| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX RETURN PREPARATION | 4,700 | 0 | 4,700 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AEP TX INC 2.1% 07/01/30 | 214,185 | 214,185 |
| AMCOR FLEXIBLES NORTH 3.1% 09/15/26 | 242,021 | 242,021 |
| AMERIPRISE FINL INC 3% 04/02/25 | 248,937 | 248,937 |
| BK OF AMER CORP MTN 2% 06/22/27 | 229,990 | 229,990 |
| BORGWARNER INC 2.65% 07/01/27 | 237,799 | 237,799 |
| CAP ONE FINL CO 3.2% 02/05/25 | 249,950 | 249,950 |
| CUMMINS INC 4.9% 02/20/29 | 251,560 | 251,560 |
| DUKE ENERGY CORP 5% 12/08/25 | 250,637 | 250,637 |
| EAGLE MATERIALS 2.5% 07/01/31 | 212,562 | 212,562 |
| EASTMAN CHEM CO 3.8% 03/15/25 | 249,409 | 249,409 |
| GOLDMAN SACHS GROUP MTN 2% 12/14/26 | 233,892 | 233,892 |
| GOLDMAN SACHS GROUP MTN 6% 04/30/29 | 248,155 | 248,155 |
| HOME DEPOT INC 4.9% 04/15/29 | 252,212 | 252,212 |
| IBM CORP 4.5% 02/06/28 | 248,528 | 248,528 |
| INTEL CORP 4.875% 02/10/28 | 248,724 | 248,724 |
| JPMORGAN CHASE MTN 5% 12/18/34 | 494,260 | 494,260 |
| LAB CORP OF AMER 3.6% 02/01/25 | 249,730 | 249,730 |
| LOCKHEED MARTIN CORP 4.5% 02/15/29 | 247,159 | 247,159 |
| MARATHON PETRLM CORP 5.125% 12/15/26 | 251,359 | 251,359 |
| MARRIOTT INTL 4.65% 12/01/28 | 248,190 | 248,190 |
| NATL RURAL UTIL COOP 2.4% 03/15/30 | 220,550 | 220,550 |
| ORACLE CORP 4.5% 05/06/28 | 247,506 | 247,506 |
| PARKER-HANNIFIN CO MTN 3.3% 11/21/24 | 246,491 | 246,491 |
| PHILLIPS 66 4.65% 11/15/34 | 233,062 | 233,062 |
| PRUDENTIAL FINL MTN 4.25% 08/15/29 | 241,814 | 241,814 |
| SONOCO PRODUCTS CO 2.25% 02/01/27 | 236,429 | 236,429 |
| ST STR CORP 5.272% 08/03/26 | 252,472 | 252,472 |
| THERMO FISHER SCIENTIFIC 5% 01/31/29 | 252,114 | 252,114 |
| TOYOTA MTR CR CORP MTN 4.8% 01/10/25 | 250,005 | 250,005 |
| TRANSCONT GAS PIPE LI 3.25% 05/15/30 | 227,750 | 227,750 |
| UNITEDHEALTH GROUP INC 4.2% 05/15/32 | 235,572 | 235,572 |
| US BANCORP MTN 5.35% 12/19/34 | 248,208 | 248,208 |
| VALERO ENERGY CORP 2.15% 09/15/27 | 233,714 | 233,714 |
| WASTE MGMT INC 4.65% 03/15/30 | 247,000 | 247,000 |
| WELLS FARGO & CO 3% 10/23/26 | 242,405 | 242,405 |
| WELLS FARGO & CO MTN 4.5% 07/28/25 | 248,743 | 248,743 |
| WELLS FARGO & CO MTN 5.15% 12/16/34 | 242,556 | 242,556 |
| ZIONS BANCORP NA MTN 3.25% 10/29/29 | 222,781 | 222,781 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES | 43,095 | 43,095 |
| ADOBE SYSTEMS INC | 171,202 | 171,202 |
| ADVANCED MICRO DEVICES | 61,844 | 61,844 |
| ALERIAN MLP ETF | 84,280 | 84,280 |
| ALPHABET INC/CA-CL A | 951,611 | 951,611 |
| ALPHABET INC-CL C | 137,879 | 137,879 |
| AMAZON.COM INC | 1,813,258 | 1,813,258 |
| AMERICAN EXPRESS CO | 326,469 | 326,469 |
| AMERIPRISE FINANCIAL INC | 45,789 | 45,789 |
| AMPHENOL CORP-CL A | 129,177 | 129,177 |
| ANALOG DEVICES INC | 119,615 | 119,615 |
| APPLE INC. | 1,558,113 | 1,558,113 |
| ARES MANAGEMENT CORP | 424,872 | 424,872 |
| ARTHUR J GALLAGHER & CO | 55,635 | 55,635 |
| ASML HOLDING NV-NY REG SHS | 64,456 | 64,456 |
| AUTOMATIC DATA PROCESSING INC | 136,705 | 136,705 |
| AVANTIS US SMALL CAP VALUE | 849,464 | 849,464 |
| BERKSHIRE HATHAWAY INC-CL B | 106,068 | 106,068 |
| BOSTON SCIENTIFIC CORP | 193,824 | 193,824 |
| BROADCOM INC | 413,371 | 413,371 |
| CADENCE DESIGN SYS INC | 96,448 | 96,448 |
| CHIPOTLE MEXICAN GRILL INC | 59,999 | 59,999 |
| CONSTELLATION BRANDS INC-A | 126,633 | 126,633 |
| COOPER COS INC/THE | 136,240 | 136,240 |
