| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,705 | 5,705 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESCO BULLETSHARES 2027 CORP B | 141,481 | 145,017 |
| INVESCO BULLETSHARES 2028 CORP BD ETF | 141,084 | 145,377 |
| INVESCO BULLETSHARES 2029 CORP BD ETF | 139,582 | 145,486 |
| INVESCO EX BULLETSHARES 2030 | 142,569 | 145,650 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADOBE SYSTEMS | 15,929 | 10,833 |
| ALPHABET INC - C | 1,760 | 11,530 |
| AMERICAN WATER WORKS INC | 10,473 | 10,433 |
| APPLE INC | 1,625 | 11,284 |
| BERKSHIRE HATHAWAY B | 3,581 | 12,144 |
| BNY MELLON CORP | 5,580 | 10,933 |
| COCA COLA CO COM | 6,362 | 10,966 |
| DANAHER CORP | 8,174 | 10,865 |
| DROPBOX INC - CLASS A | 8,387 | 10,582 |
| ETF EMERGING CORE EQUITY - DFAE | 14,250 | 17,660 |
| JOHNSON & JOHNSON | 7,243 | 8,709 |
| JP MORGAN CHASE & CO | 8,367 | 11,596 |
| MASTERCARD, INC | 1,660 | 11,239 |
| MICROSOFT CORP. | 970 | 12,435 |
| MORGAN STANLEY DEAN WITTER & CO | 3,001 | 11,269 |
| ORACLE CORPORATION | 1,931 | 10,932 |
| PEPSICO, INC. | 4,548 | 8,583 |
| QUALCOMM INC | 13,948 | 11,148 |
| SALESFORCE INC | 10,289 | 10,908 |
| SCHLUMBERGER LTD | 7,409 | 7,098 |
| WASTE MANAGEMENT | 5,297 | 10,297 |
| ZOETIS INC | 8,737 | 10,137 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 8363 CREEDMOOR SOUTH DRIVE, WARRENTON VA | AT COST | 1,100,000 | 1,100,000 |
| ETF INVESCO DIVIDEND ACHIEVERS ETF | AT COST | 37,968 | 43,594 |
| INTERNATIONAL CORE EQUITY MARKET ETF | AT COST | 336,534 | 417,260 |
| ISHARES RUSSELL 1000 VALUE | AT COST | 32,233 | 43,702 |
| ISHARES RUSSELL 2000 INDEX ETF SMALL CAP INDEX | AT COST | 29,656 | 48,553 |
| ISHARES S&P 500 INDEX | AT COST | 249,225 | 462,571 |
| ISHS RUSSELL 2000 VALUE INDEX ETF | AT COST | 27,360 | 47,328 |
| ISHS RUSSELL MIDCAP | AT COST | 45,964 | 102,087 |
| LABCORP HOLDINGS INC | AT COST | 8,318 | 10,500 |
| NVIDIA CORPORATION | AT COST | 3,491 | 13,429 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,990 | 4,990 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE | 8,993 | 8,993 | 0 | |
| REAL ESTATE TAXES | 12,025 | 12,025 | 0 | |
| UTILITIES | 7,505 | 7,505 | 0 | |
| INSURANCE | 18,924 | 18,924 | 0 | |
| SECURITY | 1,165 | 1,165 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 18,615 | 18,615 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 5,967 | 0 | 0 |