| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 46434VAX8 ISHARES IBONDS DEC 2 | 98,283 | 105,080 |
| 31420B300 FEDERATED INST HI YL | 170,300 | 173,098 |
| 17275RAH5 CISCO SYSTEMS | ||
| 46434VBG4 ISHARES IBONDS DEC 2 | 97,513 | 106,320 |
| 464288687 ISHARES S P U S PRE | 110,230 | 115,530 |
| 46434VBK5 ISHARES IBONDS DEC 2 | ||
| 46434VBA7 ISHARES IBONDS DEC 2 | 98,527 | 102,280 |
| 06406RAG2 BANK OF NY MTN | 49,991 | 53,621 |
| 72369L107 PIONEER ILS INTERVAL | 151,500 | 142,925 |
| 258620103 DOUBLELINE TOTAL RET | ||
| 46647MRZ8 JPM 24M BCOM 2X LBR | ||
| 861729101 STONE RIDGE REINSUR | 22,591 | 20,094 |
| 585055BC9 MEDTRONIC INC | ||
| 464287226 ISHARES CORE TOTAL U | 554,831 | 564,357 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 779556109 ROWE T PRICE MID-CAP | 106,937 | 209,019 |
| 00206R102 ATT INC | 9,843 | 8,455 |
| 03027X100 AMERICAN TOWER CORP | 10,034 | 31,424 |
| 060505104 BANK OF AMERICA CORP | 21,820 | 28,734 |
| 315910620 FIDELITY INVT TR AD | 102,299 | 138,739 |
| 037833100 APPLE INC | 10,692 | 41,399 |
| 437076102 HOME DEPOT INC | 8,448 | 18,593 |
| G1151C101 ACCENTURE PLC CL A | 652 | 5,224 |
| 464288448 ISHARES INTERNATIONA | 92,399 | 90,620 |
| 56585A102 MARATHON PETROLEUM C | 29,690 | 25,106 |
| 594918104 MICROSOFT CORP | 17,855 | 63,390 |
| 559222401 MAGNA INTL INC CL | ||
| 57636Q104 MASTERCARD INC | 4,396 | 16,776 |
| 46429B697 ISHARES MSCI USA MIN | 57,643 | 87,565 |
| H1467J104 CHUBB LTD | 13,098 | 25,551 |
| 06828M876 BARON EMERGING MARKE | 88,681 | 141,183 |
| 375558103 GILEAD SCIENCES INC | 13,397 | 12,060 |
| 024835100 AMERICAN CAMPUS COMM | ||
| 91324P102 UNITED HEALTH GROUP | 2,111 | 16,482 |
| 46625H100 J P MORGAN CHASE CO | 17,852 | 29,989 |
| 440452100 HORMEL FOODS CORP | ||
| 02079K305 ALPHABET INC CL A | 13,465 | 22,784 |
| 92826C839 VISA INC | 7,855 | 13,561 |
| 882508104 TEXAS INSTRUMENTS IN | 14,630 | 22,650 |
| 023135106 AMAZON.COM INC | 25,881 | 52,111 |
| 78462F103 SPDR S P 500 ETF | 124,353 | 175,724 |
| 344849104 FOOT LOCKER INC | ||
| 247361702 DELTA AIR LINES INC | ||
| 055622104 BP PLC SPONS A D R | ||
| 438516106 HONEYWELL INTERNATIO | 23,279 | 33,181 |
| 88579Y101 3M CO | 23,684 | 21,674 |
| 097023105 BOEING CO | ||
| 958102105 WESTERN DIGITAL CORP | 14,624 | 12,740 |
| N59465109 MYLAN NV | ||
| 931142103 WAL MART STORES INC | 18,036 | 26,524 |
| 012653101 ALBEMARLE CORP | 8,924 | 19,915 |
| 20030N101 COMCAST CORP CL A | 20,568 | 29,606 |
| 922908553 VANGUARD REIT ETF | 90,666 | 97,670 |
| 12572Q105 CME GROUP INC | 26,855 | 24,759 |
| 031162100 AMGEN INC | 13,106 | 13,795 |
| 127097103 CABOT OIL GAS CORP C | 8,320 | 7,847 |
| 55272P596 MFS MID CAP VALUE I | 111,332 | 126,423 |
| 92343V104 VERIZON COMMUNICATIO | 16,065 | 15,863 |
| 620076307 MOTOROLA SOLUTIONS I | 8,006 | 8,843 |
| 57772K101 MAXIM INTEGRATED PRO | 15,761 | 23,049 |
| 17275R102 CISCO SYSTEMS INC | 26,972 | 27,298 |
| 4812A1696 JPMORGAN TR I US SMA | ||
| 464287499 ISHARES RUSSELL MIDC | 204,561 | 265,631 |
| 46434G103 ISHARES CORE MSCI EM | 111,384 | 140,210 |
| 46432F842 ISHARES CORE MSCI EA | 158,929 | 181,016 |
| 002824100 ABBOTT LABORATORIES | 17,810 | 23,540 |
| 808513105 SCHWAB CHARLES CORP | 21,352 | 29,968 |
| 09247X101 BLACKROCK INC | 11,275 | 16,595 |
| N53745100 LYONDELLBASELL INDUS | 15,128 | 14,666 |
| 717081103 PFIZER INC | 20,645 | 21,387 |
| 98419M100 XYLEM INC | 15,084 | 22,801 |
| 855244109 STARBUCKS CORP | 7,854 | 10,698 |
| 92556V106 VIATRIS INC | 19,496 | 10,532 |
| 87612E106 TARGET CORP | 7,943 | 10,239 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 89,479 | 145,262 |
| 464287200 ISHARES S P 500 E T | AT COST | 140,117 | 159,541 |
| 19765P596 COLUMBIA SMALL CAP G | AT COST | 46,680 | 47,875 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 71,502 | 96,069 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 123,000 | 126,603 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 2,983 | 1,793 | 1,793 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJ | 37 |
| COST BASIS ADJUSTMENT | 8,958 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADR FEES | 4 | 4 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 35,838 | 0 | |
| OTHER INCOME | 6 | 6 |
| Description | Amount |
|---|---|
| ROC ADJ OF CY SALES | 19,363 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,031 | 1,031 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,460 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 204 | 204 | 0 |