| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT & ACCOUNTING FEES (ALLOC | 13,787 | 13,787 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED | |||
| 00206RMJ8 ATT INC GLBL NT | |||
| 025816CG2 AMERICAN EXPRESS CO | AT COST | 290,509 | 300,000 |
| 02665WCT6 AMERICAN HONDA FIN | |||
| 04636NAC7 ASTRAZENECA FINANCE | |||
| 06051GFX2 BANK OF AMERICA CORP | AT COST | 288,054 | 290,763 |
| 126650CL2 CVS HEALTH CORP | AT COST | 294,103 | 294,558 |
| 14913R2U0 CATERPILLAR FINL SVC | AT COST | 184,392 | 184,666 |
| 166764BL3 CHEVRON CORP | AT COST | 291,615 | 288,624 |
| 17275RBL5 CISCO SYS INC SR | AT COST | 286,338 | 285,264 |
| 172967JP7 CITIGROUP INC | AT COST | 290,255 | 294,831 |
| 191216CU2 COCA COLA CO DTD 5/1 | AT COST | 87,687 | 91,341 |
| 20030NBS9 COMCAST CORP | AT COST | 289,361 | 289,977 |
| 20826FAT3 CONOCOPHILLIPS SR | |||
| 24422EWA3 JOHN DEERE CAPITAL | AT COST | 132,965 | 138,324 |
| 3130ATBL0 FHLB DTD 9/8/2022 3. | |||
| 3130AVKT8 FHLB DTD 4/17/2023 5 | |||
| 369550AY4 GENERAL DYNAMICS COR | AT COST | 142,809 | 148,347 |
| 38148LAE6 GOLDMAN SACHS GROUP | AT COST | 291,169 | 295,116 |
| 42824CBG3 HEWLETT PACKARD ENTE | |||
| 464286665 ISHARES MSCI PACIFIC | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 403,666 | 426,366 |
| 46434V886 ISHA CURR HEDGED MSC | AT COST | 1,485,677 | 1,803,903 |
| 46625HKC3 JP MORGAN CHASE & CO | AT COST | 291,182 | 295,905 |
| 58013MEU4 MCDONALD S CORP | AT COST | 292,581 | 294,498 |
| 61761J3R8 MORGAN STANLEY | AT COST | 282,954 | 286,812 |
| 666807BM3 NORTHROP GRUMMAN COR | AT COST | 289,800 | 295,725 |
| 67066GAL8 NVIDIA CORPORATION S | |||
| 68389XBC8 ORACLE CORP DTD 5/5/ | AT COST | 289,695 | 293,133 |
| 713448DF2 PEPSICO INC | AT COST | 291,924 | 289,770 |
| 747525AF0 QUALCOMM INC | AT COST | 294,291 | 295,077 |
| 811998103 SECOND CHANCE MINERA | |||
| 822582BD3 SHELL INTL FIN | AT COST | 292,186 | 294,618 |
| 88579YBH3 3M CO SR DTD 8/26/20 | AT COST | 142,896 | 146,717 |
| 89236THF5 TOYOTA MTR CR CORP | |||
| 91159HHR4 US BANCORP MTNS BK | AT COST | 283,305 | 285,300 |
| 912796XQ7 US T BILLS DTD 7/14/ | |||
| 912828J27 US T NTS DTD 2/15/20 | AT COST | 481,539 | 489,780 |
| 91282CAP6 US T NTS | |||
| 91282CEF4 US T NTS DTD 3/31/20 | AT COST | 464,029 | 473,925 |
| 91282CGL9 US T NTS DTD 2/15/20 | AT COST | 397,184 | 394,592 |
| 91324PDE9 UNITEDHEALTH GROUP I | AT COST | 285,525 | 282,033 |
| 922042874 VANGUARD FTSE EUROPE | AT COST | 2,033,068 | 2,360,386 |
| 92828N528 VIRTUS SMALL CAP COR | AT COST | 2,306,242 | 2,871,688 |
| 931142EM1 WALMART INC DTD 4/23 | AT COST | 293,025 | 289,920 |
| 949746RW3 WELLS FARGO & COMPAN | AT COST | 283,961 | 287,610 |
| 992904615 DBTC US LARGE CAPITA | AT COST | 11,846,390 | 14,731,705 |
| 992904664 DBTC US LARGE CAPITA | AT COST | 6,314,799 | 5,780,057 |
| 02665WED9 AMERICAN HONDA FIN C | AT COST | 201,580 | 198,058 |
| 22160KAM7 COSTCO WHOLESALE COR | AT COST | 281,328 | 286,764 |
| 25468PDV5 DISNEY WALT CO | AT COST | 279,183 | 283,443 |
| 57636QAW4 MASTERCARD INCORPORA | AT COST | 150,608 | 150,801 |
| 716973AC6 PFIZER INVT ENTERPRI | AT COST | 98,804 | 98,249 |
| 89236TKQ7 TOYOTA MTR CR | AT COST | 249,247 | 247,643 |
| 922908363 VANGUARD S&P 500 ETF | AT COST | 3,247,732 | 3,768,480 |
| Description | Amount |
|---|---|
| MF TIMING ADJUSTMENT | 137 |
| POAI CARRYOVER TO NEXT YEAR | 7,592 |
| ROUNDING | 5 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FED TAX REFUND | 29,379 | 0 |
| Description | Amount |
|---|---|
| CTF GAIN INCOME EFFECTIVE DTD IN THE FY | 363,180 |
| CTF FEES | 13,787 |
| PY POAI ADJUSTMENT | 62,960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,317 | 3,317 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 3,000 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 2,278 | 2,278 | 0 |