| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PLANTE & MORAN | 19,000 | 9,500 | 9,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M CO 3.250% 02/14/2024 | 51,811 | 54,362 |
| ABBOTT LABORATORIES 3.75% 11/30/2026 | 149,482 | 145,947 |
| ALL STATE CORP/THE 0.750% 12/15/2025 | 154,229 | 150,139 |
| AMAZON.COM INC 2.800% 08/22/2024 | 144,035 | 148,663 |
| AMERICAN EXPRESS CO 2.500% 08/01/2022 | 147,347 | 150,535 |
| AMERIPRISE FINANCIAL INC 3.700% 10/15/2024 | 51,823 | 55,518 |
| APPLE INCE 2.100% 09/12/2022 | 51,636 | 54,624 |
| BANK OF AMERICA CORP 4.450% 03/03/2026 | 142,003 | 145,399 |
| BERKSHIRE HATHAWAY INC 2.750% 03/15/2023 | 95,335 | 97,005 |
| BERKSHIRE HATHAWAY INC 3.000% 02/11/2023 | 150,424 | 153,828 |
| BK OF NEW YORK MELLON FXD TO 052022 VAR THRAFTR 2.6610% | 250,108 | 251,880 |
| BP CAPITAL MARKETS PLC 3.506% 03/17/2025 | 49,210 | 52,209 |
| CATERPILLAR FINANCIAL SERVICE CORP 1.950% 11/18/2022 | 151,402 | 152,037 |
| CHARLES SCHWAB CORP/THE 2.650% 01/25/2023 | 51,230 | 53,983 |
| CHEVRON CORPORATION 3.326% 11/17/2025 | 203,565 | 213,528 |
| CHUBB INA HOLDINGS INC 2.875% 11/03/2022 | 44,002 | 44,678 |
| CISCO SYS INC 3.625% 03/04/2024 | 144,101 | 147,487 |
| COMCAST CORP 3.150% 03/01/2026 | 144,906 | 141,868 |
| EMERSON ELECTRIC CO 0.875% 10/15/2026 | 154,992 | 149,879 |
| ERP OPERATING LP 3.000% 04/15/2023 | 42,985 | 45,002 |
| EXXON MOBIL CORP 3.176% 03/15/2024 | 51,174 | 54,348 |
| GENERAL DYNAMICS CORP 3.5% 05/15/2025 | 48,500 | 51,192 |
| HOME DEPOT INC 2.625% 06/01/2022 | 250,163 | 251,918 |
| HOME DEPOT INC 3.35% 09/15/2025 | 143,075 | 145,248 |
| HONEYWELL INTERNATIONAL INC 2.500% 11/01/2026 | 144,950 | 140,365 |
| ILLINOIS TOOL WORKS INC 3.500% 03/01/2024 | 100,816 | 104,735 |
| INTERNATIONAL BUSINESS MACHINES CORP 1.875% 08/01/2022 | 103,604 | 103,867 |
| JOHN DEERE CAPITAL CORP 2.700% 01/06/2023 | 43,094 | 44,876 |
| JOHNSON & JOHNSON 2.450% 03/01/2026 | 149,678 | 147,114 |
| JP MORGAN CHASE & CO 4.125% 08/30/2026 | 167,575 | 163,331 |
| LOCKHEED MARTIN CORP 3.550% 01/15/2026 | 143,902 | 145,122 |
| MERCK & CO INC 2.750% 02/10/2025 | 144,398 | 147,705 |
| MERCK & CO INC NEW 2.35% 02/10/2022 | 248,985 | 250,570 |
| METLIFE INC 3.600% 04/10/2024 | 52,027 | 54,893 |
| MICRSOFT CORP 2.000% 08/08/2023 | 145,821 | 149,800 |
| NIKE INC 2.375% 11/01/2026 | 151,383 | 147,407 |
| NOVARTIS CAPITAL CORP 3.400% 05/06/2024 | 145,607 | 148,783 |
| PEPSICO INC 2.25% 05/02/2022 | 99,464 | 100,465 |
| PEPSICO INC 3.600% 03/01/2024 | 93,954 | 96,967 |
