| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,570 | 3,570 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1,559 SHS ISHARES CORE S&P 500 ETF (IVV) | AT COST | 536,584 | 917,752 |
| 6907 SHS ISHARES RUSSELL 1000 VALUE ETF (IWD) | AT COST | 728,447 | 1,278,693 |
| 3280 SHS ISHARES TR RUS 1000 GRW ETF (IWF) | AT COST | 339,316 | 1,317,182 |
| 650 SHS ECOLAB INC (ECL) | AT COST | 78,150 | 152,308 |
| 250 SHS PINNACLE FINL PARTNERS INC (PNFP) | AT COST | 11,203 | 28,598 |
| FIDELITY TREASURY MONEY MARKET FUND | AT COST | 3,665 | 3,665 |
| 3,320 SHS FIDELITY BLUE CHIP GROWTH ETF (FBCG) | AT COST | 85,026 | 153,583 |
| 1,000 SHS HEALTH CARE SELECT SECTOR SPDR (XLV) | AT COST | 84,867 | 137,570 |
| 1,200 SHS SELECT SECTOR SPDR TRUST TECHNOLOGY (XLK) | AT COST | 91,592 | 279,024 |
| 3751 SHS ISHARES CORE US AGGREGATE BOND ETF (AGG) | AT COST | 363,267 | 363,472 |
| 10,226 SHS ISHARES IBONDS DEC 2025 TERM (IBDQ) | AT COST | 250,056 | 256,161 |
| 10,796 SHS ISHARES TR IBONDS DEC 2026 TERM (IBDR) | AT COST | 255,155 | 259,860 |
| 11,030 SHS ISHARES TR IBONDS 27 ETF (IBDS) | AT COST | 259,966 | 264,279 |
| 10,571 SHS ISHARES TR IBDS DEC28 ETF (IBDT) | AT COST | 259,970 | 263,218 |
| 10,921 SHS ISHARES TR IBONDS DEC 29 (IBDU) | AT COST | 249,924 | 246,021 |
| 10,009 SHS ISHARES TR IBONDS DEC 2032 (IBDX) | AT COST | 249,790 | 246,021 |
| 12,131 SHS ISHARES TRUST IBONDS DEC 2031 TERM CORPORATE ETF (IBDW) | AT COST | 249,922 | 246,866 |
| 11,640 SHS ISHARES TR IBONDS DEC 2030 (IBDV) | AT COST | 249,860 | 248,630 |
| 3,463 SHS ISHARES TR IBONDS 29 TRM TS (IBTJ) | AT COST | 74,938 | 73,853 |
| 3,398 SHS ISHARES TR IBONDS 28 TRM TS (IBTI) | AT COST | 75,060 | 74,428 |
| 7,064 SHS ISHARES TR IBONDS 27 TRM TS (IBTH) | AT COST | 155,015 | 156,797 |
| 10,620 SHS ISHARES TR IBONDS 26 TRM TS (IBTG) | AT COST | 239,908 | 242,242 |
| 9,685 SHS ISHARES TR IBONDS 25 TRM TS (IBTF) | AT COST | 224,959 | 225,854 |
| 131 SHS AON PLC SHS CL A COMO USD0.01 (AON) | AT COST | 31,213 | 47,050 |
| 144 SHS ACCENTURE PLC (ACN) | AT COST | 36,478 | 50,658 |
| 149 SHS CHUBB LIMITED COM NPV (CB) | AT COST | 21,632 | 41,169 |
| 480 SHS ABBOTT LABORATORIES (ABT) | AT COST | 50,860 | 54,293 |
| 169 SHS ABBVIE INC COM USD0.01 (ABBV) | AT COST | 18,038 | 30,031 |
| 168 SHS AIR PRODUCTS AND CHEMICALS INC (APD) | AT COST | 46,301 | 48,726 |
| 156 SHS ALPHABET INC CAP STK CL C (GOOG) | AT COST | 13,346 | 29,709 |
