| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 30,450 | 15,225 | 15,225 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY VAR 01/21/28 | 685,263 | 736,881 |
| WELLS FARGO & CO VAR 06/02/28 | 532,069 | 585,209 |
| JPMORGAN CHASE & VAR 06/01/29 | 51,774 | 57,227 |
| BANK OF AMERICA C VAR 06/14/29 | 317,652 | 352,498 |
| WELLS FARGO & CO VAR 07/25/29 | 29,898 | 31,058 |
| CISCO SYSTEMS, I 4.95% 02/26/31 | 329,368 | 341,443 |
| ALPHABET INC. 4.375% 11/15/32 | 49,968 | 50,186 |
| ARIZONA PUBLIC S 6.35% 12/15/32 | 353,344 | 359,752 |
| CENTERPOINT ENER 4.95% 04/01/33 | 198,630 | 203,972 |
| VIRGINIA ELECTRIC A 5.0% 04/01/33 | 223,252 | 235,269 |
| LOUISVILLE GAS A 5.45% 04/15/33 | 492,940 | 492,475 |
| VIRGINIA ELECTRIC 5.3% 08/15/33 | 496,215 | 516,316 |
| ALABAMA POWER CO 5.85% 11/15/33 | 400,903 | 396,867 |
| UNION ELECTRIC CO 5.2% 04/01/34 | 113,104 | 113,309 |
| PUBLIC SERVICE C 5.35% 05/15/34 | 580,775 | 600,312 |
| NSTAR ELECTRIC CO 5.4% 06/01/34 | 262,581 | 258,931 |
| DUKE ENERGY PROGR 5.7% 04/01/35 | 796,345 | 836,586 |
| ORACLE CORP 3.9% 05/15/35 | 164,844 | 163,838 |
| ORACLE CORP 5.2% 09/26/35 | 279,983 | 268,570 |
| ALPHABET INC. 4.7% 11/15/35 | 49,957 | 50,023 |
| ANTHEM, INC. 5.85% 01/15/36 | 422,485 | 427,200 |
| THE CHARLES SCHWA VAR 11/14/36 | 348,846 | 347,180 |
| FNMA PL FA2695 5.0% 09/01/35 | 1,463,061 | 1,461,406 |
| FNMA PL FA2498 5.0% 08/01/40 | 435,083 | 436,880 |
| FHLMC RR0032 5.0% 10/01/40 | 901,832 | 902,436 |
| GNMA PL MB0656M 4.5% 10/20/40 | 621,484 | 620,377 |
| FHLMC RR0048 5.0% 12/01/40 | 719,391 | 720,302 |
| FNMA PL BW9776 3.0% 06/01/48 | 730,197 | 748,207 |
| FNMA PL CB3372 3.5% 04/01/52 | 2,173,417 | 2,238,213 |
| FHLMC SD8220 3.0% 06/01/52 | 182,698 | 186,864 |
| FNMA PL CB3770 3.5% 06/01/52 | 1,722,216 | 1,769,796 |
| FNMA PL CB3897 3.5% 06/01/52 | 1,567,532 | 1,628,654 |
| FHLMC SD1189 5.0% 07/01/52 | 729,584 | 725,507 |
| FHLMC SD8237 4.0% 08/01/52 | 1,586,308 | 1,589,462 |
| FHLMC SD8245 4.5% 09/01/52 | 444,977 | 447,583 |
| FNMA PL CB5580 4.5% 10/01/52 | 873,090 | 902,134 |
| FNMA PL CB6031 5.0% 04/01/53 | 999,301 | 1,050,330 |
| FHLMC SD8372 5.5% 11/01/53 | 570,128 | 583,282 |
| FNMA PL MA5245 5.0% 01/01/54 | 361,951 | 366,260 |
| FNMA PL MA5469 5.0% 09/01/54 | 910,542 | 929,416 |
| FNMA PL CB9302 4.5% 10/01/54 | 537,292 | 540,755 |
| FHLMC QJ9665 5.0% 11/01/54 | 533,758 | 548,187 |
| FHLMC SD8491 5.0% 12/01/54 | 850,008 | 881,462 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 177,087 | 203,471 |
| ABBVIE INC | 224,667 | 305,720 |
| ACCENTURE PLC IRELAND F | 152,497 | 116,711 |
| AKAMAI TECHNOLOGIES INC | 196,310 | 168,567 |
| ALPHABET INC (GOOGL) | 213,373 | 477,951 |
| ALPHABET INC (GOOG) | 54,426 | 461,286 |
| AMAZON.COM INC | 243,560 | 523,731 |
| AMERICAN EXPRESS CO | 62,841 | 230,479 |
| APPLE INC | 40,460 | 880,826 |
| APPLIED MATLS INC | 74,729 | 153,423 |
| AUTOZONE INC | 29,327 | 142,443 |
| BAKER HUGHES CO. A | 87,811 | 113,577 |
| BANK OF AMERICA CORP | 103,216 | 220,990 |
| BROADCOM INC | 115,098 | 628,864 |