| PHILIP MORRIS INTL INC 2.5% 08/22/2022 | 246,945 | 253,158 |
| PHILIP MORRIS INTL INC 3.375% 08/11/2025 | 49,403 | 53,059 |
| PROCTER & GAMBLE CO/THE 2.300% 02/06/2022 | 93,645 | 95,181 |
| SANOFI 3.375% 06/19/2023 | 51,044 | 52,874 |
| SHELL INTERNATIONAL FINANCE BV 3.250% 05/11/2025 | 146,076 | 147,993 |
| SIMON PROPERTY GROUP LP 2.750% 06/01/2023 | 43,587 | 46,003 |
| STATE STREET CORP 3.300% 12/16/2024 | 150,000 | 147,997 |
| TARGET CORP 3.500% 07/01/2024 | 51,043 | 54,085 |
| TJX COS INC/THE 2.250% 09/01/2026 | 146,009 | 147,712 |
| TOYOTA MOTOR CREDIT CORP 3.4% 04/14/2025 | 49,255 | 52,224 |
| UNITED PARCEL SERVICE 2.45% 10/01/2022 | 149,350 | 150,134 |
| VIRGINIA ELECTRIC & POWER CO 2.750% 03/15/2023 | 49,798 | 50,859 |
| WALMART INC 3.55% 06/26/2025 | 146,301 | 147,923 |
| WALT DISNEY CO 3.15% 09/17/2025 | 54,617 | 56,307 |
| WASTE MANAGEMENT INC 2.400% 05/15/2023 | 43,342 | 45,845 |
| WELLS FARGO & CO 4.100% 06/03/2026 | 141,161 | 145,033 |
| UNILEVER CAPITAL CORP 0.375% 09/14/2023 | 154,260 | 153,041 |
| AMERICAN HONDA FINANCE CORP 0.550% 07/12/2024 | 154,619 | 153,004 |
| GOLDMAN SACHS GROUP INC 3.850% 01/26/2027 | 153,825 | 150,543 |
| APPLIED MATERIALS INC 3.300% 04/01/2027 | 153,034 | 151,253 |
| COSTCO WHOLESALE CORP 3.000% 05/18/2027; | 151,524 | 150,067 |
| PNC FINANCIAL SERVICES GROUP INC 3.150% 05/19/2027 | 210,933 | 208,040 |
| QUALCOMM INC 3.250% 05/20/2027 | 208,123 | 206,225 |
| TRUIST FINANCIAL CORP 1.125% 08/03/2027 | 153,672 | 152,852 |
| ALPHABET INC 0.800% 08/15/2027; | 153,478 | 153,102 |
| KIMBERLY- CLARK CORP 1.050% 09/15/2027; | 211,982 | 208,415 |
| UNITEDHEALTH GROUP INC 2.950% 10/15/2027 | 225,973 | 223,045 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ACCENTURE PLC IRELAND CL A (CAN) | 58,047 | 145,922 |
| ADOBE SYS INC | 19,037 | 104,339 |
| ALPHABET INC CL C | 27,009 | 141,786 |
| AMAZON COM INC | 12,273 | 93,362 |
| AMGEN INC | 33,619 | 87,963 |
| APPLE INC | 21,752 | 134,065 |
| BERKSHIRE HATHAWAY CL B | 39,393 | 101,959 |
| BLACKROCK INC | 44,136 | 112,614 |
| ESTEE LAUDER CO INC CL A (EL) | 51,944 | 132,532 |
| HOME DEPOT INC | 33,595 | 116,203 |
| LABORATORY CP AMER HLDGS NEW (LH) | 74,958 | 138,252 |
| MERCK & CO INC NEW | 40,179 | 84,840 |
| MICROSOFT CORP | 21,384 | 137,555 |
| NIKE INC CL B | 44,643 | 109,169 |
| ORGANON & CO | 1,999 | 3,350 |
| PAYPAL HLDGS INC | 14,272 | 78,449 |
| PEPSICO INC | 49,461 | 105,789 |
| RAYTHEON COMPANY | 65,372 | 102,497 |
| TJX COS INC NEW (TJX) | 72,103 | 102,568 |
