| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 15,750 | 7,875 | 7,875 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC 3.375% DUE 02/25/24 | 26,326 | 24,916 |
| MORGAN STANLEY VAR% DUE 01/21/28 | 452,955 | 464,074 |
| VERIZON COMMUNICA 2.1% DUE 03/22/28 | 437,345 | 451,480 |
| WELLS FARGO & CO VAR% DUE 06/02/28 | 532,069 | 548,905 |
| JPMORGAN CHASE VAR% DUE 06/01/29 | 604,027 | 618,595 |
| BANK OF AMERICA C VAR% DUE 06/14/29 | 429,260 | 440,532 |
| WELLS FARGO & CO VAR% DUE 07/25/29 | 249,153 | 255,305 |
| BANK OF AMERICA STEP DUE 11/14/29 | 50,025 | 50,032 |
| AT&T INC. 4.3% DUE 02/15/30 | 700,360 | 737,018 |
| COMCAST CORP 4.25% DUE 10/15/30 | 644,634 | 691,333 |
| VIRGINIA ELECTRIC A 5% DUE 04/01/33 | 490,665 | 506,723 |
| CITIGROUP INC VAR% DUE 11/17/33 | 585,997 | 642,281 |
| RTX CORP 6.1% DUE 03/15/34 | 499,085 | 541,430 |
| PROGRESS ENERGY 5.7% DUE 04/01/35 | 796,345 | 829,107 |
| SNOHOMSH CN WA SD20 5% DUE 12/01/24 | 319,137 | 302,676 |
| FNMA PL BW9776 3% DUE 06/01/48 | 1,933,549 | 1,996,975 |
| FNMA PL CB3372 3.5% DUE 04/01/52 | 2,466,006 | 2,518,084 |
| FHLMC RA7386 3.5% DUE 05/01/52 | 1,036,935 | 1,063,742 |
| FNMA PL CB3770 3.5% DUE 06/01/52 | 1,986,211 | 2,023,724 |
| FNMA PL CB3897 3.5% DUE 06/01/52 | 1,808,637 | 1,863,498 |
| FNMA PL CB6031 5% DUE 04/01/53 | 1,226,859 | 1,279,055 |
| FNMA PL MA5107 5.5% DUE 08/01/53 | 955,686 | 969,242 |
| FHLMC SD8372 5.5% DUE 11/01/53 | 1,816,394 | 1,838,071 |
| FNMA PL MA5245 5% DUE 01/01/54 | 405,220 | 405,955 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,044 SHS ABBOTT LABORATORIES | 229,997 | 224,983 |
| 30 SHS ABBVIE INC | 4,917 | 4,649 |
| 501 SHS ACCENTURE PLC | 172,028 | 175,806 |
| 157 SHS ADOBE INC | 72,706 | 93,666 |
| 3,055 SHS AFLAC INC | 115,775 | 252,037 |
| 39 SHS AGILENT TECHNOLOGIES | 5,233 | 5,422 |
| 13 SHS AIR PROD & CHEMICALS | 3,281 | 3,559 |
| 1,389 SHS ALLSTATE CORP | 191,724 | 194,432 |
| 2.982 SHS ALPHABET INC CLASS A | 419,513 | 416,556 |
| 3,156 SHS ALPHABET INC CLASS C | 159,759 | 444,775 |
| 4,430 SHS AMAZON.COM INC | 585,281 | 673,094 |
| 1,232 SHS AMDOCS LIMITED | 112,068 | 108,280 |
| 1,216 SHS AMERICAN EXPRESS CO | 140,133 | 227,805 |
| 42 SHS AMERICAN WATER WORKS | 7,038 | 5,544 |
| 993 SHS AMGEN INC | 189,562 | 286,004 |
| 7,063 SHS APPLE INC | 484,013 | 1,359,839 |
| 704 SHS APPLIED MATERIALS | 88,929 | 114,097 |
| 746 SHS ARTHUR J GALLAGHER & C | 49,369 | 167,760 |
| 14 SHS ASSURANT INC | 2,557 | 2,359 |
| 8 SHS AUTODESK INC | 1,716 | 1,948 |
| 84 SHS AUTOZONE INC | 120,156 | 217,191 |
| 11 SHS AVERY DENNISON CORP | 1,924 | 2,224 |
| 4,868 SHS BAKER HUGHES CO | 173,266 | 166,388 |