| CACI INTL INC | 139,558 | 304,235 |
| CARRIER GLOBAL CORP | 59,214 | 105,839 |
| CBRE GROUP INC | 103,584 | 178,638 |
| CENCORA INC | 80,521 | 244,869 |
| CISCO SYS INC | 27,777 | 118,164 |
| CORTEVA INC | 87,227 | 142,372 |
| CROWN HLDGS INC | 145,861 | 141,172 |
| D R HORTON INC | 201,749 | 195,161 |
| DELL TECHNOLOGIES INC | 96,148 | 245,718 |
| DISNEY WALT CO | 142,904 | 234,139 |
| EATON CORP PLC F | 63,803 | 232,194 |
| ECOLAB INC | 131,264 | 139,136 |
| EXXON MOBIL CORP | 1,722 | 77,379 |
| FREEPORT-MCMORAN INC | 106,269 | 117,731 |
| GALLAGHER ARTHUR J & CO | 81,872 | 148,804 |
| GENERAL DYNAMICS CORP | 183,280 | 253,505 |
| GOLDMAN SACHS GROUP INC | 97,538 | 277,764 |
| HOME DEPOT INC | 21,591 | 164,480 |
| HONEYWELL INTL INC | 67,288 | 119,590 |
| INTERCONTINENTAL EXCHANG | 155,657 | 210,386 |
| JOHNSON & JOHNSON | 91,314 | 267,793 |
| JPMORGAN CHASE & CO | 16,263 | 278,076 |
| KKR & CO INC | 42,356 | 216,843 |
| MARATHON PETE CORP | 24,052 | 105,872 |
| MASTERCARD INC | 150,986 | 186,107 |
| MEDTRONIC PLC F | 106,010 | 129,393 |
| MERCK & CO. INC. | 141,858 | 187,994 |
| META PLATFORMS INC | 110,629 | 398,694 |
| MICROSOFT CORP | 49,040 | 889,377 |
| NUCOR CORP | 73,479 | 79,435 |
| NVIDIA CORP | 126,215 | 885,875 |
| ORACLE CORP | 41,393 | 245,976 |
| PARKER-HANNIFIN CORP | 80,035 | 165,244 |
| PROCTER & GAMBLE CO | 108,313 | 152,482 |
| SERVICENOW INC | 208,568 | 157,020 |
| SHELL PLC F | 76,463 | 101,549 |
| SOLSTICE ADVANCED MATLS | 4,139 | 7,433 |
| THE COCA-COLA CO | 202,935 | 197,566 |
| THERMO FISHER SCIENTIFIC | 181,041 | 201,649 |
| TJX COS INC NEW | 171,788 | 295,853 |
| VISA INC | 171,135 | 237,431 |
| WALMART INC | 202,969 | 236,635 |
| WASTE MGMT INC DEL | 149,566 | 152,698 |
| ABBOTT LABORATORIES (ABT) | 104,117 | 127,671 |
| ABBVIE INC (ABBV) | 70,596 | 91,853 |
| ACCENTURE PLC CLS A (ACN) | 241,133 | 189,688 |
| ADVANCED MICRO DEVICES (AMD) | 54,900 | 118,645 |
| ALPHABET INC CL C (GOOG) | 427,778 | 754,375 |
| AMAZON COM INC (AMZN) | 390,819 | 492,801 |
| AMERICAN EXPRESS CO (AXP) | 88,328 | 118,754 |
| AMERICAN TOWER CORP (AMT) | 99,406 | 91,472 |
| ANALOG DEVICES, INC (ADI) | 44,176 | 60,478 |
| APPLE INC (AAPL) | 485,834 | 710,370 |
| AT&T INC (T) | 51,001 | 73,030 |
| AUTOMATIC DATA PROCESSING (ADP) | 57,184 | 49,388 |
| BANK OF AMERICA CORP (BAC) | 127,333 | 173,360 |
| BERKSHIRE HATHAWAY INC (BRK.B) | 156,036 | 164,367 |
| BLACKROCK INC NEW (BLK) | 88,279 | 101,682 |
| BROADCOM INC (AVGO) | 216,562 | 318,412 |
| CHEVRON CORP (CVX) | 119,289 | 114,308 |
| CISCO SYSTEMS INC (CSCO) | 101,834 | 168,234 |
| COSTCO WHOLESALE CORP (COST) | 115,083 | 100,031 |
| DANAHER CORP (DHR) | 34,592 | 33,651 |
| EATON CORP PLC (ETN) | 56,709 | 52,236 |
| ELI LILLY & CO (LLY) | 143,270 | 198,816 |
| EXXON MOBIL CORP (XOM) | 109,289 | 114,323 |
| GE AEROSPACE (GE) | 36,798 | 197,139 |
| HOME DEPOT INC (HD) | 69,518 | 58,497 |
| HONEYWELL INTL INC (HON) | 126,309 | 130,710 |
| INTERCONTINENTAL EXCHANGE (ICE) | 68,216 | 81,142 |
