| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,550 | 638 | 1,912 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BANK OF NEW YORK MELLON | 12,830 | 12,489 |
| BANK OF NOVA SCOTIA/THE 1.05% 02 MAR 2026 | 11,868 | 11,511 |
| BANK OF NOVA SCOTIA/THE 2.2% 03 FEB 2025 | 11,973 | 11,970 |
| BERKSHIRE HATHAWAY FINANCE CORP 4.25% 15 JAN 2049 | 26,940 | 22,579 |
| BLACKROCK INC 1.9% 28 JAN 2031 | 13,424 | 11,799 |
| BP CAPITAL MARKETS AMERICA INC 3.796% 09/21/2025 | 11,965 | 11,946 |
| CHARLES SCHWAB CORP/THE .9% 11 MAR 2026 | 12,837 | 12,438 |
| COMCAST CORP 3.75% 01 APR 2040 | 15,466 | 12,065 |
| GOLDMAN SACHS GROUP INC/THE VARIABLE | 13,646 | 11,833 |
| INTERNATIONAL BUSINESS MACHINES 02/19/2016 3.45% 02/19/2026 | 11,872 | 11,840 |
| JP MORGAN CHASE & CO VARIABLE 3.782% 02/01/2028 | 23,920 | 23,491 |
| METLIFE INC 5.7% 15 JUN 2035 | 11,265 | 11,309 |
| MORGAN STANLEY VARIABLE 4.654% 18 OCT 2030 | 23,775 | 23,486 |
| PROCTER & GAMBLE CO/THE 3% 25 MAR 2030 | 12,074 | 11,047 |
| ROYAL BANK OF CANANDA .875% 01/20/2026 | 24,651 | 24,059 |
| SHELL INTERNATIONAL FINANCE BV 2.375% 07 NOV 20294 | 11,936 | 11,659 |
| TOYOTA MOTOR CREDIT .8% 09 JAN 2026 | 12,869 | 12,380 |
| TOYOTA MOTOR CREDIT 1.125% 18 JUN 2026 | 11,909 | 11,563 |
| TRUIST FINANCIAL CORP 1.267% 02 MAR 2027 | 24,644 | 23,976 |
| UNITED STATES TREASURY NOTE/BOND .25% 31 MAY 2025 | 44,022 | 45,253 |
| UNITED STATES TREASURY NOTE/BOND 1.25% 15 MAY 2050 | 39,103 | 31,764 |
| UNITED STATES TREASURY NOTE/BOND 1.625% 15 MAY 2026 | 75,428 | 76,250 |
| UNITED STATES TREASURY NOTE/BOND 2.875% 15 MAY 2043 | 79,641 | 72,712 |
| UNITED STATES TREASURY NOTE/BOND 3% 15 FEB 2048 | 66,071 | 53,549 |
| WELLS FARGO BANK NA 5.85% 02/01/2037 | 11,323 | 11,225 |
| WESTPAC BANKING CORP 3.4% 01/25/2028 | 11,879 | 11,551 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADOBE SYSTEMS INC | 7,825 | 7,115 |
| ALPHABET INC | 2,288 | 23,852 |
| AMAZON.COM INC | 4,793 | 23,036 |
| AMERICAN ELECTRIC POWER CO INC | 4,745 | 4,888 |
| APPLE INC | 2,090 | 35,560 |
| BANK OF AMERICA CORP | 11,965 | 11,807 |
| CHEVRON CORP | 3,065 | 4,345 |
| CHIPOTLE MEXICAN GRILL INC | 3,649 | 5,306 |
| CHUBB LIMITED | 2,950 | 7,184 |
| COSTCO WHOLESALE CORP | 4,460 | 11,912 |
| EATON CORP PLC | 1,329 | 8,297 |
| ELI LILLY & CO | 1,198 | 12,352 |
| EXXON MOBIL CORP | 5,418 | 9,574 |
| FIFTH THIRD BANCORP | 6,854 | 8,794 |
| FISERV INC | 6,888 | 10,887 |
| GE VERNOVA INC | 7,325 | 9,539 |
| GOLDMAN SACHS GROUP INC/THE | 5,446 | 9,162 |
| HOME DEPOT INC. | 11,990 | 12,114 |
| HSBC HOLDINGS PLC VARIABLE 3.973 | 11,859 | 11,327 |
| INTERNATIONAL BUSINESS MACHINES CORP 3.45% 05/15/2029 | 11,868 | 11,373 |
| INTUIT INC | 500 | 5,028 |
| IRON MOUNTAIN INC | 6,132 | 5,886 |
| ISHARES CORE S&P MIDCAP | 15,994 | 116,831 |
| ISHARES CORE S&P SMALLCAP | 16,269 | 116,257 |
| ISHARES MSCI EAFE ETF | 197,735 | 278,850 |
| JP MORGAN CHASE & CO | 2,518 | 14,383 |
| MASTERCARD INC | 6,983 | 11,058 |
| MCDONALDS CORP | 2,112 | 5,218 |
| MERCK & CO INC | 2,515 | 7,560 |
| META PLATFORMS INC | 6,776 | 19,907 |
| MICROSOFT CORP | 8,636 | 39,200 |
| MONDELEZ INTERNATIONAL INC | 4,068 | 4,480 |
| NETFLIX INC | 4,672 | 13,370 |
| NEXTERA ENERGY INC | 722 | 3,871 |
| NORFOLK SOUTHERN CORP | 4,564 | 4,225 |
| NVIDIA CORP | 1,325 | 42,033 |
| PACKAGING CORP OF AMERICA | 4,198 | 6,754 |
| PROGRESSIVE CORP/THE | 4,734 | 7,907 |
| PULTEGROUP INC | 1,980 | 4,465 |
| QUALCOMM INC | 3,321 | 7,067 |
| QUANTA SERVICES INC | 7,449 | 7,901 |
| ROSS SOTRES INC | 6,054 | 6,353 |
| S&P GLOBAL INC | 7,973 | 8,467 |
| SALESFORCE.COM | 3,481 | 8,358 |
| SBA COMMUNICATIONS CORP | 6,438 | 4,687 |
| SCHLUMBERGER NV | 4,111 | 3,297 |
| SKYPER CORP | 6,154 | 8,641 |
| THE TJX COS INC | 4,674 | 8,215 |
| THERMO FISHER SCIENTIFIC INC | 1,082 | 7,803 |
| T-MOBILE US INC | 4,075 | 6,843 |
| TRANSDIGM GROUP INC | 6,574 | 10,138 |
| UNITEDHEALTH GROUP INC | 5,671 | 9,611 |
| VANGUARD FTSE EMERGING MARKETS ETF | 108,638 | 111,774 |
| WAL MART STORES INC | 5,223 | 11,294 |
| XCEL ENERGY INC | 7,178 | 7,157 |
| ZOETIES INC | 2,832 | 5,051 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FREDDIE MAC POOLS | AT COST | 158,572 | 148,084 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST PAID | 31 | 52 | 52 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 1,404 | 1,404 | 0 |
| Description | Amount |
|---|---|
| ADJUST FUND BALANCE TO ACTUAL | 110 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AGENT FEE | 23,070 | 23,070 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 984 | 984 | 0 | |
| FEDERAL EXCISE TAX | 563 | 0 | 0 |