| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,100 | 3,550 | 0 | 3,550 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 37 SHS ABBVIE INC COM | 5,013 | 6,575 |
| 19 SHS AMGEN INC | 4,822 | 4,952 |
| 97 SHS BANK OF AMERICA CORP | 2,860 | 4,263 |
| 5 SHS BLACKROCK INC | 3,734 | 5,126 |
| 17 SHS CME GROUP INC | 3,537 | 3,948 |
| 52 SHS COLGATE PALMOLIVE CO | 3,116 | 3,727 |
| 38 SHS CROWN CASTLE INC | 4,418 | 3,449 |
| 40 SHS EXXON MOBIL CORP | 2,645 | 4,303 |
| 21 SHS HOME DEPOT INC | 5,866 | 8,169 |
| 32 SHS HONEYWELL INTL INC | 5,991 | 7,228 |
| 40 SHS JOHNSON & JOHNSON | 6,531 | 5,785 |
| 17 SHS JPMORGAN CHASE & CO | 1,714 | 4,075 |
| 66 SHS NEXTERA ENERGY INC | 4,604 | 4,732 |
| 9 SHS NORTHROP GRUMMAN CP(HLDG CO) | 4,211 | 4,224 |
| 40 SHS PROCTER & GAMBLE | 5,580 | 6,706 |
| 27 SHS PROLOGIS INC COM | 3,293 | 2,854 |
| 59 SHS SEMPRA | 4,411 | 5,175 |
| 16 SHS SHERWIN WILLIAMS COMPANY OHIO | 4,167 | 5,439 |
| 15 SHS T-MOBILE US INC COM | 2,279 | 3,311 |
| 11 SHS UNITEDHEALTH GP INC | 4,671 | 5,564 |
| 25 SHS ALPHABET INC CL A | 4,436 | 4,733 |
| 21 SHS ANALOG DEVICES INC | 4,839 | 4,462 |
| 189 AT&T INC | 4,265 | 4,304 |
| 56 SHS BANK OF NEW YORK MELLON CORP | 4,270 | 4,302 |
| 28 SHS CHENIERE ENERGY INC NEW | 4,783 | 6,016 |
| 12 SHS CHUBB LTD | 2,878 | 3,316 |
| 19 SHS CONSTELLATION ENERGY CORP | 4,111 | 4,250 |
| 30 SHS DELL TECHNOLOGIES INC CL C | 3,240 | 3,457 |
| 12 SHS EATON CORP PLC SHS | 4,320 | 3,982 |
| 73 SHS FREEPORT-MCMORAN BL-B | 3,723 | 2,780 |
| 10 SHS GENL DYNAMICS CORP | 2,910 | 2,635 |
| 10 SHS GOLDMAN SACHS GRP INC | 4,093 | 5,726 |
| 25 SHS M&T BANK CORP | 4,305 | 4,700 |
| 12 SHS MC DONALDS CORP | 3,233 | 3,479 |
| 46 SHS MERCK & CO INC NEW COM | 5,305 | 4,576 |
| 90 SHS SCHLUMBERGER LTD | 4,429 | 3,451 |
| 19 SHS STARBUCKS CORP WASHINGTON | 1,601 | 1,734 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL TAX DEPOSIT | 800 | 700 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH ADJUSTMENT | 122 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 176 | 35 | 0 | 141 |
| INSURANCE - VALERO | 500 | 500 | 0 | 0 |
| OTHER PROGRAM EXPENSES | 9,131 | 0 | 0 | 9,131 |
| REGISTRATION FEE | 115 | 69 | 0 | 46 |
| PROPERTY MAINTENANCE - VALERO | 8,150 | 8,150 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED PROPERTY TAX | 456 | 578 |
| ACCRUED BOND INTEREST | 0 | 140 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES - TTI | 3,000 | 2,250 | 0 | 750 |
| INVESTMENT MANAGEMENT FEES - MORGAN STANLEY | 1,250 | 1,250 | 0 | 0 |
| CONSULTING FEES - SJM & CO | 938 | 469 | 0 | 469 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE TAXES | 185 | 0 | 0 | 0 |
| REAL ESTATE TAXES | 14,373 | 14,373 | 0 | 0 |