| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,450 | 7,450 | ||
| PAYROLL PROCESSING FEES | 1,995 | 40 | 1,945 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| 2 DESK CHAIRS | 1998-08-31 | 451 | 451 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 1999-06-28 | 1,775 | 1,775 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 2005-02-22 | 972 | 972 | S/L | 7.0000 | ||||
| COMPUTERS | 2022-08-01 | 3,467 | 3,467 | 200DB | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ISHARES CORE | 2023-08 | PURCHASE | 2023-12 | 158,437 | 146,150 | 12,287 | ||||
| JPMORGAN BETABUILDERS JAPAN | 2023-07 | PURCHASE | 2023-12 | 34,070 | 34,259 | -189 | ||||
| NEXTERA ENERGY CAP | 2023-03 | PURCHASE | 2023-10 | 16,357 | 16,827 | -470 | ||||
| SIX CIRCLES US | 2023-07 | PURCHASE | 2024-04 | 26,536 | 22,209 | 4,327 | ||||
| FIDELITY INTL INDEX | 2021-01 | PURCHASE | 2023-07 | 53,619 | 55,568 | -1,949 | ||||
| FIDELITY INTL INDEX | 2022-01 | PURCHASE | 2023-07 | 113,246 | 118,917 | -5,671 | ||||
| SPDR S&P 500 EFT | 2016-07 | PURCHASE | 2023-08 | 106,597 | 52,950 | 53,647 | ||||
| SPDR S&P 500 EFT | 2015-02 | PURCHASE | 2023-08 | 38,882 | 17,970 | 20,912 | ||||
| SPDR S&P 500 EFT | 2016-07 | PURCHASE | 2023-07 | 68,851 | 34,070 | 34,781 | ||||
| SPDR S&P 500 EFT | 2017-05 | PURCHASE | 2023-07 | 124,984 | 68,410 | 56,574 | ||||
| SPDR S&P 500 EFT | 2017-06 | PURCHASE | 2023-07 | 96,918 | 53,549 | 43,369 | ||||
| JPMORGAN BETABUILDER DEVLOP | 2021-01 | PURCHASE | 2023-12 | 42,563 | 49,797 | -7,234 | ||||
| JPMORGAN BETABUILDERS JAPAN | 2021-01 | PURCHASE | 2023-12 | 27,526 | 30,942 | -3,416 | ||||
| JPMORGAN BETABUILDERS JAPAN | 2021-12 | PURCHASE | 2023-12 | 7,757 | 8,436 | -679 | ||||
| JPMORGAN BETABUILDERS JAPAN | 2021-12 | PURCHASE | 2023-12 | 17,045 | 18,518 | -1,473 | ||||
| BANK OF AMERICA CORP | 2022-10 | PURCHASE | 2024-04 | 22 | 22 | |||||
| SECURITITES LITIGATION | 2022-10 | PURCHASE | 2024-04 | 50 | 50 | |||||
| ISHARES US TREASURY BOND | 2022-10 | PURCHASE | 2024-04 | 236,285 | 237,987 | -1,702 | ||||
| JPMORGAN BETABUILDERS EUROPE | 2021-04 | PURCHASE | 2024-04 | 3,050 | 2,983 | 67 | ||||
| JPMORGAN BETABUILDERS EUROPE | 2021-04 | PURCHASE | 2024-04 | 106,467 | 104,154 | 2,313 | ||||
| SIX CIRCLES INTL | 2021-10 | PURCHASE | 2024-04 | 85,861 | 84,586 | 1,275 | ||||
| SIX CIRCLES US | 2021-02 | PURCHASE | 2024-04 | 103,699 | 91,401 | 12,298 | ||||
| SPDR S&P 500 EFT | 2015-02 | PURCHASE | 2024-04 | 209,847 | 84,602 | 125,245 | ||||
| SPDR S&P 500 EFT | 2015-02 | PURCHASE | 2024-04 | 21,548 | 8,480 | 13,068 | ||||
| VANGUARD SHORT TERM BOND | 2021-07 | PURCHASE | 2024-04 | 13,213 | 14,332 | -1,119 | ||||
| VANGUARD SHORT TERM BOND | 2021-07 | PURCHASE | 2024-04 | 161,442 | 175,055 | -13,613 | ||||
| DUKE ENERGY CORP | 2023-10 | PURCHASE | 2024-04 | 6,000 | 6,000 | |||||
| STRYKER CORP | 2017-06 | PURCHASE | 2024-05 | 20,000 | 20,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN EXPRESS - 12,000 SHS | 11,075 | 11,321 |
| AMERN INTL GROUP - 15,000 SHS | 17,058 | 14,436 |
| APPLIED MATERIALS - 21,000 SHS | 22,339 | 20,701 |
| ASTRAZENECA PLC - 21,000 SHS | 23,775 | 20,242 |
| AT&T INC - 18,000 SHS | 21,414 | 17,445 |
| BANK OF AMERICA - 23,000 SHS | 21,623 | 21,690 |
| BOOZ ALLEN HAMILTON - 14,000 SHS | 13,433 | 14,440 |
| BP CAP MARKETS AMER - 8,000 SHS | 7,846 | 7,826 |
| CHARTER COMM OPT - 16,000 SHS | 15,443 | 15,121 |
| CHURCH & DWIGHT CO - 18,000 SHS | 13,943 | 14,970 |
| CIGNA GROUP - 18,000 SHS | 15,766 | 16,806 |
| COSTCO WHSL CORP - 24,000 SHS | 23,946 | 21,800 |
