| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,675 | 0 | 2,675 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIR LEASE CORP 3.75% 01 JUN 2026 - 4000 PAR | 3,854 | 3,861 |
| AMERICAN TOWER CORP 5.8% 15 NOV 2028 - 4000 PAR | 3,983 | 4,155 |
| APPLE INC 1.25% 20 AUG 2030 - 5000 PAR | 4,827 | 4,150 |
| BANK OF AMERICA CORP VARIABLE 3.559% 23 APR 2027 - 4000 PAR | 4,023 | 3,850 |
| BANK OF NEW YORK MELLON CORP/THE .75% 28 JAN 2026 - 4000 PAR | 3,991 | 3,686 |
| BANK OF NOVA SCOTIA/THE 1.05% 02 MAR 2026 - 4000 PAR | 3,993 | 3,685 |
| BANK OF NOVA SCOTIA/THE 2.2% 03 FEB 2025 - 4000 PAR | 3,991 | 3,877 |
| BP CAPITAL MARKETS AMERICA INC 3.796% 21 SEP 2025 - 4000 PAR | 4,005 | 3,944 |
| CAPITAL ONE FINANCIAL CORP 3.65% 11 MAY 2027 - 4000 PAR | 4,054 | 3,819 |
| CHARLES SCHWAB CORP/THE .9% 11 MAR 2026 - 4000 PAR | 3,883 | 3,668 |
| CITIGROUP INC VARIABLE 6.032566% 30 OCT 2024 - 4000 PAR | 4,000 | 4,002 |
| EQUINOR ASA 3.7% 01 MAR 2024 - 4000 PAR | 4,023 | 3,987 |
| FANNIE MAE POOL FN 725424 5.5% 01 APR 2034 - 608.11 PAR | 619 | 626 |
| FANNIE MAE POOL FN 725773 5.5% 01 SEP 2034 - 553.3 PAR | 558 | 570 |
| FANNIE MAE POOL FN 735580 5% 01 JUN 2035 - 399.36 PAR | 407 | 406 |
| FANNIE MAE POOL FN 849915 6% 01 SEP 2035 - 2462.57 PAR | 2,485 | 2,560 |
| FANNIE MAE POOL FN 888021 6% 01 DEC 2036 - 296.21 PAR | 305 | 309 |
| FANNIE MAE POOL FN AA7236 4% 01 JUN 2039 - 271.47 PAR | 276 | 265 |
| FANNIE MAE POOL FN AD6432 4.5% 01 JUN 2040 - 191.58 PAR | 196 | 191 |
| FANNIE MAE POOL FN AE0981 3.5% 01 MAR 2041 - 480.8 PAR | 491 | 456 |
| FANNIE MAE POOL FN AE3066 3.5% 01 SEP 2025 - 96.16 PAR | 96 | 95 |
| FANNIE MAE POOL FN AH5575 4% 01 FEB 2041 - 403.23 PAR | 408 | 393 |
| FANNIE MAE POOL FN AH6827 4% 01 MAR 2026 - 127.46 PAR | 128 | 126 |
| FANNIE MAE POOL FN AJ7715 3% 01 DEC 2026 - 339.08 PAR | 342 | 330 |
| FANNIE MAE POOL FN AL0393 4.5% 01 JUN 2041 - 347.41 PAR | 355 | 347 |
| FANNIE MAE POOL FN AL5851 3.5% 01 OCT 2029 - 1015.36 PAR | 1,027 | 990 |
| FANNIE MAE POOL FN AL9554 3% 01 DEC 2031 - 1243 PAR | 1,247 | 1,193 |
| FANNIE MAE POOL FN AQ0546 3.5% 01 NOV 2042 - 620.26 PAR | 618 | 586 |
| FANNIE MAE POOL FN AS6191 3.5% 01 NOV 2045 - 704.73 PAR | 719 | 658 |
| FANNIE MAE POOL FN AS9585 4% 01 MAY 2047 - 2117.23 PAR | 2,146 | 2,042 |
| FANNIE MAE POOL FN AT2062 2.5% 01 APR 2028 - 462.48 PAR | 463 | 444 |
| FANNIE MAE POOL FN AT2720 3% 01 MAY 2043 - 885.08 PAR | 897 | 813 |
| FANNIE MAE POOL FN AU3735 3% 01 AUG 2043 - 858.54 PAR | 857 | 789 |
