 2048 | 814 | 774 |
| 7000 FREDDIE MAC POOL FR ZT0534 3.5% 01 DEC 2047 | 2,781 | 2,475 |
| 5000 GILEAD SCIENCES INC 3.65% 01 MAR 2026 | 5,072 | 4,909 |
| 6000 GOLDMAN SACHS GROUP INC VARIABLE 2.65% 21 OCT 2032 | 5,825 | 4,927 |
| 5000 HORMEL FOODS CORP .65% 03 JUN 2024 | 4,999 | 4,754 |
| 5000 HSBC HOLDINGS PLC VARIABLE 3.973% 22 MAY 2030 | 4,932 | 4,550 |
| 6000 INTEL CORP 2% 12 AUG 2031 | 5,844 | 4,953 |
| 5000 INTERNATIONAL BUSINESS MACHINES CORP 3.45% 19 FEB 2026 | 4,979 | 4,905 |
| 5000 INTERNATIONAL BUSINESS MACHINES CORP 3.5% 15 MAY 2029 | 4,943 | 4,728 |
| 11000 JPMORGAN CHASE & CO VARIABLE 3.782% 01 FEB 2028 | 11,065 | 10,546 |
| 5000 KROGER CO 2.65% 15 OCT 2026 | 4,989 | 4,727 |
| 5000 LOWE'S COS INC 3.65% 05 APR 2029 | 5,273 | 4,730 |
| 5000 MOLSON COORS BEVERAGE CO 5% 01 MAY 2042 | 4,904 | 4,651 |
| 5000 MORGAN STANLEY 3.7% 23 OCT 2024 | 5,000 | 4,967 |
| 5000 ORACLE CORP 2.625% 15 FEB 2023 | 4,988 | 4,977 |
| 5000 PROCTER & GAMBLE CO 3% 25 MAR 2030 | 5,065 | 4,716 |
| 5000 SOUTHERN CO 3.70% 30 APR 2030 | 4,998 | 4,690 |
| 7000 SYSCO CORP 3.3% 15 FEB 2050 | 6,069 | 5,175 |
| 6000 TOYOTA MOTOR CREDIT CORP .8% 09 JAN 2026 | 5,905 | 5,423 |
| 6000 TRUIST FINANCIAL CORP 1.267% 02 MAR 2027 | 5,905 | 5,385 |
| 6000 VERIZON COMMUNICATIONS INC .85% 20 NOV 2025 | 5,914 | 5,403 |
| 6000 HP INC 3.4% 17 JUN 2030 | 5,872 | 5,225 |
| 6000 TOYOTA MOTOR CREDIT CORP 1.125% 18 JUN 2026 | 5,907 | 5,425 |
| 6000 BANK OF NOVA SCOTIA 1.05% 02 MAR 2026 | 5,886 | 5,399 |
| 5000 EQUINOR ASA 3.7% 01 MAR 2024 | 5,026 | 4,999 |
| 5000 LLOYDS BANKING GROUP PLC SNR PIDI NTS 4.375% 22 MAR 2028 | 4,973 | 4,839 |
| 5000 MITSUBISHI UFJ FINANCIAL GROUP INC VARIABLE .848% 15 SEP 2024 | 5,002 | 4,821 |
| 6000 SHELL INTERNATIONAL FINANCE BV 2.375% 07 NOV 2029 | 5,817 | 5,302 |
| 5000 BANK OF NOVA SCOTIA 2.2% 03 FEB 2025 | 4,989 | 4,766 |
| 11000 ROYAL BANK OF CANADA .875% 20 JAN 2026 | 10,896 | 9,886 |
| 1243.825 DOUBLELINE EMERGING MARKETS FIXED INCOME FUND | 12,600 | 10,796 |
| 11695.854 PGIM HIGH YIELD FUND | 61,941 | 54,970 |
| 769.769 VANGUARD EMERGING MARKETS BOND FUND | 18,882 | 16,750 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 51 AMAZON.COM INC | 2,053 | 6,465 |
| 116 APPLE INC | 2,273 | 18,237 |
| 8 COSTCO WHOLESALE CORP | 2,744 | 4,177 |
| 20 ELI LILLY & CO | 1,549 | 6,025 |
| 8 INTUIT INC | 705 | 3,454 |
| 15 MASTERCARD INC | 4,873 | 4,865 |
| 63 MICROSOFT CORP | 5,911 | 16,473 |
| 5 NETFLIX INC | 1,226 | 1,118 |
| 25 NVIDIA CORP | 1,044 | 3,773 |
| 9 S&P GLOBAL INC | 4,122 | 3,170 |
| 18 SALESFORCE INC | 2,964 | 2,810 |
| 12 SBA COMMUNICATIONS CORP | 3,765 | 3,903 |
