| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TOTAL CORPORATE BONDS | ||
| 14912L5F4 CATERPILLAR FIN MTN | 50,876 | 51,863 |
| 06051GEU9 BANK OF AMER CRP MTN | 24,993 | 26,505 |
| 172967KK6 CITIGROUP INC | 50,226 | 50,289 |
| 90348JGZ7 UBS BANK USA C D | 75,000 | 75,140 |
| 354613AK7 FRANKLIN RESOURCES | 26,808 | 27,265 |
| 693476BN2 PNC FUNDING CORP | 25,842 | 25,822 |
| 94974BFR6 WELLS FARGO MTN | 76,997 | 75,098 |
| 949763WE2 WELLS FARGO BANK C D | 20,000 | 20,625 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TOTAL CORPORATE STOCK | ||
| 15135B101 CENTENE CORP COM | 6,887 | 7,924 |
| 46625H100 J P MORGAN CHASE CO | 14,145 | 51,336 |
| 060505104 BANK OF AMERICA CORP | 21,208 | 40,646 |
| 438516106 HONEYWELL INTERNATIO | 28,217 | 42,115 |
| 57636Q104 MASTERCARD INC | 6,595 | 103,156 |
| 127097103 CABOT OIL GAS CORP C | 18,547 | 15,368 |
| 580135101 MCDONALDS CORP | 4,585 | 17,166 |
| 87612E106 TARGET CORP | 16,484 | 26,833 |
| 713448108 PEPSICO INC | 11,677 | 30,995 |
| 776696106 ROPER INDS INC | 14,995 | 15,088 |
| 002824100 ABBOTT LABORATORIES | 26,507 | 34,489 |
| 03027X100 AMERICAN TOWER CORP | 20,913 | 40,627 |
| 12572Q105 CME GROUP INC | 26,501 | 24,213 |
| 87807B107 TC ENERGY CORP | 15,461 | 15,270 |
| 92556V106 VIATRIS INC | 863 | 1,462 |
| 594918104 MICROSOFT CORP | 17,221 | 140,125 |
| 285512109 ELECTRONIC ARTS INC | 17,562 | 24,699 |
| 375558103 GILEAD SCIENCES INC | 18,127 | 16,255 |
| 02079K305 ALPHABET INC CL A | 7,217 | 70,106 |
| 031162100 AMGEN INC | 19,593 | 25,061 |
| 882508104 TEXAS INSTRUMENTS IN | 15,923 | 23,799 |
| 037833100 APPLE INC | 1,735 | 174,487 |
| 00206R102 ATT INC | 20,766 | 17,687 |
| 30303M102 FACEBOOK INC A | 26,748 | 58,183 |
| 654106103 NIKE INC | 6,546 | 18,957 |
| 56585A102 MARATHON PETROLEUM C | 14,402 | 13,980 |
| 012653101 ALBEMARLE CORP | 16,183 | 30,832 |
| 254687106 DISNEY WALT CO | 4,867 | 29,895 |
| 278865100 ECOLAB INC | 20,562 | 23,583 |
| 17275R102 CISCO SYSTEMS INC | 26,863 | 39,828 |
| 855244109 STARBUCKS CORP | 2,503 | 19,470 |
| 023135106 AMAZON.COM INC | 34,842 | 123,763 |
| 931142103 WAL MART STORES INC | 11,153 | 29,551 |
| 437076102 HOME DEPOT INC | 25,339 | 26,562 |
| 88579Y101 3M CO | 27,543 | 30,763 |
| 79466L302 SALESFORCE COM INC | 17,042 | 22,921 |
| 548661107 LOWES CO INC | 2,015 | 8,347 |
| 09247X101 BLACKROCK INC | 28,847 | 49,786 |
| G5960L103 MEDTRONIC PLC | 25,016 | 39,359 |
| H1467J104 CHUBB LTD | 17,218 | 33,708 |
| 91324P102 UNITED HEALTH GROUP | 23,785 | 39,978 |
| 22160K105 COSTCO WHSL CORP | 15,302 | 39,939 |
| 20030N101 COMCAST CORP CL A | 19,841 | 27,720 |
| 808513105 SCHWAB CHARLES CORP | 25,052 | 43,015 |
| 717081103 PFIZER INC | 15,820 | 23,374 |
| 478160104 JOHNSON JOHNSON | 21,756 | 46,584 |
| 87918A105 TELADOC INC | 19,947 | 19,596 |
| 70450Y103 PAYPAL HOLDINGS INC | 17,760 | 47,074 |
| 458140100 INTEL CORP | 5,264 | 14,498 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TOTAL OTHER ASSETS | |||
| 464288885 ISHARES MSCI EAFE GR | AT COST | 82,306 | 100,910 |
| 464287226 ISHARES CORE TOTAL U | AT COST | 232,680 | 244,890 |
| 464287481 ISHARES RUSSELL MIDC | AT COST | 50,950 | 87,560 |
| 464287804 I SHARES S P SMALLC | AT COST | 71,788 | 87,029 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 166,630 | 206,372 |
| 464287200 ISHARES S P 500 E T | AT COST | 64,634 | 85,964 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 386,171 | 394,450 |
| 13161T401 CALVERT SHORT DURATI | AT COST | 62,020 | 63,864 |
| 87245P668 TIAA CREF INFLATION | AT COST | 84,311 | 88,703 |
| 670700400 NUVEEN PREFERRED SEC | AT COST | 130,000 | 130,133 |
| 464287499 ISHARES RUSSELL MIDC | AT COST | 117,383 | 150,604 |
| 464288638 ISHARES BARCLAYS INT | AT COST | 375,917 | 380,750 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 381,000 | 388,989 |
| 922908736 VANGUARD GROWTH VIPE | AT COST | 128,533 | 188,992 |
| 31420B300 FEDERATED INST HI YL | AT COST | 129,500 | 131,629 |
| 808524870 SCHWAB U.S. TIPS ETF | AT COST | 77,123 | 78,966 |
| 87245P684 TIAA CREF BOND PLUS | AT COST | 73,215 | 77,471 |
| 19765N245 COLUMBIA FDS SER DIV | AT COST | 151,000 | 165,716 |
| 024932154 AMERICAN CENTURY HIG | AT COST | 175,431 | 179,481 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 99,650 | 97,374 |
| 670678507 NUVEEN REAL ESTATE S | AT COST | 59,227 | 75,336 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 131,652 | 130,436 |
| 412295107 HARDING LOEVNER INTL | AT COST | 49,947 | 68,094 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 31,681 | 33,884 |
| 78467Y107 MIDCAP SPDR TRUST SE | AT COST | 60,300 | 209,960 |
| 464288521 ISHARES FTSE NAREIT | AT COST | 35,425 | 34,855 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 26,561 | 32,610 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 136,541 | 174,084 |
| 922908686 VANGUARD SMALL CAP I | AT COST | 100,989 | 154,934 |
| 922908553 VANGUARD REIT ETF | AT COST | 41,111 | 49,259 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 3,337 | 4,197 | 4,197 |
| Description | Amount |
|---|---|
| ROC ADJ OF CY SALES | 234 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 388 | 0 | 388 | |
| OTHER MISC EXPENSES | 54,302 | 0 | 54,302 | |
| ADR FEES | 7 | 7 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GRANT RECOVERIES | 1,000 | 0 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 73 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,247 | 1,247 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,848 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,530 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 193 | 193 | 0 |