| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 400 | 200 | 200 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00287YBZ1 ABBVIE INC 2.6% 21 N | 91,636 | 92,801 |
| 06048WK25 BANK OF AMERICA CORP | 99,930 | 92,066 |
| 06368G4U8 BANK OF MONTREAL 2.2 | 84,915 | 76,803 |
| 06368GWK9 BANK OF MONTREAL 4.5 | 175,000 | 172,898 |
| 064159F76 BANK OF NOVA SCOTIA | 74,438 | 52,416 |
| 06746XBW2 BARCLAYS BANK PLC 7. | ||
| 06747PML0 BARCLAYS BANK PLC 3% | ||
| 06748XNQ0 BARCLAYS BANK PLC 4. | 44,856 | 44,426 |
| 17290AGE4 CITIGROUP INC 3.65% | 100,000 | 94,546 |
| 17298CHP6 CITIGROUP INC 2.75% | 169,320 | 148,305 |
| 17298CHW1 CITIGROUP INC 2.25% | 99,750 | 86,007 |
| 17328VP20 CITIGROUP GLOBAL MAR | 49,875 | 39,955 |
| 38141GXD1 GOLDMAN SACHS GROUP | 165,904 | 166,049 |
| 38150AEZ4 GOLDMAN SACHS GROUP | 154,121 | 126,695 |
| 38150AGB5 GOLDMAN SACHS GROUP | 173,703 | 142,630 |
| 58013MEU4 MCDONALD'S CORP 3.37 | 101,619 | 97,917 |
| 61766YGE5 MORGAN STANLEY FIN L | 99,653 | 94,065 |
| 78014RAB6 ROYAL BANK OF CANADA | 90,000 | 79,565 |
| 89114T6J6 TORONTO-DOMINION BAN | 79,607 | 71,646 |
| 89114VBM8 TORONTO-DOMINION BAN | 100,000 | 96,625 |
| 92343VDY7 VERIZON COMMUNICATIO | 201,308 | 197,203 |
| 95001DAY6 WELLS FARGO & COMPAN | 99,258 | 80,811 |
| SUB ACCOUNT FIXED INCOME | 1,788,338 | 1,652,542 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 002824100 ABBOTT LABORATORIES | 106,390 | 269,782 |
| 00287Y109 ABBVIE INC | 458,317 | 731,613 |
| 02079K305 ALPHABET INC-CL A | 302,394 | 936,482 |
| 031162100 AMGEN INC | 702,059 | 1,174,258 |
| 037833100 APPLE INC | 164,198 | 1,574,895 |
| 084670702 BERKSHIRE HATHAWAY I | 143,534 | 329,197 |
| 092113109 BLACK HILLS CORP | 378,050 | 354,883 |
| 09247X101 BLACKROCK INC | 365,492 | 695,713 |
| 11135F101 BROADCOM INC | 585,872 | 2,002,553 |
| 166764100 CHEVRON CORP | 407,658 | 654,067 |
| 17275R102 CISCO SYSTEMS INC | 534,459 | 836,914 |
| 191216100 COCA-COLA CO/THE | 488,010 | 621,594 |
| 22160K105 COSTCO WHOLESALE COR | 113,785 | 310,238 |
| 254687106 WALT DISNEY CO/THE | 197,639 | 147,714 |
| 320517105 FIRST HORIZON CORP | 501,540 | 430,223 |
| 38141G104 GOLDMAN SACHS GROUP | 122,029 | 224,518 |
| 437076102 HOME DEPOT INC | 363,149 | 741,964 |
| 458140100 INTEL CORP | 284,274 | 405,568 |
| 478160104 JOHNSON & JOHNSON | 683,761 | 896,866 |
| 548661107 LOWE'S COS INC | 168,700 | 397,029 |
| 580135101 MCDONALD'S CORP | 291,846 | 648,171 |
| 594918104 MICROSOFT CORP | 263,377 | 1,731,288 |
| 617446448 MORGAN STANLEY | 201,998 | 434,918 |
| 68389X105 ORACLE CORP | 165,998 | 401,161 |
| 713448108 PEPSICO INC | 132,686 | 171,369 |
| 742718109 PROCTER & GAMBLE CO/ | 230,400 | 357,704 |
| 75513E101 RTX CORP | 701,341 | 953,559 |
| 79466L302 SALESFORCE INC | 156,968 | 223,143 |
| 855244109 STARBUCKS CORP | 641,199 | 856,793 |
| 87612E106 TARGET CORP | 165,262 | 181,158 |
| 882508104 TEXAS INSTRUMENTS IN | 489,533 | 854,516 |
| 911312106 UNITED PARCEL SERVIC | 525,627 | 743,069 |
| 92343V104 VERIZON COMMUNICATIO | 401,564 | 278,075 |
| 92826C839 VISA INC-CLASS A SHA | 174,992 | 317,106 |
| 931142103 WALMART INC | 690,733 | 1,229,355 |
| SUB ACCOUNT EQUITIES | 3,813,477 | 6,174,897 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 3130A6UG0 FEDERAL HOME LOAN BA | AT COST | 50,579 | 48,406 |
