| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,341 | 1,341 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 58013MEU4 MCDONALD'S CORP | ||
| 00185AAK0 AON PLC | ||
| 92343VDY7 VERIZON COMMUNICATIO | 28,534 | 26,062 |
| 00206RKG6 AT&T INC | 40,713 | 38,129 |
| 00287YAQ2 ABBVIE INC | ||
| 14040HBG9 CAPITAL ONE FINANCIA | ||
| 20030NBW0 COMCAST CORP | 53,667 | 49,230 |
| 316773DA5 FIFTH THIRD BANCORP | 37,699 | 34,339 |
| 49326EEK5 KEYCORP | 37,303 | 34,208 |
| 863667BA8 STRYKER CORP | ||
| 882508BH6 TEXAS INSTRUMENTS IN | ||
| 961214DW0 WESTPAC BANKING CORP | 80,692 | 69,443 |
| 96949LAD7 WILLIAMS PARTNERS LP | 38,737 | 34,860 |
| 98389BAR1 XCEL ENERGY INC | ||
| 035240AV2 ANHEUSER-BUSCH INBEV | 45,671 | 39,058 |
| 09247XAR2 BLACKROCK INC | 39,105 | 35,949 |
| 25466AAJ0 DISCOVER BANK | ||
| 30231GBN1 EXXON MOBIL CORPORAT | 77,806 | 70,316 |
| 446150AS3 HUNTINGTON BANCSHARE | 26,308 | 23,332 |
| 693475AZ8 PNC FINANCIAL SERVIC | 77,106 | 70,580 |
| 857477BG7 STATE STREET CORP | 78,237 | 70,653 |
| 91324PDX7 UNITEDHEALTH GROUP | 78,610 | 72,962 |
| 931142ET6 WALMART INC | 39,386 | 35,644 |
| 912828U24 US TREASURY NOTE 2.0 | 112,013 | 115,454 |
| 91282CFV8 US TREASURY NOTE 4.1 | 72,464 | 70,802 |
| 91282CCS8 US TREASURY NOTE | 138,786 | 139,394 |
| 912828YQ7 US TREASURY NOTE | 143,586 | 142,700 |
| 91282CFF3 US TREASURY NOTE | 106,847 | 107,197 |
| 912828ZQ6 US TREASURY NOTE | 136,920 | 122,856 |
| 91282CEP2 US TREASURY NOTE | 132,411 | 132,005 |
| 91282CDJ7 US TREASURY NOTE 1.3 | 108,579 | 108,883 |
| 912828YB0 US TREASURY NOTE | 193,122 | 182,029 |
| 912828V98 US TREASURY NOTE | 163,925 | 168,635 |
| 9128286B1 US TREASURY NOTE | 133,843 | 133,211 |
| 031162CT5 AMGEN INC | 46,251 | 49,050 |
| 126650DY3 CVS HEALTH CORP | 37,740 | 41,247 |
| 26441CBL8 DUKE ENERGY CORP | 41,742 | 45,530 |
| 38141GYJ7 VR GOLDMAN SACHS GRO | 58,616 | 67,171 |
| 459200JZ5 IBM CORP | 71,300 | 74,869 |
| 6174468C6 MORGAN STANLEY | ||
| 9128284N7 US TREASURY NOTE | 169,485 | 172,505 |
| 9128286A3 US TREASURY NOTE | 48,641 | 49,955 |
| 91282CGM7 US TREASURY NOTE | 72,094 | 72,888 |
| 91282CHC8 US TREASURY NOTE | 110,786 | 110,558 |
| 91282CHT1 US TREASURY NOTE | ||
| 036752AZ6 ELEVANCE HEALTH INC | 50,728 | 51,671 |
| 053332AZ5 AUTOZONE INC | 33,366 | 34,610 |
| 06051GJZ3 VR BANK OF AMERICA | 66,044 | 71,543 |
| 166764BY5 CHEVRON CORP | 66,734 | 69,552 |
| 337738BH0 FISERV INC | 36,873 | 36,091 |
| 37045XDL7 GENERAL MOTORS FINL | 40,997 | 45,276 |
| 68389XCE3 ORACLE CORP | 34,592 | 35,944 |
| 907818FU7 UNION PACIFIC CORP | 65,828 | 68,780 |
| 91159HJK7 VR US BANCORP | 24,095 | 25,313 |
| 912810FP8 US TREASURY BOND 5.3 | 74,152 | 75,258 |
| 91282CJZ5 US TREASURY NOTE | 52,931 | 54,828 |
| 91282CLF6 US TREASURY NOTE | 132,330 | 132,922 |
| 00287YBX6 ABBVIE INC | 37,661 | 38,791 |
| 02005NBP4 ALLY FINANCIAL INC | 46,369 | 47,293 |
| 13608JAA5 CANADIAN IMPERIAL BA | 77,432 | 77,666 |
| 254709AS7 DISCOVER FINANCIAL | 55,501 | 55,335 |
| 29444UBE5 EQUINIX INC | 47,590 | 47,998 |
| 46647PDY9 VR JPMORGAN CHASE & | 63,445 | 65,876 |
| 548661EG8 LOWE'S COS INC | 49,332 | 49,640 |
| 61747YFF7 VR MORGAN STANLEY | 77,247 | 77,396 |
