| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 4,424 | 0 | 4,424 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIR LEASE CORP 3.75% 01 JUN 2026 - 4000 PAR | 4,020 | 3,861 |
| AMERICAN TOWER CORP 5.8% 15 NOV 2028 - 3000 PAR | 3,001 | 3,116 |
| APPLE INC 1.25% 20 AUG 2030 - 4000 PAR | 3,996 | 3,320 |
| BANK OF AMERICA CORP VARIABLE 3.559% 23 APR 2027 - 4000 PAR | 4,053 | 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 | 4,042 | 3,944 |
| CAPITAL ONE FINANCIAL CORP 3.65% 11 MAY 2027 - 4000 PAR | 3,960 | 3,819 |
| CHARLES SCHWAB CORP/THE .9% 11 MAR 2026 - 4000 PAR | 3,998 | 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 | 4,030 | 3,987 |
| FANNIE MAE POOL FN 254693 5.5% 01 APR 2033 - 152 PAR | 153 | 156 |
| FANNIE MAE POOL FN 725424 5.5% 01 APR 2034 - 473 PAR | 471 | 487 |
| FANNIE MAE POOL FN 725598 5.5% 01 JUL 2034 - 59 PAR | 59 | 61 |
| FANNIE MAE POOL FN 725946 5.5% 01 NOV 2034 - 649 PAR | 661 | 668 |
| FANNIE MAE POOL FN 735580 5% 01 JUN 2035 - 399 PAR | 407 | 406 |
| FANNIE MAE POOL FN 745640 6% 01 JUN 2036 - 219 PAR | 222 | 229 |
| FANNIE MAE POOL FN 888029 6% 01 DEC 2036 - 140 PAR | 140 | 146 |
| FANNIE MAE POOL FN 938134 6% 01 JUL 2037 - 110 PAR | 110 | 114 |
| FANNIE MAE POOL FN 959596 6% 01 NOV 2037 - 91 PAR | 91 | 95 |
| FANNIE MAE POOL FN AA7236 4% 01 JUN 2039 - 317 PAR | 322 | 309 |
| FANNIE MAE POOL FN AD6432 4.5% 01 JUN 2040 - 219 PAR | 224 | 219 |
| FANNIE MAE POOL FN AE0981 3.5% 01 MAR 2041 - 481 PAR | 493 | 456 |
| FANNIE MAE POOL FN AE3066 3.5% 01 SEP 2025 - 96 PAR | 96 | 95 |
| FANNIE MAE POOL FN AH5575 4% 01 FEB 2041 - 461 PAR | 466 | 449 |
| FANNIE MAE POOL FN AH6827 4% 01 MAR 2026 - 127 PAR | 128 | 126 |
| FANNIE MAE POOL FN AJ7715 3% 01 DEC 2026 - 339 PAR | 342 | 330 |
| FANNIE MAE POOL FN AL0393 4.5% 01 JUN 2041 - 417 PAR | 426 | 416 |
| FANNIE MAE POOL FN AQ0546 3.5% 01 NOV 2042 - 620 PAR | 618 | 586 |
| FANNIE MAE POOL FN AS6190 3.5% 01 NOV 2045 - 8630 PAR | 9,163 | 8,055 |
| FANNIE MAE POOL FN AS6191 3.5% 01 NOV 2045 - 705 PAR | 719 | 658 |
| FANNIE MAE POOL FN AS9585 4% 01 MAY 2047 - 1853 PAR | 1,878 | 1,787 |
| FANNIE MAE POOL FN AT2062 2.5% 01 APR 2028 - 462 PAR | 463 | 444 |
| FANNIE MAE POOL FN AT2720 3% 01 MAY 2043 - 1106 PAR | 1,121 | 1,017 |
| FANNIE MAE POOL FN AU1629 3% 01 JUL 2043 - 1824 PAR | 1,823 | 1,677 |
| FANNIE MAE POOL FN AU3735 3% 01 AUG 2043 - 1073 PAR | 1,071 | 986 |