| 2,930 SHS BALL CORP | 94,721 | 168,534 |
| 3,879 SHS BANK AMERICA CORP | 63,267 | 130,606 |
| 25 SHS BAXTER INTERNATIONNAL | 1,916 | 966 |
| 10 SHS BECTON DICKINSON & CO | 2,622 | 2,438 |
| 24 SHS BEST BUY CO INC | 2,242 | 1,879 |
| 294 SHS BLACKROCK INC | 92,950 | 238,669 |
| 85 SHS BORG WARNER INC | 2,818 | 3,047 |
| 50 SHS BRISTOL-MYERS SQUIBB | 3,716 | 2,565 |
| 306 SHS BROADCOM INC | 221,038 | 341,572 |
| 665 SHS C A C I INC | 170,100 | 215,367 |
| 25 SHS CARMAX INC | 2,518 | 1,919 |
| 3,080 SHS CARRIER GLOBAL CORP | 86,085 | 176,946 |
| 12 SHS CATERPILLAR INC | 2,625 | 3,548 |
| 56 SHS CBRE GROUP INC | 5,127 | 5,213 |
| 932 SHS CENCORA INC | 64,681 | 191,414 |
| 2,994 SHS CISCO SYSTEMS INC | 58,581 | 151,257 |
| 143 SHS CITIGROUP INC | 7,428 | 7,356 |
| 12 SHS CLOROX CO | 1,743 | 1,711 |
| 36 SHS COLGATE-PALMOLIVE CO | 2,774 | 2,870 |
| 5,023 SHS COMCAST CORP | 178,645 | 220,259 |
| 1,406 SHS CONOCOPHILLIPS | 140,284 | 163,194 |
| 3,214 SHS CORTEVA INC | 153,151 | 154,015 |
| 11 SHS CUMMINS INC | 2,205 | 2,635 |
| 2,521 SHS CVS HEALTH CORP | 161,945 | 199,058 |
| 1,400 SHS D R HORTON CO | 210,469 | 212,772 |
| 9 SHS DANAHER CORP | 2,296 | 2,082 |
| 164 SHS DECKERS OUTDOOR CORP | 77,506 | 109,623 |
| 14 SHS DEERE & CO | 5,837 | 5,598 |
| 3,812 SHS DELL TECHNOLOGIES INC | 199,657 | 291,618 |
| 3,338 SHS DOW INC | 203,147 | 183,056 |
| 1,661 SHS DUPONT DE NEMOURS INC | 122,789 | 127,781 |
| 1,283 SHS EATON CORP PLC | 94,103 | 308,972 |
| 73 SHS EBAY INC | 4,151 | 3,184 |
| 17 SHS ECOLAB INC | 3,071 | 3,372 |
| 37 SHS EDWARDS LIFESCIENCES | 4,475 | 2,821 |
| 5 SHS ELEVANCE HEALTH INC | 2,471 | 2,358 |
| 2 SHS EMBECTA CORP | 61 | 38 |
| 42 SHS EMERSON ELECTRIC CO | 4,089 | 4,088 |
| 10 SHS ESTEE LAUDERCO INC | 2,742 | 1,463 |
| 11 SHS ETSY INC | 1,460 | 892 |
| 1,159 SHS EXXON MOBIL CORP | 6,788 | 115,877 |
| 760 SHS FEDEX CORP | 163,183 | 192,257 |
| 622 SHS GENERAL DYNAMICS CO | 120,703 | 161,515 |
| 2,181 SHS GENERAL MILLS INC | 145,160 | 142,070 |
| 36 SHS GILEAD SCIENCES INC | 2,176 | 2,916 |
| 425 SHS GOLDMAN SACHS GROUP | 63,312 | 163,952 |
| 14 SHS HASBRO INC | 1,190 | 715 |
| 7 SHS HERSHEY CO | 1,532 | 1,305 |
| 17 SHS HOLOGIC INC | 1,307 | 1,215 |
| 487 SHS HOME DEPOT INC | 24,342 | 168,770 |
| 765 SHS HONEYWELL INTL INC | 41,961 | 160,428 |
| 6 SHS HUMANA INC | 2,649 | 2,747 |
| 165 SHS HUNTINGTON BANCSHS | 2,390 | 2,099 |
| 5 SHS IDEXX LABS INC | 2,730 | 2,775 |
| 6 SHS ILLUMINA INC | 2,192 | 835 |
| 1,215 SHS INTERCONTINENTAL EXC | 129,192 | 156,042 |
| 4,643 SHS INTERPUBLIC GRP COS | 84,654 | 151,548 |
| 8 SHS INTL FLAVORS & FRAGRA | 1,043 | 648 |
| 39 SHS INTUIT INC | 19,434 | 24,376 |
