| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,045 | 0 | 6,045 | |
| ACCOUNTING FEES-PAYROLL PROCESSING | 3,375 | 844 | 2,531 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNS DUAL DIRECTIONAL BUFFERED PLUS SPX 95,000 PAR | 99,104 | 99,104 |
| CITI PLUS SPX 125,000 PAR | 138,175 | 138,175 |
| FRONTIER COMMUNICATIONS HOLDINGS LLC, 4,040.000 PAR | 4,018 | 4,018 |
| GS BUFFERED PARTICIPATION NOTESPX 20,000 PAR | 21,388 | 21,388 |
| GS BUFFERED PLUS SPX, 50,000 PAR | 57,435 | 57,435 |
| GS PLUS SX5E 20,000 PAR | 20,164 | 20,164 |
| HSBC BUFFERED PLUS SPX, 70,000 PAR | 68,131 | 68,131 |
| RBC PLUS SX5E, 65,000 PAR | 63,427 | 63,427 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GLOBAL X FUNDS GLOBAL X ARTI, 275.000 SHARES | 10,626 | 10,626 |
| INVESCO QQQ TRUST, SERIES 1, 37.000 SHARES | 18,915 | 18,915 |
| INVESCO QQQ TRUST, SERIES 1, 250.000 SHARES | 127,807 | 127,807 |
| ISHARES SELECT DIVIDEND ETF, 225.000 SHARES | 29,539 | 29,539 |
| SPDR S&P REGIONAL BANKING ETF, 400.000 SHARES | 24,140 | 24,140 |
| AB LARGE-CAP GRW ADV, 4,528.120 SHARES | 495,331 | 495,331 |
| 3M CO, 69.630 SHARES | 8,988 | 8,988 |
| ABBOTT LABORATORIES, 58.218 SHARES | 6,585 | 6,585 |
| ABBOTT LABORATORIES, 150.000 SHARES | 16,966 | 16,966 |
| AIR PROD & CHEM INC, 77.966 SHARES | 22,613 | 22,613 |
| ALIBABA GROUP HLDG LTD, 28.764 SHARES | 2,439 | 2,439 |
| ALPHABET INC CL A, 280.000 SHARES | 53,004 | 53,004 |
| ALPHABET INC CL C, 302.000 SHARES | 57,513 | 57,513 |
| ALTRIA GROUP INC, 211.000 SHARES | 11,033 | 11,033 |
| AMAZON COM INC, 350.000 SHARES | 76,786 | 76,786 |
| AMAZON COM INC, 900.000 SHARES | 197,451 | 197,451 |
| AMERICAN WATER WORKS CO, 25.000 SHARES | 3,112 | 3,112 |
| AMPHENOL CORP NEW CL A, 89.104 SHARES | 6,188 | 6,188 |
| APPLE INC, 399.000 SHARES | 99,918 | 99,918 |
| APPLE INC, 116.000 SHARES | 29,049 | 29,049 |
| APPLE INC, 2,352.000 SHARES | 588,988 | 588,988 |
| APPLOVIN CORP, 15.752 SHARES | 5,101 | 5,101 |
| ARISTA NETWORKS INC, 106.000 SHARES | 11,716 | 11,716 |
| AT&T INC, 1,111.000 SHARES | 25,297 | 25,297 |
| AUTOZONE INC, 2.186 SHARES | 7,000 | 7,000 |
| BERKSHIRE HATHAWAY CL-B NEW, 22.356 SHARES | 10,134 | 10,134 |
| BERKSHIRE HATHAWAY CL-B NEW, 52.000 SHARES | 23,571 | 23,571 |
| BLACKROCK INC, 23.000 SHARES | 23,578 | 23,578 |
| BLACKSTONE INC, 73.483 SHARES | 12,670 | 12,670 |
| BLOCK INC CL A, 32.353 SHARES | 2,750 | 2,750 |
| BOOKING HOLDINGS INC, 1.063 SHARES | 5,281 | 5,281 |
| BROADCOM INC, 131.000 SHARES | 30,371 | 30,371 |
| CHARLES SCHWAB NEW, 229.000 SHARES | 16,948 | 16,948 |
| CHEVRON CORP, 90.000 SHARES | 13,036 | 13,036 |
| CHIPOTLE MEXICAN GRILL INC COM, 48.084 SHARES | 2,899 | 2,899 |
| CINCINNATI FINANCIAL OHIO, 87.000 SHARES | 12,502 | 12,502 |
| CISCO SYS INC, 235.000 SHARES | 13,912 | 13,912 |
| CITI BUFFERED PLUS SPX, 11,250.000 SHARES | 140,738 | 140,738 |