| FANNIE MAE POOL FN BH4095 4% 01 OCT 2047 - 1631 PAR | 1,667 | 1,572 |
| FANNIE MAE POOL FN BH9288 4% 01 FEB 2048 - 2140 PAR | 2,184 | 2,064 |
| FANNIE MAE POOL FN BM4075 3.5% 01 MAR 2032 - 864 PAR | 868 | 847 |
| FANNIE MAE POOL FN CA0853 3.5% 01 DEC 2047 - 1979 PAR | 1,966 | 1,856 |
| FANNIE MAE POOL FN CA6635 2.5% 01 AUG 2050 - 7789 PAR | 6,987 | 6,750 |
| FANNIE MAE POOL FN CB3292 2.5% 01 APR 2052 - 6026 PAR | 5,676 | 5,214 |
| FANNIE MAE POOL FN FM1000 3% 01 APR 2047 - 2348 PAR | 2,368 | 2,131 |
| FANNIE MAE POOL FN FM1152 2.5% 01 JUL 2033 - 4285 PAR | 4,306 | 4,043 |
| FANNIE MAE POOL FN FM1456 2.5% 01 SEP 2028 - 1690 PAR | 1,695 | 1,626 |
| FANNIE MAE POOL FN FM8991 2.5% 01 SEP 2036 - 5960 PAR | 5,516 | 5,516 |
| FANNIE MAE POOL FN FS1074 3% 01 MAR 2052 - 6048 PAR | 5,309 | 5,426 |
| FANNIE MAE POOL FN FS2009 3% 01 MAY 2052 - 7073 PAR | 6,720 | 6,334 |
| FANNIE MAE POOL FN FS4568 3% 01 SEP 2037 - 7285 PAR | 6,602 | 6,895 |
| FANNIE MAE POOL FN MA1062 3% 01 MAY 2027 - 216 PAR | 217 | 210 |
| FANNIE MAE POOL FN MA3210 3.5% 01 DEC 2047 - 3100 PAR | 3,129 | 2,892 |
| FIDELITY NATIONAL INFORMATION SERVICES INC 1.65% 01 MAR 2028 - 4000 PAR | 3,943 | 3,568 |
| FREDDIE MAC GOLD POOL FG A95147 4% 01 NOV 2040 - 356 PAR | 365 | 347 |
| FREDDIE MAC GOLD POOL FG G05408 5% 01 DEC 2036 - 252 PAR | 258 | 256 |
| FREDDIE MAC GOLD POOL FG G05937 4.5% 01 AUG 2040 - 229 PAR | 235 | 229 |
| FREDDIE MAC GOLD POOL FG G08681 3.5% 01 DEC 2045 - 1084 PAR | 1,104 | 1,013 |
| FREDDIE MAC GOLD POOL FG G18536 2.5% 01 JAN 2030 - 1083 PAR | 1,090 | 1,030 |
| FREDDIE MAC GOLD POOL FG G18557 3% 01 JUN 2030 - 576 PAR | 581 | 554 |
| FREDDIE MAC GOLD POOL FG G60080 3.5% 01 JUN 2045 - 895 PAR | 911 | 840 |
| FREDDIE MAC GOLD POOL FG J17508 3% 01 DEC 2026 - 316 PAR | 318 | 308 |
| FREDDIE MAC POOL FR RA6388 2.5% 01 DEC 2051 - 9330 PAR | 9,300 | 8,026 |
| FREDDIE MAC POOL FR RA6567 3% 01 DEC 2051 - 9149 PAR | 7,857 | 8,262 |
| FREDDIE MAC POOL FR SD0612 2.5% 01 NOV 2050 - 6608 PAR | 6,864 | 5,756 |
| GILEAD SCIENCES INC 3.65% 01 MAR 2026 - 4000 PAR | 4,052 | 3,919 |
| GOLDMAN SACHS GROUP INC/THE VARIABLE 2.65% 21 OCT 2032 - 4000 PAR | 3,994 | 3,333 |
| HORMEL FOODS CORP .65% 03 JUN 2024 - 4000 PAR | 4,000 | 3,920 |
| HSBC HOLDINGS PLC VARIABLE 3.973% 22 MAY 2030 - 4000 PAR | 3,941 | 3,740 |
