| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,850 | 1,850 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 92837F821 VIRTUS SEIX US GOV S | ||
| 13161T401 CALVERT SHORT DURATI | 512,400 | 515,877 |
| 74440B884 PGIM TOTAL RETURN BO | 84,000 | 82,575 |
| 921937827 VANGUARD SHORT TERM | 115,365 | 115,587 |
| 31420B300 FEDERATED HERMES INS | 197,099 | 199,917 |
| 057071854 BAIRD AGGREGATE BOND | 1,237,400 | 1,253,247 |
| 52469F721 WESTERN ASSET GLOBAL | ||
| 808524870 SCHWAB U S TIPS ETF | 265,595 | 292,439 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 30231G102 EXXON MOBIL CORP | 41,766 | 45,831 |
| 983919101 XILINX INC | 9,719 | 46,859 |
| 68389X105 ORACLE CORPORATION | 41,538 | 226,746 |
| 125896100 C M S ENERGY CORP | 11,958 | 23,353 |
| 464287465 ISHARES MSCI EAFE ET | 251,155 | 274,357 |
| 949746101 WELLS FARGO CO | 33,664 | 57,576 |
| 126650100 CVS HEALTH CORPORATI | 37,696 | 83,456 |
| 037833100 APPLE INC | 18,923 | 193,196 |
| 760759100 REPUBLIC SVCS INC | 25,796 | 167,340 |
| 17275R102 CISCO SYSTEMS INC | 102,397 | 225,724 |
| 65339F101 NEXTERA ENERGY INC | 29,659 | 120,621 |
| 907818108 UNION PACIFIC CORP | 25,040 | 68,777 |
| 539830109 LOCKHEED MARTIN CORP | 29,822 | 40,161 |
| 233331107 D T E ENERGY CO | 15,206 | 25,582 |
| 247361702 DELTA AIR LINES INC | 11,587 | 11,294 |
| 254687106 DISNEY WALT CO | 21,276 | 29,739 |
| 98956P102 ZIMMER BIOMET HOLDIN | 18,870 | 31,760 |
| 695156109 PACKAGING CORP AMERI | 2,816 | 3,540 |
| 641233200 NEUBERGER BERMAN GEN | 130,000 | 288,260 |
| 22160K105 COSTCO WHSL CORP | 30,886 | 340,620 |
| 38141W398 GOLDMAN SACHS M C VA | 100,000 | 132,800 |
| 438516106 HONEYWELL INTERNATIO | 20,036 | 44,830 |
| 31620M106 FIDELITY NATIONAL IN | 9,262 | 30,671 |
| 40434L105 HP INC | 34,791 | 88,525 |
| 493267108 KEYCORP | 15,424 | 28,404 |
| 571748102 MARSH MCLENNAN COS I | 9,284 | 21,380 |
| 20030N101 COMCAST CORP CL A | 17,381 | 22,196 |
| 337738108 FISERV INC | 17,382 | 166,064 |
| 594918104 MICROSOFT CORP | 112,408 | 1,172,412 |
| 654106103 NIKE INC | 24,058 | 266,672 |
| 458140100 INTEL CORP | 21,513 | 61,800 |
| 166764100 CHEVRON CORPORATION | 15,951 | 16,898 |
| 020002101 ALLSTATE CORP | 28,809 | 70,590 |
| 718172109 PHILIP MORRIS INTL | 10,897 | 10,070 |
| 91324P102 UNITED HEALTH GROUP | 31,346 | 139,093 |
| 20825C104 CONOCOPHILLIPS | 27,824 | 57,816 |
| 00287Y109 ABBVIE INC | 31,248 | 53,754 |
| G5960L103 MEDTRONIC PLC | 32,868 | 40,966 |
| 126408103 CSX CORP | 12,403 | 54,370 |
| 22822V101 CROWN CASTLE INTL CO | 4,131 | 7,932 |
| 779556109 ROWE T PRICE MID-CAP | 50,000 | 115,062 |
| 46625H100 J P MORGAN CHASE CO | 38,461 | 85,826 |
| 478160104 JOHNSON JOHNSON | 83,780 | 211,271 |
| H1467J104 CHUBB LTD | 57,822 | 158,901 |
| 718546104 PHILLIPS 66 | 30,038 | 49,708 |
| G1151C101 ACCENTURE PLC CL A | 57,224 | 589,490 |
| 464287234 ISHARES MSCI EMERGIN | 140,657 | 215,868 |
| 882508104 TEXAS INSTRUMENTS IN | 100,726 | 290,998 |
