| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FRIAX | 15,590 | 16,070 |
| JNBSX | 92,616 | 89,485 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APD | 19,564 | 41,070 |
| CAT | 20,209 | 84,266 |
| EMR | 23,570 | 43,799 |
| GIS | 30,673 | 30,942 |
| INTC | 27,108 | 45,225 |
| LOW | 12,906 | 37,834 |
| MCD | 28,416 | 65,232 |
| MRK | 28,375 | 59,961 |
| PG | 31,383 | 56,418 |
| TGT | 22,314 | 42,726 |
| UNP | 21,893 | 65,089 |
| INPDX | 110,127 | 114,683 |
| XLV | 51,742 | 60,416 |
| XLY | 22,756 | 51,855 |
| XLI | 21,896 | 45,026 |
| XLK | 34,221 | 134,736 |
| VO | 31,419 | 60,486 |
| VB | 29,607 | 56,532 |
| ABT | 38,728 | 50,632 |
| APD | 38,573 | 47,915 |
| AMZN | 106,787 | 121,552 |
| AAPL | 25,746 | 134,771 |
| ADP | 15,888 | 23,297 |
| CSCO | 24,826 | 38,496 |
| COST | 22,108 | 56,107 |
| DHR | 20,680 | 38,402 |
| EOG | 11,272 | 42,333 |
| HD | 30,796 | 57,181 |
| ICE | ||
| JNJ | 29,698 | 34,483 |
| JPM | 52,390 | 99,338 |
| MA | 60,911 | 94,685 |
| MCD | 25,366 | 37,647 |
| MDT | 38,585 | 35,012 |
| MRK | 30,309 | 43,608 |
| MSFT | 24,910 | 150,416 |
| NKE | 38,534 | 47,771 |
| PYPL | 15,250 | 9,027 |
| PEP | 24,852 | 28,024 |
| PG | 33,667 | 40,152 |
| SPGI | 22,524 | 46,255 |
| SBUX | 35,345 | 45,125 |
| TMO | 45,888 | 66,349 |
| UNP | 36,967 | 55,265 |
| UPS | 5,319 | 4,717 |
| V | 52,183 | 84,093 |
| WMT | 20,988 | 34,841 |
| WM | 29,889 | 47,103 |
| ZTS | 18,607 | 25,855 |
| AMT | ||
| PSCT | 14,764 | 28,950 |
| IWP | 266,021 | 450,223 |
| IWR | 352,081 | 527,476 |
| IWO | 154,103 | 197,740 |
| IWM | 299,611 | 389,578 |
| IEFA | 130,766 | 149,986 |
| IEMG | 103,911 | 101,160 |
| SPY | 198,337 | 284,711 |
| XLV | 43,451 | 34,285 |
| XLC | 151,994 | 179,180 |
| XLU | 26,504 | 31,728 |
| VEA | 291,332 | 352,784 |
| VWO | 281,150 | 287,700 |
| GOOGL | 112,400 | 125,162 |
| DIS | 42,101 | 35,665 |
| AVGO | 34,703 | 72,556 |
| NVDA | 24,174 | 79,235 |
| UNH | 45,018 | 49,488 |
| XLC | 34,895 | 48,408 |
| UPS | 33,759 | 47,169 |
| VLTO | 2,713 | 4,524 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 30 | 30 | ||
| Director Fees | 21,000 | 21,000 | ||
| Grant Software | 7,344 | 7,344 | ||
| Payroll Processing Fees | 1,766 | 1,766 | ||
| Web Hosting | 960 | 960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advisor Fee | 52,317 | 52,317 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 5,355 | 5,355 | ||
| Unemployment Tax | 42 | 42 |