| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,916 | 850 | 298 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 10,000 ABBVIE INC 5.05% | 9,855 | 9,875 |
| 10,000 ANHEUSER-BUSCH 4.75% | 10,753 | 9,994 |
| 10,000 BANK OF AMERICA C VAR% | 10,328 | 10,348 |
| 15,000 BROADCOM INC 5.05% | 15,118 | 15,120 |
| 10,000 CITIGROUP INC 3.2% | ||
| 10,000 CITIGROUP INC 3.2% | ||
| 10,000 CITIGROUP INC VAR% | 10,409 | 10,435 |
| 10,000 CVS HEALTH CORP 2.125% | ||
| 15,000 DUKE ENERGY CORP 5.45% | 15,505 | 14,980 |
| 10,000 ELEVANCE HEALTH 3.65% | 11,197 | 9,682 |
| 10,000 ENERGY TRANSFER 6.05% | 10,131 | 10,217 |
| 10,000 GENERAL MOTORS CO 5.6% | 10,110 | 10,054 |
| 10,000 GOLDMAN SACHS GROWTH 3.50% | ||
| 10,000 GOLDMAN SACHS GROWTH 3.50% | ||
| 10,000 JP MORGAN CHASE & CO VARIABLE | 10,817 | 9,708 |
| 10,000 LOWE'S COMPANIES 3.1% | ||
| 10,000 LOWE'S COMPANIES INC 4.5%% | 9,649 | 9,809 |
| 10,000 META PLATFORMS 4.95% | 9,966 | 10,008 |
| 20,000 MICROSOFT CORP 3.125% | ||
| 10,000 MORGAN STANLEY VAR% | 10,604 | 10,570 |
| 10,000 NETFLIX INC 5.875% | 10,271 | 10,322 |
| 10,000 RTX CORP | 10,355 | 10,495 |
| 10,000 SIMON PROPERTY 3.375% | ||
| 10,000 THE COCA-COLA CO 5.0% | 10,196 | 10,008 |
| 10,000 THE GOLDMAN SACHS VAR% | 10,085 | 10,058 |
| 20,000 VERIZON COMMUNICATIONS 4.016% | 23,046 | 19,146 |
| 20,000 WELLS FARGO & CO VARIABLE | 23,413 | 19,347 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 770 SHS FIRST TRUST LONG SHORT ETF | AT COST | 25,254 | 50,674 |
| 1,240 SHS FIRST TRUST TCW UNCNST | AT COST | 30,572 | 30,566 |
| 570 SHS INVESCO FTSE RAFI DVPD | AT COST | 21,055 | 27,297 |
| 145 SHS ISHARES CORE US | AT COST | ||
| 75 SHS ISHARES MSCI ALL COUNT | AT COST | 4,062 | 5,414 |
| 435 SHS ISHARES MSCI EAFE SM CAP ETF | AT COST | 22,345 | 26,426 |
| 385 SHS MSCI EAFE VALUE INDX ETF | AT COST | 21,880 | 20,201 |
| 1,250 SHS ISHARES MSCI USA MIN VOL | AT COST | 53,068 | 110,987 |
| 1,700 SHS ISHARES S&P 500 GROWTH | AT COST | 45,904 | 172,601 |
| 245 SHS SPDR INDEX SHARES EMERG | AT COST | 8,565 | 9,401 |
| 225 SHS SPDR S&P 500 ETF | AT COST | 45,081 | 131,868 |
| 412 SHS SPDR S&P 600 SMALL CAP | AT COST | 19,585 | 35,947 |
| 235 SHS VANGUARD MID CAP GROWTH | AT COST | 23,369 | 59,631 |
| 330 SHS VANGUARD MID CAP VALUE | AT COST | 29,007 | 53,384 |
| 155 SHS VANGUARD SMALL CAP GROWTH | AT COST | 19,573 | 43,409 |
| 795 SHS XTRACKERS MSCI EAFE HEDGED | AT COST | 22,332 | 32,913 |
| 860 SHS XTRACKERS USD HIGH YIELD | AT COST | 30,495 | 31,029 |
| 3,631.943 SHS BAIRD AGGREGATE BOND | AT COST | 35,673 | 35,048 |
| 4,004.004 SHS BAIRD AGGREGATE BOND | AT COST | ||
| 1,440.268 SHS BAIRD AGGREGATE BOND | AT COST | 14,000 | 13,899 |
| 5,120.616 SHS ECOFIN GLOBAL RENEWABL | AT COST | ||
| 1,448.624 SHS NEUBERGER BERMAN LONG | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 15,229 | 15,229 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,231 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CHARLES SCHWAB- DIVIDENDS RECEIVABLE | 429 | 442 | 442 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DIRECTOR'S INSURANCE | 1,190 | |||
| FEES & CHARGES | 233 | 205 | ||
| MA ANNUAL REPORT | 15 | |||
| MISCELLANEOUS | 447 | |||
| OFFICE EXPENSE | 487 | |||
| POSTAGE AND DELIVERY | 88 | 88 | ||
| WEBSITE DEVELOPMENT | 25,372 | 25,372 | ||
| INVESTMENT MGMT FEES | 7,174 | 7,174 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COMPETITION ENTRY FEES | 1,245 | 1,245 | |
| NONDIVIDEND DISTRIBUTIONS | 10 | 10 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATOR FEES | 6,250 | 311 | 5,939 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA FILING FEE | 35 | |||
| FEDERAL TAXES | ||||
| FOREIGN TAXES PAID | 303 | 303 |