| 70450YAE3 PAYPAL HOLDINGS INC | 37,392 | 38,315 |
| 863667BE0 STRYKER CORP | 39,599 | 40,218 |
| 91282CKU4 US TREASURY NOTE | 93,305 | 93,677 |
| 91282CLJ8 US TREASURY NOTE | 63,969 | 64,784 |
| 91282CMM0 US TREASURY NOTE | 61,680 | 62,281 |
| 91282CNT4 US TREASURY NOTE | 126,213 | 125,899 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 3137A6QZ8 FED HOME LN MTG CORP | |||
| 3137BKD72 FED HOME LN MTG CORP | |||
| 36250PAC9 GS MORTGAGE SECURITI | |||
| 90276RBD9 UBS COMMERCIAL MORTG | |||
| 704223817 IMPAX SMALL CAP-INS | AT COST | 343,109 | 456,603 |
| 00888Y847 INVESCO BAL RSK COMM | AT COST | 111,400 | 127,504 |
| 922031760 VANGUARD HIGH YIELD | AT COST | 313,000 | 298,935 |
| 3140J5LJ6 FNMA POOL #BM1228 | AT COST | 15,395 | 14,235 |
| 464287499 ISHARES RUSSELL MID- | AT COST | 123,403 | 392,974 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 599,070 | 1,088,399 |
| 3132A8DC0 FHLMC POOL #ZS7299 | AT COST | 7,045 | 6,533 |
| 00143W859 INV OPP DEVELOP MRKT | |||
| 61760X760 MSIF-INTERNATIONAL E | |||
| 003021714 ABERDEEN EMERG MARKE | AT COST | 349,473 | 331,973 |
| 77954Q403 T ROWE PRICE BLUE CH | AT COST | 481,693 | 894,669 |
| 85917K546 STERLING CAP STR S/C | AT COST | 250,346 | 166,816 |
| 464287481 ISHARES RUSSELL MID- | AT COST | 151,193 | 423,555 |
| 55273H353 MFS VALUE FUND-R6 48 | AT COST | 779,675 | 1,010,946 |
| 31417GLR5 FNMA POOL #AB9335 | AT COST | 1,422 | 1,340 |
| 464287200 ISHARES CORE S & P 5 | AT COST | 1,209,415 | 3,348,672 |
| 411512528 HARBOR CAPITAL APPRE | AT COST | 339,478 | 943,577 |
| 89154M702 TOUCHSTONE SANDS EM | |||
| 04314H758 ARTISAN SMALL CAP FU | AT COST | 241,095 | 169,382 |
| 693390841 PIMCO HIGH YIELD FD- | AT COST | 313,834 | 292,112 |
| 298706110 EUPAC FUND-F-3 716 | AT COST | 250,074 | 343,261 |
| 31641Q755 FIDELITY NEW MRKTS I | |||
| 413838574 OAKMARK INTERNATIONA | AT COST | 235,000 | 457,253 |
| 46090F100 INVESCO OPTIMUM YIEL | AT COST | 142,677 | 136,793 |
| 31418E5W6 FNMA POOL #MA5360 | AT COST | 50,817 | 52,035 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 502,312 | 619,490 |
| 256206103 DODGE & COX INTL STO | AT COST | 245,000 | 260,384 |
| 3132D6J68 FHLMC POOL #SB8385 | AT COST | 70,612 | 71,502 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 99,660 | 111,510 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 219,581 | 236,867 |
| Description | Amount |
|---|---|
| CY PURCHASE OF ACCRUED INTEREST | 1,289 |
| PY PENDING SALES | 49 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - ADR FEES | 738 | 738 | 0 |
| Description | Amount |
|---|---|
| RECOVERY OF GRANTS PAID | 39,582 |
| MUTUAL FUND TIMING ADJ | 2,253 |
| PY PURCHASE OF ACCRUED INTEREST | 1,595 |
| CY PENDING SALES | 72 |
| COST BASIS ADJUSTMENT | 42 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT ADMIN FEE | 8,159 | 8,159 | ||
| SCHOLARSHIP ADMIN FEES | 27,104 | 27,104 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 5,796 | 5,796 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 17,235 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 6,736 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,678 | 1,678 | 0 |