| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 3,050 | 3,050 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 92837F821 VIRTUS SEIX US GOV S | 175,802 | 176,991 |
| 13161T401 CALVERT SHORT DURATI | 512,400 | 522,831 |
| 74440B884 PGIM TOTAL RETURN BO | 84,000 | 86,109 |
| 921937827 VANGUARD SHORT TERM | 115,365 | 118,547 |
| 31420B300 FEDERATED INST HI YL | 197,099 | 200,723 |
| 057071854 BAIRD AGGREGATE BOND | 1,037,400 | 1,091,207 |
| 52469F721 WESTERN ASSET GLOBAL | 225,725 | 225,725 |
| 808524870 SCHWAB U.S. TIPS ETF | 265,595 | 288,672 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 30231G102 EXXON MOBIL CORP | 32,202 | 24,155 |
| 983919101 XILINX INC | 9,719 | 31,331 |
| 68389X105 ORACLE CORPORATION | 41,538 | 168,194 |
| 125896100 C M S ENERGY CORP | 11,958 | 21,903 |
| 464287465 ISHARES MSCI EAFE ET | 251,155 | 254,412 |
| 949746101 WELLS FARGO CO | 33,664 | 36,216 |
| 913017109 UNITED TECHNOLOGIES | ||
| 126650100 CVS HEALTH CORPORATI | 37,696 | 55,255 |
| 037833100 APPLE INC | 24,756 | 167,322 |
| 760759100 REPUBLIC SVCS INC | 25,796 | 115,560 |
| 17275R102 CISCO SYSTEMS INC | 103,255 | 160,250 |
| 65339F101 NEXTERA ENERGY INC | 29,659 | 99,678 |
| 907818108 UNION PACIFIC CORP | 25,040 | 56,844 |
| 539830109 LOCKHEED MARTIN CORP | 38,222 | 50,052 |
| 233331107 D T E ENERGY CO | 17,974 | 25,982 |
| 247361702 DELTA AIR LINES INC | 11,587 | 11,621 |
| 254687106 DISNEY WALT CO | 21,276 | 34,787 |
| 98956P102 ZIMMER BIOMET HOLDIN | 18,870 | 38,523 |
| 695156109 PACKAGING CORP AMERI | 2,816 | 3,586 |
| 641233200 NEUBERGER BERMAN GEN | 130,000 | 271,177 |
| 22160K105 COSTCO WHSL CORP | 30,886 | 226,068 |
| 38141W398 GOLDMAN SACHS M C VA | 100,000 | 119,456 |
| 438516106 HONEYWELL INTERNATIO | 20,510 | 46,581 |
| 31620M106 FIDELITY NATL INFORM | 14,640 | 45,409 |
| 40434L105 HP INC | 34,791 | 57,787 |
| 493267108 KEYCORP | 15,424 | 20,151 |
| 571748102 MARSH MCLENNAN COS I | 8,268 | 13,455 |
| 20030N101 COMCAST CORP CL A | 17,381 | 23,108 |
| 337738108 FISERV INC | 17,382 | 182,176 |
| 594918104 MICROSOFT CORP | 115,243 | 785,143 |
| 654106103 NIKE INC | 24,058 | 226,352 |
| 458140100 INTEL CORP | 21,513 | 59,784 |
| 166764100 CHEVRON CORPORATION | 19,881 | 14,610 |
| 020002101 ALLSTATE CORP | 41,052 | 78,820 |
| 718172109 PHILIP MORRIS INTL | 10,691 | 8,610 |
| 91324P102 UNITED HEALTH GROUP | 24,185 | 91,177 |
| 20825C104 CONOCOPHILLIPS | 27,824 | 32,032 |
| 00287Y109 ABBVIE INC | 15,345 | 27,645 |
| G5960L103 MEDTRONIC PLC | 30,384 | 44,045 |
| 126408103 CSX CORP | 12,403 | 43,742 |
| G47791101 INGERSOLL RAND PLC | ||
| 22822V101 CROWN CASTLE INTL CO | 3,047 | 5,094 |
| 779556109 ROWE T PRICE MID-CAP | 50,000 | 110,884 |
| 46625H100 J P MORGAN CHASE CO | 35,290 | 66,839 |
| 478160104 JOHNSON JOHNSON | 83,780 | 194,364 |
| H1467J104 CHUBB LTD | 60,364 | 129,447 |
| 718546104 PHILLIPS 66 | 30,038 | 47,979 |
| G1151C101 ACCENTURE PLC CL A | 56,960 | 371,179 |
| 464287234 ISHARES MSCI EMERGIN | 140,657 | 228,330 |
