| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,500 | 5,500 | 5,500 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC | 33,255 | 98,651 |
| APPLE INC | 5,722 | 327,301 |
| BLACKROCK INC | 10,351 | 24,354 |
| BOEING CO | 11,579 | 44,312 |
| BROADCOM | 8,538 | 33,488 |
| CALVERT EQUITY | 15,000 | 18,049 |
| CELANESE CORP | 8,437 | 34,181 |
| CVS/HEALTH CORP | 23,648 | 59,220 |
| DIAGEO PLC - ADR | 20,567 | 36,415 |
| GARMIN LTD | 28,975 | 41,776 |
| INVESCO | 87,234 | 107,187 |
| ISHARES RUSSELL MID-CAP GROWTH | 55,308 | 104,460 |
| ISHARES RUSSELL VALUE | 52,461 | 87,218 |
| ISHARES RUSSELL MID CAP | 86,533 | 233,190 |
| JP MORGAN CHASE | 11,824 | 34,020 |
| LAM RESEARCH | 13,989 | 58,745 |
| ISHARES RUSSELL 2000 GROWTH | 34,200 | 63,055 |
| ISHARES RUSSELL 2000 VALUE | 31,840 | 50,482 |
| MANUAL LIFE FINANCIAL | 19,099 | 28,730 |
| MICROSOFT CORP | 16,610 | 263,228 |
| MONDELEZ INTL | 17,373 | 29,334 |
| NIKE INC | 12,177 | 26,057 |
| TARGET CORP | 6,106 | 28,484 |
| TE CONNECTIVITY | 20,018 | 42,853 |
| TOTALENERGIES SE | 19,967 | 30,321 |
| UNION PACIFIC CORP | 4,294 | 73,686 |
| UNITED PARCEL SERVICE | 16,227 | 40,094 |
| VANGUARD FTSE DEVELOPED MARKETS | 57,554 | 71,850 |
| VIRTUS KAR SMALL-CAP CORE | 40,000 | 46,780 |
| VISA INC | 20,093 | 31,242 |
| WALT DISNEY CO | 5,881 | 27,087 |
| WASTE MGMT | 19,824 | 35,820 |
| SPDR PORTFOLIO S&P EMERGING MARKETS | 10,246 | 10,623 |
| INTERPUBLIC GROUP COS INC | 19,139 | 32,640 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NEUBERGER BERMAN | AT COST | 50,662 | 61,357 |
| INVESCO OPTIMUM YIELD DIVERSIFIED | AT COST | 24,908 | 28,595 |
| VANGUARD REAL ESTATE | AT COST | 125,305 | 159,048 |
| FIDELITY ADVISOR TOTAL BOND FUND | AT COST | 150,000 | 151,181 |
| PIMCO INVESTMENT GRADE CREDIT BOND | AT COST | 95,000 | 97,081 |
| SPDR BLOOMBERG INVESTMENT GRADE | AT COST | 60,537 | 61,180 |
| VANGUARD INTERMEDIATE TERM B | AT COST | 94,766 | 95,475 |
| BAIRD AGGREGATE BOND FUND-INSTITUTIONAL SHARES | AT COST | 200,000 | 207,798 |
| PIMCO TOTAL RETURN FUND | AT COST | 50,000 | 51,859 |
| VANGUARD HIGH YIELD CORPORATE FUND | AT COST | 65,000 | 67,750 |
| INVESCO BALANCED-RISK COMMODITY STRATEGY FUND CLASS | AT COST | 50,000 | 48,021 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 28,866 | 28,866 | 28,866 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 1,997 | 1,997 | 1,997 | 0 |
| CONTRACT LABOR | 3,341 | 3,341 | 3,341 | 0 |
| OFFICE SUPPLIES | 490 | 490 | 490 | 0 |
| TELEPHONE | 1,297 | 1,297 | 1,297 | 0 |
| MISCELLANEOUS | 122 | 122 | 122 | 0 |
| POSTAGE | 293 | 293 | 293 | 0 |
| Description | Amount |
|---|---|
| TRANSFER FROM SUBACCOUNT | 120,231 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERAGE FEES | 12,419 | 12,419 | 12,419 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 948 | 948 | 948 | 0 |