| FANNIE MAE POOL FN BC4714 3% 01 OCT 2046 - 1536.19 PAR | 1,546 | 1,399 |
| FANNIE MAE POOL FN BH4095 4% 01 OCT 2047 - 652.47 PAR | 667 | 629 |
| FANNIE MAE POOL FN BH9288 4% 01 FEB 2048 - 2496.27 PAR | 2,548 | 2,408 |
| FANNIE MAE POOL FN CA0853 3.5% 01 DEC 2047 - 2308.33 PAR | 2,294 | 2,165 |
| FANNIE MAE POOL FN CA6635 2.5% 01 AUG 2050 - 14162.59 PAR | 12,704 | 12,272 |
| FANNIE MAE POOL FN CB3292 2.5% 01 APR 2052 - 6026.06 PAR | 5,676 | 5,214 |
| FANNIE MAE POOL FN FM1000 3% 01 APR 2047 - 1761.24 PAR | 1,776 | 1,598 |
| FANNIE MAE POOL FN FM1456 2.5% 01 SEP 2028 - 1930.95 PAR | 1,937 | 1,858 |
| FANNIE MAE POOL FN FS2009 3% 01 MAY 2052 - 6189.07 PAR | 5,880 | 5,542 |
| FANNIE MAE POOL FN FS2142 3.5% 01 JUN 2052 - 17209.41 PAR | 16,653 | 15,997 |
| FANNIE MAE POOL FN MA1062 3% 01 MAY 2027 - 216.87 PAR | 218 | 211 |
| FANNIE MAE POOL FN MA3210 3.5% 01 DEC 2047 - 815.9 PAR | 823 | 761 |
| FIDELITY NATIONAL INFORMATION SERVICES INC 1.65% 01 MAR 2028 - 5000 PAR | 4,797 | 4,461 |
| FREDDIE MAC GOLD POOL FG A12809 4.5% 01 AUG 2033 - 584.1 PAR | 604 | 586 |
| FREDDIE MAC GOLD POOL FG A95147 4% 01 NOV 2040 - 296.79 PAR | 305 | 289 |
| FREDDIE MAC GOLD POOL FG G05408 5% 01 DEC 2036 - 218.06 PAR | 223 | 222 |
| FREDDIE MAC GOLD POOL FG G05937 4.5% 01 AUG 2040 - 200.77 PAR | 205 | 201 |
| FREDDIE MAC GOLD POOL FG G08681 3.5% 01 DEC 2045 - 1084 PAR | 1,104 | 1,013 |
| FREDDIE MAC GOLD POOL FG G08694 4% 01 FEB 2046 - 241.64 PAR | 251 | 231 |
| FREDDIE MAC GOLD POOL FG G15100 2.5% 01 JUL 2028 - 329.11 PAR | 331 | 316 |
| FREDDIE MAC GOLD POOL FG G18536 2.5% 01 JAN 2030 - 962.4 PAR | 969 | 916 |
| FREDDIE MAC GOLD POOL FG G18557 3% 01 JUN 2030 - 575.61 PAR | 581 | 554 |
| FREDDIE MAC GOLD POOL FG G60080 3.5% 01 JUN 2045 - 895.27 PAR | 911 | 840 |
| FREDDIE MAC GOLD POOL FG G60985 3% 01 MAY 2047 - 3278.57 PAR | 3,373 | 2,986 |
| FREDDIE MAC GOLD POOL FG G61721 3.5% 01 NOV 2046 - 2556.21 PAR | 2,603 | 2,389 |
| FREDDIE MAC GOLD POOL FG J17508 3% 01 DEC 2026 - 315.84 PAR | 318 | 308 |
| FREDDIE MAC GOLD POOL FG Q59805 4.5% 01 NOV 2048 - 476.2 PAR | 489 | 470 |
| FREDDIE MAC POOL FR RA2019 3.5% 01 JAN 2050 - 4886.73 PAR | 5,129 | 4,548 |
| FREDDIE MAC POOL FR RA6388 2.5% 01 DEC 2051 - 6785.13 PAR | 6,764 | 5,837 |
| FREDDIE MAC POOL FR RA6567 3% 01 DEC 2051 - 11644.39 PAR | 10,000 | 10,516 |
| FREDDIE MAC POOL FR SB0662 2.5% 01 APR 2037 - 10470.44 PAR | 9,540 | 9,697 |
| FREDDIE MAC POOL FR SD0612 2.5% 01 NOV 2050 - 7341.86 PAR | 7,627 | 6,395 |
