| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLY FINANCIAL INC DTD 06/09/22 4.750 06/09/2027 - 20000 PAR VALUE | 18,852 | 20,174 |
| AMAZON.COM INC DTD 04/13/22 3.600 04/13/2032 - 20000 PAR VALUE | 19,638 | 19,392 |
| ANTHEM INC DTD 11/21/17 3.650 12/01/2027 - 20000 PAR VALUE | 22,849 | 19,904 |
| APPLE INC DTD 05/10/23 4.300 05/10/2033 - 25000 PAR VALUE | 24,189 | 25,327 |
| AT&T INC DTD 06/02/23 5.400 02/15/2034 - 15000 PAR VALUE | 15,092 | 15,553 |
| AUTOMATIC DATA PROCESSING DTD 09/09/24 4.450 09/09/2034 - 15000 PAR VALUE | 20,025 | 19,940 |
| BANK OF AMERICA CORP DTD 07/22/22 07/22/2033 - 15000 PAR VALUE | 15,491 | 15,295 |
| BLACKROCK INC DTD 05/25/23 4.750 05/25/2033 - 25000 PAR VALUE | 24,474 | 25,577 |
| BOEING CO DTD 02/04/21 2.196 02/04/2026 - 22000 PAR VALUE | 22,198 | 21,958 |
| CAPITAL ONE FINANCIAL CO DTD 03/09/17 3.750 03/09/2027 - 20000 PAR VALUE | 22,340 | 19,940 |
| CHARLES SCHWAB CORP DTD 12/11/20 0.900 03/11/2026 - 22000 PAR VALUE | 21,848 | 21,875 |
| CHUBB INA HOLDINGS LLC DTD 03/07/24 5.000 03/15/2034 - PAR VALUE 15000 | 15,004 | 15,343 |
| CIGNA CORP DTD 03/03/21 1.250 03/15/2026 - 18000 PAR VALUE | 8,008 | 7,954 |
| CITIGROUP INC DTD 07/25/16 4.125 07/25/2028 - 25000 PAR VALUE | 27,171 | 24,990 |
| COMCAST CORP DTD 10/05/18 4.150 10/15/2028 - 20000 PAR VALUE | 24,243 | 20,108 |
| CONOCOPHILLIPS COMPANY DTD 12/05/24 5.000 01/15/2035 - 15000 PAR VALUE | 14,583 | 15,208 |
| CVS HEALTH CORP DTD 08/21/20 1.300 08/21/2027 - 20000 PAR VALUE | 20,124 | 19,132 |
| DIGITAL REALTY TRUST LP DTD 08/07/17 3.700 08/15/2027 - 20000 PAR VALUE | 22,969 | 19,892 |
| DOLLAR GENERAL CORP DTD 06/07/23 5.450 07/05/2033 - 20000 PAR VALUE | 19,777 | 20,739 |
| DUKE ENERGY CAROLINAS DTD 01/05/24 4.850 01/15/2034 - PAR VALUE 15000 | 14,693 | 15,184 |
| EQUINIX INC DTD 10/07/20 1.550 03/15/2028 - 20000 PAR VALUE | 20,111 | 18,971 |
| FERGUSON ENTERPRISES INC DTD 10/03/24 5.000 10/03/2034 - PAR VALUE 15000 | 14,843 | 15,129 |
| FISERV INC DTD 03/04/24 5.450 03/15/2034 - PAR VALUE 10000 | 9,846 | 10,139 |
| GEORGIA POWER CO DTD 12/05/24 4.550 03/15/2030 | 14,980 | 15,240 |
| GLAXOSMITHKLINE CAP INC DTD 05/15/18 3.875 05/15/2028 - 20000 PAR VALUE | 22,896 | 20,016 |
| INGERSOLL RAND INC DTD 08/14/23 5.400 08/14/2028 | 9,997 | 10,337 |
| INTEL CORP DTD 08/05/22 4.150 08/05/2032 - 20000 PAR VALUE | 18,760 | 19,285 |
| JPMORGAN CHASE & CO DTD 10/23/23 10/23/2034 - 15000 PAR VALUE | 16,692 | 16,469 |
| KINDER MORGAN INC DTD 02/01/24 4.300 02/01/2034 - 10000 PAR VALUE | 9,913 | 10,324 |
| LOWE'S COS INC DTD 03/30/23 5.150 07/01/2033 15000 PAR VALUE | 15,627 | 15,495 |