| 882508104 TEXAS INSTRUMENTS IN | 102,246 | 256,371 |
| 931142103 WAL MART STORES INC | 51,457 | 154,385 |
| 00206R102 ATT INC | 115,996 | 106,958 |
| 609207105 MONDELEZ INTERNATION | 3,739 | 5,028 |
| G29183103 EATON CORP PLC | 23,266 | 48,296 |
| 09247X101 BLACKROCK INC | 13,914 | 39,685 |
| 742718109 PROCTER GAMBLE CO | 11,673 | 17,532 |
| 922908553 VANGUARD REIT ETF | 431,897 | 450,893 |
| 025537101 AMERICAN ELECTRIC PO | 5,120 | 6,745 |
| 494368103 KIMBERLY CLARK CORP | 7,391 | 7,955 |
| 532457108 ELI LILLY CO | 6,603 | 12,494 |
| 053015103 AUTOMATIC DATA PROCE | 5,074 | 8,986 |
| 872540109 TJX COMPANIES INC | ||
| 464288778 ISHARES DOW JONES US | 9,252 | 8,887 |
| 922908645 VANGUARD MID-CAP IND | 960,000 | 1,466,889 |
| 464288448 ISHARES INTERNATIONA | 450,821 | 400,674 |
| 12572Q105 CME GROUP INC | 32,109 | 36,228 |
| 835495102 SONOCO PRODS CO | 4,175 | 4,622 |
| 693475105 P N C FINANCIAL SERV | 9,875 | 12,218 |
| 867224107 SUNCOR ENERGY INC | ||
| 002824100 ABBOTT LABORATORIES | 20,998 | 52,774 |
| 922908686 VANGUARD SMALL CAP I | 94,584 | 138,984 |
| 09253F408 ISHARES MSCI EAFE IN | 719,967 | 798,004 |
| 110122108 BRISTOL MYERS SQUIBB | 9,957 | 11,724 |
| 482480100 KLA TENCOR CORPORATI | 5,380 | 13,722 |
| 74144T108 T ROWE PRICE GROUP I | 5,372 | 9,235 |
| 30040W108 EVERSOURCE ENERGY | 3,819 | 5,883 |
| 231021106 CUMMINS INC | 5,122 | 7,267 |
| 437076102 HOME DEPOT INC | 10,946 | 20,187 |
| 25746U109 DOMINION RESOURCES I | ||
| 58933Y105 MERCK AND CO INC | 18,352 | 22,331 |
| 253868103 DIGITAL REALTY TRUST | 7,483 | 9,347 |
| 701094104 PARKER HANNIFIN CORP | 4,641 | 8,172 |
| 91913Y100 VALERO ENERGY CORP | ||
| 94106L109 WASTE MGMT INC | 6,027 | 10,024 |
| 023608102 AMEREN CORP | 4,284 | 5,855 |
| 11135F101 BROADCOM INC | 12,357 | 21,455 |
| 427866108 THE HERSHEY COMPANY | 3,132 | 4,570 |
| 922038203 VANGUARD GLOBAL EQUI | 216,026 | 270,372 |
| 071813109 BAXTER INTERNATIONAL | 4,226 | 5,135 |
| 375558103 GILEAD SCIENCES INC | 4,198 | 3,321 |
| 921910501 VANGUARD INTL GRWTH | 500,000 | 809,300 |
| 459200101 INTERNATIONAL BUSINE | 18,089 | 15,987 |
| 74251V102 PRINCIPAL FINANCIAL | ||
| 512807108 LAM RESEARCH CORP | 5,104 | 16,529 |
| 98389B100 X CEL ENERGY INC | 5,003 | 6,867 |
| 244199105 DEERE CO. | 4,689 | 7,533 |
| 55261F104 M T BANK CORP | ||
| 911312106 UNITED PARCEL SERVIC | 5,137 | 8,083 |
| 260557103 DOW INC | ||
| 464287200 ISHARES S P 500 E T | 199,712 | 258,644 |
| 46434G103 ISHARES CORE MSCI EM | 630,645 | 734,802 |
| 46432F842 ISHARES CORE MSCI EA | 689,747 | 775,881 |
| 665859104 NORTHERN TR CORP | 9,274 | 9,128 |
| 89832Q109 TRUIST FINL CORP | ||
| 666807102 NORTHROP GRUMMAN COR | 5,807 | 5,180 |
| 87612E106 TARGET CORP | 11,853 | 19,948 |
| 580135101 MCDONALDS CORP | 41,198 | 243,334 |
| 053484101 AVALONBAY CMNTYS INC | 4,105 | 2,888 |
| 747525103 QUALCOMM INC | 53,743 | 182,199 |
| 30225T102 EXTRA SPACE STORAGE | 3,721 | 4,634 |
| 92343V104 VERIZON COMMUNICATIO | 60,911 | 99,170 |
