| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auditing Fees | 6,250 | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard ST Bond Fd | 939,597 | 943,223 |
| R2000 Step-up Issuer CD 5/28/21 | ||
| SP500 ARN BofA 2/28/20 | ||
| SX5E ARN Issuer BNS 6/25/20 | ||
| R2000 ARN Issuer CIBC 6/26/20 | ||
| SP500 ARN Issuer BofA 9/25/20 | ||
| SP500 ARN Issuer CIBC 6/26/20 | ||
| SP500 Stepup Issuer BARC 8/26/22 | ||
| SP500 STepup Issuer BofA 11/28/22 | ||
| SP500 Stepup Issuer CIBC 7/29/22 | ||
| Vanguard Intermediate-Term Corp Bd | 1,858,592 | 1,872,082 |
| Vanguard Total International Bond ETF | 478,024 | 479,349 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Citigroup Inc Com New | 214,928 | 229,622 |
| Microsoft Corp | 391,038 | 762,011 |
| Chubb LTD (Ace Limited) | ||
| American Tower Reit Inc | 179,886 | 202,687 |
| Blackrock Inc | 171,826 | 266,248 |
| Costco Wholesale | 196,432 | 353,796 |
| Danaher Corp Del | 156,489 | 363,421 |
| Disney Co | 213,083 | 319,239 |
| Home Depot Inc | 202,321 | 300,151 |
| Honeywell Intl | 238,855 | 377,755 |
| Lockheed Martin | 232,883 | 252,391 |
| Thermo Fisher Scientific | 151,592 | 314,867 |
| Visa Inc | 227,261 | 434,617 |
| Vanguard Financials ETF | 450,835 | 629,497 |
| Apple Inc | 370,197 | 812,328 |
| Nextera Energy Inc | 158,761 | 271,105 |
| Total S.A. | ||
| Anthem INc | 145,059 | 159,903 |
| Prologis Inc. | 162,526 | 208,289 |
| Sysco Corp | ||
| Union Pacific Corp | 195,734 | 319,409 |
| Walmart Stores Inc | 243,369 | 346,392 |
| SPDR S&P Insurance ETF | 7,675 | 7,757 |
| Alphabet Inc Cl A | 379,745 | 573,113 |
| Amazon Com Inc | 442,171 | 749,094 |
| Keurig Dr Pepper Inc | ||
| Comm Services Select | 553,009 | 778,719 |
| Abbott Labs | 157,260 | 211,316 |
| Capital One Finl | 91,353 | 118,126 |
| Cisco | 207,140 | 217,351 |
| Constellation Brands Inc | 167,375 | 221,679 |
| JP Morgan Chase | 192,833 | 222,373 |
| Microchip Technology Inc | 156,303 | 269,453 |
| Ross Stores Inc Com' | 191,762 | 236,532 |
| Truist | 198,222 | 210,652 |
| Zoetis | 221,497 | 322,725 |
| Doubleline Total Return | ||
| Ball Corp | 142,557 | 202,760 |
| Chevron Corp | 209,474 | 198,542 |
| FISERV Inc. | 232,723 | 257,779 |
| Hilton Worldwide | 115,821 | 167,891 |
| Parker Hannifin | 103,710 | 105,967 |
| Pepsico Inc. | 92,394 | 107,073 |
| Select Sector SPDR Tr | 44,189 | 54,738 |
| Pacer Benchmark DAta | 37,704 | 37,176 |
| Proshares Online Retail ETF | 68,396 | 74,485 |
| Sector SPDR Energy | 79,648 | 82,054 |
| SPDR Bloomberg Barclays | 531,997 | 531,914 |
| Vanguard Small Cap | 245,778 | 335,044 |
| Xtrackers USD High Yield | 204,836 | 207,823 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Sherwin Williams | AT COST | ||
| Consumer Discretionary SPDR | AT COST | 455,959 | 657,269 |
| Health Care Select SPDR | AT COST | 550,325 | 663,624 |
| Ishares TIPS Bond ETF | AT COST | 319,071 | 353,846 |
| Ishares 3-7 Year Trsy Bd | AT COST | ||
| Vanguard Information | AT COST | 762,536 | 1,247,817 |
| Sector SPDR Consumers Stpl | AT COST | 313,825 | 397,820 |
| Sector SPDR Industrial | AT COST | 375,207 | 488,176 |
| Sector SPDR Utilities | AT COST | 7,330 | 8,026 |
| Real Estate Select SPDR | AT COST | 5,436 | 5,703 |
| Ishares Nasdaq Biotech | AT COST | 169,954 | 235,870 |
| First Trust Dow Jones | AT COST | 185,879 | 297,334 |
| Ishares 1-3 Years | AT COST | 317,785 | 323,061 |
| Materials Select Sector SPDR | AT COST | 69,807 | 96,134 |
| SPDR S&P ETF Trust | AT COST | ||
| Fidelity MSCI Utilities | AT COST | 54,421 | 53,890 |
| First Trust Cloud | AT COST | 221,732 | 320,916 |
| Invesco Peferred ETF | AT COST | 133,734 | 134,975 |
| Ishares 1-3 Year | AT COST | 268,663 | 273,911 |
| Ishares 20+ Year | AT COST | 401,218 | 398,741 |
| Ishares MBS ETF | AT COST | 2,048,047 | 2,048,418 |
| Ishares Inc Core MSCI | AT COST | 137,078 | 159,257 |
| Ishares TTr Core MSCI EAFE | AT COST | 411,117 | 462,005 |
| R2000 Step-up Issuer CS 5/28/21 | AT COST | 100,000 | 126,800 |
| SP500 Step-up Issuer BARC 8/25/23 | AT COST | 100,000 | 99,900 |
| SP500 Stepup Issuer BARC 11/27/23 | AT COST | 200,000 | 197,600 |
| SP500 Stepup Issuer BARC 1/2/24 | AT COST | 100,000 | 100,000 |
| SP500 Stepup Issuer CIBC 6/30/23 | AT COST | 100,000 | 106,200 |
| SP500 Stepup Issuer HSBC 2/27/23 | AT COST | 100,000 | 106,600 |
| SP500 Stepup Issuer HSBC 9/29/23 | AT COST | 100,000 | 102,900 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 167,856 | 167,856 | 167,856 |
| Description | Amount |
|---|---|
| Wash sales | 2,121 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Charitable Registry/Franchise tax | 7,768 | |||
| Foreign taxes paid | 1,649 | 1,649 | 1,649 |