| INTEL CORP 2% 12 AUG 2031 - 4000 PAR | 3,998 | 3,378 |
| INTERNATIONAL BUSINESS MACHINES CORP 3.45% 19 FEB 2026 - 4000 PAR | 4,004 | 3,897 |
| INTERNATIONAL BUSINESS MACHINES CORP 3.5% 15 MAY 2029 - 4000 PAR | 4,120 | 3,818 |
| KROGER CO/THE 2.65% 15 OCT 2026 - 4000 PAR | 3,878 | 3,781 |
| LLOYDS BANKING GROUP PLC 4.375% 22 MAR 2028 - 4000 PAR | 3,986 | 3,913 |
| LOWE'S COS INC 3.65% 05 APR 2029 - 4000 PAR | 4,156 | 3,860 |
| MITSUBISHI UFJ FINANCIAL GROUP INC 2.801% 18 JUL 2024 - 4000 PAR | 4,008 | 3,942 |
| MORGAN STANLEY 3.7% 23 OCT 2024 - 7000 PAR | 7,014 | 6,909 |
| PGIM HIGH YIELD FUND - 8137 PAR | 42,204 | 38,569 |
| ROYAL BANK OF CANADA .875% 20 JAN 2026 - 8000 PAR | 7,892 | 7,420 |
| SHELL INTERNATIONAL FINANCE BV 2.375% 07 NOV 2029 - 4000 PAR | 3,944 | 3,603 |
| 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 | 4,001 | 3,662 |
| VANGUARD EMERGING MARKETS BOND FUND - 862 PAR | 20,292 | 19,968 |
| 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 - 20 SHS | 9,781 | 11,932 |
| ALPHABET INC - 140 SHS | 2,608 | 19,557 |
| AMAZON.COM INC - 131 SHS | 9,809 | 19,904 |
| APPLE INC - 194 SHS | 3,163 | 37,351 |
| ARTISAN DEVELOPING WORLD FUND - 1570 SHS | 21,354 | 26,473 |
| ARTISAN MID CAP FUND - 1176 SHS | 44,294 | 48,923 |
| BARON EMERGING MARKETS FUND - 5121 SHS | 65,202 | 71,794 |
| BLACKROCK INC - 8 SHS | 1,641 | 6,494 |
| CHEVRON CORP - 36 SHS | 3,664 | 5,370 |
| CHIPOTLE MEXICAN GRILL INC - 2 SHS | 4,146 | 4,574 |
| CHUBB LTD - 32 SHS | 3,583 | 7,232 |
| COSTCO WHOLESALE CORP - 16 SHS | 6,126 | 10,561 |
| DEXCOM INC - 52 SHS | 5,748 | 6,453 |
| EATON CORP PLC - 45 SHS | 2,504 | 10,837 |
| ELI LILLY & CO - 25 SHS | 1,915 | 14,573 |
| EXXON MOBIL CORP - 109 SHS | 7,118 | 10,898 |
| FIFTH THIRD BANCORP - 153 SHS | 5,012 | 5,277 |
| FISERV INC - 44 SHS | 5,545 | 5,845 |
| FORTIVE CORP - 97 SHS | 6,987 | 7,142 |
| GOLDMAN SACHS GROUP INC/THE - 14 SHS | 4,308 | 5,401 |
| HARDING LOEVNER INTERNATIONAL EQUITY PORTFOLIO - 2052 SHS | 43,478 | 53,254 |
| HERSHEY CO/THE - 28 SHS | 6,299 | 5,220 |
| HOME DEPOT INC/THE - 25 SHS | 3,383 | 8,664 |
| HONEYWELL INTERNATIONAL INC - 41 SHS | 2,936 | 8,598 |
| INTUIT INC - 10 SHS | 612 | 6,250 |
| ISHARES S&P SMALL-CAP 600 VALUE ETF - 663 SHS | 64,745 | 68,335 |
| JOHN HANCOCK DISCIPLINED VALUE MID CAP FUND - 2498 SHS | 64,841 | 68,333 |
| JPMORGAN CHASE & CO - 56 SHS | 2,081 | 9,526 |