| DIAGEO CAP PLC - 14,000 SHS | 15,129 | 12,373 |
| DOLLAR GENERAL CORP - 20,000 SHS | 21,316 | 19,619 |
| ELEVANCE HEALTH INC - 11,000 SHS | 11,367 | 9,425 |
| ENTERPRISE PRODUCTS - 21,000 SHS | ||
| EQUINIX INC - 20,000 SHS | 21,595 | 18,891 |
| FIDELITY NATIONAL - 25,000 SHS | 24,909 | 20,878 |
| GENERAL DYNAMICS - 21,000 SHS | 19,612 | 20,769 |
| GOLDMAN SACHS - 21,000 SHS | 17,817 | 17,935 |
| HCA INC - 10,000 SHS | 11,638 | 10,089 |
| HERSHEY CO - 13,000 SHARES | 13,117 | 11,545 |
| ISHARE US TREASURY - 10,647 SHS | ||
| LAM RESH CORP - 16,000 SHS | 16,603 | 13,512 |
| LOWES COS INC - 24,000 SHS | 22,866 | 20,941 |
| L3HARRIS TECH INC - 21,000 SHS | 25,195 | 20,395 |
| MARSH & MCLENNAN - 13,000 SHS | 13,029 | 12,968 |
| MARTIN MARIETTA - 11,000 SHS | 8,919 | 9,100 |
| MID-AMERICA APTS - 22,000 SHS | 23,526 | 19,470 |
| MORGAN STANLEY - 28,000 SHS | 20,758 | 22,873 |
| NEXTERA ENERGY - 17,000 SHS | ||
| NIKE INC - 17,000 SHARES | 18,812 | 15,306 |
| ORACLE CORP - 13,000 SHS | 14,015 | 13,759 |
| PACKAGING CORP OF AMER - 13,000 SHS | 13,726 | 12,936 |
| PHILLIPS 66 CO - 12,000 SHS | 11,992 | 11,967 |
| PUB STORAGE - 15,000 SHS | 16,939 | 14,135 |
| PUB STORAGE - 14,000 SHS | 16,223 | 13,072 |
| REPUBLIC SERVICES - 20,000 SHS | 20,240 | 19,652 |
| ROGERS COMMUNICATIONS - 20,000 SHS | ||
| ROPER TECHNOLOGIES - 21,000 SHS | 21,419 | 20,299 |
| SHERWIN-WILLIAMS CO - 17,000 SHS | 16,800 | 14,584 |
| SIX CIRCLES CREDIT - 39,539.1 SHS | 337,948 | 347,548 |
| STRYKER CORP - 20,000 SHS | ||
| ST STR CORP - 23,000 SHS | 17,480 | 19,314 |
| SYSCO CORP - 12,000 SHS | 10,123 | 9,910 |
| TORONTO-DOMINION BK - 7,000 SHS | 7,185 | 7,087 |
| TORONTO-DOMINION BK - 8,000 SHS | 7,731 | 7,827 |
| UNION PACIFIC CORP - 21,000 SHS | 21,332 | 20,519 |
| UNITEDHEALTH GROUP - 18,000 SHS | 17,715 | 17,202 |
| UNITED RENTALS NORTH AM - 19,000 SHS | 18,074 | 17,938 |
| US BANCORP - 8,000 SHS | 7,636 | 7,549 |
| VANGUARD TOTAL BOND - 2,704 SHS | 200,050 | 194,823 |
| VANGUARD MORT BACKED - 1,937 SHS | 104,755 | 87,940 |
| VANGUARD LONGTERM - 4,321 SHS | 241,836 | 249,235 |
| VANGUARD ST BOND - 2,300 SHS | ||
| VANGUARD TOTAL INTL BOND - 7,495 SHS | 373,861 | 364,782 |
| VERISIGN INC - 10,000 SHS | 10,519 | 9,972 |
| VERISIGN INC - 18,000 SHS | 15,087 | 15,063 |
| XYLEM INC - 21,000 SHS | 19,817 | 20,077 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY INTL INDEX - 7,078.368 SHS | 298,753 | 352,290 |
| ISHARES CORE MSCI - 7,108. SHARES | 433,407 | 516,325 |
| ISHARES MSCI EAFE - 5,040 SHARES | 246,638 | 394,783 |
| JPM BTABLDRS ASIA - 5,071 SHARES | 251,887 | 245,335 |
| JPMORGAN BETA CANADA - 7,779 SHS | 374,125 | 505,402 |
| JPMORGAN BETA EUROPE - 9,719 SHS | 518,990 | 572,255 |
| JPMORGAN BETA JAPAN - 8,333 SHARES | 395,418 | 470,231 |
| SIX CIRCLES INTL - 118,549.68 SHS | 1,150,754 | 1,384,660 |
| SIX CIRCLES US - 122,970.045 SHARES | 1,301,855 | 2,112,625 |
| SPDR S&P 500 ETF - 11,089 SHARES | 1,809,348 | 6,034,856 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 6,665 | 6,665 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID/ACCRUED INTEREST INCOME | 6,028 | 7,127 | 7,127 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DUES AND SUBSCRIPTIONS | 3,451 | 3,451 | ||
| OFFICE SUPPLIES | 1,916 | 1,916 | ||
| POSTAGE | 1,088 | 1,088 | ||
| PROPERTY & LIABILITY INSURANC | 1,687 | 1,687 | ||
| TELEPHONE | 5,047 | 5,047 | ||
| BOND PREMIUM AMORTIZATION | 4,231 | 4,231 | ||
| WEBSITE | 1,767 | 1,767 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 600 | 600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 69,980 | 69,980 |