| 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 |
|---|---|---|
| 256210105 DODGE COX INCOME FD | 134,381 | 140,330 |
| 48132MVU2 JPM 24M MXEA 2X LBR | 25,000 | 27,335 |
| 48132MVV0 JPM 24M MXEF 2X LBR | 25,000 | 27,628 |
| 17329FAA2 CITI 5Y MXEA MTN | 25,000 | 25,863 |
| 06367WU76 BMO 24M SPX 2X LBR M | 25,000 | 28,153 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 031162100 AMGEN INC | ||
| 548661107 LOWES CO INC | 12,196 | 33,121 |
| 539830109 LOCKHEED MARTIN CORP | 51,666 | 49,686 |
| 02209S103 ALTRIA GROUP INC | ||
| 56585A102 MARATHON PETROLEUM C | 21,918 | 37,080 |
| 03076C106 AMERIPRISE FINL INC | ||
| 666807102 NORTHROP GRUMMAN COR | ||
| 693475105 P N C FINANCIAL SERV | ||
| 060505104 BANK OF AMERICA CORP | 51,309 | 72,275 |
| 911312106 UNITED PARCEL SERVIC | 14,664 | 32,190 |
| 46625H100 J P MORGAN CHASE CO | 27,288 | 49,272 |
| G5960L103 MEDTRONIC PLC | 25,628 | 29,116 |
| 024524217 AMERICAN BEACON STEP | 115,000 | 154,686 |
| 037833100 APPLE INC | 20,902 | 72,274 |
| 713448108 PEPSICO INC | 25,805 | 28,109 |
| 594918104 MICROSOFT CORP | 17,175 | 69,910 |
| 92343V104 VERIZON COMMUNICATIO | ||
| 172967424 CITIGROUP INC | ||
| 459200101 INTERNATIONAL BUSINE | ||
| 17275R102 CISCO SYSTEMS INC | 38,772 | 41,262 |
| 57636Q104 MASTERCARD INC | 30,083 | 36,058 |
| 38141G104 GOLDMAN SACHS GROUP | ||
| 09247X101 BLACKROCK INC | 33,677 | 65,778 |
| 30231G102 EXXON MOBIL CORP | ||
| 87612E106 TARGET CORP | 24,299 | 51,057 |
| 11135F101 BROADCOM INC | 28,090 | 47,233 |
| 478160104 JOHNSON JOHNSON | 32,038 | 41,466 |
| 855244109 STARBUCKS CORP | 10,110 | 22,776 |
| 375558103 GILEAD SCIENCES INC | ||
| 03027X100 AMERICAN TOWER CORP | 32,177 | 34,487 |
| 857477103 STATE STR CORP | ||
| 77956H401 T ROWE PRICE EUROPEA | ||
| G29183103 EATON CORP PLC | ||
| 20030N101 COMCAST CORP CL A | 26,446 | 45,872 |
| 254687106 DISNEY WALT CO | 17,796 | 35,730 |
| 458140100 INTEL CORP | ||
| 617446448 MORGAN STANLEY | 21,693 | 45,475 |
| 58933Y105 MERCK AND CO INC | 30,794 | 30,356 |
| 19765N245 COLUMBIA FDS SER DIV | 50,000 | 68,931 |
| 166764100 CHEVRON CORPORATION | ||
| 00206R102 ATT INC | 39,037 | 30,902 |
| 023135106 AMAZON.COM INC | 30,665 | 48,346 |
| 91324P102 UNITED HEALTH GROUP | 38,354 | 67,967 |
| 464287200 ISHARES S P 500 E T | 43,140 | 63,248 |
| 36381Y108 MONDRIAN INTERNATION | 60,000 | 82,352 |
| 191216100 COCA COLA COMPANY | 23,341 | 27,645 |
| 717081103 PFIZER INC | 23,856 | 27,111 |
| 882508104 TEXAS INSTRUMENTS IN | 25,938 | 37,964 |
| 776696106 ROPER INDS INC | 20,135 | 22,501 |
| 009066101 AIRBNB INC CL A | 18,462 | 14,040 |
| 02079K305 ALPHABET INC CL A | 38,177 | 58,921 |
| 64110L106 NETFLIX.COM INC | 24,482 | 25,141 |
| 437076102 HOME DEPOT INC | 54,423 | 63,782 |
| 808513105 SCHWAB CHARLES CORP | 12,298 | 25,848 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 89832P705 INFINITY Q DIVERSIFI | |||
| 31428Q747 FEDERATED ULTRASHORT | |||
| 00170K372 AMG TRILOGY EMERGING | AT COST | 25,000 | 34,177 |
| 922908694 VANGUARD EXTND MKT I | AT COST | 101,327 | 199,304 |
| 46434VAX8 ISHARES IBONDS DEC 2 | AT COST | 39,044 | 39,210 |
| 861729101 STONE RIDGE REINSUR | AT COST | 43,592 | 39,087 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 100,000 | 99,248 |
| 04314H568 ARTISAN HIGH INCOME | |||
| 19765N518 COLUMBIA INCOME FD C | AT COST | 75,000 | 73,210 |
| 921910501 VANGUARD INTL GRWTH | AT COST | 70,000 | 106,714 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 49,949 | 63,814 |
| 101156602 BOSTON TRUST SMALL C | AT COST | 35,000 | 51,913 |
| 46434VBA7 ISHARES IBONDS DEC 2 | AT COST | 38,389 | 38,160 |
| 92837F292 VIRTUS ZEVENBERGEN I | AT COST | 50,000 | 74,206 |
| 00766Y513 CHAMPLAIN MID CAP FU | |||
| 19765P596 COLUMBIA SMALL CAP G | AT COST | 65,000 | 91,729 |
| 921943809 VANGUARD TAX MANAGED | AT COST | 137,403 | 184,962 |
| 46434VBG4 ISHARES IBONDS DEC 2 | AT COST | 39,003 | 39,705 |
| 09658L570 BMO SHORT TERM INCOM | |||
| 808524870 SCHWAB U.S. TIPS ETF | AT COST | 61,011 | 62,380 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 50,000 | 64,861 |
| 464288448 ISHARES INTERNATIONA | AT COST | 30,829 | 33,600 |
| 89155H793 TOUCHSTONE MID CAP Y | AT COST | 85,000 | 102,955 |
| 46429B655 ISHARES FLOATING RAT | AT COST | 25,424 | 25,400 |
| 500767736 QUADRATIC INTRST RT | AT COST | 28,725 | 28,620 |
| 741479109 PRICE T ROWE GROWTH | AT COST | 35,000 | 36,572 |
| 92647K309 VICTORY TRIVALENT IN | AT COST | 25,000 | 29,830 |
| 922908652 VANGUARD EXTENDED MA | AT COST | 35,049 | 36,562 |
| 00888Y508 INV BALANCE RISK COM | AT COST | 30,000 | 31,255 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 50,000 | 47,821 |
| 63873P817 LOOMIS SAYLES STRATE | AT COST | 75,000 | 77,824 |
| 31420B300 FEDERATED INST HI YL | AT COST | 50,000 | 51,666 |
| Description | Amount |
|---|---|
| ROC ADJ ON CY SALES | 108 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 157 | 157 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 18 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 592 | 592 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 409 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,209 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 128 | 128 | 0 |