| MASTERCARD INC - 26 SHS | 8,835 | 11,089 |
| MCDONALD'S CORP - 22 SHS | 2,574 | 6,523 |
| MERCK & CO INC - 97 SHS | 5,911 | 10,575 |
| META PLATFORMS INC - 33 SHS | 5,962 | 11,681 |
| MICROSOFT CORP - 112 SHS | 10,694 | 42,116 |
| MONDELEZ INTERNATIONAL INC - 102 SHS | 5,559 | 7,388 |
| NETFLIX INC - 19 SHS | 6,448 | 9,251 |
| NEXTERA ENERGY INC - 72 SHS | 977 | 4,373 |
| NVIDIA CORP - 48 SHS | 3,567 | 23,771 |
| PACKAGING CORP OF AMERICA - 39 SHS | 5,460 | 6,353 |
| PIONEER NATURAL RESOURCES CO - 19 SHS | 3,116 | 4,273 |
| PPG INDUSTRIES INC - 34 SHS | 4,124 | 5,085 |
| PROGRESSIVE CORP/THE - 40 SHS | 5,738 | 6,371 |
| PULTEGROUP INC - 109 SHS | 5,644 | 11,251 |
| QUALCOMM INC - 53 SHS | 3,839 | 7,665 |
| S&P GLOBAL INC - 15 SHS | 6,977 | 6,608 |
| SALESFORCE INC - 33 SHS | 6,082 | 8,684 |
| SBA COMMUNICATIONS CORP - 21 SHS | 6,481 | 5,327 |
| SCHWAB FUNDAMENTAL INTERNATIONAL LARGE COMPANY INDEX - 3186 SHS | 87,200 | 107,464 |
| STRYKER CORP - 31 SHS | 7,923 | 9,283 |
| TESLA INC - 32 SHS | 9,731 | 7,951 |
| THERMO FISHER SCIENTIFIC INC - 14 SHS | 477 | 7,431 |
| TJX COS INC/THE - 90 SHS | 6,186 | 8,443 |
| T-MOBILE US INC - 26 SHS | 3,226 | 4,169 |
| TRANSDIGM GROUP INC - 9 SHS | 7,396 | 9,104 |
| UNITED PARCEL SERVICE INC - 39 SHS | 4,217 | 6,132 |
| UNITEDHEALTH GROUP INC - 25 SHS | 7,994 | 13,162 |
| VANGUARD INTERNATIONAL GROWTH FUND - 1013 SHS | 104,991 | 103,087 |
| VIRTUS KAR SMALL-CAP GROWTH FUND - 1158 SHS | 39,205 | 38,754 |
| WALMART INC - 23 SHS | 2,036 | 3,626 |
| WALT DISNEY CO/THE - 67 SHS | 6,280 | 6,049 |
| XCEL ENERGY INC - 77 SHS | 5,411 | 4,767 |
| ZOETIS INC - 40 SHS | 3,557 | 7,895 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ROYALTIES | 1 | 1 | 1,592 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES | 63 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NATURAL RESOURCE FEES | 8 | 8 | 0 | |
| O & G PRODUCTION TAXES | 27 | 27 | 0 | |
| INVESTMENT EXPENSES | 440 | 440 | 0 | |
| ADR FEES | 2 | 2 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 413 | 413 | 413 |
| 2021 FEDERAL TAX REFUND | 83 | 83 | |
| 2022 FEDERAL TAX REFUND | 13,337 | 13,337 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX W/H | 736 | 736 | 0 | |
| FEDERAL INCOME TAX PAID | 83 | 0 | 0 | |
| 2022 FEDERAL EXCISE TAX | 211 | 0 | 0 | |
| 2023 FEDERAL EXCISE TAX ESTIMATES | 240 | 0 | 0 |