| 3130A9YY1 FEDERAL HOME LOAN BA | AT COST | 306,786 | 283,566 |
| 3130AKGV2 FEDERAL HOME LOAN BA | AT COST | 89,945 | 79,644 |
| 3130AM4H2 FEDERAL HOME LOAN BA | AT COST | 100,000 | 96,462 |
| 3130ANAJ9 FEDERAL HOME LOAN BA | AT COST | 104,990 | 96,524 |
| 3130ASZ77 FEDERAL HOME LOAN BA | AT COST | 105,000 | 102,828 |
| 3130ATAR8 FEDERAL HOME LOAN BA | AT COST | 114,972 | 114,392 |
| 3133EHC84 FEDERAL FARM CREDIT | AT COST | 229,460 | 215,057 |
| 3133EJS59 FEDERAL FARM CREDIT | AT COST | 72,029 | 68,741 |
| 3133EJVU0 FEDERAL FARM CREDIT | AT COST | 259,757 | 244,018 |
| 3133EKVA1 FEDERAL FARM CREDIT | AT COST | 200,000 | 173,004 |
| 3133EL4W1 FEDERAL FARM CREDIT | AT COST | 99,945 | 93,982 |
| 3133EL5F7 FEDERAL FARM CREDIT | AT COST | 100,000 | 85,818 |
| 3133EL5U4 FEDERAL FARM CREDIT | AT COST | 150,000 | 131,064 |
| 3133ELK37 FEDERAL FARM CREDIT | AT COST | 224,967 | 212,796 |
| 3133ELXP4 FEDERAL FARM CREDIT | AT COST | 155,000 | 132,386 |
| 3133EMBQ4 FEDERAL FARM CREDIT | |||
| 3133ENWX4 FEDERAL FARM CREDIT | AT COST | 94,656 | 91,765 |
| 3137EAEN5 FREDDIE MAC 2.75% 19 | |||
| BALANCE SHEET ADJUSTMENT | AT COST | 54,997 | 52,243 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 17,346 | 17,346 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 11,417 | 11,417 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 01878T558 AB SMALL CAP VALUE P | 319,713 | 320,513 | |
| 27616P103 EASTERLY GOVERNMENT | 355,234 | 229,609 | |
| 31420C407 FED HER INTERMED COR | 420,706 | 377,078 | |
| XXX-XX-XXXX FIDELITY CONSERV INC | 512,608 | 514,261 | |
| 40168W525 GUGGENHEIM TOT RET B | 45,364 | 41,417 | |
| 46138G888 INVESCO SHORT TERM T | 68,245 | 68,115 | |
| XXX-XX-XXXX ISHARES RUSSELL 2000 | 330,221 | 380,348 | |
| XXX-XX-XXXX ISHARES MBS ETF | 1,238,614 | 1,072,982 | |
| XXX-XX-XXXX ISHARES MSCI EAFE VA | 1,914,291 | 2,002,099 | |
| XXX-XX-XXXX ISHARES MSCI EAFE GR | 1,709,915 | 2,012,834 | |
| XXX-XX-XXXX LORD ABBETT SHRT DUR | 407,261 | 377,433 | |
| 9128282Y5 US TREASURY N/B 2.12 | 92,796 | 93,052 | |
| 912828T91 US TREASURY N/B 1.62 | 0 | 0 | |
| 912828Z29 US TREASURY N/B 1.5% | 0 | 0 | |
| 912828ZY9 US TREASURY N/B .125 | 0 | 0 | |
| 91282CAP6 US TREASURY N/B .125 | 0 | 0 | |
| 91282CEC1 US TREASURY N/B 1.87 | 291,800 | 285,913 | |
| 91282CEG2 US TREASURY N/B 2.25 | 371,393 | 372,203 | |
| 91282CEP2 US TREASURY N/B 2.87 | 273,245 | 254,826 | |
| XXX-XX-XXXX VANGUARD FTSE EMERGI | 681,861 | 661,217 | |
| 92204A884 VANGUARD COMMUNICATI | 349,373 | 456,064 |
| Description | Amount |
|---|---|
| RETURN OF CAPITAL ADJUSTMENT | 1,854 |
| 2023 TRANSACTIONS POSTED IN 2024 | 13,699 |
| ADJUSTMENT TO INCOME | 199 |
| AMORTIZATION & ACCRETION ADJUSTMENT | 12,724 |
| COST BASIS ADJUSTMENT - SALES | 73 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 211 | 211 | 0 | |
| OTHER NON-ALLOCABLE EXPENSE - | 186 | 186 | 0 |
| Description | Amount |
|---|---|
| 2022 TRANSACTIONS POSTED IN 2023 | 9,772 |
| ACCRUED INTEREST PAID | 4,855 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES ON QUALIFIED FOR | 9,229 | 9,229 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 2,100 | 2,100 | 0 |