| 1,045 SHS JACOBS SOLUTIONS INC | 146,864 | 135,641 |
| 1,199 SHS JOHNSON & JOHNSON | 59,763 | 187,931 |
| 59 SHS JOHNSON CONTROLS INTERNATIONAL | 3,923 | 3,401 |
| 1,685 SHS JPMORGAN CHASE & CO | 106,686 | 286,619 |
| 7,100 SHS KENVUE INC | 130,417 | 152,863 |
| 1,195 SHS KIMBERLY CLARK CORP | 149,787 | 145,204 |
| 2,899 SHS KKR & CO INC | 72,376 | 240,182 |
| 7 SHS LAM RESEARCH CORP | 3,605 | 5,483 |
| 407 SHS LOCKHEED MARTIN CORP | 164,571 | 184,469 |
| 674 SHS LOWES COMPANIES INC | 138,062 | 149,999 |
| 1,269 SHS MARATHON PETE CORP | 49,605 | 188,269 |
| 181 SHS MASTERCARD INC | 66,018 | 77,198 |
| 1,774 SHS MEDTRONIC PLC | 155,177 | 146,142 |
| 2,369 SHS MERCK & CO INC | 209,981 | 258,268 |
| 1,090 SHS META PLATFORMS INC | 220,734 | 385,816 |
| 80 SHS METLIFE INC | 5,607 | 5,290 |
| 3,478 SHS MICROSOFT CORP | 503,593 | 1,307,867 |
| 6 SHS MOODYS CORP | 2,057 | 2,343 |
| 107 SHS MORGAN STANLEY | 9,189 | 9,978 |
| 60 SHS NASDAQ INC | 3,664 | 3,488 |
| 1,671 SHS NIKE INC | 150,510 | 181,420 |
| 2,966 SHS NOVO-NORDISK AS | 170,567 | 306,833 |
| 951 SHS NUCOR CORP | 143,487 | 165,512 |
| 713 SHS NVIDIA CORP | 225,328 | 353,092 |
| 2,465 SHS ORACLE CORP | 111,222 | 259,885 |
| 254 SHS OWENS CORNING | 22,108 | 37,650 |
| 236 SHS PARKER-HANNIFIN CORP | 65,751 | 108,725 |
| 33 SHS PAYPAL HOLDINGS | 3,961 | 2,027 |
| 1,349 SHS PEPSICO INC | 162,546 | 229,114 |
| 80 SHS PHILLIPS 66 | 6,962 | 10,651 |
| 17 SHS PHINIA INC | 380 | 515 |
| 48 SHS PNC FINL SERVICES | 8,801 | 7,433 |
| 1,138 SHS PROCTER & GAMBLE | 120,405 | 166,763 |
| 22 SHS PROGRESSIVE CO | 2,527 | 3,504 |
| 13 SHS PVH CORP | 983 | 1,588 |
| 17 SHS QUALCOMM INC | 2,527 | 2,459 |
| 15 SHS ROCKWELL AUTOMATION | 4,210 | 4,657 |
| 11 SHS S&P GLOBAL INC | 4,548 | 4,846 |
| 347 SHS SALESFORCE INC | 74,036 | 91,310 |
| 58 SHS SEMPRA | 4,844 | 4,334 |
| 2,696 SHS SHELL PLC | 149,163 | 177,397 |
| 65 SHS STARBUCKS CORP | 5,545 | 6,241 |
| 21 SHS T-MOBILE US INC | 2,772 | 3,367 |
| 1,528 SHS TAIWAN SEMICONDUCTR | 157,865 | 158,912 |
| 1,283 SHS TARGET CORP | 96,507 | 182,725 |
| 1,084 SHS TE CONNECTIVITY LTD | 140,232 | 152,302 |
| 22 SHS TEXAS INSTRUMENTS | 3,939 | 3,750 |
| 468 SHS THERMO FISHER SCNTFC | 254,020 | 248,410 |
| 2,521 SHS TJX COMPANIES INC | 207,317 | 236,495 |
| 9 SHS TRACTOR SUPPLY COMP | 2,049 | 1,935 |
| 19 SHS TRANE TECHNOLOGIES PLC | 2,912 | 4,634 |
| 896 SHS TRAVELERS COMPANIES | 163,780 | 170,679 |
| 67 SHS TRUIST FINL CORP | 3,712 | 2,474 |
| 6 SHS ULTA BEAUTY INC | 2,390 | 2,940 |
| 1,145 SHS UNION PACIFIC CORP | 199,911 | 281,235 |
| 740 SHS UNITEDHEALTH GRP INC | 217,983 | 389,588 |
| 3 SHS VERALTO CORP | 303 | 247 |
| 67 SHS VERIZON COMMUNICATION | 3,518 | 2,526 |