| FREDDIE MAC POOL FR SD7550 3% 01 FEB 2052 - 5863.66 PAR | 4,954 | 5,279 |
| GILEAD SCIENCES INC 3.65% 01 MAR 2026 - 4000 PAR | 4,059 | 3,919 |
| GOLDMAN SACHS GROUP INC/THE VARIABLE 2.65% 21 OCT 2032 - 5000 PAR | 4,826 | 4,167 |
| HORMEL FOODS CORP .65% 03 JUN 2024 - 4000 PAR | 3,999 | 3,920 |
| HSBC HOLDINGS PLC VARIABLE 3.973% 22 MAY 2030 - 4000 PAR | 4,080 | 3,740 |
| INTEL CORP 2% 12 AUG 2031 - 5000 PAR | 4,844 | 4,222 |
| INTERNATIONAL BUSINESS MACHINES CORP 3.45% 19 FEB 2026 - 4000 PAR | 4,050 | 3,897 |
| INTERNATIONAL BUSINESS MACHINES CORP 3.5% 15 MAY 2029 - 4000 PAR | 4,068 | 3,818 |
| KROGER CO/THE 2.65% 15 OCT 2026 - 4000 PAR | 3,938 | 3,781 |
| LLOYDS BANKING GROUP PLC 4.375% 22 MAR 2028 - 4000 PAR | 4,088 | 3,913 |
| LOWE'S COS INC 3.65% 05 APR 2029 - 4000 PAR | 4,209 | 3,860 |
| MITSUBISHI UFJ FINANCIAL GROUP INC 2.801% 18 JUL 2024 - 4000 PAR | 4,010 | 3,942 |
| MORGAN STANLEY 3.7% 23 OCT 2024 - 8000 PAR | 8,037 | 7,896 |
| PGIM HIGH YIELD FUND - 8983.56 PAR | 48,675 | 42,582 |
| ROYAL BANK OF CANADA .875% 20 JAN 2026 - 8000 PAR | 7,894 | 7,420 |
| SHELL INTERNATIONAL FINANCE BV 2.375% 07 NOV 2029 - 5000 PAR | 4,831 | 4,504 |
| SOUTHERN CO/THE 3.7% 30 APR 2030 - 4000 PAR | 4,076 | 3,774 |
| TOYOTA MOTOR CREDIT CORP .8% 09 JAN 2026 - 4000 PAR | 3,996 | 3,712 |
| TOYOTA MOTOR CREDIT CORP 1.125% 18 JUN 2026 - 4000 PAR | 3,999 | 3,695 |
| TRUIST FINANCIAL CORP 1.267% 02 MAR 2027 - 4000 PAR | 3,884 | 3,662 |
| VANGUARD EMERGING MARKETS BOND FUND - 950.475 PAR | 22,200 | 22,023 |
| VERIZON COMMUNICATIONS INC .85% 20 NOV 2025 - 4000 PAR | 4,000 | 3,716 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADOBE INC - 15 SHS | 7,336 | 8,949 |
| ALPHABET INC - 106 SHS | 1,920 | 14,807 |
| AMAZON.CAMAZON.COM INC - 99 SHSOM INC | 7,607 | 15,042 |
| APPLE INC - 146 SHS | 2,099 | 28,109 |
| ARTISAN DEVELOPING WORLD FUND - 1664.256 SHS | 22,578 | 28,059 |
| ARTISAN MID CAP FUND - 914.679 SHS | 38,701 | 38,042 |
| BARON EMERGING MARKETS FUND - 4131.117 SHS | 51,873 | 57,918 |
| BLACKROCK INC - 6 SHS | 848 | 4,871 |
| CHEVRON CORP - 26 SHS | 2,646 | 3,878 |
| CHIPOTLE MEXICAN GRILL INC - 1 SHS | 2,073 | 2,287 |
| CHUBB LTD - 24 SHS | 2,721 | 5,424 |
| COSTCO WHOLESALE CORP - 12 SHS | 4,759 | 7,921 |
| DEXCOM INC - 39 SHS | 4,311 | 4,840 |
| EATON CORP PLC - 34 SHS | 1,815 | 8,188 |
| ELI LILLY & CO - 19 SHS | 1,427 | 11,075 |
| EXXON MOBIL CORP - 82 SHS | 5,354 | 8,198 |
| FIFTH THIRD BANCORP - 118 SHS | 3,866 | 4,070 |
| FISERV INC - 34 SHS | 4,284 | 4,517 |