| H84989104 TE CONNECTIVITY LTD | 3,892 | 5,448 |
| 086516101 BEST BUY CO INC | 9,790 | 29,737 |
| 177376100 CITRIX SYSTEMS INC | 4,378 | 4,293 |
| G8994E103 TRANE TECHNOLOGIES P | 17,786 | 44,419 |
| 45687V106 INGERSOLL RAND INC | 3,464 | 8,884 |
| 713448108 PEPSICO INC | 63,427 | 162,833 |
| 723484101 PINNACLE WEST CAP CO | 2,083 | 2,159 |
| 060505104 BANK OF AMERICA CORP | 17,748 | 19,823 |
| 032654105 ANALOG DEVICES INC | 9,016 | 11,375 |
| 053611109 AVERY DENNISON CORP | 3,621 | 4,498 |
| 670678507 NUVEEN REAL ESTATE S | 240,103 | 233,691 |
| 278642103 EBAY INC. | 8,284 | 9,095 |
| 26875P101 E O G RES INC | 4,366 | 4,189 |
| 548661107 LOWES CO INC | 39,650 | 178,327 |
| 75513E101 RAYTHEON TECHNOLOGIE | 11,103 | 42,906 |
| 31428X106 FED EX CORP | 22,360 | 51,924 |
| 369550108 GENERAL DYNAMICS COR | 14,103 | 20,686 |
| 88579Y101 3M CO | 42,153 | 87,395 |
| 681919106 OMNICOM GROUP INC | 33,962 | 49,896 |
| 92556V106 VIATRIS INC | 3,796 | 6,953 |
| 717081103 PFIZER INC | 68,945 | 110,136 |
| 92939U106 WEC ENERGY GROUP INC | 4,355 | 6,994 |
| 26441C204 DUKE ENERGY HOLDING | 2,138 | 2,197 |
| 922908710 VANGUARD 500 INDEX A | 1,700,000 | 2,903,173 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 99MIN76Y9 VARIOUS MINERAL INTE | AT COST | 2,817,746 | 4,476,070 |
| 265991109 DU NORD LAND CO LLC | AT COST | 1,383 | 980 |
| 97MSCPEJ7 WAYLAND LAND, LLC | AT COST | 1,837 | 15,244 |
| 87245P650 TIAA CREF SHORT TERM | AT COST | 512,610 | 519,833 |
| 87245P668 TIAA CREF INFLATION | AT COST | 300,000 | 323,948 |
| 997006AV3 LAND VACANT LAND PEC | AT COST | 1 | 528 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 438,006 | 677,678 |
| 72369L107 PIONEER ILS INTERVAL | AT COST | 550,000 | 551,299 |
| 997006AU5 LAND VACANT LAND PEC | AT COST | 1 | 491 |
| 464287499 ISHARES RUSSELL MIDC | AT COST | 200,498 | 226,695 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 2,356 | 2,356 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 2,356 | 2,356 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 8,372 | 3,532 | 3,532 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJ | 2,856 |
| ROC ADJ OF CY SALES | 3,405 |
| COST BASIS ADJUSTMENT | 239 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 2,856 | 0 | 2,856 | |
| STATE FILING FEE | 25 | 0 | 25 | |
| FROM PARTNERSHIP/S-CORP | 908 | 908 | 0 | |
| OMG ROYALTY EXPENSES | 14,053 | 14,053 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 32 | 32 | |
| FROM PARTNERSHIP/S-CORP | 7,034 | 7,034 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AMERN PACER MNG | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 27,334 | 24,600 | 2,733 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,455 | 6,455 | 0 | |
| REAL ESTATE TAX ON NON-RENTAL | 2,309 | 2,309 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 23,017 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,565 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,067 | 1,067 | 0 |