| Re: YOUNG FOLK PORTFOLIO ... UPDATED 2/3/23 
 This portfolio, formally known as Project $3 Million went public at the end of 2009 with $42,205.
 
 Portfolio Objective: $3 Million
 Income Objective: $120k/year
 Time To Retirement: 40 years
 $500/mo. contribution.
 
 Has been raised to $600 monthly beginning in 2022.
 
 This portfolio has now finished its 13th year and here are the latest numbers:
 
 The portfolio value needs to grow at an 8.25% CAGR.
 It has grown at a 16.83% CAGR.
 The dividend cash flows need to grow at a 13.8% CAGR.
 It has grown at a 21.07% CAGR.
 
 So after 13 years, the portfolio is ahead of schedule in meeting these objectives.
 
 Portfolio Value: $314,588 -- (an $8,000 withdrawal was made in January)
 Annual Income: $6,893
 Portfolio Yield: 2.19%
 Dividend Growth 5 years: 9.2%
 
 Dividend Safety:
 97% is likely safe
 3% is borderline safe
 
 -------------------------------------------
 
 SECTOR BREAKDOWN:
 
 Consumer Discretionary -- 23%
 Industrials -- 17%
 Healthcare -- 15%
 Consumer Staples -- 12%
 Real Estate -- 10%
 
 Utilities -- 9%
 Information Technology -- 7%
 Materials -- 3%
 Communications -- 2%
 Financials -- 2%
 Energy -- 0%
 
 ----------------------------------------------------
 
 Dividends collected and reinvested:
 
 APD .... $65.84 bought 0.277 shares
 PEP .... $69.63 bought 0.386 shares
 DG ...... $23.52 bought 0.102 shares
 SYY .... $49.61 bought 0.637 shares
 TU ...... $76.85 bought 3.903 shares
 MKC ... $20.69 bought 0.241 shares
 O ........ $30.38 bought 0.459 shares
 TMO ... $3.31 bought 0.006 shares
 LSI ...... $70.07 bought 0.674 shares
 MAA ... $23.80 bought 0.147 shares
 
 ESS .... $26.40
 Free Balance Interest Adjustment ... $0.23
 Interest Income - CD 4.05% Discover Bank ... $27.52
 
 TOTAL DIVIDENDS: ... $487.85
 
 ---------------------------------------------------------
 
 PORTFOLIO BREAKDOWN ... Taxable Account
 
 Comp. .. Position Size .. % Gain/Loss
 
 LMT ..... $14,513 ... +132.7%
 MCD .... $12,365 ... +161.6%
 ADP ..... $11,930 ... +222.9%
 DE ....... $11,812 ... +165.8%
 
 NKE ..... $10,957 ... +66.2%
 HD ....... $10,873 ... +70.6%
 JNJ ...... $10,685 ... +82.1%
 MA ....... $10,542 ... +74.1%
 PEP ..... $10,306 ... +72.6%
 TGT ..... $10,091 ... +93.8%
 
 ABT ..... $9,984 ..... +64.6%
 SO ....... $9,879 ..... +42.6%
 PG ....... $9,828 ..... +0.62%
 DG ....... $9,779 ..... +162.2%
 NSC ..... $9,463 ..... +54.7%
 ELV ...... $9,174 ..... +9.1%
 
 NEE ..... $8,542 ..... +46.9%
 DPZ ..... $8,298 ..... +3.3%
 SYY ..... $7,816 ..... +45.9%
 ---------------------------------------------
 
 ROTH IRA
 
 O ......... $8,294 ... +27.6%
 PLD ..... $7,727 ... +9.6%
 COST .. $6,708 ... +85.9%
 LSI ...... $6,531 ... < -2.9%>
 TMO .... $6,479 .. < -0.4%>
 TU ....... $6,477 .. < -4.1%>
 DUK .... $6,069 ... +9.7%
 
 CAT .... $5,985 ... +93.4%
 DHI ..... $5,809 ... +23.8%
 PH ...... $5,653 ... +22.5%
 LLY ..... $5,463 ... +20.5%
 CTAS .. $5,340 ... +11.0%
 ABBV .. $5,124 ... +18.0%
 
 SPGI ... $4,874 ..... 0.0%
 TSCO .. $4,617 ... +10.2%
 APD .... $4,598 ... +11.4%
 AWK ... $4,456 ... +31.8%
 SHW ... $4,288 ... < -6.2%>
 
 MKC ... $3,971 ... +4.3%
 MAA ... $3,140 ... +11.4%
 VICI .... $3,071 ... +6.3%
 ESS ... $2,994 ... +9.3%
 
 --------------------------------------------
 
 DIVIDEND INCREASES YTD:
 
 ELV raised by 15.6%
 LSI raised by 11.1%
 NSC raised by 8.9%
 APD raised by 8.0%
 SPGI raised by 5.9%
 |