| WALT DISNEY CO | 64,892 | 92,624 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK TECHNOLOGY OPP INST (BG SIX) | AT COST | 275,293 | 545,812 |
| FIDELITY ADV INTL CAP APP I (FCPIX) | AT COST | 745,893 | 939,790 |
| FULLER&THALER BHV SMCP GW I (FTXSX) | AT COST | 343,143 | 458,286 |
| GLOBAL X COPPER MINERS ETF (COPX) | AT COST | 146,031 | 231,500 |
| INVESCO DB COMMODITY INDEX TRA (DBC) | AT COST | 698,901 | 790,263 |
| INVESTICO DEVELOPINGMKTS Y (ODVYX) | AT COST | 446,215 | 493,290 |
| INVESCO S&P 500 EQUAL WEIGHT E (RSP) | AT COST | 240,686 | 863,877 |
| ISHARES MORTGAGE REAL ESTATE C (REM) | AT COST | 226,071 | 276,080 |
| ISHARES S&P 500 GRWTH ETF (IVW) | AT COST | 2,280,124 | 9,005,235 |
| ISHARES S&P 500 VAL ETF (IVE) | AT COST | 4,489,694 | 9,074,516 |
| ISHARES SP SMALLCAP 600 INDEX (IJR) | AT COST | 679,103 | 1,862,963 |
| ISHARES US REAL ESTATE ETF (IYR) | AT COST | 385,409 | 637,492 |
| KRANESH BOSERA MSCI CHINA A (KBA) | AT COST | 341,651 | 347,360 |
| SPDR NYSE TECHNOLOGY ETF | AT COST | 52,532 | 268,866 |
| MSIF GROWTH I (MSEQX) | AT COST | 394,201 | 529,382 |
| SPDR S&P REGIONAL BANKING ETF (KRE) | AT COST | 436,287 | 602,225 |
| VANECK GOLD MINERS ETF (GDX) | AT COST | 405,525 | 349,287 |
| VANGUARD DIVIDEND APPRECIATION (VIG) | AT COST | 141,038 | 415,120 |
| VANGUARD FTSE DEVELOPED MKTS E (VEA) | AT COST | 4,170,924 | 5,601,231 |
| VANGUARD FTSE EMERGING MKTS (VWO) | AT COST | 994,104 | 1,341,701 |
| VANGUARD INTL EQUITY INDEX FD (VEU) | AT COST | 683,022 | 926,308 |
| VANGUARD SHORT-TERM CORPORATE (VCSH) | AT COST | 965,084 | 947,492 |
| VIRTUS KAR SMALL-CAP GROWTH (PXSGX) | AT COST | 405,069 | 441,186 |
| HEALTH CARE SEL SECT SPDR FD | AT COST | 303,225 | 324,047 |
| INDUSTRIAL SEL SEC SPDR FD | AT COST | 258,146 | 269,816 |
| ISHARES US CONSUMER DISCRETI | AT COST | 282,616 | 294,000 |
| ST BK OF INDIA CD CHICAGO IL CD 0.050% 01/28/2022; | AT COST | 249,938 | 249,960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 34,756 | 17,378 | 17,378 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 65,499 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ASSOCIATION DUES | 780 | 0 | 780 | |
| INSURANCE | 13,866 | 6,933 | 6,933 | |
| OFFICE EXPENSE | 414 | 207 | 207 | |
| INVESTMENT EXPENSES FROM K-1S | 5,959 | 5,959 | 0 | |
| AUTO & TRAVEL | 127 | 63 | 64 | |
| SOFTWARE | 1,405 | 702 | 703 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED STATE WITHHOLDING | 0 | 2,001 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 185,915 | 185,915 | 0 | |
| CONSULTANT | 13,897 | 6,948 | 6,949 |