| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 4,300 | 0 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC | 66,538 | 1,095,489 |
| JOHNSON & JOHNSON | 11,497 | 25,968 |
| AMERICAN ELEC POWER | 2,786 | 5,662 |
| AUTOMATIC DATA PROCESSING | 1,638 | 7,753 |
| EXXON | ||
| HOME DEPOT INC | 3,232 | 18,062 |
| INTEL CORP | ||
| J P MORGAN CHASE | 11,292 | 30,116 |
| MCDONALDS CORP | 2,560 | 6,652 |
| MERCK & CO | 9,508 | 19,387 |
| MICROSOFT CORP | 3,031 | 26,913 |
| NEXTERA ENERGY | 1,256 | 7,406 |
| PARKER HANNIFIN CORP | 2,153 | 7,355 |
| PFIZER INC | ||
| PHILIP MORRIS INTL INC | 4,510 | 7,617 |
| PRICE T ROWE GROUP | 4,378 | 8,326 |
| US BANCORP DEL | 10,821 | 13,651 |
| WELLS FARGO & CO | ||
| BRISTOL MYERS SQUIBB | 9,119 | 10,235 |
| CHUBB CORP | 6,712 | 12,006 |
| CME GROUP INC | 3,451 | 8,192 |
| HONEYWELL INTL | 3,293 | 16,378 |
| KIMBERLY CLARK | 4,579 | 7,011 |
| PROCTOR & GAMBLE CO | 8,703 | 15,584 |
| TEXAS INSTRUMENTS | 3,264 | 17,070 |
| WAL-MART STORES | 4,760 | 9,370 |
| WASTE MGMT INC | 2,481 | 8,609 |
| WEC Energy Group Inc | 2,925 | 6,258 |
| CMS Energy | 1,487 | 4,210 |
| Dominion Resource Inc | ||
| Marsh McLennan Co | 3,471 | 11,817 |
| CISCO SYSTEMS | 9,799 | 16,558 |
| COMCAST CORP | 10,317 | 19,493 |
| Lockheed Martin Corp | 9,972 | 15,974 |
| Eversource Energy | 3,014 | 5,191 |
| Pepsico Inc | 6,888 | 10,678 |
| TJX Cox Inc New | ||
| Valero Energy Corp New | ||
| Northern Tr Corp | 8,273 | 8,383 |
| Medtronic PLC | 8,102 | 11,011 |
| 3 M Company | ||
| / Truist Financial | ||
| Broadcom | 10,467 | 18,828 |
| Chevron Corp | 16,544 | 12,836 |
| Dow Chem Co | ||
| Ingersoll-Rand | ||
| Lam Research Corp | 4,634 | 15,113 |
| Sonoco Products, Co | 3,250 | 3,970 |
| Suncor Energy Inc | ||
| UnitedHealth Group | 6,219 | 11,572 |
| A T & T Inc. | 5,795 | 4,832 |
| Accenture PLC | 6,162 | 10,448 |
| Lilly Eli & Company | 5,678 | 10,975 |
| Disney, Walt Company | ||
| Union Pacific Corp | 11,149 | 20,406 |
| Cummins Inc | 4,006 | 5,678 |
| KLA-TENCOR CORP | 4,838 | 12,428 |
| Baxter Intl | 3,711 | 4,493 |
| Hershey Co | 2,708 | 3,961 |
| Principle Financial Group | ||
| Ameren Corp | 3,851 | 5,230 |
| Conoco Phillips | 5,996 | 3,639 |
| Gilead Sciences | 3,723 | 2,971 |
| International Bus Machines | 16,030 | 14,224 |
| Packaging Corp America | 2,592 | 3,310 |
| Xcel Energy | 4,248 | 5,867 |
| Abbott Labs | 3,463 | 4,599 |
| Allstate Corp. | 10,980 | 11,763 |
| Deere & Company | 4,021 | 6,457 |
| M & T BK Corp | ||
| Mondelez Intl Inc. | 3,302 | 4,444 |
| Northrop Grumman Corp. | 5,522 | 4,876 |
| Target Corp. | 11,011 | 18,359 |
| United Parcel Service | 4,627 | 7,241 |
| Verizon Communications Inc. | 10,294 | 10,105 |
| Analog Devices Inc. | 7,941 | 10,046 |
| Avalonbay Cmntys Inc. | 3,641 | 2,567 |
| Duke Energy Corp | 1,975 | 2,014 |
| Ebay, Inc. | 7,182 | 7,940 |
| Fidelity National Info Systems | 4,860 | 5,093 |
| TE Connectivity Ltd. | 3,481 | 4,843 |
| Avery Dennison Corp | 3,174 | 3,878 |
| Best Buy, Inc. | 3,127 | 2,994 |
| Citrix Systems | 3,859 | 3,773 |
| DTE Energy | 2,728 | 3,764 |
| EOG Res Inc. | 3,907 | 3,740 |
| Extra Space Storage, Inc. | 3,390 | 4,171 |
| Phillips 66 | 3,465 | 3,567 |
| Pinnacle West Cap Corp | 1,954 | 1,999 |
| Eaton Corp | 5,126 | 6,488 |
| Trane Tech Pub Ltd. | 5,911 | 12,629 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Crown Castle Intl Corp | AT COST | 2,455 | 4,617 |
| Digital RLTY Tr Inc REITS | AT COST | 6,308 | 8,231 |
| PIMCO TOTAL RETURN FUND | AT COST | 141,100 | 138,202 |
| IShares Russell 1000 Growth | AT COST | 87,431 | 319,511 |
| Vanguard Mid-Cap ETF | AT COST | 174,501 | 258,463 |
| IShares Russell 2000 Value ETF | AT COST | 66,620 | 87,614 |
| Invesco Intl Growth Fund | AT COST | 78,479 | 72,072 |
| SPDR Barclays | AT COST | 80,202 | 69,666 |
| DB X-Trackers MSCI EAFE | AT COST | ||
| Vanguard Small-Cap Growth Viper | AT COST | 82,305 | 171,302 |
| Vanguard FTSE Emerging Mkts | AT COST | 61,659 | 69,903 |
| Vanguard FTSE Developed | AT COST | 90,077 | 103,862 |
| The Children's Investment Fund | AT COST | 285,000 | 613,149 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued Dividends | 1,588 | ||
| Accrued Interest | 1,708 | 1,588 | |
| Prepaid Federal Tax | 2,800 | ||
| Prepaid Taxes | 2,800 | ||
| Rounding | -1 | -10 | |
| Rounding | 2 |
| Description | Amount |
|---|---|
| Stock Basis Adjustment- Crown Castle Int'l Corp | 35 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LIFE INSURANCE | 22,280 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 18 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 10,143 | 10,143 | 0 | 0 |
| Management Fees | 1,933 | 1,933 | 0 | 0 |