| 120 SHS VERTEX PHARMACEUTICA | 32,630 | 48,827 |
| 574 SHS VISA INC | 134,036 | 149,441 |
| 27 SHS WALMART INC | 4,107 | 4,257 |
| 2,630 SHS WALT DISNEY CO | 244,170 | 237,463 |
| 37 SHS WASTE MANAGEMENT INC | 5,949 | 6,627 |
| 14 SHS WHIRLPOOL CORP | 2,436 | 1,705 |
| 9 SHS WW GRAINGER INC | 4,682 | 7,458 |
| 33 SHS XYLEM INC | 2,881 | 3,774 |
| 432 SHS ZOETIS INC | 82,063 | 85,264 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ENERGY SELECT SECTOR SPDR ETF | AT COST | 140,468 | 152,589 |
| FIRST TRUST NORTH AMERICAN ENERGY ETF | AT COST | 108,403 | 108,517 |
| INVESCO BULLETSHARES 2028 CRP BND ETF | AT COST | 95,238 | 87,975 |
| INVESCO FTSE RAFI US 1000 ETF | AT COST | 136,800 | 140,800 |
| INVESCO ACTVLY MNG OPTM YD DVRS ETF IV | AT COST | 89,880 | 66,008 |
| INVESCO BULLETSHARES 2029 CRP BND ETF | AT COST | 70,153 | 64,833 |
| INVESCO BULLETSHARES 2024 CRP BND ETF | AT COST | 123,578 | 120,235 |
| INVESCO BULLETSHARES 2025 CRP BND ETF | AT COST | 126,862 | 122,587 |
| INVESCO BULLETSHARES 2027 CRP BND ETF | AT COST | 102,044 | 94,804 |
| INVESCO BULLETSHARES 2026 CRP BND ETF | AT COST | 141,854 | 133,073 |
| INVESCO HIGH YIELD DIVIDEND ETF | AT COST | 70,112 | 67,648 |
| INVESCO QQQ TRUST SRS 1 ETF IV | AT COST | 722,842 | 812,078 |
| ISHARES CORE MSCI EMERGING ETF | AT COST | 2,780,910 | 2,587,976 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 6,993,418 | 7,247,316 |
| ISHARES CORE S&P SMALL-CAP ETF | AT COST | 328,424 | 330,920 |
| ISHARES GLOBAL TECH ETF | AT COST | 52,195 | 61,362 |
| ISHARES MICRO CAP ETF | AT COST | 48,767 | 43,511 |
| ISHARES MSCI AUSTRALIA ETF | AT COST | 53,810 | 48,680 |
| ISHARES MSCI CANADA ETF | AT COST | 81,375 | 73,360 |
| ISHARES MSCI EAFE SMALL CAP ETF | AT COST | 137,244 | 126,895 |
| ISHARES MSCI EAFE VALUE ETF | AT COST | 231,157 | 239,660 |
| ISHARES MSCI USA MIN VOL FCTR ETF | AT COST | 94,032 | 93,636 |
| ISHARES NORTH AMERICAN NATURAL RESOUCES | AT COST | 128,423 | 127,779 |
| ISHARES PREFERRED INCOME SEC ETF IV | AT COST | 105,612 | 88,891 |
| ISHARES RUSSELL MID CAP ETF | AT COST | 9,208,802 | 9,252,591 |
| ISHARES RUSSELL 2000 ETF | AT COST | 1,824,679 | 1,810,404 |
| ISHARES S&P MID CAP 400 GROWTH ETF | AT COST | 315,574 | 322,901 |
| ISHARES S&P MID CAP 400 VALUE ETF | AT COST | 885,680 | 929,654 |
| ISHARES SELECT DIVIDEND ETF | AT COST | 19,225 | 17,583 |
| ISHARES SEMICONDUCTOR ETF IV | AT COST | 97,178 | 122,133 |
| ISHARES US TRANSPORTATION ETF | AT COST | 77,534 | 79,779 |
| ISHARES US HOME CONSTRUCT ETF | AT COST | 68,976 | 117,803 |
| PW FT RAFI US ETF DV | AT COST | 279,682 | 286,499 |
| SCHWAB US LARGE CAP ETF | AT COST | 16,248,066 | 17,098,280 |