| DANAHER CORP | 152,880 | 152,880 |
| EATON CORP PLC | 288,063 | 288,063 |
| ECOLAB INC | 79,200 | 79,200 |
| ELI LILLY & CO | 140,504 | 140,504 |
| EQUIFAX INC | 89,198 | 89,198 |
| FAIR ISAAC CORP | 91,583 | 91,583 |
| GARTNER INC | 84,782 | 84,782 |
| GOLDMAN SACHS GROUP INC | 858,930 | 858,930 |
| ILLUMINA INC | 49,309 | 49,309 |
| INTUIT INC | 228,774 | 228,774 |
| INTUITIVE SURGICAL INC | 390,948 | 390,948 |
| IQVIA HOLDINGS INC | 126,356 | 126,356 |
| JPMORGAN CHASE & CO | 287,652 | 287,652 |
| LINDE PLC | 75,361 | 75,361 |
| MASTERCARD INC-CLASS A | 492,343 | 492,343 |
| META PLATFORMS INC-CLASS A | 1,179,217 | 1,179,217 |
| METTLER-TOLEDO INTERNATIONAL | 143,171 | 143,171 |
| MICROSOFT CORP | 1,873,146 | 1,873,146 |
| NVIDIA CORP | 952,116 | 952,116 |
| ORACLE CORP | 377,606 | 377,606 |
| O'REILLY AUTOMOTIVE INC | 56,918 | 56,918 |
| PALANTIR TECHNOLOGIES INC-A | 374,369 | 374,369 |
| PALO ALTO NETWORKS INC | 62,958 | 62,958 |
| PARKER HANNIFIN CORP | 58,515 | 58,515 |
| PAYPAL HOLDINGS INC | 296,591 | 296,591 |
| PROGRESSIVE CORP | 74,998 | 74,998 |
| ROPER TECHNOLOGIES INC | 247,968 | 247,968 |
| S&P GLOBAL INC | 37,850 | 37,850 |
| SALESFORCE.COM INC | 288,192 | 288,192 |
| SCHWAB (CHARLES) CORP | 163,932 | 163,932 |
| SHERWIN-WILLIAMS CO/THE | 64,587 | 64,587 |
| THERMO FISHER SCIENTIFIC INC | 45,260 | 45,260 |
| TJX COMPANIES INC | 200,424 | 200,424 |
| TRANSDIGM GROUP INC | 258,525 | 258,525 |
| UNION PACIFIC CORP | 45,608 | 45,608 |
| UNITEDHEALTH GROUP INC | 62,221 | 62,221 |
| VERTIV HOLDINGS CO-A | 330,605 | 330,605 |
| VISA INC-CLASS A SHARES | 332,158 | 332,158 |
| WALMART INC | 555,653 | 555,653 |
| ZOETIS INC | 112,585 | 112,585 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERICAN TOWER CORP | FMV | 212,389 | 212,389 |
| BRISTOL MALL HOLDING COMPANY LLC (PARTNERSHIP INTEREST) | FMV | 500,000 | 500,000 |
| ENERGY TRANSFER LP | FMV | 1,567,200 | 1,567,200 |
| ENTERPRISE PRODUCTS PARTNERS | FMV | 940,800 | 940,800 |
| INVESCO QQQ TRUST SERIES 1 | FMV | 1,270,407 | 1,270,407 |
| INVESCO S&P 500 EQUAL WEIGHT | FMV | 1,577,070 | 1,577,070 |
| JPM NASDAQ EQUITY PREMIUM | FMV | 2,339,770 | 2,339,770 |
| JPMORGAN EQUITY PREMIUM INCOME ETF | FMV | 149,578 | 149,578 |
| MPLX LP | FMV | 1,005,060 | 1,005,060 |
| SPDR S&P 500 ETF TRUST | FMV | 6,520,140 | 6,520,140 |
| VANGUARD S&P 500 ETF | FMV | 2,316,883 | 2,316,883 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDEND RECEIVABLE | 68,869 | 59,037 | 59,037 |
| INTEREST RECEIVABLE - SECURITIES | 129,013 | 129,269 | 129,269 |
| CASH SURRENDER VALUE | 3,852,959 | 4,483,622 | 4,483,622 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 260 | 260 | 0 | |
| SUPPLIES | 740 | 0 | 740 | |
| LIFE INSURANCE | 988,188 | 0 | 0 | |
| CAMP FOR KIDS PROGRAM | 69,852 | 0 | 69,852 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP REVENUE | -69,214 | -23,538 | -69,214 |
| PARTNERSHIP GAIN | 256,883 | 256,883 |
| Description | Amount |
|---|---|
| PARTNERSHIP K-1 PASS THROUGHS | 51,272 |
| PARTNERSHIP DISTRIBUTIONS RECORDED AS INCOME ON BOOKS | 299,789 |
| UNREALIZED CHANGE IN VALUE OF INVESTMENTS | 4,644,221 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 4,959 | 8,582 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 207,212 | 207,212 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SECTION 4940 TAX | 66,540 | 0 | 0 |