| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMGEN INC NOTE - 5.250% - 03/0 | 98,046 | 99,306 |
| AON CORP - 2.800% - 05/15/2030 | 207,465 | 178,185 |
| APPLE INC - 2.500% - 02/09/202 | 244,740 | 249,451 |
| AT&T INC - 2.300% - 06/01/2027 | 205,528 | 188,737 |
| BANK AMER CORP BOND - 3.248% - | 206,950 | 192,738 |
| BANK OF NY MELLON - 3.000% - 0 | 250,677 | 249,385 |
| BROADCOM INC - 4.750% - 04/15/ | 245,318 | 248,378 |
| CITIGROUP - 3.520% - 10/27/202 | 150,561 | 153,977 |
| CVS HEALTH CORP - 5.000% - 01/ | 251,409 | 246,617 |
| DISNEY WALT CO - 2.000% - 09/0 | 74,037 | 66,713 |
| DISNEY WALT CO - 2.650% - 01/1 | 104,378 | 88,541 |
| FEDERAL HOME LOAN - 6.000% - 0 | 310,000 | 310,104 |
| FIFTH THIRD BANCORP NOTE CALL | 201,407 | 206,828 |
| INTEL CORP NOTE - 5.125% - 02/ | 254,629 | 247,828 |
| INTERCONTINENTAL EXCHANGE INC | 122,751 | 108,057 |
| JOHNSON & JOHNSON - 2.450% - 0 | 102,141 | 97,761 |
| KEYCORP MEDIUM TERM NTS - 2.25 | 154,797 | 141,513 |
| LOWES COS INC - 3.100% - 05/03 | 96,521 | 96,664 |
| META PLATFORMS INC SER B NOTE | 194,278 | 195,526 |
| MORGAN STANLEY SER I MTN CALL | 123,094 | 119,824 |
| ORACLE CORP NOTE - 2.650% - 07 | 177,790 | 169,713 |
| PAYPAL HLDGS INC - 2.850% - 10 | 130,079 | 114,269 |
| PEPSICO INC - 2.750% - 04/30/2 | 102,988 | 99,454 |
| PNC FINL SVCS GROUP INC NOTE - | 256,974 | 258,781 |
| SALESFORCE COM - 3.700% - 04/1 | 95,419 | 92,499 |
| SCHWAB CHARLES CORP - 6.196% - | 240,188 | 244,907 |
| STARBUCKS CORP 2.25% 03/12/203 | 123,695 | 109,620 |
| UNITEDHEALTH GROUP INC NOTE - | 123,153 | 121,870 |
| WALMART INC NOTE - 4.000% - 04 | 119,416 | 119,450 |
| WELLS FARGO - 3.550% - 09/29/2 | 58,927 | 59,525 |
| WILLIAMS COS INC - 5.300% - 08 | 202,209 | 201,893 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 56,842 | 102,178 |
| ADOBE SYSTEMS, INC | 31,618 | 51,138 |
| AIR PRODS & CHEM INC | 26,316 | 31,324 |
| ALLSTATE CORP | 15,688 | 28,919 |
| ALPHABET INC CL A | 58,153 | 87,078 |
| ALPHABET INC CL C | 33,356 | 182,822 |
| AMAZON COM | 69,288 | 271,605 |
| AMERICAN ELECTRIC POWER INC | 14,069 | 16,786 |
| AMERICAN FUNDS EUROPACIFIC GRO | 399,285 | 412,610 |
| AMERICAN TOWER REIT INC | 27,911 | 32,097 |
| AMERIPRISE FINANCIAL INC | 27,029 | 121,926 |
| APPLE INC | 34,086 | 346,581 |
| BERKSHIRE HATHAWAY INC. CLASS | 41,381 | 89,749 |
| BOOKING HOLDINGS INC | 46,951 | 139,116 |
| BRITISH AMERICAN TOBACCO PLC | 20,216 | 16,671 |
| BROADCOM INC | 15,453 | 229,522 |
| CATERPILLAR INC | 37,248 | 117,171 |
| CHEVRON CORP | 13,497 | 24,623 |
| CHUBB LIMITED | 32,374 | 71,285 |
| CISCO SYSTEMS INC | 66,673 | 90,931 |
| CLEARBRIDGE INTERNATIONAL GROW | 343,300 | 423,254 |
| COHEN & STEERS INSTITUTIONAL R | 224,469 | 257,527 |
| CONOCOPHILLIPS | 19,190 | 56,329 |
| CORNING INC | 18,774 | 26,849 |
| COSTCO WHOLESALE CORPORATION | 16,201 | 94,376 |
| CROWN CASTLE INTL | 37,553 | 27,863 |
| DANAHER CORP | 10,610 | 34,892 |
| DIGITAL RLTY TR INC | 29,524 | 44,333 |
| DIMENSIONAL U S SMALL CAP ETF | 248,675 | 289,150 |
| DOW INC | 80,246 | 56,182 |
| DUKE ENERGY CO | 15,570 | 21,009 |
| EATON CORP PLC | 19,324 | 80,976 |
| ECOLAB INC | 32,246 | 52,488 |
| ENBRIDGE INC | 18,798 | 26,434 |
| EXXON MOBIL CORP | 66,674 | 126,502 |
| FIDELITY INTERMEDIATE TREASURY | 1,085,324 | 1,068,367 |