| 314 SHS ALPHABET INC CAP STK CL A (GOOGL) | AT COST | 26,880 | 59,440 |
| 91 SHS AMGEN INC (AMGN) | AT COST | 22,620 | 23,718 |
| 472 SHS APPLE INC (AAPL) | AT COST | 61,113 | 118,198 |
| 146 SHS CME GROUP INC COM (CME) | AT COST | 26,111 | 33,906 |
| 145 SHS CATERPILLAR INC COM (CAT) | AT COST | 25,324 | 52,600 |
| 508 SHS CENTENE GROUP (CNC) | AT COST | 32,847 | 30,775 |
| 309 SHS EXPEDITORS INTERNATIONAL OF WASHINGTON INC (EXPD) | AT COST | 29,728 | 34,228 |
| 126 SHS HOME DEPOT INC (HD) | AT COST | 35,710 | 49,013 |
| 67 SHS INTUIT INC (INTU) | AT COST | 25,422 | 42,110 |
| 301 SHS JPMORGAN CHASE & CO (JPM) | AT COST | 34,903 | 72,153 |
| 229 SHS JOHNSON & JOHNSON COM USD1.00(JNJ) | AT COST | 34,464 | 33,118 |
| 500 SHS LAM RESEARCH CORP COM (LRCX) | AT COST | 30,631 | 36,115 |
| 76 SHS LOCKHEED MARTIN CORP COM USD1.00 (LMT) | AT COST | 29,340 | 36,931 |
| 310 SHS MICROSOFT CORP (MSFT) | AT COST | 86,487 | 130,665 |
| 473 SHS MICRON TECHNOLOGY INC (MU) | AT COST | 29,358 | 39,808 |
| 1498 SHS NVIDIA CORPORATION COM (NVDA) | AT COST | 26,380 | 201,166 |
| 209 SHS PACKAGING CORP OF AMERICA COM (PKG) | AT COST | 29,434 | 47,052 |
| 291 SHS PROCTER AND GAMBLE CO COM (PG) | AT COST | 39,680 | 48,786 |
| 242 SHS QUALCOMM INC (QCOM) | AT COST | 30,342 | 37,176 |
| 537 SHS SYSCO CORP (SYY) | AT COST | 35,933 | 41,059 |
| 476 SHS TJX COMPANIES INC (TJX) | AT COST | 32,531 | 57,506 |
| 239 SHS VISA INC (V) | AT COST | 49,263 | 75,534 |
| 780 SHS WALMART INCOM COM (WMT) | AT COST | 37,384 | 70,473 |
| 9,779 ISHARES TRUST IBONDS DEC 2033 TERM CORPORATE ETF USD (IBDY) | AT COST | 250,042 | 245,453 |
| 8,645 ISHARES TRUST IBONDS DEC 2034 TERM CORPORATE ETF (IBDZ) | AT COST | 230,476 | 220,015 |
| 365 MEDTRONIC PLC (MDT) | AT COST | 31,375 | 29,156 |
| 234 GARMIN LTD COM CHF10.00 (GRMN) | AT COST | 38,141 | 48,265 |
| 51 COSTCO WHOLESALE CORP COM (COST) | AT COST | 35,333 | 46,730 |
| 70 MSCI INC (MSCI) | AT COST | 37,902 | 42,001 |
| 87 MASTERCARD INCORPORATED CL A (MA) | AT COST | 37,787 | 45,812 |
| 300 MERCK & CO. INC COM (MRK) | AT COST | 35,727 | 29,844 |
| 149 SALESFORCE INC COM (CRM) | AT COST | 40,726 | 49,815 |
| 1,066 CITIZENS FINL GROUP INC COM (CFG) | AT COST | 34,143 | 46,648 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSE | 47,650 | 47,650 | 0 | |
| OTHER ADMINISTRATIVE EXPENSE | 30 | 30 | 0 | |
| BOOKKEEPING FEES | 2,545 | 2,545 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ESTIMATED PAYMENTS | 1,422 | 1,422 | 0 |