| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auditing Fees | 18,110 | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Ishares TIPS Bond ETF | ||
| Vanguard ST Bond Fd | 1,178,640 | 1,195,831 |
| Vanguard Intermediate-Term Corp Bd | 556,060 | 567,633 |
| Ishares Core US Aggregate Bond | ||
| Ishares Iboxx$ Invest Grade Corp Bd | 212,325 | 213,463 |
| Ishares Core US Aggregate Bond | 982,040 | 1,008,479 |
| Vanguard Scottsdale FDS Vanguard Interm | 1,373,089 | 1,386,393 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Microsoft Corp | 632,639 | 1,157,827 |
| Blackrock Inc | 345,080 | 380,734 |
| Costco Wholesale | 399,754 | 625,096 |
| Danaher Corp Del | ||
| Home Depot Inc | 128,926 | 151,442 |
| Honeywell Intl | 234,599 | 299,885 |
| Thermo Fisher Scientific | 155,439 | 151,806 |
| Visa Inc | 274,887 | 432,962 |
| Vanguard Financials ETF | 344,628 | 559,926 |
| Apple Inc | 449,744 | 1,010,590 |
| Nextera Energy Inc | ||
| Elevance Health (Anthem Inc) | ||
| Prologis Inc. | 240,622 | 314,855 |
| Union Pacific Corp | 325,404 | 372,360 |
| Alphabet Inc Cl A | 242,273 | 460,279 |
| Amazon Com Inc | 324,524 | 447,615 |
| Comm Services Select | 421,362 | 620,666 |
| Abbott Labs | ||
| Capital One Finl | ||
| JP Morgan Chase | 353,824 | 457,909 |
| Zoetis | 222,663 | 306,910 |
| Chevron Corp | ||
| Hilton Worldwide | 117,550 | 150,588 |
| Parker Hannifin | 294,599 | 446,879 |
| Select Sector SPDR Tr | ||
| Pacer Benchmark DAta | ||
| Vanguard Small Cap | 447,386 | 577,058 |
| Xtrackers USD High Yield | ||
| Conocophillips | ||
| Equity Residential | ||
| Ford Motor Co | ||
| Marvel Technology | ||
| Sherwin Williams | ||
| SPDR S&P 500 ETF | ||
| Global X Funds Shs US Infrastructure | 64,289 | 81,257 |
| Ishares US Regional | ||
| Sector SPDR Energy | 177,026 | 289,919 |
| SPDR S&P Transportation | ||
| Bristol-Myers Squibb Co | ||
| Cigna Corp eg Shs | ||
| L3Harris Technologies | ||
| McDonalds Corp | 272,411 | 293,545 |
| Palo Alto Networks Inc | 122,188 | 219,391 |
| Procter & Gamble Co | 218,777 | 204,863 |
| Progressive Crp | 251,917 | 345,478 |
| Schlumberger Ltd | 183,061 | 212,635 |
| Starbucks Corp | ||
| Tesla Inc | 212,264 | 223,384 |
| Toronto Dominion Bank | 157,062 | 150,564 |
| Walmart Stores Inc | 274,839 | 361,334 |
| Xcel Energy Inc | ||
| First Trust Cloud Computing | 48,063 | 64,174 |
| Ishares US Aerospace ETF | ||
| SPDR Bloombery 1-3 Month | ||
| Vaneck Semiconductor | 132,920 | 187,635 |
| Amerphenol Corp CL A | 212,431 | 229,486 |
| Boeing Company | 303,814 | 394,118 |
| Boston Scientific Corp | 317,350 | 374,320 |
| Broadcom Inc | 137,020 | 256,738 |
| Eli Lilly Co | 289,601 | 352,667 |
| Exxon mobil Corp | 467,156 | 413,917 |
| Ferrari Nv | 189,538 | 203,396 |
| Kenvue Inc | 310,238 | 296,188 |
| Netflix Com Inc. | 262,481 | 305,274 |
| Meta Platforms Inc | 203,113 | 236,091 |
| Nvidia | 241,264 | 542,761 |
| O'Reilly Automotive Inc | 116,946 | 137,762 |
| Ross Stores Inc Com | 130,123 | 147,939 |