| SELECT STR FINANCIAL SELECT SPDR ETF | AT COST | 84,958 | 84,036 |
| SPDR FUND MATERIALS SELECT SECTR ETF | AT COST | 85,255 | 82,033 |
| SPDR S&P GLOBAL NATURAL RESOURCS ETF | AT COST | 109,452 | 97,438 |
| VANGUARD GROWTH ETF | AT COST | 94,370 | 101,036 |
| VANGUARD INDUSTRIALS ETF | AT COST | 81,021 | 93,242 |
| VANGUARD LARGE CAP ETF | AT COST | 648,535 | 676,265 |
| VANGUARD MID CAP ETF | AT COST | 3,754,375 | 3,710,608 |
| VANGUARD MID CAP GROWT ETF | AT COST | 1,736,659 | 1,697,935 |
| VANGUARD RUSSELL 1000 ETF | AT COST | 7,821,186 | 8,200,983 |
| VANGUARD S&P 500 ETF | AT COST | 312,877 | 327,600 |
| VANGUARD SMALL CAP GROWTH ETF | AT COST | 1,091,135 | 1,057,986 |
| VANGUARD SMALL CAP ETF IV | AT COST | 3,388,590 | 3,484,746 |
| VANGUARD SMALL CAP VALUE ETF | AT COST | 13,140 | 13,498 |
| WISDOMTREE EMRG MRKT HG DIV ETF | AT COST | 407,179 | 373,036 |
| WSDMTREE EMRG MKTS SMALLCAP DVD ETF | AT COST | 83,871 | 77,376 |
| DELAWARE NATIONAL HI-YLD MUNI BD INSTL | AT COST | 47,411 | 47,450 |
| NUVEEN HIGH YIELD MUNICIPAL BOND R6 | AT COST | 207,499 | 207,398 |
| NUVEEN INTERMEDIATE DURATION MUNI BD I | AT COST | 276,397 | 276,532 |
| NUVEEN LIMITED TERM MUNICIPAL BOND I | AT COST | 70,622 | 70,974 |
| BARON REAL ESTATE INSTITUTIONAL | AT COST | 82,106 | 81,581 |
| JPMORGAN EMERGING MARKETS EQUITY R6 | AT COST | 59,761 | 60,310 |
| PIMCO COMMODITY REAL RET STRAT INSTL | AT COST | 57,487 | 56,527 |
| UNDISCOVERED MANAGERS BEHAVIORAL VAL R6 | AT COST | 274,503 | 271,648 |
| VANECK GLOBAL RESOURCES FUND I | AT COST | 94,485 | 93,045 |
| ALEXANDRIA REAL EST REIT | AT COST | 4,089 | 2,535 |
| AMERN TOWER CORP REIT | AT COST | 1,828 | 1,511 |
| ENERGY TRANSFER LP | AT COST | 29,574 | 57,146 |
| PROLOGIS INC REIT | AT COST | 6,467 | 5,199 |
| WELLTOWER INC REIT | AT COST | 70,455 | 70,964 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,585 | 0 | 3,585 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 35 | 35 | 0 | |
| CT FILING FEE | 237 | 0 | 237 | |
| DE FILING FEES | 443 | 0 | 443 | |
| MEMBERSHIP DUES | 1,320 | 0 | 1,320 | |
| OFFICE EXPENES | 547 | 0 | 547 | |
| OTHER EXPENSE | 52 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME THRU ENERGY TRANSFER LP | 2,119 | -292 | 2,119 |
| INCOME THRU PLAINS ALL AMERICAN PIPELINE LP | 2,647 | -242 | 2,647 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT ON DONATED SECURITIES | 2,498,895 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES | 5,000 | 0 | 5,000 | |
| ADVISORY FEES | 112,504 | 112,504 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 12,344 | 0 | 0 | |
| FOREIGN TAXES | 21,584 | 21,584 | 0 |