| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,750 | 1,750 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD INFLATION PROT SECURITIES | AT COST | 42,264 | 36,264 |
| AES CORP | AT COST | 8,738 | 6,487 |
| AT & T INC | AT COST | 3,525 | 5,118 |
| ABBOTT LABS | AT COST | 694 | 8,696 |
| ABBIVIE INC | AT COST | 723 | 11,778 |
| ACTIVISION BLIZZARD INC | AT COST | ||
| ADOBE SYSTEMS INC | AT COST | 8,604 | 8,949 |
| AKAMAI TECHNOLOGIES INC | AT COST | 8,775 | 8,995 |
| ALPHABET INC | AT COST | 30,398 | 33,826 |
| AMAZON COM INC | AT COST | 35,143 | 30,388 |
| AMGEN INC | AT COST | 8,619 | 10,369 |
| APPLE INC | AT COST | 6,592 | 77,012 |
| BANK OF AMERICA CORP | AT COST | 13,343 | 11,279 |
| BERKSHIRE HATHWAY INC | AT COST | 1,742 | 22,470 |
| BLACKROCK INC | AT COST | 8,686 | 8,118 |
| CVS HEALTH CORP | AT COST | 8,800 | 8,291 |
| CATERPILLAR INC | AT COST | 8,751 | 12,122 |
| CHEVRON CORP | AT COST | 13,275 | 18,645 |
| CISCO SYSTEMS INC | AT COST | 8,786 | 8,386 |
| CITIGROUP INC | AT COST | 8,800 | 6,584 |
| CONSTELLATION BRANDS INC | AT COST | 8,817 | 9,428 |
| DANAHER CORP | AT COST | 7,788 | 7,634 |
| THE WALT DISNEY CO | AT COST | ||
| EDISON INTL | AT COST | 8,810 | 11,224 |
| EXXON MOBILE CORP | AT COST | 2,712 | 17,496 |
| META PLATFROMS INC | AT COST | 17,778 | 18,760 |
| FIDELITY NATIONAL INFORMATION SERVIC | AT COST | 8,740 | 3,604 |
| GARTNER INC | AT COST | 8,640 | 16,240 |
| GOLDMAN SACHS GROUP INC | AT COST | 8,572 | 9,258 |
| THE HOME DEPOT INC | AT COST | 15,599 | 17,328 |
| HONEYWELL INTL INC | AT COST | 8,647 | 8,388 |
| INTEL CORP | AT COST | 3,303 | 7,939 |
| JP MORGAN CHASE & CO | AT COST | 5,013 | 19,902 |
| JOHNSON & JOHNSON | AT COST | 8,683 | 8,307 |
| LABORATORY CORP AMER HLDGS | AT COST | 7,560 | 7,501 |
| ELI LILLY & CO | AT COST | 1,055 | 22,734 |
| MASTERCARD INC | AT COST | 13,224 | 14,928 |
| MCDONALDS CORP | AT COST | 3,641 | 10,971 |
| MERCK & CO INC | AT COST | 11,611 | 14,935 |
| MICROSOFT CORP | AT COST | 4,758 | 75,584 |
| MONDELEZ INTERNATIONAL INC | AT COST | 8,807 | 10,140 |
| NEWMONT MINING CORP | AT COST | 8,781 | 5,753 |
| NIKE INC CL B | AT COST | 1,199 | 7,274 |
| NVIDIA CORP | AT COST | 16,871 | 49,522 |
| O REILLY AUTOMOTIVE INC | AT COST | 8,822 | 15,201 |
| PARKER HANNIFIN CORP | AT COST | 8,648 | 13,821 |
| PAYPAL HOLDINGS INC | AT COST | 8,858 | 1,904 |
| PEPSICO INC | AT COST | 1,753 | 10,190 |
| PHILIP MORRIS INTERNATIONAL INC | AT COST | 8,818 | 8,279 |
| PROCTOR & GAMBLE CO | AT COST | 1,879 | 9,672 |
| PRO LOGIS INC | AT COST | 8,771 | 9,598 |
