| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,295 | 1,295 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00287Y109 ABBVIE INC | 7,172 | 10,484 |
| 02079K107 ALPHABET INC CL C | 18,231 | 42,278 |
| 037833100 APPLE INC | 20,930 | 60,101 |
| 09247X101 BLACKROCK INC | ||
| 097023105 BOEING CO | 10,141 | 11,505 |
| 150870103 CELANESE CORP | 11,055 | 7,613 |
| 17275R102 CISCO SYSTEMS INC | 7,651 | 10,301 |
| 172967424 CITIGROUP INC. | 11,366 | 14,993 |
| 192446102 COGNIZANT TECH SOLUT | 5,136 | 5,614 |
| 25243Q205 DIAGEO PLC - ADR | ||
| 46625H100 JPMORGAN CHASE & CO | 9,660 | 20,375 |
| 532457108 ELI LILLY & CO COM | 8,362 | 19,300 |
| 56501R106 MANULIFE FINANCIAL C | 6,458 | 11,363 |
| 58933Y105 MERCK & CO INC NEW | 8,363 | 10,744 |
| 594918104 MICROSOFT CORP | 19,702 | 53,531 |
| 867224107 SUNCOR ENERGY INC NE | 11,137 | 14,664 |
| 87612E106 TARGET CORP | 6,630 | 6,624 |
| 883556102 THERMO FISHER SCIENT | 5,649 | 7,803 |
| 89151E109 TOTALENERGIES SE -SP | 12,744 | 13,080 |
| 904767704 UNILEVER PLC - ADR | 8,478 | 8,278 |
| 907818108 UNION PACIFIC CORP | 7,804 | 9,122 |
| 911312106 UNITED PARCEL SERVIC | 11,631 | 9,962 |
| 91324P102 UNITEDHEALTH GROUP I | 13,810 | 16,693 |
| G29183103 EATON CORP PLC | 5,359 | 12,279 |
| H84989104 TE CONNECTIVITY LTD | ||
| 609207105 MONDELEZ INTERNATION | 5,900 | 6,511 |
| 92826C839 VISA INC-CLASS A SHR | 9,066 | 13,906 |
| H2906T109 GARMIN LTD | 4,689 | 10,519 |
| 11135F101 BROADCOM INC | 3,812 | 28,980 |
| 654106103 NIKE INC CL B | ||
| 891160509 TORONTO DOMINION BK | ||
| 75513E101 RTX CORP | 8,582 | 12,035 |
| 09857L108 BOOKING HOLDINGS INC | ||
| 512807108 LAM RESEARCH CORP CO | ||
| 94106L109 WASTE MANAGEMENT INC | 6,891 | 9,282 |
| 09260D107 BLACKSTONE INC | 6,177 | 13,449 |
| 285512109 ELECTRONIC ARTS INC | ||
| 30303M102 META PLATFORMS INC | 10,620 | 30,447 |
| 437076102 HOME DEPOT INC | 8,669 | 10,503 |
| 7591EP100 REGIONS FINL CORP NE | 6,955 | 8,208 |
| 00724F101 ADOBE INC | 8,511 | 8,004 |
| 007903107 ADVANCED MICRO DEVIC | 6,448 | 8,335 |
| 580135101 MCDONALDS CORP | 10,411 | 10,436 |
| 855244109 STARBUCKS CORP COM | 7,964 | 7,209 |
| 023135106 AMAZON COM INC COM | 24,675 | 28,740 |
| 032654105 ANALOG DEVICES INC | 8,900 | 8,073 |
| 09290D101 BLACKROCK FUNDING IN | 7,655 | 11,276 |
| 43300A203 HILTON WORLDWIDE HOL | 8,534 | 10,381 |
| 49338L103 KEYSIGHT TECHNOLOGIE | 6,668 | 6,265 |
| 512807306 LAM RESH CORP | 5,433 | 9,101 |
| 571748102 MARSH & MCLENNAN COS | 8,048 | 7,647 |
| G87052109 TE CONNECTIVITY PLC | 6,615 | 7,720 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 74440Y884 PGIM HIGH YIELD-Q 10 | AT COST | 55,218 | 48,466 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 35,010 | 30,810 |
| 464288281 ISHARES JP MORGAN US | AT COST | 101,340 | 97,143 |
| 381430107 GOLDMAN SACHS ACTIVE | AT COST | 47,839 | 47,743 |
| 922908629 VANGUARD MIDCAP VIPE | AT COST | 116,345 | 143,158 |
| 46090F100 INVESCO OPTIMUM YIEL | AT COST | 36,919 | 31,994 |
| 46434V613 ISHARES CORE TOTAL B | AT COST | 71,032 | 65,404 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 188,704 | 179,943 |
| 33739H101 FIRST TRUST GLOBAL T | AT COST | 34,161 | 33,909 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 91,990 | 94,245 |
| 72201R833 PIMCO ENHANCED SHORT | |||
| 921937793 VANGUARD LONG-TERM B | |||
| 464287242 ISHARES IBOXX $ INVE | AT COST | 50,112 | 48,719 |
| 46435U853 ISHARES BROAD USD HI | AT COST | 65,907 | 65,155 |
| 92206C664 VANGUARD RUSSELL 200 | AT COST | 44,216 | 45,916 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 4 |
| PY RETURN OF CAPITAL ADJUSTMENT | 141 |
| ROC ON CY SALES | 24 |
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - ADR FEES | 12 | 12 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT ADMIN FEE | 1,609 | 1,609 | ||
| INVESTMNT MNGMNT FEES (NON-DED | 1,135 | 1,135 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 926 | 926 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 894 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,276 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 114 | 114 | 0 |