| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,106 | 1,106 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 512807108 LAM RESEARCH CORP CO | 6,859 | 36,030 |
| 02079K107 ALPHABET INC CL C | 20,815 | 92,732 |
| G29183103 EATON CORP PLC | 18,245 | 39,494 |
| 532457108 ELI LILLY & CO COM | 7,457 | 39,639 |
| 883556102 THERMO FISHER SCIENT | 8,073 | 22,824 |
| 867224107 SUNCOR ENERGY INC NE | 29,712 | 36,045 |
| 89151E109 TOTALENERGIES SE -SP | 30,268 | 38,407 |
| 00287Y109 ABBVIE INC | 18,515 | 26,655 |
| H2906T109 GARMIN LTD | 17,453 | 25,194 |
| 254687106 WALT DISNEY CO | ||
| 87612E106 TARGET CORP | 3,834 | 16,663 |
| 460690100 INTERPUBLIC GROUP CO | ||
| 891160509 TORONTO DOMINION BK | 21,739 | 28,304 |
| 58933Y105 MERCK & CO INC NEW | 23,019 | 35,322 |
| 11135F101 BROADCOM INC | 14,237 | 59,161 |
| 871829107 SYSCO CORP | ||
| 46625H100 JPMORGAN CHASE & CO | 11,134 | 46,267 |
| 654106103 NIKE INC CL B | 797 | 15,417 |
| 91324P102 UNITEDHEALTH GROUP I | 8,730 | 46,329 |
| 75513E101 RTX CORP | 19,760 | 24,064 |
| 09857L108 BOOKING HOLDINGS INC | 17,916 | 39,019 |
| 911312106 UNITED PARCEL SERVIC | 14,511 | 23,899 |
| 92826C839 VISA INC-CLASS A SHR | 20,357 | 33,064 |
| 94106L109 WASTE MANAGEMENT INC | 12,970 | 20,955 |
| H84989104 TE CONNECTIVITY LTD | 11,776 | 21,075 |
| 285512109 ELECTRONIC ARTS INC | 13,597 | 19,564 |
| 126650100 CVS HEALTH CORPORATI | ||
| 17275R102 CISCO SYSTEMS INC | 15,515 | 25,108 |
| 097023105 BOEING CO | 21,587 | 37,796 |
| 192446102 COGNIZANT TECH SOLUT | 12,975 | 19,562 |
| 907818108 UNION PACIFIC CORP | 9,245 | 20,632 |
| 904767704 UNILEVER PLC - ADR | 14,415 | 13,671 |
| 594918104 MICROSOFT CORP | 9,111 | 136,879 |
| 56501R106 MANULIFE FINANCIAL C | 18,283 | 30,144 |
| 09247X101 BLACKROCK INC | 12,781 | 25,166 |
| 150870103 CELANESE CORP | 16,680 | 34,803 |
| 037833100 APPLE INC | 15,095 | 132,653 |
| 172967424 CITIGROUP INC. | 25,687 | 28,858 |
| 31620M106 FIDELITY NATL INFORM | ||
| 609207105 MONDELEZ INTERNATION | 12,868 | 22,091 |
| 09260D107 BLACKSTONE INC | 14,875 | 35,741 |
| 25243Q205 DIAGEO PLC - ADR | 19,597 | 18,208 |
| 517834107 LAS VEGAS SANDS CORP | ||
| 30303M102 META PLATFORMS INC | 22,521 | 49,554 |
| 418056107 HASBRO INC | ||
| 7591EP100 REGIONS FINL CORP NE | 18,786 | 19,012 |
| 437076102 HOME DEPOT INC | 23,427 | 25,645 |
| 00724F101 ADOBE INC | 19,239 | 23,864 |
| 007903107 ADVANCED MICRO DEVIC | 16,345 | 28,303 |
| 580135101 MCDONALDS CORP | 23,436 | 24,017 |
| 855244109 STARBUCKS CORP COM | 17,740 | 16,898 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46432F842 ISHARES CORE MSCI EA | |||
| 02508H311 AMER CENT SM CAP GRW | |||
| 46090F100 INVESCO OPTIMUM YIEL | |||
| 46647B404 JPMORGAN MID CAP VAL | |||
| 89155H389 TOUCHSTONE MID CAP V | |||
| 74440Y884 PGIM HIGH YIELD-Q 10 | AT COST | 136,226 | 129,142 |
| 00143W859 INV OPP DEVELOP MRKT | |||
| 464287804 ISHARES CORE S&P SMA | |||
| 057071854 BAIRD AGGREGATE BOND | AT COST | 797,227 | 799,152 |
| 693390700 PIMCO TOTAL RET FD-I | AT COST | 352,319 | 310,843 |
| 693390882 PIMCO INTL BND USD H | |||
| 722005667 PIMCO COMMODITY REAL | AT COST | 174,984 | 160,327 |
| 31641Q755 FIDELITY NEW MRKTS I | AT COST | 109,870 | 93,154 |
| 38147N269 GLDMN SCHS GQP PRT I | AT COST | 120,504 | 133,743 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 83,443 | 86,745 |
| 72201R833 PIMCO ENHANCED SHORT | AT COST | 127,177 | 127,631 |
| 77956H435 T ROWE PR OVERSEAS S | AT COST | 254,914 | 268,828 |
| 872365713 TCW EMRG MRKTS INC-P | AT COST | 173,527 | 183,416 |
| 89155T490 TOUCHSTONE MID CAP-R | AT COST | 156,610 | 182,943 |
| 921937793 VANGUARD LONG-TERM B | AT COST | 95,151 | 94,418 |
| 922908629 VANGUARD MIDCAP VIPE | AT COST | 209,983 | 230,546 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 739 | 739 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 739 | 739 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 3,082 |
| ROC ON CY SALES | 112 |
| PY RETURN OF CAPITAL ADJUSTMENT | 612 |
| TAX LOT BASIS ADJUSTMENT | 27 |
| ROUNDING | 5 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - ADR FEES | 56 | 56 | 0 |
| Description | Amount |
|---|---|
| RECOVERY OF GRANTS PAID | 5,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT ADMIN FEE | 4,246 | 4,246 | ||
| INVESTMNT MNGMNT FEES (NON-DED | 3,581 | 3,581 | ||
| SCHOLARSHIP ADMIN FEES | 6,678 | 6,678 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,432 | 1,432 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 374 | 374 | 0 |