| PUBLIC STORAGE | AT COST | 7,158 | 6,405 |
| RTX CORPORATION | AT COST | 8,705 | 8,414 |
| SALESFORCE COM INC | AT COST | 8,722 | 9,473 |
| SCHWAB CHARLES CORP NEW | AT COST | 8,763 | 8,325 |
| STARBUCKS CORP | AT COST | 8,833 | 7,585 |
| STRYKER CORP | AT COST | 8,645 | 9,882 |
| SYNOPSYS INC | AT COST | 8,852 | 16,992 |
| TJX COS INC NEW | AT COST | 8,956 | 12,758 |
| TARGET CORP | AT COST | ||
| THERMO FISHER SCIENTIFIC INC | AT COST | 8,812 | 9,554 |
| TRACTOR SUPPLY INC | AT COST | 8,951 | 10,751 |
| US BANCORP DEL | AT COST | 4,755 | 6,795 |
| UNION PACIFIC CORP | AT COST | 17,741 | 19,895 |
| UNITEDHEALTH GROUP INC | AT COST | 8,782 | 11,582 |
| VERALTO CORP | AT COST | 1,028 | 905 |
| VERIZON COMMUNICATIONS | AT COST | 3,668 | 5,881 |
| VISA INC | AT COST | 13,143 | 14,580 |
| WALMART INC | AT COST | 8,782 | 10,090 |
| WASTE MANAGEMENT INC | AT COST | 8,790 | 11,283 |
| XYLEM INC | AT COST | 4,135 | 4,803 |
| ACCENTURE PLC | AT COST | 8,588 | 10,527 |
| EATON CORP PLC | AT COST | 8,739 | 14,690 |
| LINDE PLC | AT COST | 8,709 | 12,321 |
| MEDTRONICS PLC | AT COST | 8,878 | 5,767 |
| JPMORGAN EMERGING MARKETS EQUITY I | AT COST | 133,406 | 88,737 |
| SPDR SER TR PORT HIGH YLD ETF | AT COST | 152,695 | 149,726 |
| LAZARD GLOBAL LISTED INFRASTRUCTURE | AT COST | 70,000 | 71,737 |
| FIDELITY INTERNATIONAL INDEX | AT COST | 105,260 | 100,061 |
| MFS REASEARCH INTERNATIONAL R6 | AT COST | 115,967 | 107,509 |
| FIDELITY ADVISOR INTL SMALL CAP Z | AT COST | 100,000 | 90,996 |
| ALL IN FEDERAL CREDIT UNION CD 5.7% | AT COST | 100,000 | 100,435 |
| WEBBANK CD 5.4% | AT COST | 100,000 | 100,023 |
| BEAL BANK CD 4.05% DUE 10/18/23 | AT COST | ||
| PRINCIPAL FDS INC REAL EST SECURITIE | AT COST | 75,257 | 66,668 |
| ISHARES TR CORE US AGGBD ETF | AT COST | 384,509 | 374,371 |
| VANGUARD HIGH DIVIDEND YIELD INDEX | AT COST | 50,000 | 53,396 |
| FIDELITY MID CAP INDEX | AT COST | 184,148 | 178,083 |
| FULLER & THALER BEHAVORIAL SAMLL CAP | AT COST | 133,109 | 152,063 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,515 | 1,515 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| SUPPLIES | 98 | 98 | ||
| ADVERTISING | 315 | 315 | ||
| BANK CHARGES | 113 | 113 | ||
| PO BOX FEE | 118 | 118 | ||
| CONTRACT LABOR | 595 | 595 | ||
| POSTAGE | 167 | 167 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 21,478 | 21,478 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990 PF TAXES | ||||
| 990 ESTIMATES PAID | ||||
| AG 990 FEE | 15 | 15 | ||
| FOREIGN TAXES | 930 | 930 | ||
| ADR FEES |