| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CBIZ MARKS PANETH LLC | 5,500 | 2,750 | 2,750 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS BANK 3% 24 | 100,000 | 99,940 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 5,367 | 30,994 |
| ALLIANT ENERGY CORP | 7,074 | 20,520 |
| ALPHABET INC | 30,747 | 84,558 |
| AMERICAN EXPRESS CO | 9,023 | 23,418 |
| APPLE INC. | 16,383 | 105,892 |
| CHARLES SCHWAB CORP | 28,878 | 33,024 |
| CISCO SYSTEMS INC | 30,998 | 75,780 |
| COMCAST CORP | 17,456 | 21,925 |
| EVERSOURCE ENERGY | 11,673 | 24,688 |
| INTERCONTINENTAL EXC | 11,223 | 25,686 |
| JOHNSON & JOHNSON | 23,572 | 62,696 |
| MCDONALDS CORP | 14,820 | 29,651 |
| MERCK & CO INC | 28,927 | 43,608 |
| MICROSOFT CORP | 21,995 | 48,885 |
| NEXTERA ENERGY INC | 20,971 | 16,704 |
| NIKE INC | 22,784 | 27,143 |
| PEPSICO INCOPRATED | 8,965 | 25,476 |
| PHILLIPS 66 | 4,900 | 26,628 |
| QUALCOMM INC | 29,508 | 31,819 |
| SHERWIN WILLIAMS CO | 25,619 | 31,190 |
| UNITEDHEALTH GRP INC | 20,991 | 31,588 |
| AIR PROD & CHEMICALS | 8,292 | 8,214 |
| C M S ENERGY CORP | 13,250 | 14,518 |
| ELECTRONIC ARTS INC | 7,620 | 8,209 |
| EQT CORP | 22,524 | 27,062 |
| HALIBURTON CO HLDG | 8,048 | 7,230 |
| HOME DEPOT INC | 8,469 | 10,397 |
| HONEYWELL INTL INC | 7,240 | 8,388 |
| LILLY ELI & CO | 8,830 | 8,744 |
| LOWES COMPANIES INC | 7,424 | 8,902 |
| MASTERCARD INC | 7,707 | 8,530 |
| MORGAN STANLEY | 7,838 | 10,258 |
| NVIDIA CORP | 8,607 | 9,904 |
| ORACLE CORP | 8,253 | 8,434 |
| TEXAS INSTRUMENTS | 7,315 | 8,523 |
| UNION PACIFIC CORP | 8,206 | 9,825 |
| WALMART INC | 8,144 | 7,883 |
| PUBLIC STORAGE REIT | 9,196 | 10,675 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESCO BULLETSHARES 2026 CORPORATE BOND | AT COST | 63,960 | 57,900 |
| JPMORGAN ULTRA SHORT | AT COST | 111,419 | 110,506 |
| PROCTER & GAMBLE | AT COST | 38,335 | 43,962 |
| UNITED PARCEL SERVICE | AT COST | 20,104 | 19,654 |
| VANGUARD FTSE ALL WORLD | AT COST | 14,504 | 14,035 |
| VANGUARD SHORT INFLATION PROT | AT COST | 101,483 | 94,980 |
| VANGUARD SMALL CAP | AT COST | 26,484 | 127,998 |
| ISHARES GOLD ETF | AT COST | 55,444 | 58,545 |
| ISHARES PREFERRED INCOME | AT COST | 31,626 | 24,952 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 166 | 166 | 0 | |
| POST OFFICE BOX | 127 | 0 | 127 | |
| INSURANCE | 1,328 | 797 | 531 | |
| PAYROLL EXPENSE | 357 | 214 | 143 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX WITHHOLDING | 458 | 458 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CATHAM CAPITAL GROUP | 17,246 | 17,246 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 2,800 | 1,680 | 1,120 |