| COCA COLA CO, 192.000 SHARES | 11,954 | 11,954 |
| COMCAST CORP (NEW) CLASS A, 206.000 SHARES | 7,731 | 7,731 |
| CONOCOPHILLIPS, 26.038 SHARES | 2,582 | 2,582 |
| CROWN CASTLE INC, 93.164 SHARES | 8,456 | 8,456 |
| D R HORTON INC, 112.000 SHARES | 15,660 | 15,660 |
| DELTA AIR LINES INC NEW, 4,000.000 SHARES | 242,000 | 242,000 |
| DELTA AIR LINES INC NEW, 792.000 SHARES | 47,916 | 47,916 |
| DIAGEO PLC SPON ADR NEW, 78.000 SHARES | 9,916 | 9,916 |
| DOMINION ENERGY INC, 227.000 SHARES | 12,226 | 12,226 |
| DOORDASH INC CL A, 59.783 SHARES | 10,029 | 10,029 |
| EATON CORP PLC SHS, 18.212 SHARES | 6,044 | 6,044 |
| EDWARD LIFESCIENCES CORP, 27.397 SHARES | 2,028 | 2,028 |
| ELI LILLY & CO, 33.107 SHARES | 25,559 | 25,559 |
| ELI LILLY & CO, 130.000 SHARES | 100,360 | 100,360 |
| FAIR ISAAC & CO INC, 3.119 SHARES | 6,210 | 6,210 |
| FASTENAL CO, 180.000 SHARES | 12,944 | 12,944 |
| FIDELITY NATL INFORMATION SE, 206.000 SHARES | 16,639 | 16,639 |
| FRONTIER COMMUNICATIONS CORP, 1,323.000 SHARES | 45,908 | 45,908 |
| GOLDMAN SACHS GRP INC, 24.018 SHARES | 13,753 | 13,753 |
| HOME DEPOT INC, 12.329 SHARES | 4,796 | 4,796 |
| HOME DEPOT INC, 50.000 SHARES | 19,449 | 19,449 |
| HUBSPOT, INC., 7.552 SHARES | 5,262 | 5,262 |
| INTL BUSINESS MACHINES CORP, 46.862 SHARES | 10,302 | 10,302 |
| INTUIT INC, 13.401 SHARES | 8,423 | 8,423 |
| INTUITIVE SURGICAL INC, 38.371 SHARES | 20,028 | 20,028 |
| JOHNSON & JOHNSON, 46.793 SHARES | 6,767 | 6,767 |
| JOHNSON & JOHNSON, 103.000 SHARES | 14,896 | 14,896 |
| JOHNSON & JOHNSON, 25.000 SHARES | 3,615 | 3,615 |
| KKR & CO INC CL A, 94.124 SHARES | 13,922 | 13,922 |
| LAM RESEARCH CORPORATION NEW, 46.747 SHARES | 3,377 | 3,377 |
| LOWES COMPANIES INC, 77.000 SHARES | 19,004 | 19,004 |
| MASTERCARD INC CL A, 60.438 SHARES | 31,825 | 31,825 |
| MC DONALDS CORP, 31.131 SHARES | 9,025 | 9,025 |
| MCKESSON CORP, 14.393 SHARES | 8,203 | 8,203 |
| MERCADOLIBRE INC, 4.850 SHARES | 8,247 | 8,247 |
| MERCK & CO INC NEW COM, 146.000 SHARES | 14,524 | 14,524 |
| META PLATFORMS INC CL A, 103.000 SHARES | 60,308 | 60,308 |
| META PLATFORMS INC CL A, 34.000 SHARES | 19,907 | 19,907 |
| MICROSOFT CORP, 166.000 SHARES | 69,969 | 69,969 |
| MICROSOFT CORP, 42.026 SHARES | 17,714 | 17,714 |
| MICROSOFT CORP, 373.000 SHARES | 157,219 | 157,219 |
| MORGAN STANLEY, 115.000 SHARES | 14,458 | 14,458 |
| MS BUFFERED PLUS SPX, 7,500.000 SHARES | 98,513 | 98,513 |
| NATERA INC COM, 14.768 SHARES | 2,338 | 2,338 |
| NATIONAL HEALTH INVESTORS INC, 2,000.000 SHARES | 138,600 | 138,600 |
| NESTLE SPON ADR REP REG SHR, 100.000 SHARES | 8,263 | 8,263 |
| NETFLIX INC, 37.493 SHARES | 33,418 | 33,418 |
| NINTENDO CO LTD ADR NEW, 1,108.000 SHARES | 16,210 | 16,210 |
| NORFOLK SOUTHERN CORP, 76.239 SHARES | 17,893 | 17,893 |