| 931142103 WAL MART STORES INC | 50,158 | 152,214 |
| 00206R102 ATT INC | 115,996 | 91,487 |
| 609207105 MONDELEZ INTERNATION | 5,214 | 7,294 |
| G29183103 EATON CORP PLC | 23,266 | 69,474 |
| 09247X101 BLACKROCK INC | 13,914 | 50,356 |
| 742718109 PROCTER GAMBLE CO | 13,818 | 23,065 |
| 922908553 VANGUARD REAL ESTATE | 431,897 | 615,897 |
| 025537101 AMERICAN ELECTRIC PO | 5,120 | 7,207 |
| 494368103 KIMBERLY CLARK CORP | ||
| 532457108 ELI LILLY CO | 5,791 | 17,954 |
| 053015103 AUTOMATIC DATA PROCE | 5,956 | 13,808 |
| 464288778 ISHARES US REGIONAL | 9,918 | 12,846 |
| 922908645 VANGUARD MID-CAP IND | 960,000 | 1,804,777 |
| 464288448 ISHARES INTERNATIONA | 450,821 | 423,923 |
| 12572Q105 CME GROUP INC | 32,295 | 45,692 |
| 835495102 SONOCO PRODS CO | ||
| 693475105 P N C FINANCIAL SERV | 9,875 | 16,443 |
| 002824100 ABBOTT LABORATORIES | 29,839 | 77,970 |
| 922908686 VANGUARD SMALL CAP I | 94,584 | 161,571 |
| 09253F408 ISHARES MSCI EAFE IN | 719,967 | 861,606 |
| 110122108 BRISTOL MYERS SQUIBB | 5,421 | 6,859 |
| 482480100 KLA CORPORATION | 3,883 | 16,774 |
| 74144T108 T ROWE PRICE GROUP I | 5,372 | 11,995 |
| 30040W108 EVERSOURCE ENERGY | 3,819 | 6,187 |
| 231021106 CUMMINS INC | 6,325 | 8,071 |
| 437076102 HOME DEPOT INC | 10,946 | 31,541 |
| 58933Y105 MERCK AND CO INC | 11,641 | 14,255 |
| 253868103 DIGITAL REALTY TRUST | 7,483 | 11,850 |
| 701094104 PARKER HANNIFIN CORP | 4,641 | 9,544 |
| 94106L109 WASTE MGMT INC | 6,027 | 14,187 |
| 023608102 AMEREN CORP | 4,284 | 6,676 |
| 11135F101 BROADCOM INC | 12,357 | 32,605 |
| 427866108 THE HERSHEY COMPANY | 3,132 | 5,804 |
| 922038203 VANGUARD GLOBAL EQUI | 216,026 | 275,092 |
| 071813109 BAXTER INTERNATIONAL | ||
| 375558103 GILEAD SCIENCES INC | ||
| 921910501 VANGUARD INTERNATION | 500,000 | 703,322 |
| 459200101 INTERNATIONAL BUSINE | 7,162 | 7,752 |
| 512807108 LAM RESEARCH CORP | 3,394 | 17,260 |
| 98389B100 X CEL ENERGY INC | 5,003 | 6,973 |
| 244199105 DEERE CO. | 4,689 | 9,601 |
| 911312106 UNITED PARCEL SERVIC | 10,346 | 15,861 |
| 464287200 ISHARES CORE S P 500 | 199,712 | 328,646 |
| 46434G103 ISHARES CORE MSCI EM | 630,645 | 708,982 |
| 46432F842 ISHARES CORE MSCI EA | 689,747 | 838,207 |
| 665859104 NORTHERN TRUST CORP | 9,274 | 11,722 |
| 666807102 NORTHROP GRUMMAN COR | 14,541 | 15,483 |
| 87612E106 TARGET CORP | 11,302 | 24,070 |
| 580135101 MCDONALDS CORP | 42,907 | 305,868 |
| 053484101 AVALONBAY COMMUNITIE | 5,338 | 6,062 |
| 747525103 QUALCOMM INC | 60,135 | 225,113 |
| 30225T102 EXTRA SPACE STORAGE | 3,721 | 9,069 |
| 92343V104 VERIZON COMMUNICATIO | 60,911 | 87,708 |
| H84989104 TE CONNECTIVITY LTD | 5,863 | 9,680 |
| 086516101 BEST BUY CO INC | 10,237 | 30,683 |
| 177376100 CITRIX SYSTEMS INC | ||
| G8994E103 TRANE TECHNOLOGIES P | 5,931 | 17,173 |
| 45687V106 INGERSOLL RAND INC | 3,464 | 12,065 |
| 713448108 PEPSICO INC | 63,427 | 190,734 |
| 723484101 PINNACLE WEST CAP CO | ||
