| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FRIAX | 19,986 | 22,359 |
| JNBSX | 14,802 | 15,558 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APD | 19,564 | 43,506 |
| CAT | 8,155 | 41,717 |
| EMR | 18,332 | 25,043 |
| GIS | 30,673 | 30,291 |
| INTC | 27,108 | 18,045 |
| LOW | 12,906 | 29,050 |
| MCD | 25,832 | 57,978 |
| MRK | 19,347 | 37,305 |
| PG | 28,123 | 57,839 |
| TGT | ||
| UNP | 16,110 | 44,468 |
| INPDX | ||
| XLV | 61,481 | 69,886 |
| XLY | 17,655 | 32,824 |
| XLI | 21,896 | 52,045 |
| XLK | 16,993 | 76,015 |
| VO | 29,002 | 63,391 |
| VB | 26,814 | 57,667 |
| ABT | 43,455 | 57,121 |
| APD | 45,069 | 58,008 |
| AMZN | 82,407 | 144,797 |
| AAPL | 21,879 | 150,252 |
| ADP | 15,888 | 13,385 |
| CSCO | 24,826 | 45,110 |
| COST | 22,108 | 77,883 |
| DHR | 20,680 | 38,105 |
| EOG | 11,272 | 42,903 |
| HD | 30,796 | 64,183 |
| JNJ | 35,277 | 37,312 |
| JPM | 52,390 | 139,991 |
| MA | 60,911 | 116,899 |
| MCD | 25,366 | 36,816 |
| MDT | 38,585 | 33,949 |
| MRK | 30,309 | 39,792 |
| MSFT | 20,585 | 143,310 |
| NKE | 35,332 | 31,328 |
| PYPL | 15,250 | 12,546 |
| PEP | 31,143 | 30,868 |
| PG | 33,667 | 45,936 |
| SPGI | 22,524 | 52,293 |
| SBUX | 38,875 | 46,355 |
| TMO | 45,888 | 65,029 |
| UNP | 36,967 | 51,309 |
| UPS | 5,319 | 3,783 |
| V | 56,316 | 106,822 |
| WMT | 20,988 | 59,902 |
| WM | 29,889 | 53,071 |
| ZTS | 18,607 | 21,344 |
| PSCT | 14,764 | 28,638 |
| IWP | 266,022 | 546,293 |
| IWR | 321,130 | 551,616 |
| IWO | 154,103 | 225,651 |
| IWM | 272,576 | 391,099 |
| IEFA | 130,766 | 149,837 |
| IEMG | 103,911 | 104,440 |
| SPY | 198,337 | 351,062 |
| XLV | 43,451 | 78,415 |
| XLC | 159,419 | 246,866 |
| XLU | 26,504 | 37,920 |
| VEA | 291,332 | 352,194 |
| VWO | 281,150 | 308,280 |
| GOOGL | 95,473 | 52,181 |
| DIS | 26,150 | 31,178 |
| AVGO | 34,703 | 150,696 |
| NVDA | 16,232 | 153,091 |
| UNH | 53,056 | 55,645 |
| XLC | 34,895 | 65,831 |
| UPS | 43,516 | 46,657 |
| VLTO | 2,713 | 5,602 |
| META | 3,988 | 4,098 |
| XLY | 6,897 | 7,853 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & Legal Fees | 24,000 | 12,000 | 12,000 | |
| Bank Fees | 30 | 30 | ||
| Payroll Processing Fees | 1,850 | 1,850 | ||
| Web Hosting | 240 | 240 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advisor Fee | 56,792 | 56,762 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 5,860 | 5,860 |