| INTL BUSINESS MACHS CORP (IBM) | 90,442 | 206,162 |
| JPMORGAN CHASE & CO (JPM) | 156,349 | 375,386 |
| LINDE PLC (LIN) | 109,724 | 97,217 |
| LOWES COS INC (LOW) | 20,900 | 24,598 |
| MARSH & MCLENNAN CO'S (MMC) | 157,504 | 140,624 |
| MC DONALDS CORP (MCD) | 57,808 | 58,987 |
| MCKESSON CORP (MCK) | 51,246 | 76,287 |
| META PLATFORMS INC (META) | 259,391 | 360,409 |
| MICROSOFT CORP (MSFT) | 543,680 | 612,747 |
| NETFLIX INC (NFLX) | 66,391 | 67,507 |
| NEXTERA ENERGY INC (NEE) | 57,534 | 63,823 |
| NVIDIA CORP (NVDA) | 454,584 | 752,901 |
| PEPSICO INC (PEP) | 114,139 | 96,445 |
| PFIZER INC (PFE) | 100,274 | 86,552 |
| PROCTER & GAMBLE COM (PG) | 100,144 | 85,413 |
| RTX CORPORATION (RTX) | 69,879 | 121,411 |
| SALESFORCE INC (CRM) | 107,942 | 81,062 |
| TESLA INC (TSLA) | 234,770 | 223,511 |
| TJX COS INC (TJX) | 47,127 | 73,733 |
| UNITEDHEALTH GROUP INC (UNH) | 112,001 | 75,925 |
| VISA INC CL A (V) | 136,529 | 174,654 |
| WALMART INC (WMT) | 84,368 | 185,386 |
| WALT DISNEY CO (DIS) | 33,417 | 36,065 |
| AVALONBAY CMNTYS REIT (AVB) | 28,660 | 22,845 |
| BECTON, DICKINSON AND CO (BDX) | 85,662 | 99,364 |
| BIOGEN INC (BIIB) | 53,899 | 77,788 |
| CARRIER GLOBAL CORP (CARR) | 32,768 | 31,757 |
| CENCORA INC (COR) | 24,819 | 38,841 |
| CHIPOTLE MEXICAN GRILL (CMG) | 12,999 | 14,985 |
| ENTERGY CORP NEW (ETR) | 57,897 | 71,079 |
| FORTIVE CORP (FTV) | 51,585 | 55,210 |
| ISHARES TR RUSSELL MID-CAP (IWR) | 1,457,813 | 1,551,584 |
| MONDELEZ INTL INC (MDLZ) | 60,807 | 46,563 |
| PACCAR INC (PCAR) | 50,992 | 101,187 |
| SIMON PROPERTY GROUP (SPG) | 28,521 | 29,062 |
| SLB LIMITED (SLB) | 104,470 | 85,280 |
| ISHARES TR CORE S&P SMALL-CAP (IJR) | 877,712 | 903,754 |
| NOVO-NORDISK A S ADR (NVO) | 54,402 | 48,132 |
| I SHARES MSCI EAFE (EFA) | 695,895 | 784,373 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVSC QQQ TRUST SRS 1 | AT COST | 582,835 | 982,896 |
| ISHARES CORE MSCI EAFE | AT COST | 7,758,183 | 10,120,163 |
| ISHARES RUSSELL MID CAP | AT COST | 7,228,497 | 8,975,156 |
| SCHWAB US LARGE CAP ETF | AT COST | 15,172,416 | 22,873,500 |
| VANGUARD LARGE CAP ETF | AT COST | 5,310,637 | 7,216,790 |
| VANGUARD MID CAP ETF | AT COST | 4,103,700 | 4,857,993 |
| VANGUARD MID CAP GROWTH | AT COST | 897,014 | 1,116,560 |
| VANGUARD RUSSELL 1000 | AT COST | 10,553,473 | 15,210,331 |
| VANGUARD SMALL CAP ETF | AT COST | 7,221,054 | 8,512,350 |
| WELLTOWER INC | AT COST | 33,511 | 74,801 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 485 | 0 | 485 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 53 | 53 | 0 | |
| DE FILING FEES | 393 | 0 | 393 | |
| MEMBERSHIP DUES | 1,400 | 0 | 1,400 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| IRS REFUND | 2,734 | 2,734 |
| Description | Amount |
|---|---|
| BASIS ADJUSTMENT | 17,930 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES | 7,152 | 0 | 7,152 | |
| INVESTMENT ADVISORY FEES | 432,669 | 432,669 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 155,432 | 0 | 0 | |
| FOREIGN TAXES | 20,494 | 20,494 | 0 |