| MARRIOTT INTERNATIONAL DTD 02/22/24 5.300 05/15/2034 - 15000 PAR VALUE | 14,652 | 15,471 |
| MCCORMICK & CO DTD 10/08/24 4.700 10/15/2034- 15000 PAR VALUE | 14,406 | 14,780 |
| METLIFE INC DTD 07/12/23 5.375 07/15/2033 - PAR VALUE 15000 | 14,998 | 15,810 |
| MORGAN STANLEY DTD 07/20/21 07/21/2032 - 30000 PAR VALUE | 26,729 | 26,658 |
| O'REILLY AUTOMOTIVE INC DTD 06/15/22 4.700 06/15/2032 - 20000 PAR VALUE | 19,414 | 20,173 |
| OMNICOM GROUP INC DTD 04/06/16 3.600 04/15/2026 - 18000 PAR VALUE | 19,883 | 17,974 |
| PNC FINANCIAL SERVICES DTD 01/22/20 2.550 01/22/2030 - 25000 PAR VALUE | 27,205 | 23,527 |
| REALTY INCOME CORP DTD 01/16/24 5.125 02/15/2034 - 15000 PAR VALUE | 14,898 | 15,367 |
| ROYAL BANK OF CANADA DTD 07/28/22 4.240 08/03/2027 - 20000 PAR VALUE | 19,345 | 20,139 |
| RTX CORP DTD 08/16/18 4.125 11/16/2028 - PAR VALUE 10000 | 9,541 | 10,033 |
| SIMON PROPERTY GROUP LP DTD 06/01/17 3.375 06/15/2027 - 18000 PAR VALUE | 19,621 | 17,868 |
| SOUTHERN CAL EDISON DTD 09/29/23 5.650 10/01/2028 - PAR VALUE 10000 | 10,101 | 10,349 |
| STATE STREET CORP DTD 04/24/25 4.834 04/24/2030 15000 PAR VALUE | 15,077 | 15,443 |
| STRYKER CORP DTD 02/10/25 5.200 02/10/2035 10000 PAR VALUE | 10,447 | 10,268 |
| T-MOBILE USA INC DTD 04/15/21 3.875 04/15/2030 10000 PAR VALUE | 9,818 | 9,834 |
| THERMO FISHER SCIENTIFIC DTD 10/08/19 2.600 10/01/2029 - 18000 PAR VALUE | 18,840 | 17,109 |
| TORONTO-DOMINION BANK DTD 06/08/22 4.456 06/08/2032 - 25000 PAR VALUE | 24,244 | 24,952 |
| VERIZON COMMUNICATIONS DTD 03/22/21 2.550 03/21/2031 - 17000 PAR VALUE | 16,122 | 15,524 |
| VIRGINIA ELEC & POWER CO DTD 01/08/24 5.000 01/15/2034 - 15000 PAR VALUE | 14,876 | 15,179 |
| WALT DISNEY COMPANY/THE DTD 09/06/19 2.000 09/01/2029 - 25000 PAR VALUE | 25,312 | 23,375 |
| WESTPAC BANKING CORP DTD 01/25/18 3.400 01/25/2028 - 25000 PAR VALUE | 28,567 | 24,801 |
| VANGUARD TOTAL BOND MARKET ETF - 5396 SHARES | 395,107 | 399,682 |
| ISHARES IBOXX HIGH YLD CORP ETF 1863 SHARES | 149,906 | 150,214 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMAZON COM INC - 662 SHARES | 127,881 | 152,803 |
| HILTON WORLDWIDE HOLDINGS INC - 163 SHARES | 34,104 | 46,822 |
| HOME DEPOT INC - 104 SHARES | 32,508 | 35,786 |
| MCDONALDS CORP - 141 SHARES | 39,890 | 43,094 |
| NETFLIX INC - 360 SHARES | 34,628 | 33,754 |
| STARBUCKS CORP COM - 305 SHARES | 30,400 | 25,684 |
| MONDELEZ INTERNATIONAL INC - 565 SHARES | 33,949 | 30,414 |
| WALMART INC - 286 SHARES | 24,499 | 31,863 |
| BERKSHIRE HATHAWAY INC - 66 SHARES | 34,649 | 33,175 |
| BLACKROCK INC - 43 SHARES | 38,486 | 46,025 |
| BLACKSTONE INC - 368 SHARES | 40,993 | 56,724 |
| CITIGROUP INC. - 618 SHARES | 43,859 | 72,114 |