| S&P Global | 342,897 | 367,394 |
| Service Now Inc | 201,628 | 291,074 |
| United Rentals Inc Com | 212,424 | 248,864 |
| Unitedhealth Group Inc | 399,505 | 408,014 |
| Welltower Inc | 192,664 | 213,883 |
| SP500 Stars ISS HSBC 6/26/26 | 100,000 | 102,300 |
| SP500 Stars ISS HSBC 11/20/26 | 100,000 | 100,000 |
| SP500 Stars ISS TD 7/31/26 | 100,000 | 101,500 |
| SP500 Stars ISS TD 8/28/26 | 100,000 | 100,600 |
| SP500 Stepup ISS BofA 2/27/26 | 100,000 | 109,000 |
| SP500 Stepup ISS HSBC 3/27/26 | 100,000 | 107,900 |
| SP500 Stepup ISS TD 1/30/26 | 50,000 | 54,750 |
| Invesco KBW Bank ETF | 57,431 | 66,948 |
| Invesco S&P 500 Equal Weight ETF | 99,762 | 100,203 |
| Ishares Edge MSCI Min Vol Emeging Mkt ET | 143,039 | 142,699 |
| Ishares MSCI Min Vol EAFE ETF | 140,070 | 145,683 |
| Ishares US Aerospace ETF | 74,318 | 97,482 |
| Ishares Inc Core MSCI Emerging Mkts ETF | 147,063 | 143,951 |
| Ishares Tr Core MSCI EAFE ETF | 431,996 | 448,200 |
| Ishares Tr Us Infrastructure ETF | 38,400 | 38,780 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Consumer Discretionary SPDR | AT COST | 279,194 | 414,839 |
| Health Care Select SPDR | AT COST | 452,456 | 605,664 |
| Vanguard Information | AT COST | 516,160 | 1,039,148 |
| Sector SPDR Consumers Stpl | AT COST | 245,133 | 294,603 |
| Sector SPDR Industrial | AT COST | 144,165 | 219,089 |
| Real Estate Select | AT COST | ||
| Ishares Biotechnology | AT COST | 93,901 | 116,695 |
| Materials Select Sector SPDR | AT COST | 42,922 | 69,458 |
| Fidelity MSCI Utilities | AT COST | ||
| Invesco Peferred ETF | AT COST | 543,343 | 576,517 |
| Ishares 1-3 Year | AT COST | ||
| Ishares MBS ETF | AT COST | 1,019,162 | 1,014,465 |
| SP500 Step-up Issuer HSBC 12/1/25 | AT COST | ||
| SP500 Stepup Issuer TD 9/26/25 | AT COST | ||
| SP500 Stepup Issuer BofA 2/28/25 | AT COST | 100,000 | 120,000 |
| SP500 Stepup ISS BNS 4/25/25 | AT COST | 100,000 | 119,900 |
| SP500 Stepup ISS BNS 3/28/25 | AT COST | 100,000 | 115,000 |
| SP500 Stepup Issuer BARC 8/30/24 | AT COST | ||
| SP500 Stepup Issuer BNS 4/26/24 | AT COST | 100,000 | 120,700 |
| SP500 Stepup Issuer BofA 9/27/24 | AT COST | 100,000 | 108,700 |
| SP500 Stepup Issuer BofA 10/25/24 | AT COST | 100,000 | 105,900 |
| SP500 Stepup Issuer CIBC 6/28/24 | AT COST | ||
| SP 500 Stepup Issuer CIBC 7/26/24 | AT COST | ||
| SP500 Stepup Issuer BNS 12/30/24 | AT COST | 100,000 | 116,700 |
| SP500 Stepup Issuer CIBC 1/31/25 | AT COST | 100,000 | 118,600 |
| REal Estate Select Sector SPDR Fd | AT COST | 34,528 | 40,420 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued Dividends | 1,621 | 369 | 369 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 200,327 | 200,327 | ||
| Penalties | 809 |
| Description | Amount |
|---|---|
| Wash sales | 20,883 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Charitable Registry/Franchise tax | 200 | |||
| Federal Income Tax | 9,753 | |||
| Foreign taxes paid | 4,829 | 4,829 |