| FORTIVE CORP - 74 SHS | 5,331 | 5,449 |
| GOLDMAN SACHS GROUP INC/THE - 11 SHS | 3,385 | 4,243 |
| HARDING LOEVNER INTERNATIONAL EQUITY PORTFOLIO - 1648.827 SHS | 34,782 | 42,787 |
| HERSHEY CO/THE - 21 SHS | 4,724 | 3,915 |
| HOME DEPOT INC/THE - 18 SHS | 2,436 | 6,238 |
| HONEYWELL INTERNATIONAL INC - 30 SHS | 2,144 | 6,291 |
| INTUIT INC - 8 SHS | 677 | 5,000 |
| ISHARES S&P SMALL-CAP 600 VALUE ETF - 505 SHS | 49,189 | 52,050 |
| JOHN HANCOCK DISCIPLINED VALUE MID CAP FUND - 1855.355 SHS | 48,113 | 50,763 |
| JPMORGAN CHASE & CO - 42 SHS | 1,225 | 7,144 |
| MASTERCARD INC - 19 SHS | 6,376 | 8,104 |
| MCDONALD'S CORP - 17 SHS | 2,615 | 5,041 |
| MERCK & CO INC - 71 SHS | 4,725 | 7,740 |
| META PLATFORMS INC - 25 SHS | 4,517 | 8,849 |
| MICROSOFT CORP - 85 SHS | 9,852 | 31,963 |
| MONDELEZ INTERNATIONAL INC - 77 SHS | 4,162 | 5,577 |
| NETFLIX INC - 15 SHS | 5,467 | 7,303 |
| NEXTERA ENERGY INC - 53 SHS | 716 | 3,219 |
| NVIDIA CORP - 37 SHS | 3,111 | 18,323 |
| PACKAGING CORP OF AMERICA - 29 SHS | 4,060 | 4,724 |
| PIONEER NATURAL RESOURCES CO - 15 SHS | 2,460 | 3,373 |
| PPG INDUSTRIES INC - 26 SHS | 3,124 | 3,888 |
| PROGRESSIVE CORP/THE - 31 SHS | 4,447 | 4,938 |
| PULTEGROUP INC - 82 SHS | 4,251 | 8,464 |
| QUALCOMM INC - 40 SHS | 2,888 | 5,785 |
| S&P GLOBAL INC - 11 SHS | 5,117 | 4,846 |
| SALESFORCE INC - 24 SHS | 3,837 | 6,315 |
| SBA COMMUNICATIONS CORP - 16 SHS | 4,909 | 4,059 |
| SCHWAB FUNDAMENTAL INTERNATIONAL LARGE COMPANY INDEX - 2578 SHS | 69,627 | 86,956 |
| STRYKER CORP - 23 SHS | 5,885 | 6,888 |
| TESLA INC - 24 SHS | 7,298 | 5,964 |
| THERMO FISHER SCIENTIFIC INC - 11 SHS | 575 | 5,839 |
| TJX COS INC/THE - 68 SHS | 4,674 | 6,379 |
| T-MOBILE US INC - 20 SHS | 2,524 | 3,207 |
| TRANSDIGM GROUP INC - 7 SHS | 5,752 | 7,081 |
| UNITED PARCEL SERVICE INC - 29 SHS | 3,557 | 4,560 |
| UNITEDHEALTH GROUP INC - 19 SHS | 6,019 | 10,003 |
| VANGUARD INTERNATIONAL GROWTH FUND - 813.576 SHS | 84,360 | 82,830 |
| VIRTUS KAR SMALL-CAP GROWTH FUND - 891.678 SHS | 30,192 | 29,844 |
| WALMART INC - 18 SHS | 1,702 | 2,838 |
| WALT DISNEY CO/THE - 51 SHS | 4,781 | 4,605 |
| XCEL ENERGY INC - 60 SHS | 4,216 | 3,715 |
| ZOETIS INC - 30 SHS | 2,685 | 5,921 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSE | 484 | 484 | 0 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE | 11 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 595 | 595 | 0 | |
| FEDERAL EXCISE TAX | 2,012 | 0 | 0 | |
| 2023 FEDERAL EXCISE TAX ESTIMATE | 320 | 0 | 0 |