| JPMORGAN CHASE & CO - 303 SHARES | 48,594 | 97,633 |
| MARSH & MCLENNAN COS INC - 209 SHARES | 47,032 | 38,774 |
| REGIONS FINL CORP NEW COM - 1533 SHARES | 22,148 | 31,246 |
| VISA INC-CLASS A SHRS - 160 SHARES | 10,197 | 56,114 |
| ABBOTT LABS -294 SHARES | 39,619 | 36,835 |
| ABBVIE INC - 2234 SHARES | 25,357 | 53,467 |
| ELI LILLY & CO COM - 80 SHARES | 13,097 | 85,974 |
| THERMO FISHER SCIENTIFIC INC - 81 SHARES | 44,395 | 46,935 |
| BOEING CO - 305 SHARES | 53,477 | 66,222 |
| RTX CORP - 330 SHARES | 27,809 | 60,522 |
| UBER TECHNOLOGIES INC - 576 SHARES | 44,889 | 47,065 |
| UNION PACIFIC CORP - 155 SHARES | 34,637 | 35,855 |
| WASTE MANAGEMENT INC - 224 SHARES | 39,095 | 49,215 |
| XYLEM INC/NY - 307 SHARES | 37,525 | 41,807 |
| ADOBE INC - 72 SHARES | 32,835 | 25,199 |
| ADVANCED MICRO DEVICES INC - 222 SHARES | 18,852 | 47,544 |
| ALPHABET INC CL C - 564 SHARES | 14,506 | 176,983 |
| ANALOG DEVICES INC - 157 SHARES | 37,079 | 42,578 |
| APPLE INC - 966 SHARES | 14,515 | 262,617 |
| BROADCOM INC -428 SHARES | 9,664 | 148,131 |
| KEYSIGHT TECHNOLOGIES INC - 197 SHARES | 33,229 | 40,028 |
| LAM RESEARCH CORP COM - 243 SHARES | 11,337 | 41,597 |
| META PLATFORMS INC - 166 SHARES | 20,680 | 109,575 |
| MICROSOFT CORP - 531 SHARES | 39,707 | 256,802 |
| MOTOROLA SOLUTIONS INC - 112 SHARES | 47,115 | 42,932 |
| NVIDIA CORP - 404 SHARES | 46,021 | 75,346 |
| SALESFORCE INC - 130 SHARES | 34,670 | 34,438 |
| ECOLAB - 97 SHARES | 25,903 | 25,464 |
| ASML HOLDING N.V. - 37 SHARES | 25,385 | 39,585 |
| EATON CORP PLC - 127 SHARES | 20,468 | 40,451 |
| GARMIN LTD - 142 SHARES | 18,549 | 28,805 |
| MANULIFE FINANCIAL CORP - 1233 SHARES | 24,044 | 44,733 |
| SUNCOR ENERGY INC NEW F - 1393 SHARES | 30,496 | 61,793 |
| TE CONNECTIVITY LTD - 171 SHARES | 25,802 | 38,904 |
| TOTALENERGIES SE - 882 SHARES | 44,131 | 57,700 |
| UNILEVER PLC - ADR - 440 SHARES | 26,095 | 28,776 |
| ISHARES CORE S&P SMALL-CAP ETF - 4624 SHARES | 478,638 | 555,712 |
| ISHARES RUSSELL MID-CAP GROWTH - 3770 SHARES | 314,536 | 516,264 |
| VANGUARD MID-CAP VALUE INDEX FUND - 3011 SHARES | 404,184 | 534,061 |
| ISHARES CORE MSCI EAFE ETF - 4651 SHARES | 314,333 | 416,078 |
| VANGUARD FTSE EMERGING MARKETS ETF - 10103 SHARES | 438,690 | 543,137 |
| INVESCO OPTIMUM YIELD DIVERSIF - 5700 SHARES | 80,265 | 75,524 |
| Description | Amount |
|---|---|
| BASIS ADJUSTMENTS | 661 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 54,225 | 54,225 | 0 | |
| MISC. FEES | 48 | 48 | 0 | |
| ADVISORY FEES | 5,764 | 5,764 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,271 | 2,271 | 0 | |
| FEDERAL TAX | 11,392 | 0 | 0 |