| 37 T-MOBILE US INC | 5,115 | 5,327 |
| 18 TESLA INC | 5,527 | 4,961 |
| 26 ZOETIS INC | 2,397 | 4,070 |
| 85 ALPHABET INC | 1,988 | 9,199 |
| 29 CHEVRON CORP | 3,008 | 4,584 |
| 28 FISERV INC | 3,528 | 2,833 |
| 17 HERSHEY CO | 3,824 | 3,819 |
| 14 HOME DEPOT INC | 1,894 | 4,038 |
| 22 HONEYWELL INTERNATIONAL INC | 1,576 | 4,166 |
| 11 MCDONALD'S CORP | 1,289 | 2,775 |
| 66 MERCK & CO INC | 3,828 | 5,634 |
| 18 META PLATFORMS INC | 3,252 | 2,933 |
| 60 MONDELEZ INTERNATIONAL INC | 3,240 | 3,712 |
| 45 NEXTERA ENERGY INC | 608 | 3,828 |
| 13 NORTHROP GRUMMAN CORP | 4,731 | 6,214 |
| 22 PIONEER NATURAL RESOURCES CO | 3,608 | 5,571 |
| 20 PPG INDUSTRIES INC | 2,397 | 2,540 |
| 28 PROCTER & GAMBLE CO | 2,724 | 3,862 |
| 33 QUALCOMM INC | 2,383 | 4,365 |
| 17 STRYKER CORP | 4,352 | 3,488 |
| 8 THERMO FISHER SCIENTIFIC INC | 299 | 4,363 |
| 67 TJX COS INC | 4,605 | 4,177 |
| 23 UNITED PARCEL SERVICE INC | 2,622 | 4,474 |
| 15 UNITEDHEALTH GROUP INC | 4,804 | 7,790 |
| 13 WALMART INC | 1,129 | 1,723 |
| 190 AT&T INC | 3,769 | 3,333 |
| 30 BEST BUY CO INC | 3,432 | 2,121 |
| 6 BLACKROCK INC | 1,146 | 3,998 |
| 58 DOMINION RESOURCES INC | 4,617 | 4,744 |
| 73 EXXON MOBIL CORP | 4,834 | 6,978 |
| 87 FIFTH THIRD BANCORP | 2,850 | 2,971 |
| 10 GOLDMAN SACHS GROUP INC | 3,077 | 3,327 |
| 30 JPMORGAN CHASE & CO | 1,051 | 3,412 |
| 25 PACKAGING CORP OF AMERICA | 3,500 | 3,423 |
| 63 PULTEGROUP INC | 3,278 | 2,562 |
| 45 TRUIST FINANCIAL CORP | 1,416 | 2,108 |
| 342.697 ARTISAN MID CAP FUND | 12,867 | 12,964 |
| 21 HILTON WORLDWIDE HOLDINGS INC | 2,362 | 2,675 |
| 243.981 VICTORY RS SMALL CAP GROWTH FUND | 15,172 | 13,241 |
| 109 ISHARES CORE S&P MID-CAP ETF | 15,433 | 26,485 |
| 272 ISHARES CORE S&P SMALL-CAP ETF | 14,897 | 26,438 |
| 143 ISHARES S&P SMALL-CAP 600 VALUE ETF | 14,191 | 13,242 |
| 551.545 JOHN HANCOCK DISCIPLINED VALUE MID CAP FUND | 14,892 | 13,711 |
| 2265.902 DWS RREEF REAL ASSETS FUND | 27,916 | 27,145 |
| 24 CHUBB LTD | 2,697 | 4,537 |
| 27 EATON CORP PLC | 2,123 | 3,689 |
| 2282.259 HARDING LOEVNER INTERNATIONAL EQUITY PORTFOLIO | 50,946 | 51,739 |
| 2531.801 JOHCM INTERNATIONAL SELECT FUND | 61,507 | 50,028 |
| 1079.744 ARTISAN DEVELOPING WORLD FUND | 14,434 | 15,203 |
| 2831.788 BARON EMERGING MARKETS FUND | 34,450 | 37,889 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE | 178 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 157 | 157 | 0 | |
| LIABILITY INSURANCE | 15 | 15 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 771 | 0 | 0 | |
| FOREIGN TAX PAID | 335 | 335 | 0 | |
| FEDERAL EXCISE TAX ESTIMATE | 960 | 0 | 0 |