| FIDELITY SHORT TERM TREASURY B | 268,651 | 272,409 |
| FIFTH THIRD BANCORP | 20,404 | 22,789 |
| FORD MOTOR COMPANY | 17,256 | 15,840 |
| FORTIVE CORPORATION | 14,160 | 24,825 |
| HASBRO INC | 24,230 | 15,878 |
| HOME DEPOT INC | 21,099 | 64,183 |
| HONEYWELL INTL | 81,088 | 87,194 |
| HUNTINGTON BANCSHARES INC | 20,155 | 21,916 |
| INVESCO OPPENHEIMER DEVELOPING | 365,080 | 350,660 |
| ISHARES CORE MSCI EAFE ETF | 447,071 | 517,261 |
| JOHNSON & JOHNSON | 23,886 | 27,333 |
| JP MORGAN CHASE | 53,104 | 173,550 |
| JPMORGAN LARGE CAP GROWTH FUND | 886,456 | 1,749,940 |
| LOCKHEED MARTIN CORP | 25,749 | 40,333 |
| MCDONALD'S CORP | 59,038 | 91,025 |
| MEDTRONIC PLC | 38,816 | 33,629 |
| MERCK & CO INC | 65,300 | 106,344 |
| META PLATFORMS INC | 16,486 | 84,313 |
| MFS MID CAP VALUE FUND CLASS R | 486,161 | 505,728 |
| MICROSOFT CORP | 97,687 | 403,797 |
| MORGAN STANLEY | 11,851 | 17,601 |
| NEXTERA ENERGY, INC | 13,031 | 12,833 |
| NORTHROP GRUMMAN CORP | 29,113 | 63,354 |
| NOVARTIS AG ADR | 19,943 | 26,955 |
| NVIDIA CORP | 27,917 | 259,180 |
| PAYPAL HOLDINGS, INC | 87,201 | 67,939 |
| PEPSICO INC | 69,669 | 98,687 |
| PHILIP MORRIS INTL | 29,744 | 43,567 |
| PNC FINANCIAL GROUP INC | 17,497 | 39,920 |
| PROCTER GAMBLE CO | 34,963 | 70,245 |
| PROLOGIS | 33,482 | 30,230 |
| PRUDENTIAL FINCL INC | 17,568 | 28,210 |
| QUALCOMM INC | 17,181 | 28,112 |
| QUEST DIAGNOSTICS | 22,436 | 34,698 |
| RAYTHEON TECHNOLOGIES CORP | 45,914 | 84,823 |
| SALESFORCE.COM | 30,571 | 91,941 |
| SCHWAB STRATEGIC TR US LARGE C | 732,714 | 1,053,410 |
| SOUTH BOW CORP | 7,797 | 2,734 |
| SPDR PORTFOLIO SMALL CAP ETF | 301,279 | 414,567 |
| SPDR S&P 600 SMALL CAP VALUE | 407,839 | 580,300 |
| STARBUCKS CORP COM | 28,063 | 28,561 |
| T. ROWE PRICE MID CAP GROWTH F | 954,717 | 1,019,204 |
| TARGET CORPORATION | 30,888 | 32,849 |
| TC ENERGY CORPORATION | 17,405 | 26,987 |
| TE CONNECTIVITY LTD | 18,730 | 43,892 |
| TESLA MOTORS INC | 71,759 | 82,383 |
| THERMO FISHER SCIENTIFIC INC | 18,231 | 63,468 |
| TRUIST FINANCIAL CORPORATION | 23,797 | 22,254 |
| TSTONE SANDS CAP EMERG CLR6 | 470,596 | 325,366 |
| UNION PACIFIC | 42,706 | 94,181 |
| UNITEDHEALTH GROUP INC | 23,129 | 84,479 |
| VANGUARD FTSE DEVELOPED MARKET | 632,986 | 744,510 |
| VANGUARD FTSE EMERGING MARKETS | 346,929 | 400,103 |
| VANGUARD GROWTH INDEX FD ADMIR | 878,752 | 1,655,231 |
| VANGUARD MID-CAP VALUE INDEX | 540,984 | 619,094 |
| VANGUARD REIT INDEX FD ADMIRAL | 238,065 | 247,429 |
| VANGUARD SM-CAP ETF | 137,698 | 164,111 |
| VERIZON COMMUNICATIONS | 39,419 | 31,912 |
| VISA INC | 30,561 | 124,836 |
| WAL-MART STORES INC | 31,728 | 91,886 |
| WALT DISNEY HOLDINGS CO | 42,535 | 35,855 |
| WILLIAMS COS | 27,851 | 65,539 |
| ZOETIS INC | 39,649 | 40,081 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 56,381 | 56,381 | ||
| Bank Charges | 16 | 16 | ||
| EQUIPMENT MAINTENANCE | 4,566 | 4,566 | ||
| Indemnification Insurance | 1,625 | 1,625 | ||
| OFFICE SUPPLIES | 50 | 50 | ||
| State or Local Filing Fees | 25 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 132,355 | 132,355 | ||
| BOARD MEETING STIPENDS | 152 | 152 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 9,900 | |||
| Foreign Tax Paid | 1,741 | 1,741 |