| NORTHROP GRUMMAN CP(HLDG CO), 27.812 SHARES | 13,052 | 13,052 |
| NUCOR CORPORATION, 215.000 SHARES | 25,093 | 25,093 |
| NVIDIA CORPORATION, 771.000 SHARES | 103,538 | 103,538 |
| NVIDIA CORPORATION, 1,000.000 SHARES | 134,290 | 134,290 |
| ORACLE CORP, 114.000 SHARES | 18,997 | 18,997 |
| PALO ALTO NETWORKS INC, 32.177 SHARES | 5,855 | 5,855 |
| PAYCHEX INC, 107.000 SHARES | 15,004 | 15,004 |
| PAYPAL HLDGS INC COM, 92.108 SHARES | 7,861 | 7,861 |
| PEPSICO INC NC, 150.000 SHARES | 22,809 | 22,809 |
| PHILIP MORRIS INTL INC, 179.000 SHARES | 21,543 | 21,543 |
| PROCTER & GAMBLE, 210.000 SHARES | 35,206 | 35,206 |
| PROGRESSIVE CORP OHIO, 86.759 SHARES | 20,788 | 20,788 |
| QUANTA SERVICES INC, 25.187 SHARES | 7,960 | 7,960 |
| REGENERON PHARMACEUTICALS INC, 4.108 SHARES | 2,926 | 2,926 |
| REGIONS FINANCIAL CORP NEW, 1,281.000 SHARES | 30,129 | 30,129 |
| SALESFORCE INC, 31.433 SHARES | 10,509 | 10,509 |
| SERVICENOW INC, 20.979 SHARES | 22,240 | 22,240 |
| SHOPIFY INC, 59.106 SHARES | 6,285 | 6,285 |
| SOUTHERN CO, 400.000 SHARES | 32,928 | 32,928 |
| SPOTIFY TECHNOLOGY SA, 27.327 SHARES | 12,226 | 12,226 |
| STARBUCKS CORP WASHINGTON, 58.253 SHARES | 5,316 | 5,316 |
| STARBUCKS CORP WASHINGTON, 153.000 SHARES | 13,961 | 13,961 |
| SYNOPSYS INC, 4.993 SHARES | 2,423 | 2,423 |
| TAIWAN SMCNDCTR MFG CO LTD ADR, 45.877 SHARES | 9,060 | 9,060 |
| TE CONNECTIVITY PLC, 84.392 SHARES | 12,066 | 12,066 |
| TESLA INC, 95.617 SHARES | 38,614 | 38,614 |
| TEXAS INSTRUMENTS, 109.000 SHARES | 20,439 | 20,439 |
| THERMO FISHER SCIENTIFIC, 3.096 SHARES | 1,611 | 1,611 |
| T-MOBILE US INC COM, 50.000 SHARES | 11,037 | 11,037 |
| TRADE DESK INC CLASS A, 39.691 SHARES | 4,665 | 4,665 |
| TRANE TECHNOLOGIES PLC, 20.994 SHARES | 7,754 | 7,754 |
| TRANSDIGM GROUP INC, 9.548 SHARES | 12,100 | 12,100 |
| TRUIST FINL CORP, 384.000 SHARES | 16,658 | 16,658 |
| UBER TECHNOLOGIES INC, 81.157 SHARES | 4,895 | 4,895 |
| UNION PACIFIC CORP, 14.359 SHARES | 3,274 | 3,274 |
| UNITED PARCEL SER INC CL-B, 83.000 SHARES | 10,466 | 10,466 |
| VERTIV HOLDINGS LLC CL A, 40.429 SHARES | 4,593 | 4,593 |
| W W GRAINGER INC, 3.728 SHARES | 3,929 | 3,929 |
| WALMART INC, 59.492 SHARES | 5,375 | 5,375 |
| WALMART INC, 600.000 SHARES | 54,210 | 54,210 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 39 | 39 | 39 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES AND EXPENSES | 646 | 0 | 646 | |
| DUES AND FILING FEES | 20 | 0 | 20 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAIN/LOSS | 761,519 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 21,764 | 32,349 |
| UNSETTLED INVESTMENT TRANSACTION | 125,000 | 0 |
| FEDERAL EXCISE TAX PAYABLE | 1,665 | 1,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGER FEES | 35,838 | 35,838 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX EXPENSE | 14,095 | 0 | 0 |