| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,170 | 1,170 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 09260D107 BLACKSTONE INC | 12,908 | 28,671 |
| 89151E109 TOTALENERGIES SE -SP | 22,684 | 32,342 |
| 56501R106 MANULIFE FINANCIAL C | 13,968 | 23,890 |
| 891160509 TORONTO DOMINION BK | 19,131 | 22,359 |
| 594918104 MICROSOFT CORP | 15,136 | 110,556 |
| H84989104 TE CONNECTIVITY LTD | 10,514 | 16,860 |
| 867224107 SUNCOR ENERGY INC NE | 20,564 | 28,644 |
| 654106103 NIKE INC CL B | 6,180 | 12,486 |
| 17275R102 CISCO SYSTEMS INC | 7,458 | 19,097 |
| 58933Y105 MERCK & CO INC NEW | 14,169 | 26,492 |
| 30303M102 META PLATFORMS INC | 20,422 | 38,936 |
| 00287Y109 ABBVIE INC | 14,450 | 20,766 |
| 172967424 CITIGROUP INC. | 18,057 | 21,965 |
| 75513E101 RTX CORP | 15,386 | 18,847 |
| 09247X101 BLACKROCK INC | 7,772 | 20,295 |
| 25243Q205 DIAGEO PLC - ADR | 10,216 | 15,586 |
| 46625H100 JPMORGAN CHASE & CO | 10,424 | 36,231 |
| 09857L108 BOOKING HOLDINGS INC | 16,997 | 31,925 |
| 512807108 LAM RESEARCH CORP CO | 6,856 | 27,414 |
| 907818108 UNION PACIFIC CORP | 4,977 | 17,930 |
| 904767704 UNILEVER PLC - ADR | 10,468 | 9,744 |
| 871829107 SYSCO CORP | ||
| 11135F101 BROADCOM INC | 11,762 | 47,999 |
| 285512109 ELECTRONIC ARTS INC | 8,025 | 14,228 |
| 037833100 APPLE INC | 6,892 | 103,004 |
| 92826C839 VISA INC-CLASS A SHR | 18,198 | 26,556 |
| 87612E106 TARGET CORP | 4,048 | 11,394 |
| 911312106 UNITED PARCEL SERVIC | 12,389 | 19,025 |
| H2906T109 GARMIN LTD | 15,843 | 22,495 |
| 126650100 CVS HEALTH CORPORATI | ||
| 418056107 HASBRO INC | ||
| 532457108 ELI LILLY & CO COM | 4,338 | 30,895 |
| 91324P102 UNITEDHEALTH GROUP I | 2,795 | 36,326 |
| 460690100 INTERPUBLIC GROUP CO | ||
| G29183103 EATON CORP PLC | 14,737 | 30,825 |
| 254687106 WALT DISNEY CO | ||
| 02079K107 ALPHABET INC CL C | 17,046 | 73,847 |
| 31620M106 FIDELITY NATL INFORM | ||
| 097023105 BOEING CO | 16,015 | 29,455 |
| 150870103 CELANESE CORP | 11,629 | 27,190 |
| 609207105 MONDELEZ INTERNATION | 10,593 | 17,890 |
| 192446102 COGNIZANT TECH SOLUT | 9,494 | 13,973 |
| 94106L109 WASTE MANAGEMENT INC | 11,860 | 18,089 |
| 517834107 LAS VEGAS SANDS CORP | ||
| 883556102 THERMO FISHER SCIENT | 4,908 | 17,516 |
| 7591EP100 REGIONS FINL CORP NE | 16,465 | 15,737 |
| 437076102 HOME DEPOT INC | 18,500 | 20,100 |
| 00724F101 ADOBE INC | 14,384 | 17,898 |
| 007903107 ADVANCED MICRO DEVIC | 12,288 | 21,080 |
| 580135101 MCDONALDS CORP | 19,479 | 19,866 |
| 855244109 STARBUCKS CORP COM | 17,063 | 16,514 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MIX028226 UND MI IN 15.7561 AC | AT COST | 1 | 1 |
| MIX028234 UND MI IN 4.471 ACRE | AT COST | 1 | 1 |
| MIX028259 UND 1/2 NPRI IN 1820 | AT COST | 1 | 312,632 |
| MIX028242 UND NPRI IN 1454 ACR | AT COST | 1 | 1 |
| 922908629 VANGUARD MIDCAP VIPE | AT COST | 179,204 | 313,599 |
| 74440Y884 PGIM HIGH YIELD-Q 10 | AT COST | 88,147 | 76,906 |
| 381430107 GOLDMAN SACHS ACTIVE | AT COST | 83,120 | 78,319 |
| 46434V613 ISHARES CORE TOTAL B | AT COST | 465,187 | 422,923 |
| 464287655 ISHARES RUSSELL 2000 | |||
| 464288281 ISHARES JP MORGAN US | AT COST | 200,513 | 192,637 |
| 46090F100 INVESCO OPTIMUM YIEL | AT COST | 80,167 | 68,083 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 1,041,589 | 960,542 |
| 33739H101 FIRST TRUST GLOBAL T | AT COST | 75,879 | 69,878 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 226,723 | 233,562 |
| 72201R833 PIMCO ENHANCED SHORT | AT COST | 74,260 | 74,543 |
| 921937793 VANGUARD LONG-TERM B | AT COST | 81,177 | 78,085 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 15 |
| PY RETURN OF CAPITAL ADJUSTMENT | 352 |
| TAX LOT BASIS ADJUSTMENT | 5 |
| COST BASIS ADJUSTMENT | 95 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ROYALTY EXPENSES | 12,692 | 12,692 | 0 | |
| INVESTMENT EXPENSES - ADR FEES | 25 | 25 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 1,490 | 1,490 | |
| FEDERAL TAX REFUND | 105 | 0 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 4,366 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT ADMIN FEE | 3,768 | 3,768 | ||
| INVESTMNT MNGMNT FEES (NON-DED | 2,270 | 2,270 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,958 | 1,958 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 91 | 91 | 0 |