| 060505104 BANK OF AMERICA CORP | 17,231 | 28,429 |
| 032654105 ANALOG DEVICES INC | 9,345 | 13,886 |
| 053611109 AVERY DENNISON CORP | 3,621 | 6,281 |
| 670678507 NUVEEN REAL ESTATE S | 240,103 | 284,694 |
| 278642103 E BAY INC | 7,237 | 10,241 |
| 26875P101 E O G RES INC | 5,309 | 8,794 |
| 548661107 LOWES CO INC | 39,650 | 287,171 |
| 75513E101 RAYTHEON TECHNOLOGIE | 11,103 | 51,636 |
| 31428X106 FED EX CORP | 22,360 | 51,728 |
| 369550108 GENERAL DYNAMICS COR | 14,103 | 28,977 |
| 88579Y101 3M CO | 42,153 | 88,815 |
| 681919106 OMNICOM GROUP INC | 33,962 | 58,616 |
| 92556V106 VIATRIS INC | ||
| 717081103 PFIZER INC | 68,945 | 176,678 |
| 92939U106 WEC ENERGY GROUP INC | 4,355 | 7,377 |
| 26441C204 DUKE ENERGY HOLDING | ||
| 922908710 VANGUARD 500 INDEX A | 1,700,000 | 3,684,400 |
| 617446448 MORGAN STANLEY | 11,560 | 11,190 |
| 29364G103 ENTERGY CORPORATION | 5,161 | 5,069 |
| 872540109 TJX COMPANIES INC | 5,000 | 5,618 |
| 191216100 COCA COLA COMPANY | 12,670 | 13,737 |
| 693506107 P P G INDS INC | 5,249 | 5,518 |
| 075887109 BECTON DICKINSON AND | 7,882 | 7,796 |
| 036752103 ANTHEM INC | 6,401 | 6,953 |
| G5494J103 LINDE PLC | 8,818 | 11,086 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 99MIN76Y9 VARIOUS MINERAL INTE | AT COST | 2,817,746 | 3,427,750 |
| 265991109 DU NORD LAND CO LLC | AT COST | 899 | 992 |
| 97MSCPEJ7 WAYLAND LAND, LLC | AT COST | 1,187 | 19,386 |
| 87245P650 TIAA CREF SHORT TERM | AT COST | 512,610 | 512,414 |
| 87245P668 TIAA CREF INFLATION | AT COST | 300,000 | 320,258 |
| 997006AV3 LAND VACANT LAND PEC | AT COST | 1 | 528 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 438,006 | 859,356 |
| 72369L107 PIONEER ILS INTERVAL | AT COST | 720,000 | 695,417 |
| 997006AU5 LAND VACANT LAND PEC | AT COST | 1 | 491 |
| 464287499 ISHARES RUSSELL MID | AT COST | 200,498 | 274,514 |
| 024932154 AMERICAN CENTURY HIG | AT COST | 223,898 | 220,925 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 968 | 968 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 968 | 968 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 3,532 | 6,721 | 6,721 |
| Description | Amount |
|---|---|
| CY PENDING SALES ADJ | 297 |
| PY RETURN OF CAPITAL ADJ | 48 |
| ROC ADJ OF CY SALES | 4,602 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 438 | 0 | 438 | |
| STATE FILING FEE/TAX | 25 | 0 | 25 | |
| FROM PARTNERSHIP/S-CORP | 616 | 616 | 0 | |
| OMG ROYALTY EXPENSES | 100,350 | 100,350 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 25 | 25 | |
| FROM PARTNERSHIP/S-CORP | 921 | 921 |
| 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 | 27,911 | 25,120 | 2,791 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,125 | 4,125 | 0 | |
| REAL ESTATE TAX ON NON-RENTAL | 2,377 | 2,377 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 11,969 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 3,464 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,590 | 1,590 | 0 |